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,
2024
December 31,
2023
ASSETS
Cash and noninterest-bearing deposits with banks
$
15,422
$
14,252
Interest-bearing deposits with banks
113,638
113,874
Total cash and cash equivalents
129,060
128,126
Securities available for sale
162,186
162,258
Securities held to maturity, net of allowance for credit losses of $ 2 in 2024 and 2023
7,968
7,986
Restricted investments in bank stocks
4,983
5,037
Total loans
989,862
971,900
Less: Allowance for credit losses
( 9,229
)
( 8,767
)
Net loans
980,633
963,133
Premises and equipment, net
21,728
21,450
Premises and equipment held for sale, net
568
573
Accrued interest receivable
4,338
3,606
Goodwill
7,319
7,319
Other intangible assets, net
5
8
Bank owned life insurance and annuity assets
40,745
40,593
Operating lease right-of-use asset, net
1,159
1,205
Deferred tax assets
6,438
6,306
Other assets
5,469
4,535
Total assets
$
1,372,599
$
1,352,135
LIABILITIES
Noninterest-bearing deposits
$
306,574
$
322,222
Interest-bearing deposits
842,210
804,914
Total deposits
1,148,784
1,127,136
Other borrowed funds
43,261
44,593
Subordinated debentures
8,500
8,500
Operating lease liability
1,159
1,205
Allowance for credit losses on off-balance sheet commitments
586
692
Other liabilities
24,527
26,002
Total liabilities
1,226,817
1,208,128
CONTINGENT LIABILITIES
—
—
SHAREHOLDERS’ EQUITY
Common stock ($ 1.00 stated value per share, 10,000,000 shares authorized; 2024 - 5,490,995 shares issued; 2023 - 5,470,453 shares issued)
5,491
5,470
Additional paid-in capital
52,321
51,842
Retained earnings
116,614
114,871
Accumulated other comprehensive income (loss)
( 11,896
)
( 11,428
)
Treasury stock, at cost ( 697,321 shares)
( 16,748
)
( 16,748
)
Total shareholders’ equity
145,782
144,007
Total liabilities and shareholders’ equity
$
1,372,599
$
1,352,135
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,
2024
2023
Interest and dividend income:
Loans, including fees
$
15,250
$
12,276
Securities
Taxable
885
958
Tax exempt
34
42
Dividends
98
90
Interest-bearing deposits with banks
1,417
426
Other interest
—
2
17,684
13,794
Interest expense:
Deposits
5,899
1,832
Other borrowed funds
438
102
Subordinated debentures
157
138
6,494
2,072
Net interest income
11,190
11,722
Provision for (recovery of) credit losses
751
489
Net interest income after provision for (recovery of) credit losses
10,439
11,233
Noninterest income:
Service charges on deposit accounts
725
611
Trust fees
104
86
Income from bank owned life insurance and annuity assets
225
207
Mortgage banking income
39
47
Electronic refund check / deposit fees
540
540
Debit / credit card interchange income
1,145
1,173
Tax preparation fees
607
631
Other
311
472
3,696
3,767
Noninterest expense:
Salaries and employee benefits
6,167
5,884
Occupancy
469
462
Furniture and equipment
334
298
Professional fees
486
433
Marketing expense
225
241
FDIC insurance
148
138
Data processing
807
720
Software
621
562
Foreclosed assets
( 2
)
2
Amortization of intangibles
3
7
Other
1,483
1,525
10,741
10,272
Income before income taxes
3,394
4,728
Provision for income taxes
601
820
NET INCOME
$
2,793
$
3,908
Earnings per share
$
0.58
$
0.82
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,
2024
2023
Net Income
$
2,793
$
3,908
Other comprehensive income (loss):
Change in unrealized gain (loss) on available for sale securities
( 600
)
2,145
Related tax (expense) benefit
132
( 450
)
Total other comprehensive income (loss), net of tax
( 468
)
1,695
Total comprehensive income (loss)
$
2,325
$
5,603
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, 2024
$
5,470
$
51,842
$
114,871
$
( 11,428
)
$
( 16,748
)
$
144,007
Net income
—
—
2,793
—
—
2,793
Other comprehensive loss, net
—
—
—
( 468
)
—
( 468
)
Cash dividends, $ 0.22 per share
—
—
( 1,050
)
—
—
( 1,050
)
Common Stock issued to ESOP, 20,542 shares
21
479
—
—
—
500
Balance at March 31, 2024
$
5,491
$
52,321
$
116,614
$
( 11,896
)
$
( 16,748
)
$
145,782
Balance at January 1, 2023
$
5,465
$
51,722
$
107,111
$
( 14,813
)
$
( 16,666
)
$
132,819
Net income
—
—
3,908
—
—
3,908
Other comprehensive loss, net
—
—
—
1,695
—
1,695
Cash dividends, $ 0.21 per share
—
—
( 1,002
)
—
—
( 1,002
)
Common Stock issued to ESOP, 4,746 shares
5
120
—
—
—
125
Balance at March 31 , 2023
$
5,470
$
51,842
$
110,017
$
( 13,118
)
$
( 16,666
)
$
137,545
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,
2024
2023
Net cash provided by operating activities:
$
928
$
4,225
Investing activities:
Proceeds from maturities and paydowns of securities available for sale
9,161
6,582
Purchases of securities available for sale
( 9,554
)
—
Proceeds from calls and maturities of securities held to maturity
14
217
Proceeds from maturities of certificates of deposit in financial institutions
—
1,122
Redemptions of restricted investments in bank stocks
54
1,860
Net change in loans
( 18,315
)
( 21,641
)
Purchases of premises and equipment
( 694
)
( 430
)
Withdrawals from bank owned life insurance and annuity asset
74
—
Net cash (used in) investing activities
( 19,260
)
( 12,290
)
Financing activities:
Change in deposits
21,648
53,540
Cash dividends
( 1,050
)
( 1,002
)
Repayment of Federal Home Loan Bank borrowings
( 1,386
)
( 633
)
Change in other short-term borrowings
54
18
Net cash provided by financing activities
19,266
51,923
Change in cash and cash equivalents
934
43,858
Cash and cash equivalents at beginning of period
128,126
45,990
Cash and cash equivalents at end of period
$
129,060
$
89,848
Supplemental disclosure:
Cash paid for interest
$
7,055
$
1,178
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, and Ohio Valley Financial
Services Agency, LLC, an insurance agency. The Bank has one wholly-owned subsidiary, Ohio Valley REO, LLC (“Ohio Valley REO”), an Ohio limited liability company, to which the Bank transfers certain real estate acquired by the Bank through foreclosure for sale by Ohio Valley REO. In
December 2023, Ohio Valley ceased operating Race Day Mortgage, Inc. (“Race Day”), which had been a wholly-owned subsidiary of the Bank since April 2021. The decision to cease operating Race Day was made due to low loan demand, poor employee retention,
and lack of profitability. In December 2023, Ohio Valley also ceased operating OVBC Captive, Inc. (the “Captive”), which had been a subsidiary of Ohio Valley since July 2014. The decision to cease operating the Captive was the result of proposed IRS
regulations that adversely impacted the taxation of small captives and severely limited the Captive’s ability to operate. 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, 2024, and its results of operations and cash flows for the periods presented. The results of operations for the three months ended March 31,
