Item 2. Management’s Discussion and Analysis
Item 2. Management’s Discussion and
Analysis of Financial Condition and Results of Operations
Cautionary Statement Regarding Forward-Looking
Information
This Quarterly Report on Form 10-Q, including
Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains certain forward-looking statements
that are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current
expectations or forecasts of future events and are not guarantees of future performance. Examples of forward-looking statements include:
(a) projections of income or expense, earnings per share, the payment or non-payment of dividends, capital structure and other financial
items; (b) statements of plans and objectives of the Company or our management or Board of Directors, including those relating to products
or services; (c) statements of future economic performance; (d) statements regarding future customer attraction or retention; and (e)
statements of assumptions underlying such statements. Words such as “anticipates”, “believes”, “plans”,
“intends”, “expects”, “projects”, “estimates”, “should”, “may”,
“would be”, “will allow”, “will likely result”, “will continue”, “will remain”,
or other similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying those
statements. Forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties.
Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ
materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially
include, without limitation:
● current and future economic
and financial market conditions, either nationally or in the states in which we do business, including conditions such as inflation, recession,
unemployment, changes in interest rates, fiscal and monetary policy, an increasing federal government budget deficit, the failure of the
federal government to raise the federal debt ceiling and/or possible future U.S. government shutdowns over budget disagreements, slowing
gross domestic product, tariffs, a U.S. withdrawal from or significant renegotiation of trade agreements, trade wars, and other factors
beyond our control, any of which may result in adverse impacts on our deposit levels and composition, the quality of investment securities
available for purchase, demand for loans, the ability of our borrowers to repay their loans, and the value of the collateral securing
loans made by us;
● recent and future bank
failures may reduce customer confidence, affect sources of funding and liquidity, increase regulatory requirements and costs, adversely
affect financial markets and/or have a negative reputational ramification for the banking industry as a whole, any of which could adversely
affect the Company’s business, earnings and financial condition;
● instability in global economic
conditions and geopolitical matters (including the ongoing conflict in Ukraine), and volatility in financial markets, which could have
a material adverse effect on our results of operations and financial condition;
● changes in interest rates
resulting from national and local economic conditions and the policies of regulatory authorities, including monetary policies of the Board
of Governors of the Federal Reserve System, which may adversely affect interest rates, interest margins, loan demand and interest rate
sensitivity;
● the impacts and duration of the continuing recovery from the COVID-19 pandemic
and its impacts on national, regional and local economies, supply chains, labor markets and on our customers, counterparties, employees
and third-party service providers;
● the volatility of mortgage
banking income, whether due to interest rates, demand, the fair value of mortgage loans, or other factors;
● factors that can impact
the performance of our loan portfolio, including changes in real estate values and liquidity in our primary market areas, the financial
health of our borrowers and the success of construction projects that we finance;
● the transition away from LIBOR as a reference rate for financial contracts,
which could negatively impact our income and expenses and the value of various financial contracts;
● changes in customers’, suppliers’,
and other counterparties’ performance and creditworthiness may be different than anticipated due to the continuing inflationary
pressures and other economic and financial market conditions;
● operational risks, reputational
risks, legal and compliance risks, and other risks related to potential fraud or theft by employees or outsiders, unauthorized transactions
by employees or operational errors, or failures, disruptions or breaches in security of our systems, including those resulting from computer
viruses or cyber-attacks;
34
● our ability to secure sensitive
or confidential client information against unauthorized disclose or access through computer systems and telecommunication networks, including
those of our third-party vendors and other service providers, which may prove inadequate;
● a failure in or breach of our operational or
security systems or infrastructure, or those of our third-party vendors and other service providers, resulting in failures or disruptions
in customer account management, general ledger, deposit, loan, or other systems, including as a result of cyber-attacks;
● competitive pressures and factors among financial
services organizations could increase significantly, including product and pricing pressures, changes to third-party relationships and
our ability to recruit and retain qualified management and banking personnel;
● unexpected losses of services of our key management personnel, or the inability
