Table of Contents
UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the Quarterly Period Ended June 30, 2023
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For
the Transition Period from
to
Commission
file number 000-27719
Southern First
Bancshares, Inc.
(Exact name of registrant as specified in its charter)
South Carolina
58-2459561
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
6 Verdae Boulevard
Greenville , S.C.
29607
(Address of principal executive offices)
(Zip Code)
864 - 679-9000
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address, and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock
SFST
The Nasdaq Global Market
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days. Yes x No
¨
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant
to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is
a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company, or an emerging growth company.
See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and
“emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
¨
Accelerated filer
x
Non-accelerated filer
¨
Smaller Reporting Company
¨
Emerging growth company
¨
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s
classes of common stock, as of the latest practicable date:
8,076,438 shares of common stock, par value $0.01 per share, were issued and
outstanding as of July 28, 2023.
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
June 30, 2023 Form 10-Q
INDEX
Page
PART I – CONSOLIDATED FINANCIAL INFORMATION
Item 1.
Consolidated Financial Statements
Consolidated Balance Sheets
3
Consolidated Statements of Income
4
Consolidated Statements of Comprehensive Income
5
Consolidated Statements of Shareholders’ Equity
6
Consolidated Statements of Cash Flows
7
Notes to Unaudited Consolidated Financial Statements
8
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
28
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
44
Item 4.
Controls and Procedures
44
PART II – OTHER INFORMATION
Item 1.
Legal Proceedings
45
Item 1A.
Risk Factors
45
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
45
Item 3.
Defaults upon Senior Securities
46
Item 4.
Mine Safety Disclosures
46
Item 5.
Other Information
46
Item 6.
Exhibits
46
2
Table of Contents
PART I. CONSOLIDATED FINANCIAL INFORMATION
Item 1. CONSOLIDATED FINANCIAL STATEMENTS
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
June 30,
December 31,
(dollars in thousands, except share data)
2023
2022
(Unaudited)
(Audited)
ASSETS
Cash and cash equivalents:
Cash and due from banks
$ 24,742
18,788
Federal funds sold
170,145
101,277
Interest-bearing deposits with banks
10,183
50,809
Total cash and cash equivalents
205,070
170,874
Investment securities:
Investment securities available for sale
91,548
93,347
Other investments
12,550
10,833
Total investment securities
104,098
104,180
Mortgage loans held for sale
15,781
3,917
Loans
3,537,616
3,273,363
Less allowance for credit losses
( 41,105 )
( 38,639 )
Loans, net
3,496,511
3,234,724
Bank owned life insurance
51,792
51,122
Property and equipment, net
96,964
99,183
Deferred income taxes, net
12,356
12,522
Other assets
19,535
15,459
Total assets
$ 4,002,107
3,691,981
LIABILITIES
Deposits
$ 3,433,018
3,133,864
FHLB advances and related debt
180,000
175,000
Subordinated debentures
36,268
36,214
Other liabilities
51,307
52,391
Total liabilities
3,700,593
3,397,469
SHAREHOLDERS’ EQUITY
Preferred stock, par value $ .01 per share, 10,000,000 shares authorized
-
-
Common stock, par value $ .01 per share, 10,000,000 shares authorized,
8,058,438 and 8,011,045 shares issued and outstanding at June 30, 2023 and December 31, 2022, respectively
81
80
Nonvested restricted stock
( 4,051 )
( 3,306 )
Additional paid-in capital
120,912
119,027
Accumulated other comprehensive loss
( 12,710 )
( 13,410 )
Retained earnings
197,282
192,121
Total shareholders’ equity
301,514
294,512
Total liabilities and shareholders’ equity
$ 4,002,107
3,691,981
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
3
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
For the three months
For the six months
ended June 30,
ended June 30,
(dollars in thousands, except share data)
2023
2022
2023
2022
Interest income
Loans
$ 41,089
26,610
77,837
50,541
Investment securities
706
448
1,318
922
Federal funds sold and interest-bearing deposits with banks
891
180
1,860
239
Total interest income
42,686
27,238
81,015
51,702
Interest expense
Deposits
21,937
1,844
39,115
2,752
Borrowings
1,924
510
2,651
902
Total interest expense
23,861
2,354
41,766
3,654
Net interest income
18,825
24,884
39,249
48,048
Provision for credit losses
910
1,775
2,735
2,880
Net interest income after provision for credit losses
17,915
23,109
36,514
45,168
Noninterest income
Mortgage banking income
1,337
1,184
1,959
2,678
Service fees on deposit accounts
331
327
656
631
ATM and debit card income
536
548
1,091
1,062
Income from bank owned life insurance
338
315
670
630
Loss on disposal of fixed assets
-
( 394 )
-
( 394 )
Other income
194
285
404
587
Total noninterest income
2,736
2,265
4,780
5,194
Noninterest expenses
Compensation and benefits
10,287
9,915
20,643
19,371
Occupancy
2,518
2,219
4,975
3,997
Outside service and data processing costs
1,705
1,528
3,334
3,062
Insurance
897
367
1,586
628
Professional fees
751
693
1,410
1,292
Marketing
335
329
701
596
Other
900
737
1,848
1,528
Total noninterest expenses
17,393
15,788
34,497
30,474
Income before income tax expense
3,258
9,586
6,797
19,888
Income tax expense
800
2,346
1,636
4,678
Net income
$ 2,458
7,240
5,161
15,210
Earnings per common share
Basic
$ 0.31
0.91
0.64
1.91
Diluted
0.31
0.90
0.64
1.88
Weighted average common shares outstanding
Basic
8,051,131
7,957,631
8,038,642
7,944,814
Diluted
8,069,028
8,054,910
8,080,521
8,075,496
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
4
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE
INCOME
(Unaudited)
For the three months
ended June 30,
For the six months
ended June 30,
(dollars in thousands)
2023
2022
2023
2022
Net income
$ 2,458
7,240
5,161
15,210
Other comprehensive income (loss):
Unrealized gain (loss) on securities available for sale:
Unrealized holding gain (loss) arising during the period, pretax
( 1,183 )
( 4,749 )
888
( 11,890 )
Tax benefit (expense)
248
997
( 188 )
2,497
Reclassification of realized gain (loss)
-
3
-
( 12 )
Tax (expense) benefit
-
( 1 )
-
2
Other comprehensive income (loss)
( 935 )
( 3,750 )
700
( 9,403 )
Comprehensive income
$ 1,523
3,490
5,861
5,807
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
5