2024, are not necessarily indicative of the operating results to be anticipated for the full fiscal year ending December 31, 2024. 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, 2023, contains consolidated financial statements and related
notes which should be read in conjunction with the accompanying consolidated financial statements.
The consolidated financial statements for 2023 have been reclassified to conform to the presentation for 2024. 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.
RECENTLY ISSUED ACCOUNTING
PRONOUNCEMENTS: In November 2023 , the FASB issued ASU No . 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures . The updated accounting
guidance requires expanded reportable segment disclosures, primarily related to significant segment expenses which are regularly provided to the company's chief operating decision maker. The guidance is effective for fiscal years beginning
after December 15, 2023 , and interim periods within annual periods beginning after December 15, 2024 . Retrospective application is required. The Company is currently evaluating the effect the updated guidance will have on its consolidated financial statements and related disclosures.
In December 2023 , the FASB issued ASU No . 2023 -09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures . The updated accounting guidance requires enhanced income tax disclosures, including the disaggregation of existing disclosures related to the tax rate reconciliation and income
taxes paid. This ASU is effective for annual periods beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the effect the updated guidance will have on its consolidated financial statements and related
disclosures.
8
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
DEBT SECURITIES: The Company classifies
securities into held to maturity (“HTM”) and available for sale (“AFS”) categories. HTM securities are those which the Company has the positive intent and ability to hold to maturity and are reported at amortized cost. Securities classified as AFS
include securities that could be sold for liquidity, investment management or similar reasons even if there is not a present intention of such a sale. AFS securities are reported at fair value, with unrealized gains or losses included in other
comprehensive income, net of tax.
Premium amortization is deducted from, and discount accretion is added to, interest income on securities using the level yield method without
anticipating prepayments, except for mortgage-backed securities where prepayments are anticipated. Gains and losses are recognized upon the sale of specific identified securities on the completed trade date.
ALLOWANCE FOR CREDIT LOSSES (“ACL”) - AFS SECURITIES: For AFS debt securities in an unrealized position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the
security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For debt securities AFS that do not meet
the aforementioned criteria, the Company evaluates whether the decline in fair values has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any
changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected
from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by
the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income.
Changes in the ACL are recorded as credit loss expense (or reversal). Losses are charged against the allowance when management believes the
uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
Accrued interest receivable on AFS debt securities totaled $ 435 at March 31, 2024 and $ 394 at December 31, 2023, and are excluded from the estimate
of credit losses.
Management classifies the AFS portfolio into the following major security types: U.S. Government securities, U.S. Government sponsored entity
securities, and Agency mortgage-backed residential securities. At March 31, 2024 and December 31, 2023, there was no ACL related to AFS debt
securities.
9
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
ACL - HTM SECURITIES:
Management measures expected credit losses on HTM debt securities on a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current
conditions and reasonable and supportable forecasts. The ACL on securities HTM is a contra asset valuation account that is deducted from the carrying amount of HTM securities to present the net amount expected to be collected. HTM securities are
charged off against the ACL when deemed uncollectible. Adjustments to the ACL are reported in the Company’s consolidated statements of income in the provision for credit losses. Accrued interest receivable on HTM securities is excluded from the
estimate of credit losses. Management classifies the HTM portfolio into two major security types: Obligations of states and political subdivisions and Agency mortgage-backed residential securities. Agency mortgage-backed residential securities
consist of only two securities with balances that are not significant. With regard to obligations of states and political subdivisions, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial
condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. At March 31, 2024, the ACL related to HTM debt securities was $ 2 , unchanged from December 31, 2023. Furthermore, there was no corresponding provision expense during the three months
ended March 31, 2024 and 2023.
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 ACL. 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 nonaccrual status when full loan repayment is in doubt, typically when the loan
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.
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.
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 March 31, 2024 and December 31, 2023, there were no
loans held for sale by the Bank.
ACL – LOANS: The ACL for loans is a
contra asset valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loans. Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible.
Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. The ACL is adjusted through the provision for credit losses and reduced by net charge offs of loans.
The ACL is an estimate of expected credit losses, measured over the contractual life of a loan, that considers historical loss experience,
current conditions and forecasts of future economic conditions. Determination of an appropriate ACL is inherently subjective and may have significant changes from period to period.