to recruit and retain qualified personnel in the future;
● risks inherent in pursuing strategic growth initiatives,
including integration and other risks involved in past and possible future acquisitions;
● uncertainty regarding the nature, timing, cost
and effect of legislative or regulatory changes in the banking industry or otherwise affecting the Company, including major reform of
the regulatory oversight structure of the financial services industry and changes in laws and regulations concerning taxes, FDIC insurance
premium levels, pensions, bankruptcy, consumer protection, rent regulation and housing, financial accounting and reporting, environmental
protection, insurance, bank products and services, bank and bank holding company capital and liquidity standards, fiduciary standards,
securities and other aspects of the financial services industry;
● the effect of changes in federal, state and/or
local tax laws may adversely affect our reported financial condition or results of operations;
● the effect of changes in accounting standards,
policies and practices may adversely affect our reported financial condition or results of operations;
● litigation and regulatory compliance exposure,
including the costs and effects of any adverse developments in legal proceedings or other claims and the costs and effects of unfavorable
resolution of regulatory and other governmental examinations or inquiries;
● continued availability of earnings and dividends
from State Bank and excess capital sufficient for us to service our debt and pay dividends to our shareholders in compliance with applicable
legal and regulatory requirements;
● our ability to adapt to or comply with regulatory requirements and increasing
scrutiny and evolving expectations from customers, regulators, investors and other stakeholders with respect to the Company’s environmental,
social and governance (ESG) practices, which could affect our reputation and business and operating results;
● our ability to anticipate and successfully keep
pace with technological changes affecting the financial services industry; and
● other risks identified from time to time in the
Company’s other filings with the Securities and Exchange Commission, including the risks identified under the heading “Item
1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as supplemented
by “Item IA. Risk Factors” of Part II of this Quarterly Report on Form 10-Q.
Undue reliance should
not be placed on the forward-looking statements, which speak only as of the date hereof. Except as may be required by law, the Company
undertakes no obligation to update any forward-looking statement to reflect unanticipated events or circumstances after the date on which
the statement is made.
35
Overview of SB Financial
SB Financial Group, Inc. (“SB Financial”)
is an Ohio corporation and a financial holding company registered with the Federal Reserve Board. SB Financial’s wholly-owned subsidiary,
The State Bank and Trust Company (“State Bank”), is an Ohio-chartered bank engaged in commercial banking.
Rurban Statutory Trust II (“RST II”)
was established in August 2005. In September 2005, RST II completed a pooled private offering of 10,000 Trust Preferred Securities with
a liquidation amount of $1,000 per security. The proceeds of the offering were loaned to SB Financial in exchange for junior subordinated
debentures of SB Financial with terms substantially similar to the Trust Preferred Securities. The sole assets of RST II are the junior
subordinated debentures, and the back-up obligations, in the aggregate, constitute a full and unconditional guarantee by SB Financial
of the obligations of RST II.
RFCBC, Inc. (“RFCBC”) is an Ohio corporation
and wholly-owned subsidiary of SB Financial that was incorporated in August 2004. RFCBC operates as a loan subsidiary in servicing and
working out problem loans.
State Bank Insurance, LLC (“SBI”)
is an Ohio corporation and a wholly-owned subsidiary of State Bank incorporated in June of 2010. SBI is an insurance company that engages
in the sale of insurance products to retail and commercial customers of State Bank.
SBFG Title, LLC (“SBFG Title”) is
an Ohio corporation that was formed in March 2019. SBFG Title engages in the sale of title insurance services.
SB Captive, Inc. (“SB Captive”) is
a Nevada corporation that was formed in March 2019. SB Captive pools insurance risk among like sized banking institutions.
Unless the context indicates otherwise, all references
herein to “we”, “us”, “our”, or the “Company” refer to SB Financial and its consolidated
subsidiaries.
Critical Accounting Policies
Note 1 to the Consolidated Financial Statements
included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 describes the significant accounting
policies used in the development and presentation of the Company’s financial statements. The accounting and reporting policies of
the Company are in accordance with accounting principles generally accepted in the United States and conform to general practices within
the banking industry. The preparation of financial statements in conformity with generally accepted accounting principles requires management
to make estimates and assumptions. The Company’s financial position and results of operations can be affected by these estimates
and assumptions and are integral to the understanding of reported results. Critical accounting policies are those policies that management
believes are the most important to the portrayal of the Company’s financial condition and results, and they require management to
make estimates that are difficult, subjective, and/or complex.