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’
EQUITY
(Unaudited)
For
the three months ended June 30,
Common
stock
Preferred
stock
Nonvested
restricted
Additional
paid-in
Accumulated
other
comprehensive
Retained
(dollars in thousands, except share
data)
Shares
Amount
Shares
Amount
stock
capital
income
(loss)
earnings
Total
March 31, 2022
7,980,519
$ 80
-
-
$ ( 3,425 )
$ 117,286
$ ( 6,393 )
$ 170,976
$ 278,524
Net income Retained earnings
-
-
-
-
-
-
-
7,240
7,240
Proceeds from exercise of stock options
3,625
-
-
-
-
128
-
-
128
Issuance of restricted stock
1,500
-
-
-
( 71 )
71
-
-
-
Compensation expense related to restricted stock, net of tax
-
-
-
-
266
-
-
-
266
Compensation expense related to stock options, net of tax
-
-
-
-
-
229
-
-
229
Other comprehensive loss
-
-
-
-
-
-
( 3,750 )
-
( 3,750 )
June 30, 2022
7,985,644
$ 80
-
$ -
$ ( 3,230 )
$ 117,714
$ ( 10,143 )
$ 178,216
$ 282,637
March 31, 2023
8,047,975
$ 80
-
$ -
$ ( 4,462 )
$ 120,683
$ ( 11,775 )
$ 194,824
$ 299,350
Net income
-
-
-
-
-
-
-
2,458
2,458
Proceeds from exercise of stock options
10,000
1
-
-
-
168
-
-
169
Issuance of restricted stock, net of forfeitures
463
-
-
-
85
( 85 )
-
-
-
Compensation expense related to restricted stock, net of tax
-
-
-
-
326
-
-
-
326
Compensation expense related to stock options, net of tax
-
-
-
-
-
146
-
-
146
Other comprehensive loss
-
-
-
-
-
-
( 935 )
-
( 935 )
June 30, 2023
8,058,438
$ 81
-
$ -
$ ( 4,051 )
$ 120,912
$ ( 12,710 )
$ 197,282
$ 301,514
For
the six months ended June 30,
Common
stock
Preferred
stock
Nonvested
restricted
Additional
paid-in
Accumulated
other
comprehensive
Retained
(dollars
in thousands, except share data)
Shares
Amount
Shares
Amount
stock
capital
income
(loss)
earnings
Total
December 31, 2021
7,925,819
$ 79
-
-
$ ( 1,435 )
$ 114,226
$ ( 740 )
$ 165,771
$ 277,901
Net income Common
stock
-
-
-
-
-
-
-
15,210
15,210
Proceeds from exercise of stock options
21,750
1
-
-
-
706
-
-
707
Issuance of restricted stock
38,075
-
-
-
( 2,305 )
2,305
-
-
-
Adoption of ASU 2016-13
-
-
-
-
-
-
-
( 2,765 )
( 2,765 )
Compensation expense related to restricted stock, net of tax
-
-
-
-
510
-
-
-
510
Compensation expense related to stock options, net of tax
-
-
-
-
-
477
-
-
477
Other comprehensive loss
-
-
-
-
-
-
( 9,403 )
-
( 9,403 )
June 30, 2022 Preferred
stock
7,985,644
$ 80
-
$ -
$ ( 3,230 )
$ 117,714
$ ( 10,143 )
$ 178,216
$ 282,637
December 31, 2022
8,011,045
$ 80
-
$ -
$ ( 3,306 )
$ 119,027
$ ( 13,410 )
$ 192,121
$ 294,512
Net income
-
-
-
-
-
-
-
5,161
5,161
Proceeds from exercise of stock options
11,000
1
-
-
-
184
-
-
185
Issuance of restricted stock
36,393
-
-
-
( 1,436 )
1,436
-
-
-
Compensation expense related to restricted stock, net of tax
-
-
-
-
691
-
-
-
691
Compensation expense related to stock options, net of tax
-
-
-
-
-
265
-
-
265
Other comprehensive income
-
-
-
-
-
-
700
-
700
Accumulated other comprehensive income (loss) Additional paid-in capital
June 30, 2023
8,058,438
$ 81
-
$ -
$ ( 4,051 )
$ 120,912
$ ( 12,710 )
$ 197,282
$ 301,514
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
6
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the six months ended
June 30,
(dollars in thousands)
2023
2022
Operating activities
Net income
$ 5,161
15,210
Adjustments to reconcile net income to cash provided by operating activities:
Provision for credit losses
2,735
2,880
Depreciation and other amortization
2,397
1,341
Accretion and amortization of securities discounts and premium, net
259
399
Loss on sale of fixed assets
-
394
Gain on sale of securities
-
( 12 )
Net change in operating leases
133
172
Compensation expense related to stock options and restricted stock grants
956
987
Gain on sale of loans held for sale
( 1,636 )
( 1,446 )
Loans originated and held for sale
( 70,422 )
( 145,513 )
Proceeds from sale of loans held for sale
60,194
142,185
Increase in cash surrender value of bank owned life insurance
( 670 )
( 630 )
Decrease in deferred tax asset
( 21 )
( 3,446 )
(Increase) decrease in other assets
( 4,076 )
452
Increase (decrease) in other liabilities
( 359 )
1,400
Net cash (used for) provided by operating activities
( 5,349 )
14,373
Investing activities
Increase (decrease) in cash realized from:
Increase in loans, net
( 264,737 )
( 355,594 )
Purchase of property and equipment
( 767 )
( 8,989 )
Purchase of investment securities:
-
Available for sale
-
( 10,094 )
Other investments
( 42,518 )
( 11,078 )
Payments and maturities, calls and repayments of investment securities:
Available for sale
2,427
19,095
Other investments
40,801
10,034
Proceeds from sale of fixed assets
-
95
Net cash used for investing activities
( 264,794 )
( 356,531 )
Financing activities
Increase in cash realized from:
Increase in deposits, net
299,154
306,332
Increase in Federal Home Loan Bank advances and other borrowings, net
5,000
50,000
Proceeds from the exercise of stock options
185
707
Net cash provided by financing activities
304,339
357,039
Net increase in cash and cash equivalents
34,196
14,881
Cash and cash equivalents at beginning of the period
170,874
167,209
Cash and cash equivalents at end of the period
$ 205,070
182,090
Supplemental information Nonvested restricted stock
Cash paid for
Interest
$ 38,612
3,745
Income taxes
541
5,950
Schedule of non-cash transactions
Unrealized gain (loss) on securities, net of income taxes
700
( 9,393 )
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
7
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 – Summary of Significant Accounting Policies
Nature of Business
Southern First Bancshares, Inc. (the
“Company”) is a South Carolina corporation that owns all of the capital stock of Southern First Bank (the “Bank”)
and all of the stock of Greenville First Statutory Trusts I and II (collectively, the “Trusts”). The Trusts are special purpose
non-consolidated entities organized for the sole purpose of issuing trust preferred securities. The Bank's primary federal regulator is
the Federal Deposit Insurance Corporation (the “FDIC”). The Bank is also regulated and examined by the South Carolina Board
of Financial Institutions. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by
the FDIC, and providing commercial, consumer and mortgage loans to the general public.
Basis of Presentation
The accompanying consolidated financial statements
have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information
and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes
required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion
of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.