The methodology for determining the ACL has two main components: evaluation of expected credit losses for certain groups of loans that share
similar risk characteristics and evaluation of loans that do not share risk characteristics with other loans.
10
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
The ACL is measured on a collective (pool) basis when similar risk characteristics exist. The Company has identified the
following portfolio segments and measures the ACL using the following methods:
Portfolio Segment
Measurement Method
Loss Driver
Residential real estate
Cumulative Undiscounted Expected Loss
National Unemployment, National GDP
Commercial real estate:
Owner-occupied
Cumulative Undiscounted Expected Loss
National Unemployment, National GDP
Nonowner-occupied
Cumulative Undiscounted Expected Loss
National Unemployment, National GDP
Construction
Cumulative Undiscounted Expected Loss
National Unemployment, National GDP
Commercial and industrial
Cumulative Undiscounted Expected Loss
National Unemployment, National GDP
Consumer:
Automobile
Cumulative Undiscounted Expected Loss
National Unemployment
Home equity
Cumulative Undiscounted Expected Loss
National Unemployment
Other
Cumulative Undiscounted Expected Loss, Remaining Life Method
National Unemployment
Historical credit loss experience is the basis for the estimation of expected credit losses. We apply historical loss rates to pools of loans
with similar risk characteristics. In defining historical loss rates and the prepayment rates and curtailment rates used to determine the expected life of loans, the use of regional and national peer data was used. After consideration of the historic
loss calculation, management applies qualitative adjustments to reflect the current conditions and reasonable and supportable forecasts not already reflected in the historical loss information at the balance sheet date. Our reasonable and supportable
forecast adjustment is based on the national unemployment rate and the national gross domestic product forecast for the first year. For periods beyond our reasonable and supportable forecast, we revert to historical loss rates utilizing a straight-line
method over a two-year reversion period. The qualitative adjustments for current conditions are based upon changes in lending policies and
practices, experience and ability of lending staff, quality of the Company’s loan review system, value of underlying collateral, the volume and severity of past due loans, the value of underlying collateral for collateral dependent loans, the existence
of and changes in concentrations and other external factors. Each factor is assigned a value to reflect improving, stable, or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation.
Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies:
management has a reasonable expectation at the reporting date that a troubled debt restructuring will be executed with an individual borrower, or the extension of renewal options are included in the original or modified contract at the reporting date
and are not unconditionally cancellable by the Company.
The Company has elected to exclude accrued interest receivable from the measurement of its ACL. When a loan is placed on nonaccrual status,
any outstanding accrued interest is reversed against interest income.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the
collective evaluation. We evaluate all loans that meet the following criteria: 1) when it is determined that foreclosure is probable; 2) substandard, doubtful and nonperforming loans when repayment is expected to be provided substantially through the
operation or sale of the collateral; 3) when it is determined by management that a loan does not share similar risk characteristics with other loans. Specific reserves are established based on the following three acceptable methods for measuring the
ACL: 1) the present value of
expected future cash flows discounted at the loan’s original effective interest rate; 2) the loan’s observable market price; or 3) the fair value of the collateral when the loan is collateral dependent. Our individual loan evaluations consist
primarily of the fair value of
collateral method because most of our loans are collateral dependent. Collateral values are discounted to consider disposition costs when appropriate. A specific reserve is established or a charge-off is taken if the fair value of the loan is
less than the loan balance.
At March 31, 2024, there was $ 9,229
in the ACL related to loans, compared to $ 8,767 at December 31, 2023. This resulted in corresponding provision expense of $ 857 during the three months ended March 31, 2024, compared to $ 465
in provision expense during the three months ended March 31, 2023.
The Company’s loan portfolio segments have been identified as follows: Commercial and Industrial, Commercial Real Estate, Residential Real
Estate, and Consumer.
11
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Commercial and industrial:
Portfolio segment consists 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.
Commercial real estate: Portfolio segment 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 the level of interest rates associated with the debt and to local economic conditions, which dictate occupancy rates and the amount of rent charged. The
increase in debt service due to higher interest rates may not be able to be passed on to tenants. As part of the origination process, loan interest rates and occupancy rates are stressed to determine the impact on the borrower’s ability to maintain
adequate debt service under different economic conditions. Furthermore, the Company monitors the concentration in any one industry and has established limits relative to capital. In addition, credit quality trends are monitored by industry to determine
if a change in the risk exposure to a certain industry may warrant a change in our underwriting standards. 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: Portfolio segment
consists 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: Portfolio segment consists 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 ACL as a percentage of loans to the other identified loan portfolio
segments due to the larger dollar balances associated with such portfolios.
ACL – OFF-BALANCE SHEET CREDIT
EXPOSURES: The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by
the Company. The ACL on off-balance sheet credit exposures is adjusted through credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be
funded over its estimated life. At March 31, 2024, there was $ 586 in the ACL related to off-balance sheet credit exposures, compared to $ 692 at December 31, 2023. This resulted in a corresponding recovery of $ 106 in provision expense during the three months ended March 31, 2024, compared to $ 24
in provision expense during the three months ended March 31, 2023.
EARNINGS PER SHARE: Earnings per share
is based on net income divided by the weighted average number of common shares outstanding during the quarter. The weighted average common shares outstanding were 4,785,773 and 4,773,461 for the three months ended March 31, 2024 and 2023, respectively. Ohio Valley had
no dilutive effect and no potential common shares issuable under stock options or other agreements for any period presented.
12
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.
Individually Evaluated Collateral Dependent
Loans: The fair value of individually evaluated collateral dependent loans is generally based on the fair value of collateral, less costs to sell. When carried at fair value, individually evaluated collateral dependent loans generally receive
specific allocations of the ACL. 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. I ndividually evaluated collateral dependent 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).