Allowance for Credit Losses - The
Company believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other
significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed
by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s
determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical
credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts
that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation
has subjective components requiring material estimates, including expected default probabilities, the expected loss given default (“LGD”),
the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience
and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ
from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
Goodwill and Other Intangibles - The
Company records all assets and liabilities acquired in purchase acquisitions, including goodwill and other intangibles, at fair value
as required. Goodwill is subject, at a minimum, to annual tests for impairment. Other intangible assets are amortized over their estimated
useful lives using straight-line or accelerated methods, and are subject to impairment if events or circumstances indicate a possible
inability to realize the carrying amount. The initial goodwill and other intangibles recorded and subsequent impairment analysis requires
management to make subjective judgments concerning estimates of how the acquired asset will perform in the future. Events and factors
that may significantly affect the estimates include, among others, customer attrition, changes in revenue growth trends, specific industry
conditions and changes in competition. A decrease in earnings resulting from these or other factors could lead to an impairment of goodwill
that could adversely impact earnings for future periods.
36
Three Months Ended March 31, 2023
compared to Three Months Ended March 31, 2022
Net Income: Net income
for the first quarter of 2023 was $2.5 million compared to net income of $2.8 million for the first quarter of 2022, a decrease of 12.9
percent. Diluted earnings per share (“DEPS”) of $0.35 were down 12.5 percent from DEPS of $0.40 for the first quarter of 2022.
Net income for the first quarter of 2023 was positively impacted by the Company’s recapture of temporary impairment of $0.06 million
on its mortgage servicing rights, while net income for the 2022 first quarter was positively impacted by a recapture of mortgage servicing
rights of $0.89 million. Net income for the first quarter of 2023 was negatively impacted by the significant decline in mortgage loan
volume and loan sales, as compared to the same period in 2022, as rising rates have nearly eliminated all refinance activity and continued
compression of available housing inventory has constrained new purchase volume. Mortgage loan volume was down over 49 percent during the
first quarter of 2023, and a lower percentage of originated volume was sold on the secondary market, as compared to the same period in
2022. Significantly higher funding costs in 2023 have compressed net interest income from the run rate experienced in the second half
of 2022.
Provision for Credit Losses: The
first quarter provision for credit losses was $0.25 million as compared to no ($0) provision for the prior year quarter. Net charge-offs
for the quarter were $61,000 compared to net charge-offs of $1,000 for the year-ago quarter. Total delinquent loans ended the quarter
at $3.6 million, or 0.37 percent of total loans, which is down $1.4 million compared to the prior year. The Company adopted ASC 326 on
January 1, 2023, which increased the allowance for credit losses by $1.4 million.
Asset Quality Review – For the Period Ended
($ in thousands)
March 31,
2023
March 31,
2022
Net charge-offs – QTD
$ 61
$ 1
Nonaccruing loans
3,396
4,293
Modified Loans for borrowers with difficulties
642
762
Nonaccruing and modified loans
4,038
5,055
OREO / Other Assets Owned (OAO)
650
527
Nonperforming assets
4,688
5,582
Nonperforming assets/Total assets
0.35 %
0.42 %
Allowance for credit losses/Total loans
1.58 %
1.62 %
Allowance for credit losses/Nonperforming loans
382.4 %
273.1 %
Consolidated Revenue: Total revenue,
consisting of net interest income and noninterest income, was $14.0 million for the first quarter of 2023, a decrease of $0.3 million,
or 2.0 percent, from the $14.3 million generated during the first quarter of 2022.
Net interest income (“NII”) for the
first quarter of 2023 was $10.3 million, which was up $1.8 million from the prior year first quarter’s $8.5 million. Comparing the
first quarter of 2023 to the prior year first quarter, the Company’s earning assets decreased $38.2 million, but the average yield
on earning assets increased by 153 basis points. The net interest margin for the first quarter of 2023 was 3.35 percent compared to 2.67
percent for the first quarter of 2022. Funding costs (interest paid to consumers and other entities) for interest bearing liabilities
for the first quarter of 2023 were 1.46 percent compared to 0.39 percent for the prior year first quarter. The mix in earning assets moved
into loans compared to the prior year as that percentage of earning assets improved to 79 percent from 66 percent in the prior year.
37
Noninterest income was $3.7 million for the first
quarter of 2023, which was down $2.1 million from the prior year first quarter’s $5.8 million. In addition to the mortgage revenue
detailed below, wealth management revenue was $0.9 million for the first quarter of 2023. Recapture of our mortgage servicing rights impairment
increased noninterest income by $0.06 million in the quarter. Our title agency contributed revenue of $0.4 million in the first quarter
of 2023, down $0.2 million from the prior year. Noninterest income as a percentage of average assets for the first quarter of 2023 was
1.10 percent compared to 1.72 percent for the prior year first quarter.