Operating results for the three and six-month period ended June 30, 2023 are not necessarily indicative of the results that may be expected
for the year ending December 31, 2023. For further information, refer to the consolidated financial statements and footnotes thereto included
in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 as filed with the U.S. Securities and Exchange
Commission (“SEC”) on February 13, 2023. The consolidated financial statements include the accounts of the Company and the
Bank. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
810, “Consolidation,” the financial statements related to the Trusts have not been consolidated.
Business Segments
The Company, through the Bank, provides a broad
range of financial services to individuals and companies in South Carolina, North Carolina, and Georgia. These services include demand,
time and savings deposits; lending services; ATM processing and mortgage banking services. While the Company’s management periodically
reviews limited production information for these revenue streams, that information is not complete as it does not include a full allocation
of revenue, costs and capital from key corporate functions. Management will continue to evaluate these lines of business for separate
reporting as facts and circumstances change. Accordingly, the Company’s various banking operations are not considered by management
to constitute more than one reportable operating segment.
Risk and Uncertainties
There were three significant bank failures in the
first five months of 2023, primarily due to the failed banks’ lack of liquidity as depositors sought to withdraw their deposits.
Due to rising interest rates, the failed banks were unable to sell investment securities held to meet liquidity needs without realizing
substantial losses. As a result of the March 2023 bank closures and in an effort to strengthen public confidence in the banking system
and protect depositors, regulators have announced that any losses to the Deposit Insurance Fund to support uninsured depositors will be
recovered by a special assessment on banks, as required by law, which has and could continue to increase the cost of our FDIC insurance
assessments. Additionally, the Federal Reserve announced the creation of a new Bank Term Funding Program in an effort to minimize the
need for banks to sell securities at a loss in times of stress. The future impact of these failures on the economy, financial institutions
and their depositors, as well as any governmental regulatory responses or actions resulting from the same, is difficult to predict at
this time.
Use of Estimates
The preparation of consolidated financial statements
in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amount of
income and expenses during the reporting periods. Actual results could differ from those estimates. Material estimates that are
8
Table of Contents
particularly susceptible to significant change
in the near term relate to the determination of the allowance for credit losses, real estate acquired in the settlement of loans, fair
value of financial instruments, and valuation of deferred tax assets.
Reclassifications
Certain amounts, previously reported, have been
reclassified to state all periods on a comparable basis and had no effect on shareholders’ equity or net income.
Subsequent Events
Subsequent events are events or transactions that
occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions
that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the
process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did
not exist at the date of the balance sheet but arose after that date.
Adoption of New Accounting Standard
In January 2023, the Company adopted ASU 2022-02,
“Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures” (“ASU
2022-02”), which eliminated the accounting guidance for troubled debt restructurings (“TDRs”) while enhancing disclosure
requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. In addition,
for public business entities, the guidance requires disclosure of current-period gross write-offs by year of origination for financing
receivables and net investments in leases within the scope of Subtopic 326-20. The Company adopted the guidance using the modified retrospective
method. Upon adoption of this guidance, the Company no longer establishes a specific reserve for modifications to borrowers experiencing
financial difficulty. Instead, these modifications are included in their respective cohort and a historical loss rate is applied to the
current loan balance to arrive at the quantitative baseline portion of the allowance. The difference between the allowance previously
determined and the current allowance was not material to the Company’s financial statements.
In January 2023, the Company adopted ASU 2022-01,
“Derivatives and Hedging (Topic 815): Fair Value Hedging – Portfolio Layer Method”, which intended to better align hedge
accounting with an organization’s risk management strategies. The ASU became applicable to the Company in the second quarter of
2023 when we entered into a fair value hedge using the portfolio layer method.
Newly
Issued, But Not Yet Effective Accounting Standards
In December
2022, the FASB issued amendments to defer the sunset date of the Reference Rate Reform Topic of the Accounting Standards Codification
from December 31, 2022 to December 31, 2024, because the current relief in Reference Rate Reform Topic may not cover a period of time
during which a significant number of modifications may take place. The amendments were effective upon issuance. The Company does not expect
these amendments to have a material effect on its financial statements.
9
Table of Contents
NOTE 2 – Investment Securities
The amortized costs and fair value of investment
securities are as follows:
Schedule of amortized costs and fair value of investment securities
June 30, 2023
Amortized
Gross Unrealized
Fair
(dollars in thousands)
Cost
Gains
Losses
Value
Available for sale
Corporate bonds
$ 2,160
-
286
1,874
US treasuries US treasuries [Member]
999
-
124
875
US government agencies
13,009
-
2,199
10,810
State and political subdivisions
22,774
-
3,435
19,339
Asset-backed securities
5,697
-
129
5,568
Mortgage-backed securities
FHLMC FHLMC [Member]
23,628
-
3,730
19,898
FNMA FNMA [Member]
34,028
-
5,417
28,611
GNMA GNMA [Member]
5,341
-
768
4,573
Total mortgage-backed securities
62,997
-
9,915
53,082
Total investment securities available for sale
$ 107,636
-
16,088
91,548
December 31, 2022
Amortized
Gross Unrealized
Fair
Cost
Gains
Losses
Value
Available for sale
Corporate bonds
$ 2,172
-
289
1,883
US treasuries
999
-
128
871
US government agencies
13,007
-
2,390
10,617
State and political subdivisions
22,910
-
4,004
18,906
Asset-backed securities
6,435
-
206
6,229
Mortgage-backed securities
FHLMC
24,086
-
3,745
20,341
FNMA
35,141
-
5,520
29,621
GNMA
5,573
-
694
4,879
Total mortgage-backed securities
64,800
-
9,959
54,841
Total investment securities available for sale
$ 110,323
-
16,976
93,347
Contractual maturities and yields on the Company’s
investment securities at June 30, 2023 and December 31, 2022 are shown in the following table. Expected maturities may differ from contractual
maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
10
Table of Contents
Schedule of maturities and yields on the Company’s investment securities
June
30, 2023
Less
than one year
One
to five years
Five
to ten years
Over
ten years
Total
(dollars
in thousands)
Amount
Yield
Amount
Yield
Amount
Yield
Amount
Yield
Amount
Yield
Available for sale
Corporate bonds Corporate bonds [Member]
$ -
-
$ -
-
$ 1,874
2.00 %
$ -
-
$ 1,874
2.00 %
US treasuries US treasuries [Member]
-
-
875
1.27 %
-
-
-
-
875
1.27 %
US government agencies US government agencies [Member]
-
-
3,253
0.85 %
7,557
1.55 %
-
-
10,810
1.34 %
State and political subdivisions State and political subdivisions [Member]
-
-
885
1.95 %
5,079
1.81 %
13,375
2.17 %
19,339
2.06 %
Asset-backed securities Asset-backed securities [Member]
-
-
-
-
392
5.74 %
5,176
6.23 %
5,568
6.20 %
Mortgage-backed
securities Mortgage-backed securities [Member]
-
-
4,780
1.17 %
5,320
1.59 %
42,982
1.97 %
53,082
1.86 %
Total investment
securities Total investment securities [Member]
$ -
-
$ 9,793
1.14 %
$ 20,222
1.75 %
$ 61,533
2.37 %
$ 91,548
2.10 %
December
31, 2022
Less
than one year
One
to five years
Five
to ten years
Over
ten years
Total
(dollars
in thousands)
Amount
Yield
Amount
Yield
Amount
Yield
Amount
Yield
Amount
Yield
Available for sale
Corporate bonds Corporate bonds [Member]
$ -
-
$ -
-
$ 1,883
2.00 %
$ -
-
$ 1,883
2.00 %
US treasuries US treasuries [Member]
-
-
-
-
871
1.27 %
-
-
871
1.27 %
US government agencies US government agencies [Member]
-
-
3,223
0.85 %
7,394
1.55 %
-
-
10,617
1.34 %
State and political subdivisions State and political subdivisions [Member]
-
-
460
2.13 %
5,382
1.80 %
13,064
2.16 %
18,906
2.05 %
Asset-backed securities Asset-backed securities [Member]
-
-
-
-
554
4.77 %
5,675
5.14 %
6,229
5.10 %
Mortgage-backed
securities Asset-backed securities [Member]
-
-
4,594
1.13 %
3,959
1.60 %
46,288
1.90 %
54,841
1.82 %
Total investment
securities Total investment securities [Member]
$ -
-
$ 8,277
1.08 %
$ 20,043
1.75 %
$ 65,027
2.24 %
$ 93,347
2.03 %
The tables below summarize gross unrealized losses
on investment securities and the fair market value of the related securities at June 30, 2023 and December 31, 2022, aggregated by investment
category and length of time that individual securities have been in a continuous unrealized loss position.