13
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,
2024 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
$
54,880
$
—
$
—
U.S. Government sponsored entity securities
—
5,817
—
Agency mortgage-backed securities, residential
—
101,489
—
Interest rate swap derivatives
—
1,263
—
Liabilities:
Interest rate swap derivatives
—
( 1,263
)
—
Fair Value Measurements at December 31,
2023 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
$
50,297
$
—
$
—
U.S. Government sponsored entity securities
—
5,877
—
Agency mortgage-backed securities, residential
—
106,084
—
Interest rate swap derivatives
—
1,147
—
Liabilities:
Interest rate swap derivatives
—
( 1,147
)
—
There were no transfers between Level 1 and Level 2 during 2024 or 2023.
Assets and Liabilities Measured on a Nonrecurring Basis
There were no assets or
liabilities measured at fair value on a nonrecurring basis at March 31, 2024 and December 31, 2023.
There was no other real
estate owned that was measured at fair value less costs to sell at March 31, 2024 and December 31, 2023. Furthermore, there were no corresponding write downs during
the three months ended March 31, 2024 and 2023.
There was no quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a
non-recurring basis at March 31, 2024 and December 31, 2023.
14
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
The carrying amounts and estimated fair values of financial instruments at March 31, 2024 and December 31, 2023 are as follows:
Carrying
Fair Value Measurements at March 31,
2024 Using
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
129,060
$
129,060
$
—
$
—
$
129,060
Securities available for sale
162,186
54,880
107,306
—
162,186
Securities held to maturity
7,968
—
3,793
3,455
7,248
Loans, net
980,633
—
—
961,438
961,438
Interest rate swap derivatives
1,263
—
1,263
—
1,263
Accrued interest receivable
4,338
—
675
3,663
4,338
Financial liabilities:
Deposits
1,148,784
752,327
396,514
—
1,148,841
Other borrowed funds
43,261
—
42,045
—
42,045
Subordinated debentures
8,500
—
8,500
—
8,500
Interest rate swap derivatives
1,263
—
1,263
—
1,263
Accrued interest payable
6,036
1
6,035
—
6,036
Carrying
Fair Value Measurements at December 31,
2023 Using:
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
128,126
$
128,126
$
—
$
—
$
128,126
Securities available for sale
162,258
50,297
111,961
—
162,258
Securities held to maturity
7,986
—
4,281
3,109
7,390
Loans, net
963,133
—
—
944,544
944,544
Interest rate swap derivatives
11,147
—
1,147
—
1,147
Accrued interest receivable
3,606
—
466
3,140
3,606
Financial liabilities:
Deposits
1,127,136
748,013
379,455
—
1,127,468
Other borrowed funds
44,593
—
43,387
—
43,387
Subordinated debentures
8,500
—
8,500
—
8,500
Interest rate swap derivatives
1,147
—
1,147
—
1,147
Accrued interest payable
6,597
1
6,596
—
6,597
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.
15
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, 2024 and December 31, 2023 and the corresponding
amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) and gross unrecognized gains and losses, and allowance for credit losses:
Securities Available for Sale
Amortized
Cost
Gross Unrealized
Gains
Gross Unrealized
Losses
Estimated
Fair Value
March 31 , 2024
U.S. Government securities
$
56,880
$
—
$
( 2,000
)
$
54,880
U.S. Government sponsored entity securities
6,485
—
( 668
)
5,817
Agency mortgage-backed securities, residential
114,082
—
( 12,593
)
101,489
Total securities
$
177,447
$
—
$
( 15,261
)
$
162,186
December 31 , 2023
U.S. Government securities
$
52,174
$
—
$
( 1,877
)
$
50,297
U.S. Government sponsored entity securities
6,527
—
( 650
)
5,877
Agency mortgage-backed securities, residential
118,218
—
( 12,134
)
106,084
Total securities
$
176,919
$
—
$
( 14,661
)
$
162,258
Securities Held to Maturity
Amortized
Cost
Gross Unrecognized
Gains
Gross Unrecognized
Losses
Estimated
Fair Value
Allowance for Credit Losses
March 31 , 2024
Obligations of states and political subdivisions
$
7,969
$
10
$
( 732
)
$
7,247
$
( 2
)
Agency mortgage-backed securities, residential
1
—
—
1
—
Total securities
$
7,970
$
10
$
( 732
)
$
7,248
$
( 2
)
December 31 , 2023
Obligations of states and political subdivisions
$
7,987
$
17
$
( 615
)
$
7,389
$
( 2
)
Agency mortgage-backed securities, residential
1
—
—
1
—
Total securities
$
7,988
$
17
$
( 615
)
$
7,390
$
( 2
)
The amortized cost and estimated fair value of debt securities at March 31, 2024, 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
$
14,901
$
14,785
$
896
$
875
Due in over one to five years
48,464
45,912
3,471
3,276
Due in over five to ten years
—
—
1,476
1,273
Due after ten years
—
—
2,126
1,823
Agency mortgage-backed securities, residential
114,082
101,489
1
1
Total debt securities
$
177,447
$
162,186
$
7,970
$
7,248
There were no sales of securities during the
three months ended March 31, 2024 and 2023.
Debt securities with a carrying value of approximately $ 140,195 at March 31, 2024 and $ 126,994 at December 31, 2023, respectively, were pledged to secure public deposits, repurchase agreements, and for other purposes required or permitted by law.