State Bank originated $49.4 million of mortgage
loans during the first quarter of 2023, of which $25.8 million was sold with the remainder of loans held for investment. This compares
to $97.4 million originated for the first quarter of 2022, of which $72.2 million was sold with the remainder of loans held for investment.
These first quarter 2023 originations and subsequent sales resulted in $0.6 million of gains, down $1.1 million from the gains for the
first quarter of 2022. Net mortgage banking revenue was $1.2 million for the first quarter of 2023 compared to $2.9 million for the first
quarter of 2022. The 2023 first quarter included a recapture of our mortgage servicing rights impairment of $0.06 million compared to
a $0.89 million recapture for the first quarter of 2022.
Consolidated Noninterest Expense:
Noninterest expense for the first quarter of 2023 was $10.8 million, which was down $0.1 million compared to $10.9 million in the prior-year
first quarter. Overall head count is down from the linked quarter by 4.9 percent as we continue to right size the mortgage business line.
Commission expense for both mortgage and SBA is down compared to the prior year due to the lower total origination volume.
Income Taxes: Income taxes
for the first quarter of 2023 were $0.5 million (effective rate of 17.4 percent) compared to $0.6 million (effective rate of 17.7 percent)
for the first quarter of 2022.
Changes in Financial Condition
Total assets at March 31, 2023 were $1.34 billion,
an increase of $5.7 million, or 0.4 percent, since December 31, 2022. Total loans, net of unearned income, were $976.3 million as of March
31, 2023, up $14.2 million, or 1.5 percent, from year-end. The final PPP loan that was originated by the Company was forgiven in the quarter.
Total deposits at March 31, 2023 were $1.11 billion,
an increase of $23.4 million, or 2.2 percent, since 2022 year end. The Company had approximately $121.1 million and $154.5 million of
uninsured deposits as of March 31, 2023 and December 31, 2022, respectively. Uninsured deposit amounts are estimated based on the portions
of customer account balances that exceed the FDIC insurance limit of $250,000.
Borrowed funds (consisting of FHLB advances, repurchase
(“REPO”) agreements, trust preferred securities and subordinated debt) totaled $90.4 million at March 31, 2023. This is down
from year-end 2022 when borrowed funds totaled $104.8 million due to repayment of FHLB advances during the quarter ended March 31, 2023.
Total equity for the Company of $119.8 million now stands at 8.9 percent of total assets compared to the December 31, 2022 level of $118.4
million and 8.9 percent of total assets. Improvement in the unrealized loss of available for sale securities was primarily offset by the
adjustments for the adoption of CECL.
The allowance for credit losses of $15.4 million
is up $1.6 million from the December 2022 year-end level due to adding $1.4 million for the adoption of CECL and the quarterly provision
net of charge-offs. The Company continues to have stable asset quality with the non-performing asset ratio at 35 basis points and coverage
on non-performing loans at 382 percent.
Other liabilities are down $5.4 million from December
31, 2022 due to escrow balances held for our serviced mortgage customers at December 31 that were paid in the first quarter of 2023.
38
Capital Resources
As of March 31, 2023, based on the computations for the FFIEC 041 Consolidated
Reports of Condition and Income filed by State Bank with the Federal Reserve Board, State Bank was classified as “well capitalized”
under the regulatory framework for prompt corrective action. To be categorized as well capitalized, State Bank must maintain capital ratios
as set forth in the table below. There are no conditions or events since March 31, 2023 that management believes have changed State Bank’s
capital classification. The Company adopted CECL on January 1, 2023 which reduced capital levels by $2.0 million. The Company elected
to not phase in the impact of CECL as the reduction in capital did not have a material impact to tangible and regulatory capital levels.