Schedule of gross unrealized losses on investment securities and fair market value of related securities
June 30, 2023
Less than 12 months
12 months or longer
Total
(dollars in thousands)
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
Available for sale
Corporate bonds
-
$ -
$ -
1
$ 1,874
$ 286
1
$ 1,874
$ 286
US treasuries
-
-
-
1
875
124
1
875
124
US government agencies
-
-
-
10
10,810
2,199
10
10,810
2,199
State and political subdivisions
3
1,216
24
29
18,123
3,411
32
19,339
3,435
Asset-backed
1
393
1
7
5,175
128
8
5,568
129
Mortgage-backed securities Mortgage-backed securities [Member]
FHLMC FHLMC [Member]
2
2,863
62
26
17,035
3,668
28
19,898
3,730
FNMA FNMA [Member]
1
5
1
29
28,606
5,416
30
28,611
5,417
GNMA GNMA [Member]
-
-
-
7
4,573
768
7
4,573
768
Total investment securities
7
$ 4,477
$ 88
110
$ 87,071
$ 16,000
117
$ 91,548
$ 16,088
11
Table of Contents
December 31, 2022
Less than 12 months
12 months or longer
Total
(dollars in thousands)
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
Available for sale
Corporate bonds
-
$ -
$ -
1
$ 1,883
$ 289
1
$ 1,883
$ 289
US treasuries
-
-
-
1
871
128
1
871
128
US government agencies
-
-
-
10
10,617
2,390
10
10,617
2,390
State and political subdivisions
10
5,101
763
22
13,805
3,241
32
18,906
4,004
Asset-backed
5
4,291
135
3
1,938
71
8
6,229
206
Mortgage-backed securities
FHLMC
4
3,712
155
17
16,629
3,590
21
20,341
3,745
FNMA
9
2,208
201
28
27,413
5,319
37
29,621
5,520
GNMA
1
103
7
6
4,776
687
7
4,879
694
Total investment securities
29
$ 15,415
$ 1,261
88
$ 77,932
$ 15,715
117
$ 93,347
$ 16,976
At June 30, 2023 the Company had 117 individual
investments that were in an unrealized loss position. The unrealized losses were primarily attributable to changes in interest rates,
rather than deterioration in credit quality. The individual securities are each investment grade securities. The Company considers factors
such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer, volatility
of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. The Company
does not intend to sell these securities, and it is more likely than not that the Company will not be required to sell these securities
before recovery of the amortized cost. The issuers of these securities continue to make timely principal
and interest payments under the contractual terms of the securities. As such, there is no allowance
for credit losses on available for sale securities recognized as of June 30, 2023 .
Other investments are comprised of the following
and are recorded at cost which approximates fair value.
Schedule of other investments
(dollars in thousands)
June 30, 2023
December 31, 2022
Federal Home Loan Bank stock
$ 9,890
9,250
Other nonmarketable investments
2,257
1,180
Investment in Trust Preferred subsidiaries
403
403
Total other investments
$ 12,550
10,833
The Company has evaluated other investments for
impairment and determined that the other investments are not impaired as of June 30, 2023 and that ultimate recoverability of the par
value of the investments is probable. All of the FHLB stock is used to collateralize advances with the FHLB.
NOTE 3 – Mortgage Loans Held for Sale
Mortgage loans originated and intended for sale
in the secondary market are reported as loans held for sale and carried at fair value under the fair value option with changes in fair
value recognized in current period earnings. At the date of funding of the mortgage loan held for sale, the funded amount of the loan,
the related derivative asset or liability of the associated interest rate lock commitment, less direct loan costs becomes the initial
recorded investment in the loan held for sale. Such amount approximates the fair value of the loan. At June 30 2023, mortgage loans held
for sale totaled $ 15.8 million compared to $ 3.9 million at December 31, 2022.
NOTE 4 – Loans and Allowance for Credit
Losses
The following table summarizes the composition
of our loan portfolio. Total gross loans are recorded net of deferred loan fees and costs, which totaled $ 7.4 million as of June 30, 2023
and $ 7.3 million as of December 31, 2022.
12
Table of Contents
Schedule of composition of our loan portfolio
June 30, 2023
December 31, 2022
(dollars in thousands)
Commercial [Member]
Amount
% of Total
Amount
% of Total
Commercial
Owner occupied RE Owner
occupied RE [Member]
$ 613,874
17.4 %
$ 612,901
18.7 %
Non-owner occupied RE Non-owner occupied RE [Member]
951,536
26.9 %
862,579
26.3 %
Construction Construction [Member]
115,798
3.3 %
109,726
3.4 %
Business Business [Member]
511,719
14.5 %
468,112
14.3 %
Total commercial loans Consumer [Member]
2,192,927
62.1 %
2,053,318
62.7 %
Consumer
Real estate Real estate [Member]
1,047,904
29.6 %
931,278
28.4 %
Home equity Home equity [Member]
185,584
5.2 %
179,300
5.5 %
Construction Construction [Member]
61,044
1.7 %
80,415
2.5 %
Other Other [Member]
50,157
1.4 %
29,052
0.9 %
Total consumer loans
1,344,689
37.9 %
1,220,045
37.3 %
Total gross loans, net of deferred fees
3,537,616
100.0 %
3,273,363
100.0 %
Less—allowance for credit losses
( 41,105 )
( 38,639 )
Total loans, net
$ 3,496,511
$ 3,234,724
Maturities and Sensitivity of Loans to Changes in Interest Rates
The information in the following tables summarizes
the loan maturity distribution by type and related interest rate characteristics based on the contractual maturities of individual loans,
including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval,
as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below, because borrowers
have the right to prepay obligations with or without prepayment penalties.