16
NOTE 3 – SECURITIES (Continued)
The following table summarizes debt securities available for sale in an unrealized loss position for which
an ACL losses has not been recorded at March 31, 2024 and December 31, 2023, aggregated by major security type and length of time in a continuous unrealized loss position:
March 31 , 2024
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
$
16,547
$
( 174
)
$
38,333
$
( 1,826
)
$
54,880
$
( 2,000
)
U.S. Government sponsored entity
securities
—
—
5,817
( 668
)
5,817
( 668
)
Agency mortgage-backed
securities, residential
—
—
101,489
( 12,593
)
101,489
( 12,593
)
Total available for sale
$
16,547
$
( 174
)
$
145,639
$
( 15,087
)
$
162,186
$
( 15,261
)
December 31 , 2023
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
$
9,474
$
( 52
)
$
40,823
$
( 1,825
)
$
50,297
$
( 1,877
)
U.S. Government sponsored entity
securities
—
—
5,877
( 650
)
5,877
( 650
)
Agency mortgage-backed securities, residential
—
—
106,084
( 12,134
)
106,084
( 12,134
)
Total available for sale
$
9,474
$
( 52
)
$
152,784
$
( 14,609
)
$
162,258
$
( 14,661
)
Management evaluates available for sale debt securities in unrealized positions to determine whether impairment is due to credit-related factors.
Consideration is given to (1) the extent to which the fair value is less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the security for a period
of time sufficient to allow for any anticipated recovery in fair value.
At March 31, 2024, the Company had 97 available
for sale debt securities in an unrealized position without an ACL, of which 14 were from U.S. Government securities, 3 were from U.S. Government sponsored entity securities, and 80 were from Agency mortgage-backed residential securities.
Comparatively at December 31, 2023, the Company had 99 available for sale debt securities in an unrealized position without an ACL, of which 15 were from U.S. Government securities, 3 were from U.S. Government sponsored entity securities, and 81 were from Agency mortgage-backed residential securities. Management does not have the intent to sell any of these securities and believes that it is more
likely than not that the Company will not have to sell any such securities before a recovery of cost. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments
decline. Accordingly, as of March 31, 2024 and December 31, 2023, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, including changes in interest rates and other market conditions. As a
result, the Company carried no ACL on available for sale debt securities at March 31, 2024 and December 31, 2023.
The following table presents the activity in the ACL for held to maturity debt securities:
Held to Maturity Debt Securities
Three months ended
March 31, 2024
Three months ended
March 31, 2023
Allowance for credit losses:
Beginning balance
$
2
$
—
Impact of adopting ASC 326
—
3
Credit loss expense
—
—
Allowance for credit losses ending balance
$
2
$
3
The Company’s held to maturity securities primarily consist of obligations
of states and political subdivisions. The ACL on held to maturity securities is estimated at each measurement date on a collective basis by major security type. Risk factors such as issuer bond ratings, historical loss rates, financial
condition of issuer, and timely principal and interest payments of issuer were evaluated to determine if a credit reserve was required within the portfolio. At March 31, 2024 and 2023, there were no past due principal and interest payments related to
held to maturity securities. During the first quarter of 2024, the cumulative loss rate remained at .02 %, resulting in no change to provision
expense during the three months ended March 31, 2024. During the first quarter of 2023, the Company identified a cumulative loss rate of .03 %
upon adoption of ASC326 on January 1. This resulted in a $ 3 credit loss reserve for held to maturity debt securities, with no provision expense during the three months ended March 31, 2023.
17
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES
Loans are comprised of the following:
March 31,
2024
December 31,
2023
Residential real estate
$
324,738
$
319,504
Commercial real estate:
Owner-occupied
79,317
82,356
Nonowner-occupied
182,994
178,201
Construction
73,586
62,337
Commercial and industrial
160,473
157,298
Consumer:
Automobile
58,641
61,461
Home equity
38,434
35,893
Other
71,679
74,850
989,862
971,900
Less: Allowance for credit losses
( 9,229
)
( 8,767
)
Loans, net
$
980,633
$
963,133
At March 31, 2024 and December 31, 2023, net deferred loan
origination costs were $ 777 and $ 794 , respectively. At March 31, 2024 and December 31, 2023, net unamortized
loan purchase premiums were $ 631 and $ 687 , 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, 2024 and December 31, 2023:
March 31 , 2024
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Loans With No
ACL
Nonaccrual
Loans With an
ACL
Total
Nonaccrual
Loans
Residential real estate
$
13
$
1,663
$
357
$
2,020
Commercial real estate:
Owner-occupied
—
885
—
885
Nonowner-occupied
—
—
66
66
Construction
—
—
—
—
Commercial and industrial
—
105
44
149
Consumer:
Automobile
145
—
94
94
Home equity
—
27
125
152
Other
39
—
115
115
Total
$
197
$
2,680
$
801
$
3,481
December 31, 2023
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Loans With No
ACL
Nonaccrual
Loans With an
ACL
Total
Nonaccrual
Loans
Residential real estate
$
9
$
—
$
1,234
$
1,234
Commercial real estate:
Owner-occupied
—
775
—
775
Nonowner-occupied
—
—
61
61
Construction
—
—
1
1
Commercial and industrial
—
—
48
48
Consumer:
Automobile
56
—
78
78
Home equity
—
—
95
95
Other
54
—
100
100
Total
$
119
$
775
$
1,617
$
2,392
The Company recognized $ 4 and $ 20 of interest income in nonaccrual loans during the three months ended March 31, 2024 and 2023, respectively.