State Bank’s actual capital levels
and ratios as of March 31, 2023 and December 31, 2022 are presented in the following table. Capital levels are presented for State Bank
only as the Company is exempt from quarterly reporting on capital levels at the holding company level:
To Be Well
Capitalized Under
Actual
For Capital
Adequacy Purposes
Prompt Corrective
Action Procedures
($ in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
As of March 31, 2023
Tier I Capital to average assets
$ 147,647
10.93 %
$ 54,035
4.0 %
$ 67,544
5.0 %
Tier I Common equity capital to risk-weighted assets
147,647
13.44 %
49,437
4.5 %
71,409
6.5 %
Tier I Capital to risk-weighted assets
147,647
13.44 %
65,916
6.0 %
87,888
8.0 %
Total Risk-based capital to risk-weighted assets
161,414
14.69 %
87,888
8.0 %
109,861
10.0 %
As of December 31, 2022
Tier I Capital to average assets
$ 146,678
11.06 %
$ 53,069
4.0 %
$ 66,336
5.0 %
Tier I Common equity capital to risk-weighted assets
146,678
13.42 %
49,200
4.5 %
71,067
6.5 %
Tier I Capital to risk-weighted assets
146,678
13.42 %
65,600
6.0 %
87,466
8.0 %
Total Risk-based capital to risk-weighted assets
160,346
14.67 %
87,466
8.0 %
109,333
10.0 %
Regulatory capital requirements commonly
referred to as “Basel III” were fully phased in as of January 1, 2019 and are reflected in the March 31, 2023 capital table
above. Management opted out of the accumulated other comprehensive income treatment under the new requirements and, as such, unrealized
gains and losses from available-for-sale securities will continue to be excluded from State Bank’s regulatory capital.
Liquidity
Liquidity relates primarily to the Company’s
ability to fund loan demand, meet deposit customers’ withdrawal requirements and provide for operating expenses. Assets used to
satisfy these needs consist of cash and due from banks, federal funds sold, interest-earning deposits in other financial institutions,
securities available-for-sale and loans held for sale. These assets are commonly referred to as liquid assets. Liquid assets totaled $266.2
million at March 31, 2023, compared to $270.8 million at December 31, 2022.
Liquidity risk arises from the possibility
that the Company may not be able to meet the Company’s financial obligations and operating cash needs or may become overly reliant
upon external funding sources. In order to manage this risk, the Board of Directors of the Company has established a Liquidity Policy
that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity
requirements. This policy designates the Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives.
The ALCO reviews liquidity regularly and evaluates significant changes in strategies that affect balance sheet or cash flow positions.
Liquidity is centrally managed on a daily basis by the Company’s Chief Financial Officer and Asset Liability Manager.
39
The Company’s commercial real
estate, first mortgage residential, agricultural and multi-family mortgage portfolio of $786.5 million at March 31, 2023 and $730.9 million
at December 31, 2022, which can and has been used to collateralize borrowings, is an additional source of liquidity. Management believes
the Company’s current liquidity level, without these borrowings, is sufficient to meet its liquidity needs. At March 31, 2023, all
eligible commercial real estate, first mortgage residential and multi-family mortgage loans were pledged under an FHLB blanket lien.
The cash flow statements for the periods
presented provide an indication of the Company’s sources and uses of cash, as well as an indication of the ability of the Company
to maintain an adequate level of liquidity. A discussion of the cash flow statements for the three months ended March 31, 2023 and 2022
follows.
The Company experienced negative cash
flows from operating activities for the three months ended March 31, 2023 and March 31, 2022. Net cash used by operating activities was
$4.1 million for the three months ended March 31, 2023 and $1.5 million for the three months ended March 31, 2022. Highlights for the
current year include $25.8 million in proceeds from the sale of loans, which is down $48.1 million from the prior year. Originations of
loans held for sale was a use of cash of $29.0 million, which is down from the prior year by $41.1 million. For the three months ended
March 31, 2023, there was a gain on sale of loans of $.6 million, and depreciation and amortization of $.5 million.
The Company experienced negative cash
flows from investing activities for the three months ended March 31, 2023 and March 31, 2022. Net cash used in investing activities was
$9.4 million for the three months ended March 31, 2023 and $43.3 million for the three months ended March 31, 2022. Highlights for the
current year include an increase of $14.3 million in loans, which is down $13.7 million from the prior year three-month period. These
cash payments were offset by $4.9 million in proceeds from maturities and sales of securities, which is down $8.4 million from the prior
year three-month period.