Schedule of loan maturity distribution by type and related interest rate
June 30, 2023
(dollars in thousands)
One year
or less
After one
but within
five years
After five but
within fifteen
years
After fifteen
years
Total
Commercial
Owner occupied RE
$ 9,511
155,585
406,974
41,804
613,874
Non-owner occupied RE
61,846
487,268
377,281
25,141
951,536
Construction
10,643
35,648
68,916
591
115,798
Business
103,829
211,107
192,332
4,451
511,719
Total commercial loans
185,829
889,608
1,045,503
71,987
2,192,927
Consumer
Real estate
7,672
48,115
299,705
692,412
1,047,904
Home equity
620
21,841
157,853
5,270
185,584
Construction
244
314
36,816
23,670
61,044
Other
9,347
21,779
18,266
765
50,157
Total consumer loans
17,883
92,049
512,640
722,117
1,344,689
Total gross loans, net of deferred fees
$ 203,712
981,657
1,558,143
794,104
3,537,616
13
Table of Contents
December 31, 2022
(dollars in thousands)
One year
or less
After one
but within
five years
After five
but within
fifteen years
After
fifteen
years
Total
Commercial
Owner occupied RE
$ 10,574
133,017
420,881
48,429
612,901
Non-owner occupied RE
44,570
419,976
371,208
26,825
862,579
Construction
5,509
36,537
61,009
6,671
109,726
Business
96,157
194,489
173,259
4,207
468,112
Total commercial loans
156,810
784,019
1,026,357
86,132
2,053,318
Consumer
Real estate
12,137
38,948
260,005
620,188
931,278
Home equity
1,336
20,933
151,696
5,335
179,300
Construction
665
182
23,788
55,780
80,415
Other
3,926
21,890
2,458
778
29,052
Total consumer loans
18,064
81,953
437,947
682,081
1,220,045
Total gross loans, net of deferred fees
$ 174,874
865,972
1,464,304
768,213
3,273,363
The following
table summarizes the loans due after one year by category.
Schedule of composition of gross loans by rate type
June 30, 2023
December 31, 2022
Interest Rate
Interest Rate
(dollars in thousands)
Fixed
Floating or
Adjustable
Fixed
Floating or
Adjustable
Commercial Commercial [Member]
Owner occupied RE Owner occupied RE [Member]
$ 600,648
3,715
598,513
3,814
Non-owner occupied RE Non-owner occupied RE [Member]
792,099
97,591
742,763
75,246
Construction Construction [Member]
90,403
14,752
90,246
13,971
Business Business [Member]
313,001
94,889
298,866
73,089
Total commercial loans
1,796,151
210,947
1,730,388
166,120
Consumer Consumer [Member]
Real estate Real estate [Member]
1,040,232
-
919,130
11
Home equity Home equity [Member]
13,525
171,439
14,173
163,791
Construction Construction [Member]
60,800
-
79,750
-
Other Other [Member]
16,830
23,980
19,113
6,013
Total consumer loans
1,131,387
195,419
1,032,166
169,815
Total gross loans, net of deferred fees
$ 2,927,538
406,366
2,762,554
335,935
Credit Quality Indicators
The Company tracks credit quality based on its
internal risk ratings. Upon origination, a loan is assigned an initial risk grade, which is generally based on several factors such as
the borrower’s credit score, the loan-to-value ratio, the debt-to-income ratio, etc. After loans are initially graded, they are
monitored regularly for credit quality based on many factors, such as payment history, the borrower’s financial status, and changes
in collateral value. Loans can be downgraded or upgraded depending on management’s evaluation of these factors. Internal risk-grading
policies are consistent throughout each loan type.
A description of the general characteristics of
the risk grades is as follows:
· Pass— A pass loan ranges from minimal to
average credit risk; however, still has acceptable credit risk.
· Watch—A watch loan exhibits above average
credit risk due to minor weaknesses and warrants closer scrutiny by management.
14
Table of Contents
· Special mention—A special mention loan has
potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration
of the repayment prospects for the loan or the institution’s credit position at some future date.
· Substandard—A substandard loan is inadequately
protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must
have a well-defined weakness, or weaknesses, which may jeopardize the liquidation of the debt. A substandard loan is characterized by
the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
· Doubtful—A doubtful loan has all of the
weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation
in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable.
The following table presents loan balances classified
by credit quality indicators by year of origination as of June 30, 2023.
15
Table of Contents
Schedule of breakdown of outstanding loans by risk category
June
30, 2023
(dollars in thousands)
2023
2022
2021
2020
2019
Prior
Revolving
Revolving
Converted
to Term
Total
Commercial
Owner occupied RE
Pass
$ 32,634
157,619
139,472
68,570
62,877
118,738
-
168
580,078
Watch
-
3,510
469
16,170
3,585
6,489
-
-
30,223
Special Mention
-
191
-
-
-
3,100
-
-
3,291
Substandard
-
-
-
-
-
282
-
-
282
Total Owner occupied RE
32,634
161,320
139,941
84,740
66,462
128,609
-
168
613,874
Non-owner occupied RE
Pass
75,513
305,006
174,325
110,120
54,654
182,840
222
-
902,680
Watch
775
966
9,468
-
10,737
6,396
-
-
28,342
Special Mention
-
-
200
-
9,028
965
-
-
10,193
Substandard
-
-
-
-
7,974
2,347
-
-
10,321
Total Non-owner occupied RE
76,288
305,972
183,993
110,120
82,393
192,548
222
-
951,536
Construction
Pass
9,046
71,909
24,939
8,397
242
-
-
-
114,533
Watch
-
1,265
-
-
-
-
-
-
1,265
Special Mention
-
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
-
-
-
-
Total Construction
9,046
73,174
24,939
8,397
242
-
-
-
115,798
Business
Pass
34,799
142,869
52,202
20,565
19,229
55,100
151,640
1,162
477,566
Watch
139
14,342
1,998
1,511
987
4,178
5,751
-
28,906
Special Mention
102
1,232
226
459
245
416
-
98
2,778
Substandard
-
492
-
27
174
1,314
462
-
2,469
Total Business
35,040
158,935
54,426
22,562
20,635
61,008
157,853
1,260
511,719
Total Commercial loans
153,008
699,401
403,299
225,819
169,732
382,165
158,075
1,428
2,192,927
Consumer
Real estate
Pass
103,913
263,435
282,239
181,201
68,138
110,151
-
-
1,009,077
Watch
491
5,715
7,936
3,974
2,069
4,156
-
-
24,341
Special Mention
-
2,329
1,673
2,133
2,422
2,921
-
-
11,478
Substandard
-
187
640
-
327
1,854
-
-
3,008
Total Real estate
104,404
271,666
292,488
187,308
72,956
119,082
-
-
1,047,904
Home equity
Pass
-
-
-
-
-
-
172,802
-
172,802
Watch
-
-
-
-
-
-
7,052
-
7,052
Special Mention
-
-
-
-
-
-
3,967
-
3,967
Substandard
-
-
-
-
-
-
1,763
-
1,763
Total Home equity
-
-
-
-
-
-
185,584
-
185,584
Construction
Pass
6,231
40,707
14,106
-
-
-
-
-
61,044
Watch
-
-
-
-
-
-
-
-
-
Special Mention
-
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
-
-
-
-
Total Construction
6,231
40,707
14,106
-
-
-
-
-
61,044
Other
Pass
4,535
3,140
2,707
1,586
1,359
3,016
32,462
-
48,805
Watch
44
37
356
7
3
177
95
-
719
Special Mention
-
336
-
-
33
87
83
-
539
Substandard
-
-
84
-
2
-
8
-
94
Total Other
4,579
3,513
3,147
1,593
1,397
3,280
32,648
-
50,157
Total Consumer loans
115,214
315,886
309,741
188,901
74,353
122,362
218,232
-
1,344,689
Total loans
$ 268,222
1,015,287
713,040
414,720
244,085
504,527
376,307
1,428
3,537,616
Current period gross write-offs
( 200 )
( 1 )
( 9 )
( 391 )
( 601 )
16
Table of Contents
The following table presents loan balances classified by credit quality
indicators by year of origination as of December 31, 2022.