18
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
The following table presents the aging of the recorded investment of past due loans by class
of loans as of March 31, 2024
and December 31, 2023:
March 31 , 2024
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
$
2,941
$
687
$
1,141
$
4,769
$
319,969
$
324,738
Commercial real estate:
Owner-occupied
70
805
179
1,054
78,263
79,317
Nonowner-occupied
173
—
-
173
182,821
182,994
Construction
-
3
—
3
73,583
73,586
Commercial and industrial
615
—
149
764
159,709
160,473
Consumer:
Automobile
1,117
116
221
1,454
57,187
58,641
Home equity
351
112
92
555
37,879
38,434
Other
510
633
149
1,292
70,387
71,679
Total
$
5,777
$
2,356
$
1,931
$
10,064
$
979,798
$
989,862
December 31 , 2023
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
$
2,705
$
368
$
481
$
3,554
$
315,950
$
319,504
Commercial real estate:
Owner-occupied
2,580
—
775
3,355
79,001
82,356
Nonowner-occupied
681
—
—
681
177,520
178,201
Construction
—
—
—
—
62,337
62,337
Commercial and industrial
3,338
—
48
3,386
153,912
157,298
Consumer:
Automobile
782
210
117
1,109
60,352
61,461
Home equity
353
62
95
510
35,383
35,893
Other
658
121
148
927
73,923
74,850
Total
$
11,097
$
761
$
1,664
$
13,522
$
958,378
$
971,900
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.
The Company uses the following definitions for its criticized loan risk ratings:
Special Mention. Loans classified as
“special mention” are graded 8 and 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.
19
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
The Company uses the following definitions for its classified loan risk ratings:
Substandard. Loans classified as
“substandard” are graded 9 and 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” are graded 10 and 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
graded 11 and 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.
As of March 31,
2024 and December 31, 2023, and based on the most recent analysis performed, the risk category of commercial loans by class of loans was as follows:
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Commercial real estate:
Owner-occupied
Risk Rating
Pass
$
1,571
$
17,801
$
7,859
$
10,484
$
5,735
$
18,700
$
347
$
62,497
Special Mention
—
—
—
13,405
—
633
99
14,137
Substandard
—
—
—
—
—
2,383
300
2,683
Doubtful
—
—
—
—
—
—
—
—
Total
$
1,571
$
17,801
$
7,859
$
23,889
$
5,735
$
21,716
$
746
$
79,317
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Commercial real estate:
Nonowner-occupied
Risk Rating
Pass
$
9,036
$
6,210
$
27,689
$
31,906
$
20,259
$
70,782
$
5,585
$
171,467
Special Mention
—
1,663
113
760
—
5,791
—
8,327
Substandard
—
—
—
—
3,200
—
—
3,200
Doubtful
—
—
—
—
—
—
—
—
Total
$
9,036
$
7,873
$
27,802
$
32,666
$
23,459
$
76,573
$
5,585
$
182,994
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
20
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Commercial real estate:
Construction
Risk Rating
Pass
$
2,820
$
33,479
$
31,455
$
1,186
$
296
$
3,148
$
306
$
72,690
Special Mention
—
657
—
—
—
52
—
709
Substandard
—
—
—
—
—
187
—
187
Doubtful
—
—
—
—
—
—
—
—
Total
$
2,820
$
34,136
$
31,455
$
1,186
$
296
$
3,387
$
306
$
73,586
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Commercial and Industrial
Risk Rating
Pass
$
3,436
$
8,363
$
29,893
$
26,592
$
30,383
$
27,512
$
28,631
$
154,810
Special Mention
—
196
91
503
273
—
440
1,503
Substandard
—
134
—
55
1,291
165
2,515
4,160
Doubtful
—
—
—
—
—
—
—
—
Total
$
3,436
$
8,693
$
29,984
$
27,150
$
31,947
$
27,677
$
31,586
$
160,473
Current Period gross charge-offs
$
107
$
—
$
—
$
1
$
—
$
—
$
1
$
109
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Commercial real estate:
Owner-occupied
Risk Rating
Pass
$
18,120
$
7,911
$
10,679
$
5,973
$
6,125
$
15,925
$
459
$
65,192
Special Mention
—
—
—
—
—
427
—
427
Substandard
—
—
13,934
—
498
2,005
300
16,737
Doubtful
—
—
—
—
—
—
—
—
Total
$
18,120
$
7,911
$
24,613
$
5,973
$
6,623
$
18,357
$
759
$
82,356
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
21
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Commercial real estate:
Nonowner-occupied
Risk Rating
Pass
$
12,688
$
29,344
$
32,235
$
20,484
$
15,415
$
61,809
$
1,128
$
173,103
Special Mention
—
—
768
3,226
—
1,034
—
5,028
Substandard
—
—
70
—
—
—
—
70
Doubtful
—
—
—
—
—
—
—
—
Total
$
12,688
$
29,344
$
33,073
$
23,710
$
15,415
$
62,843
$
1,128
$
178,201
Current Period gross charge-offs
$
—
$
—
$
132
$
—
$
—
$
—
$
—
$
132
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
20219
Prior
Cost Basis
Total
Commercial real estate:
Construction
Risk Rating
Pass
$
28,055
$
29,174
$
1,231
$
302
$
392
$
2,937
$
—
$
62,091
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
246
—
246
Doubtful
—
—
—
—
—
—
—
—
Total
$
28,055
$
29,174
$
1,231
$
302
$
392
$
3,183
$
—
$
62,337
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Commercial and Industrial
Risk Rating
Pass
$
8,770
$
30,885
$
26,806
$
31,247
$
344
$
27,632
$
27,510
$
153,194
Special Mention
140
—
—
—
—
8
66
214
Substandard
—
—
58
1,363
4
182
2,283
3,890
Doubtful
—
—
—
—
—
—
—
—
Total
$
8,910
$
30,885
$
26,864
$
32,610
$
348
$
27,822
$
29,859
$
157,298
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
29
$
29
22
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses. 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, 2024
and December 31, 2023:
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Residential Real Estate:
Payment Performance