The Company experienced positive cash
flows from financing activities for the three months ended March 31, 2023 and March 31, 2022. Net cash provided by financing activities
was $7.3 million and $25.3 million for the three months ended March 31, 2023 and March 31, 2022, respectively. Highlights for the current
period include a $19.9 million decrease in transaction deposits and a $43.4 million increase in time deposits for the three months ended
March 31, 2023. This compares to the prior year three-month period where transaction deposits increased by $33.0 million and time deposits
decreased by $8.0 million. Net repayments of Federal Home Loan Bank advances for the three months ended March 31, 2023 were $15.5 million,
compared to no activity for the prior year three-month period.
ALCO uses an economic value of equity
(“EVE”) analysis to measure risk in the balance sheet incorporating all cash flows over the estimated remaining life of all
balance sheet positions. Computations of prospective effects of hypothetical interest rate changes are based on an internally generated
model using actual maturity and repricing schedules for the Bank’s loans and deposits, and are based on numerous assumptions, including
relative levels of market interest rates, loan repayments and deposit run-offs, and should not be relied upon as indicative of actual
results. Further, the computations do not contemplate any actions the Bank may undertake in response to changes in interest rates.
Management cannot accurately predict
future interest rates or their effect on the Bank’s EVE in the future. Certain shortcomings are inherent in the method of analysis
presented in the computation of EVE. For example, although certain assets and liabilities may have similar maturities or periods to repricing,
they may react in differing degrees to changes in market interest rates. Additionally, certain assets, such as adjustable-rate loans,
have an initial fixed rate period typically from one to seven years and over the remaining life of the asset changes in the interest rate
are restricted. In addition, the proportion of adjustable-rate loans in the Bank’s portfolios could decrease in future periods due
to refinancing activity if market interest rates remain steady in the future. Further, in the event of a change in interest rates, prepayment
and early withdrawal levels could deviate significantly from those assumed in the table. Finally, the ability of many borrowers to service
their adjustable-rate debt may decrease in the event of an interest rate increase.
The EVE analysis calculates the net present value of the Company’s
assets and liabilities in rate shock environments that range from -400 basis points to +200 basis points. The results are reflected in
the following tables for March 31, 2023 and December 31, 2022.
40
Economic
Value of Equity
March 31, 2023
($ in thousands)
Change in rates
$ Amount
$ Change
% Change
+200 basis points
291,142
(20,912 )
-6.70 %
+100 basis points
306,980
(5,074 )
-1.63 %
Base Case
312,054
-
0.00 %
-100 basis points
308,694
(3,359 )
-1.08 %
-200 basis points
294,291
(17,763 )
-5.69 %
-300 basis points
283,371
(28,682 )
-9.19 %
-400 basis points
263,563
(48,490 )
-15.54 %
Economic Value of Equity
December 31, 2022
($ in thousands)
Change in rates
$ Amount
$ Change
% Change
+400 basis points
$ 264,361
$ (61,361 )
-18.84 %
+300 basis points
284,602
(41,120 )
-12.62 %
+200 basis points
303,265
(22,457 )
-6.89 %
+100 basis points
319,473
(6,249 )
-1.92 %
Base Case
325,722
0
$ -
-100 basis points
321,550
(4,172 )
-1.28 %
-200 basis points
305,242
(20,480 )
-6.29 %
-300 basis points
293,718
(32,004 )
-9.83 %
-400 basis points
271,404
(54,318 )
-16.68 %
Off-Balance-Sheet Borrowing Arrangements:
Significant additional off-balance-sheet
liquidity is available in the form of FHLB advances and unused federal funds lines from correspondent banks. Management expects the risk
of changes in off-balance-sheet arrangements to be immaterial to earnings.
The Company’s
commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolios in the total amount of $786.5 million
were pledged to meet FHLB collateralization requirements as of March 31, 2023. Based on the current collateralization requirements of
the FHLB, the Company had approximately $109.2 million of additional borrowing capacity at March 31, 2023. The Company also had $152.3
million in unpledged securities available to pledge for additional borrowings.
The Company has contractual obligations consisting
of long-term debt obligations and operating lease obligations. In addition, as of March 31, 2023, the Company had commitments to sell
mortgage loans totaling $13.8 million. The Company believes that it has adequate resources to fund commitments as they arise and that
it can adjust the rate on savings and time deposits to retain deposits in changing interest rate environments. If the Company requires
funds beyond its internal funding capabilities, advances from the FHLB of Cincinnati and other financial institutions are available.