December 31, 2022
(dollars in thousands)
2022
2021
2020
2019
2018
Prior
Revolving
Revolving
Converted
to Term
Total
Commercial
Owner occupied RE
Pass
$ 169,083
122,654
85,867
66,299
36,718
93,915
-
-
574,536
Watch
14,648
479
9,339
3,658
-
6,792
-
-
34,916
Special Mention
200
-
-
-
-
2,960
-
-
3,160
Substandard
-
-
-
-
289
-
-
-
289
Total Owner occupied RE
183,931
123,133
95,206
69,957
37,007
103,667
-
-
612,901
Non-owner occupied RE
Pass
281,890
169,599
113,264
59,550
79,722
106,967
604
137
811,733
Watch
1,061
9,491
-
10,683
1,408
11,660
-
-
34,303
Special Mention
-
202
-
6,087
-
930
-
-
7,219
Substandard
-
134
-
7,992
327
871
-
-
9,324
Total Non-owner occupied RE
282,951
179,426
113,264
84,312
81,457
120,428
604
137
862,579
Construction
Pass
48,420
55,129
4,811
247
-
-
-
-
108,607
Watch
1,119
-
-
-
-
-
-
-
1,119
Special Mention
-
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
-
-
-
-
Total Construction
49,539
55,129
4,811
247
-
-
-
-
109,726
Business
Pass
136,489
57,804
29,864
21,808
35,249
28,914
136,337
709
447,174
Watch
3,186
2,058
1,318
1,282
179
3,074
3,783
439
15,319
Special Mention
1,137
260
386
210
-
252
115
642
3,002
Substandard
498
-
188
233
315
911
472
-
2,617
Total Business
141,310
60,122
31,756
23,533
35,743
33,151
140,707
1,790
468,112
Total Commercial loans
657,731
417,810
245,037
178,049
154,207
257,246
141,311
1,927
2,053,318
Consumer
Real estate
Pass
243,589
269,565
189,075
72,499
39,042
76,172
-
-
889,942
Watch
6,196
8,256
3,847
2,278
494
3,671
-
-
24,742
Special Mention
3,114
1,938
2,644
2,258
955
2,639
-
-
13,548
Substandard
-
648
227
341
408
1,422
-
-
3,046
Total Real estate
252,899
280,407
195,793
77,376
40,899
83,904
-
-
931,278
Home equity
Pass
-
-
-
-
-
-
165,847
-
165,847
Watch
-
-
-
-
-
-
7,226
-
7,226
Special Mention
-
-
-
-
-
-
4,055
-
4,055
Substandard
-
-
-
-
-
-
2,172
-
2,172
Total Home equity
-
-
-
-
-
-
179,300
-
179,300
Construction
Pass
41,138
34,039
4,923
-
-
-
-
-
80,100
Watch
-
-
-
-
-
-
-
-
-
Special Mention
-
-
-
315
-
-
-
-
315
Substandard
-
-
-
-
-
-
-
-
-
Total Construction
41,138
34,039
4,923
315
-
-
-
-
80,415
Other
Pass
3,894
3,038
1,702
1,534
341
3,015
14,465
-
27,989
Watch
46
367
15
5
16
175
93
-
717
Special Mention
94
-
-
44
75
23
97
-
332
Substandard
-
-
-
5
-
-
9
-
14
Total Other
4,034
3,405
1,717
1,588
432
3,213
14,663
-
29,052
Total Consumer loans
298,071
317,851
202,433
79,279
41,331
87,117
193,963
-
1,220,045
Total loans
$ 955,802
735,661
447,470
257,328
195,538
344,363
335,274
1,927
3,273,363
17
Table of Contents
The following tables present loan balances by age and payment status.
Schedule of loan balances by payment status
June 30, 2023
(dollars in thousands)
Accruing 30-
59 days past
due
Accruing 60-89
days past due
Accruing 90
days or more
past due
Nonaccrual
loans
Accruing
current
Total
Commercial
Owner occupied RE
$ 6
-
-
-
613,868
613,874
Non-owner occupied RE
83
104
-
754
950,595
951,536
Construction
-
-
-
-
115,798
115,798
Business
184
5
-
137
511,393
511,719
Consumer
Real estate
132
583
-
1,053
1,046,136
1,047,904
Home equity
29
-
-
1,072
184,483
185,584
Construction
-
-
-
-
61,044
61,044
Other
6
-
-
-
50,151
50,157
Total loans
$ 440
692
-
3,016
3,533,468
3,537,616
Total loans over 90 days past due
-
-
-
-
-
1,072
December 31, 2022
(dollars in thousands)
Accruing 30-
59 days past
due
Accruing 60-89
days past due
Accruing 90
days or more
past due
Nonaccrual
loans
Accruing
current
Total
Commercial
Owner occupied RE
$ -
-
-
-
612,901
612,901
Non-owner occupied RE
119
757
-
247
861,456
862,579
Construction
-
-
-
-
109,726
109,726
Business
24
1
-
182
467,905
468,112
Consumer
Real estate
330
-
-
1,099
929,849
931,278
Home equity
50
-
-
1,099
178,151
179,300
Construction
-
-
-
-
80,415
80,415
Other
88
-
-
-
28,964
29,052
Total loans
$ 611
758
-
2,627
3,269,367
3,273,363
Total loans over 90 days past due
-
-
-
-
-
402
As of June
30, 2023 and December 31, 2022, loans 30 days or more past due represented 0.07 % and 0.11 % of the Company’s total loan portfolio,
respectively. Commercial loans 30 days or more past due were 0.01 % and 0.03 % of the Company’s total loan portfolio as of June 30,
2023 and December 31, 2022, respectively. Consumer loans 30 days or more past due were 0.05 % and 0.08 % of total loans as of June 30, 2023
and December 31, 2022, respectively.