Performing
$
8,841
$
53,765
$
43,313
$
50,199
$
43,511
$
109,602
$
13,474
$
322,705
Nonperforming
—
—
927
—
—
1,106
—
2,033
Total
$
8,841
$
53,765
$
44,240
$
50,199
$
43,511
$
110,708
$
13,474
$
324,738
Current Period gross charge-offs
$
—
$
—
$
10
$
—
$
—
$
27
$
—
$
37
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Consumer - Automobile:
Payment Performance
Performing
$
3,894
$
26,641
$
18,048
$
5,922
$
2,504
$
1,393
$
—
$
58,402
Nonperforming
—
128
51
37
—
23
—
239
Total
$
3,894
$
26,769
$
18,099
$
5,959
$
2,504
$
1,416
$
—
$
58,641
Current Period gross charge-offs
$
—
$
64
$
129
$
5
$
—
$
2
$
—
$
200
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Consumer - Home Equity:
Payment Performance
Performing
$
—
$
1,773
$
—
$
92
$
—
$
119
$
36,298
$
38,282
Nonperforming
—
—
—
—
—
—
152
152
Total
$
—
$
1,773
$
—
$
92
$
—
$
119
$
36,450
$
38,434
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
23
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
March 31, 2024
2024
2023
2022
2021
2020
Prior
Cost Basis
Total
Consumer - Other:
Payment Performance
Performing
$
4,747
$
25,236
$
12,305
$
9,713
$
3,951
$
1,697
$
13,877
$
71,526
Nonperforming
—
38
35
6
36
4
34
153
Total
$
4,747
$
25,274
$
12,340
$
9,719
$
3,987
$
1,701
$
13,911
$
71,679
Current Period gross charge-offs
$
68
$
18
$
28
$
51
$
16
$
2
$
65
$
248
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Residential Real Estate:
Payment Performance
Performing
$
50,484
$
44,640
$
50,949
$
44,818
$
21,854
$
91,956
$
13,560
$
318,261
Nonperforming
—
—
—
—
182
1,061
—
1,243
Total
$
50,484
$
44,640
$
50,949
$
44,818
$
22,036
$
93,017
$
13,560
$
319,504
Current Period gross charge-offs
$
—
$
—
$
3
$
—
$
—
$
118
$
—
$
121
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Consumer - Automobile:
Payment Performance
Performing
$
28,939
$
20,376
$
7,013
$
3,028
$
1,212
$
759
$
—
$
61,327
Nonperforming
34
60
15
1
9
15
—
134
Total
$
28,973
$
20,436
$
7,028
$
3,029
$
1,221
$
774
$
—
$
61,461
Current Period gross charge-offs
$
51
$
163
$
116
$
6
$
29
$
3
$
—
$
368
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Consumer - Home Equity:
Payment Performance
Performing
$
1,649
$
79
$
—
$
—
$
—
$
—
$
34,070
$
35,798
Nonperforming
—
—
—
—
—
—
95
95
Total
$
1,649
$
79
$
—
$
—
$
—
$
—
$
34,165
$
35,893
Current Period gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
87
$
87
24
NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)
Revolving
Loans
Term Loans Amortized Cost Basis by Origination Year
Amortized
December 31, 2023
2023
2022
2021
2020
2019
Prior
Cost Basis
Total
Consumer - Other:
Payment Performance
Performing
$
18,377
$
24,904
$
10,800
$
4,482
$
1,093
$
953
$
14,087
$
74,696
Nonperforming
11
17
67
53
1
4
1
154
Total
$
18,388
$
24,921
$
10,867
$
4,535
$
1,094
$
957
$
14,088
$
74,850
Current Period gross charge-offs
$
306
$
119
$
119
$
84
$
28
$
53
$
246
$
955
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 4.46 % of total loans were unsecured at March 31, 2024, up from 4.37 % at December 31, 2023.
Modifications to Borrowers Experiencing Financial Difficulty:
Occasionally, the Company modifies loans to borrowers experiencing financial difficulty. These modifications may include 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. All modifications to borrowers experiencing financial difficulty are considered to be impaired.
During the three months ended March 31, 2024 and 2023, the Company experienced no new modifications to borrowers experiencing financial
difficulty.
The following table presents the activity in the allowance for credit losses by portfolio segment
for the three months ended March 31, 2024
and 2023:
March 31 , 2024
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for credit losses:
Beginning balance
$
2,213
$
3,047
$
1,275
$
2,232
$
8,767
Provision for credit losses
130
188
184
355
857
Loans charged-off
( 37
)
—
( 109
)
( 448
)
( 594
)
Recoveries
22
11
4
162
199
Total ending allowance balance
$
2,328
$
3,246
$
1,354
$
2,301
$
9,229
March 31 , 2023
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for credit losses:
Beginning balance
$
2,026
$
2,200
$
1,177
$
2,028
$
7,431
Provision for credit losses
39
225
21
180
465
Loans charged-off
( 47
)
( 132
)
( 29
)
( 248
)
( 456
)
Recoveries
13
13
8
133
167
Total ending allowance balance
$
2,031
$
2,306
$
1,177
$
2,093
$
7,607
25
N OTE 4 – LOANS AND ALLOWANCE FOR CREDIT
LOSSES (Continued)
The following table presents the amortized cost basis of collateral dependent
loans by class of loans as of March 31, 2024 and December 31, 2023:
Collateral Type
March 31, 2024
Real Estate
Business Assets
Total
Residential real estate
$
1,663
$
—
$
1,663
Commercial real estate:
Owner-occupied
696
189
885
Consumer:
Home equity
27
—
27
Total collateral dependent loans
$
2,386
$
189
$
2,575
Collateral Type
December 31, 2023
Real Estate
Business Assets
Total
Residential real estate
$
1,663
$
—
$
1,663
Commercial real estate:
Owner-occupied
700
258
958
Consumer:
Home equity
27
—
27
Total collateral dependent loans
$
2,390
$
258
$
2,648
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). The Company had no other real estate owned for residential real
estate properties at March 31, 2024 compared to $ 68 at December 31, 2023. In addition, nonaccrual residential mortgage loans that are in the
process of foreclosure had a recorded investment of $ 196 and $ 348 as of March 31, 2024 and December 31, 2023, respectively.