41
Asset Liability Management
Asset liability management involves developing,
executing and monitoring strategies to maintain appropriate liquidity, maximize net interest income and minimize the impact that significant
fluctuations in market interest rates would have on current and future earnings. The business of the Company and the composition of its
balance sheet consist of investments in interest-earning assets (primarily loans, mortgage-backed securities, and securities available
for sale) which are primarily funded by interest-bearing liabilities (deposits and borrowings). With the exception of specific loans which
are originated and held for sale, all of the financial instruments of the Company are for other than trading purposes. All of the Company’s
transactions are denominated in U.S. dollars with no specific foreign exchange exposure. In addition, the Company has limited exposure
to commodity prices related to agricultural loans. The impact of changes in foreign exchange rates and commodity prices on interest rates
are assumed to be insignificant. The Company’s financial instruments have varying levels of sensitivity to changes in market interest
rates resulting in market risk. Interest rate risk is the Company’s primary market risk exposure; to a lesser extent, liquidity
risk also impacts market risk exposure.
Interest rate risk is the exposure of a
banking institution’s financial condition to adverse movements in interest rates. Accepting this risk can be an important source
of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to the Company’s
earnings and capital base. Accordingly, effective risk management that maintains interest rate risks at prudent levels is essential to
the Company’s safety and soundness.
Evaluating a financial institution’s
exposure to changes in interest rates includes assessing both the adequacy of the management process used to control interest rate
risk and the organization’s quantitative level of exposure. When assessing the interest rate risk management process, the Company
seeks to ensure that appropriate policies, procedures, management information systems and internal controls are in place to maintain interest
rate risks at prudent levels of consistency and continuity. Evaluating the quantitative level of interest rate risk exposure requires
the Company to assess the existing and potential future effects of changes in interest rates on its consolidated financial condition,
including capital adequacy, earnings, liquidity and asset quality (when appropriate).
The Federal Reserve Board together with
the Office of the Comptroller of the Currency and the Federal Deposit Insurance Corporation adopted a Joint Agency Policy Statement on
Interest Rate Risk effective June 26, 1996. The policy statement provides guidance to examiners and bankers on sound practices for managing
interest rate risk, which will form the basis for ongoing evaluation of the adequacy of interest rate risk management at supervised institutions.
The policy statement also outlines fundamental elements of sound management that have been identified in prior Federal Reserve Board guidance
and discusses the importance of these elements in the context of managing interest rate risk. Specifically, the guidance emphasizes the
need for active board of director and senior management oversight and a comprehensive risk management process that effectively identifies,
measures and controls interest rate risk.
Financial institutions derive their income
primarily from the excess of interest collected over interest paid. The rates of interest an institution earns on its assets and owes
on its liabilities generally are established contractually for a period of time. Since market interest rates change over time, an institution
is exposed to lower profit margins (or losses) if it cannot adapt to interest rate changes. For example, assume that an institution’s
assets carry intermediate or long-term fixed rates and that those assets are funded with short-term liabilities. If market interest rates
rise by the time the short-term liabilities must be refinanced, the increase in the institution’s interest expense on its liabilities
may not be sufficiently offset if assets continue to earn at the long-term fixed rates. Accordingly, an institution’s profits could
decrease on existing assets because the institution will either have lower net interest income or possibly, net interest expense. Similar
risks exist when assets are subject to contractual interest rate ceilings, or rate-sensitive assets are funded by longer-term, fixed-rate
liabilities in a declining rate environment.
42
There are several ways an institution can
manage interest rate risk including: 1) matching repricing periods for new assets and liabilities, for example, by shortening or lengthening
terms of new loans, investments, or liabilities; 2) selling existing assets or repaying certain liabilities; and 3) hedging existing assets,
liabilities, or anticipated transactions. An institution might also invest in more complex financial instruments intended to hedge or
otherwise change interest rate risk. Interest rate swaps, futures contracts, options on futures contracts, and other such derivative financial
instruments can be used for this purpose. Because these instruments are sensitive to interest rate changes, they require management’s
expertise to be effective. The Company does not currently utilize any derivative financial instruments to manage interest rate risk. As
market conditions warrant, the Company may implement various interest rate risk management strategies, including the use of derivative
financial instruments.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
Management believes there has been no
material change in the Company’s market risk from the information contained in the Company’s Annual Report on Form 10-K filed
with the Securities and Exchange Commission (the “SEC”) for the year ended December 31, 2022.
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.