18
Table of Contents
The table
below summarizes nonaccrual loans by major categories for the periods presented.
Schedule nonaccrual loans by major categories
June 30, 2023
December 31, 2022
Nonaccrual
Nonaccrual
Nonaccrual
Nonaccrual
loans
loans
Total
loans
loans
Total
with no
with an
nonaccrual
with no
with an
nonaccrual
(dollars in thousands)
allowance
allowance
loans
allowance
allowance
loans
Commercial
Owner occupied RE
-
-
-
-
-
-
Non-owner occupied RE
-
754
754
114
133
247
Construction
-
-
-
-
-
-
Business
-
137
137
-
182
182
Total commercial
-
891
891
114
315
429
Consumer
Real estate
-
1,053
1,053
-
1,099
1,099
Home equity
185
887
1,072
194
905
1,099
Construction
-
-
-
-
-
-
Other
-
-
-
-
-
-
Total consumer
185
1,940
2,125
194
2,004
2,198
Total nonaccrual loans
185
2,831
3,016
308
2,319
2,627
We did not recognize interest income on nonaccrual
loans for the three months ended June 30, 2023 and June 30, 2022. The accrued interest reversed during the three months ended June 30,
2023 and June 30, 2022 was not material.
We did not recognize interest income on nonaccrual
loans for the six months ended June 30, 2023 and June 30, 2022. Accrued interest of $ 23,000 was reversed during the six months ended June
30, 2023 and $ 3,000 was reversed during the six months ended June 30, 2022.
The table below summarizes information regarding nonperforming assets.
Schedule of nonperforming assets, including nonaccruing TDRs
(dollars in thousands)
June 30, 2023
December 31, 2022
Nonaccrual loans
$ 3,016
2,627
Other real estate owned
-
-
Total nonperforming assets
$ 3,016
2,627
Nonperforming assets as a percentage of:
Total assets
0.08 %
0.07 %
Gross loans
0.09 %
0.08 %
Total loans over 90 days past due
$ 1,072
402
Loans over 90 days past due and still accruing
-
-
Accruing troubled debt restructurings
-
4,503
Modifications to Borrowers Experiencing Financial Difficulty
The Company adopted Accounting Standards Update
(“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU
2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measure of troubled debt restructurings
and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty. There were no loan modifications to borrowers
experiencing financial difficulty during the three months and six months ended June 30, 2023.
Allowance for Credit Losses
The Company maintains an allowance for credit losses
to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectable.
Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of
similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged
against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance
balance.
19
Table of Contents
A formal evaluation of the adequacy of the credit
loss allowance is conducted quarterly. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness
of the resulting balance. The level of the allowance is based upon management's evaluation of historical default and loss experience,
current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may
affect the borrowers' ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio, industry
and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. Management believes the level
of the allowance for credit losses is adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet
date. The allowance is increased through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously
charged-off.
The Company uses a lifetime probability of default
and loss given default modeling approach to estimate the allowance for credit losses on loans. This method uses historical correlations
between default experience and the age of loans to forecast defaults and losses, assuming that a loan in a pool shares similar risk characteristics
such as loan product type, risk rating and loan age, and demonstrates similar default characteristics as other loans in that pool, as
the loan progresses through its lifecycle. The Company calculates lifetime probability of default and loss given default rates based on
historical loss experience, which is used to calculate expected losses based on the pool’s loss rate and the age of loans in the
pool. Management believes that the Company’s historical loss experience provides the best basis for its assessment of expected credit
losses to determine the allowance for credit losses. The Company uses its own internal data to measure historical credit loss experience
within the pools with similar risk characteristics over an economic cycle. The probability of default and loss given default method also
includes assumptions of observed migration over the lifetime of the underlying loan data. Loans that do not share risk characteristics
are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation.
Management also considers further adjustments to
historical loss information for current conditions and reasonable and supportable forecasts that differ from the conditions that exist
for the period over which historical information is evaluated as well as other changes in qualitative factors not inherently considered
in the quantitative analyses. The Company generally utilizes a four-quarter forecast period in evaluating the appropriateness of the reasonable
and supportable forecast scenarios which are incorporated through qualitative adjustments. There is immediate reversion to historical
loss rates. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively
selected by management but measured by objective measurements period over period. The data for each measurement may be obtained from internal
or external sources. The current period measurements are evaluated and assigned a factor commensurate with the current level of risk relative
to past measurements over time. The resulting qualitative adjustments are applied to the relevant collectively evaluated loan pools. These
adjustments are based upon quarterly trend assessments in certain economic factors such as labor, inflation, consumer sentiment and real
disposable income, as well as associate retention and turnover, portfolio concentrations, and growth characteristics. The qualitative
analysis increases or decreases the allowance allocation for each loan pool based on the assessment of factors described above.
The following tables summarize the activity related
to the allowance for credit losses for the three and six months ended June 30, 2023 and June 30, 2022 under the CECL methodology.