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, 2024,
the contract amounts of these instruments totaled approximately $ 188,305 , compared to $ 192,163 at December 31, 2023. The Bank estimates expected credit losses over the contractual period in which the Bank is exposed to credit risk via a contractual obligation to extend credit. At March 31, 2024, the
estimated ACL related to off-balance sheet commitments was $ 586 , which included a $ 106 recovery of provision during the three months ended March 31, 2024 and $ 24 in
provision during the three months ended March 31, 2023. 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.
26
NOTE 6 - OTHER BORROWED FUNDS
Other borrowed funds at March 31, 2024 and December 31, 2023 are comprised of advances from the Federal Home Loan Bank (“FHLB”)
of Cincinnati and promissory notes.
FHLB
Borrowings
Promissory
Notes
Totals
March 31 , 2024
$
40,813
$
2,448
$
43,261
December 31 , 2023
$
42,199
$
2,394
$
44,593
Pursuant to collateral agreements with the FHLB, advances are secured by $ 317,484 in qualifying mortgage loans, $ 32,623 in commercial loans and $ 2,843 in FHLB stock at March 31, 2024. Fixed-rate FHLB advances of $ 40,813
mature through 2042 and have interest rates ranging from 1.53 % to 4.91 % and a year-to-date weighted average cost of 4.03 % at March 31, 2024 and 3.50 % at December 31, 2023. There were no
variable-rate FHLB borrowings at March 31, 2024.
At March 31, 2024, 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, 2024.
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 $ 183,492 at March 31,
2024. Of this maximum borrowing capacity, the Company had $ 81,930 available to use as additional borrowings, of which $ 81,930 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, 2025 , and have fixed rates ranging from 3.15 %
to 5.25 % and a year-to-date weighted average cost of 4.13 % at March 31, 2024, as compared to 3.79 % at December 31, 2023. At March 31, 2024 there were six promissory notes payable by Ohio Valley
to related parties totaling $ 2,448 .
There were no promissory notes payable to other banks at March 31, 2024 and December 31, 2023, respectively.
Letters of credit issued on the Bank’s behalf by the FHLB to collateralize certain public unit deposits as required by law totaled $ 60,750 at March 31, 2024 and $ 52,350 at December 31, 2023.
Scheduled principal payments as of March 31, 2024:
FHLB
Borrowings
Promissory
Notes
Totals
2024
$
4,026
$
1,269
$
5,295
2025
4,983
1,179
6,162
2026
12,908
—
12,908
2027
11,397
—
11,397
2028
1,349
—
1,349
Thereafter
6,150
—
6,150
$
40,813
$
2,448
$
43,261
27
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 93.8 % and 92.5 % of total consolidated revenues
for the quarters end March 31, 2024 and 2023,
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,
2024
Banking
Consumer
Finance
Total
Company
Net interest income
$
10,643
$
547
$
11,190
Provision for (recovery of) credit losses
769
( 18
)
751
Noninterest income
2,948
748
3,696
Noninterest expense
10,018
723
10,741
Provision for income taxes
477
124
601
Net income
2,327
466
2,793
Assets
1,358,573
14,026
1,372,599
Three months ended March 31,
2023
Banking
Consumer
Finance
Total
Company
Net interest income
$
11,184
$
538
$
11,722
Provision for (recovery of) credit losses
584
( 95
)
489
Noninterest income
3,000
767
3,767
Noninterest expense
9,596
676
10,272
Provision for income taxes
668
152
820
Net income
3,336
572
3,908
Assets
1,252,673
13,792
1,266,465
28
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 25 month to 17.3 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
March 31,
2024
As of
December 31,
2023
Operating leases:
Operating lease right-of-use assets
$
1,159
$
1,205
Operating lease liabilities
1,159
1,205
The components of lease cost were as follows:
Three months ended
March 31,
2024
2023
Operating lease cost
$
49
$
51
Short-term lease expense
7
-
Future undiscounted lease payments for operating leases with initial terms of one year or more as of March 31, 2024 are as follows:
Operating
Leases
2024
(remaining)
$
146
2025
195
2026
140
2027
109
2028
111
Thereafter
764
Total lease payments
1,465
Less: Imputed Interest
( 306
)
Total operating leases
$
1,159
Other information was as follows:
As of
March 31,
2024
As of
December 31,
2023
Weighted-average remaining lease term for operating leases
12.7 years
13.0 years
Weighted-average discount rate for operating leases
2.89
%
2.91
%
29
NOTE 9 – RISKS AND UNCERTAINTIES
The risks pertinent to the Bank regarding liquidity and rising deposit costs have increased due to an elevated interest rate environment and
increased deposit competition within our markets. Our liquidity position is supported by the management of liquid assets such as cash and interest-bearing deposits with banks, and liabilities such as core deposits. The Bank can also access other
sources of funds such as brokered deposits and FHLB advances. With the present economic conditions putting a strain on liquidity and higher borrowing costs, the Company believes it has sufficient liquid assets and funding sources should there be a
liquidity need.
NOTE 10 – DEPOSITS
Deposits are comprised of the following:
March 31,
2024
December 31,
2023
Noninterest-bearing deposits
$
306,574
$
322,222
Interest-bearing deposits:
NOW accounts
184,471
170,422
Savings and money market
261,282
255,369
Time deposits of $250 or less
312,478
301,323
Time deposits of more than $250
83,979
77,800
Total interest-bearing deposits
842,210
804,914
Total deposits
$
1,148,784
$
1,127,136
Brokered deposits, included in time deposits, were $ 64,901
and $ 64,893 at March 31, 2024 and December 31, 2023, respectively.
30
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.