Schedule of activity related to the allowance for credit losses
Three
months ended June 30, 2023
Commercial
Consumer
(dollars
in thousands)
Owner
occupied
RE
Non-
owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Balance, beginning of period
$ 5,984
11,285
1,110
8,022
10,079
2,663
810
482
40,435
Provision for credit losses
( 88 )
347
221
118
316
245
( 126 )
62
1,095
Loan charge-offs
-
( 48 )
-
-
-
( 389 )
-
( 2 )
( 439 )
Loan recoveries
-
-
-
12
-
2
-
-
14
Net loan recoveries
(charge-offs)
-
( 48 )
-
12
-
( 387 )
-
( 2 )
( 425 )
Balance, end of period
$ 5,896
11,584
1,331
8,152
10,395
2,521
684
542
41,105
Net charge-offs to average loans (annualized)
0.05 %
Allowance for credit losses to gross loans
1.16 %
Allowance for credit losses to nonperforming loans
1,363.11 %
20
Table of Contents
Three
months ended June 30, 2022
Commercial
Consumer
(dollars
in thousands)
Owner
occupied RE
Non-
owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Balance, beginning
of period
$ 4,898
9,973
929
6,217
7,602
2,197
844
284
32,944
Provision for credit losses
( 69 )
37
131
524
390
407
7
98
1,525
Loan charge-offs
-
-
-
( 55 )
-
( 170 )
-
( 91 )
( 316 )
Loan recoveries
-
-
-
31
-
8
-
-
39
Net loan
recoveries (charge-offs)
-
-
-
( 24 )
-
( 162 )
-
( 91 )
( 277 )
Balance,
end of period
$ 4,829
10,010
1,060
6,717
7,992
2,442
851
291
34,192
Net charge-offs to average loans (annualized)
0.04 %
Allowance for credit losses to gross loans
1.20 %
Allowance for credit losses to nonperforming loans
1,166.70 %
Six
months ended June 30, 2023
Commercial
Consumer
(dollars
in thousands)
Owner
occupied
RE
Non-
owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Balance,
beginning of period
$ 5,867
10,376
1,292
7,861
9,487
2,551
893
312
38,639
Provision
for credit losses
29
1,385
39
268
908
298
( 209 )
232
2,950
Loan
charge-offs
-
( 209 )
-
( 1 )
-
( 389 )
-
( 2 )
( 601 )
Loan
recoveries
-
32
-
24
-
61
-
-
117
Net
loan recoveries (charge-offs)
-
( 177 )
-
23
-
( 328 )
-
( 2 )
( 484 )
Balance,
end of period
$ 5,896
11,584
1,331
8,152
10,395
2,521
684
542
41,105
Net charge-offs to average loans (annualized)
0.03 %
Allowance for credit losses to gross loans
1.16 %
Allowance for credit losses to nonperforming loans
1,363.11 %
Six months ended June 30, 2022
Commercial
Consumer
(dollars in thousands)
Owner
occupied
RE
Non-
owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Balance, beginning of period
$ 4,700
10,518
625
4,887
7,083
1,697
578
320
30,408
Adjustment for CECL
( 313 )
333
154
1,057
( 294 )
438
130
( 5 )
1,500
Provision for credit losses
442
( 841 )
281
683
1,203
572
143
67
2,550
Loan charge-offs
-
-
-
( 55 )
-
( 339 )
-
( 91 )
( 485 )
Loan recoveries
-
-
-
145
-
74
-
-
219
Net loan recoveries (charge-offs)
-
-
-
90
-
( 265 )
-
( 91 )
( 266 )
Balance, end of period
$ 4,829
10,010
1,060
6,717
7,992
2,442
851
291
34,192
Net charge-offs to average loans (annualized)
0.02 %
Allowance for credit losses to gross loans
1.20 %
Allowance for credit losses to nonperforming loans
1,166.70 %
The
$ 1.1 million provision for credit losses for the three months ended June 30, 2023 was driven by $ 119.7 million in loan growth combined
with net charge-offs of $ 425,000 for the quarter. The $ 3 .0 million provision for credit losses for the six months ended June 30, 2023
was driven by $ 264.3 million in loan growth for the period. In addition to loan growth, the provision for credit losses was impacted
by slightly lower expected loss rates due to continued low charge-offs during the first half of 2023, while minor adjustments to an internal
qualitative factor increased the qualitative component of the allowance and related provision expense.
Collateral
dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral
and the borrower is experiencing financial difficulty. The Company reviews individually evaluated loans for designation as collateral
dependent loans, as well as other loans that management
21
Table of Contents
of the Company designates as having higher risk. These loans do not share common
risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses.
The
following tables present an analysis of collateral-dependent loans of the Company.
June 30, 2023
Schedule of analysis of collateral-dependent loans of the company
Real
Business
(dollars in thousands)
estate
assets
Other
Total
Commercial
Owner occupied RE
$ -
-
-
-
Non-owner occupied RE
31
-
-
31
Construction
-
-
-
-
Business
42
-
-
42
Total commercial
73
-
-
73
Consumer
Real estate
195
-
-
195
Home equity
185
-
-
185
Construction
-
-
-
-
Other
-
-
-
-
Total consumer
380
-
-
380
Total
$ 453
-
-
453
December 31, 2022
Real
Business
(dollars in thousands)
estate
assets
Other
Total
Commercial
Owner occupied RE
$ -
-
-
-
Non-owner occupied RE
114
-
-
114
Construction
-
-
-
-
Business
30
-
-
30
Total commercial
144
-
-
144
Consumer
Real estate
207
-
-
207
Home equity
194
-
-
194
Construction
-
-
-
-
Other
-
-
-
-
Total consumer
401
-
-
401
Total
$ 545
-
-
545
Under
CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based
on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between
the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of
the collateral exceeds the amortized cost, no allowance is required.
Allowance
for Credit Losses - Unfunded Loan Commitments
The
allowance for credit losses for unfunded loan commitments was $ 2.6 million at June 30, 2023 and is separately classified on the
balance sheet within other liabilities. The following table presents the balance and activity in the allowance for credit losses for
unfunded loan commitments for the three and six months ended June 30, 2023 and June 30, 2022.
22
Table of Contents
Schedule of allowance for credit losses for unfunded loan commitments
Three months ended
Three months ended
(dollars in thousands)
June 30, 2023
June 30, 2022
Balance, beginning of period
$ 2,750
2,080
Adjustment for adoption of CECL
-
-
Provision for (reversal of) credit losses
( 185 )
250
Balance, end of period
$ 2,565
2,330
Unfunded Loan Commitments
$ 849,977
738,791
Reserve for Unfunded Commitments to Unfunded Loan Commitments
0.30 %
0.32 %
Six months ended
Six months ended
(dollars in thousands)
June 30, 2023
June 30, 2022
Balance, beginning of period
$ 2,780
-
Adjustment for adoption of CECL
-
2,000
Provision for (reversal of) credit losses
( 215 )
330
Balance, end of period
$ 2,565
2,330
Unfunded Loan Commitments
$ 849,977
738,791
Reserve for Unfunded Commitments to Unfunded Loan Commitments
0.30 %
0.32 %
NOTE
5 – Derivative Financial Instruments
The
Company utilizes derivative financial instruments primarily to manage its exposure to changes in interest rates. All derivative financial
instruments are recognized as either assets or liabilities and measured at fair value.
The
Company enters into commitments to originate residential mortgage loans held for sale, at specified interest rates and within a specified
period of time, with clients who have applied for a loan and meet certain credit and underwriting criteria (interest rate lock commitments).
These interest rate lock commitments (“IRLCs”) meet the definition of a derivative financial instrument and are reflected
in the balance sheet at fair value with changes in fair value recognized in current period earnings. Unrealized gains and losses on the
IRLCs are recorded as derivative assets and derivative liabilities, respectively, and are measured based on the value of the underlying
mortgage loan, quoted mortgage-backed securities (“MBS”) prices and an estimate of the probability that the mortgage loan
will fund within the terms of the interest rate lock commitment, net of estimated commission expenses.
The
Company manages the interest rate and price risk associated with its outstanding IRLCs and mortgage loans held for sale by entering into
derivative instruments such as forward sales of MBS. These derivatives are free- standing derivatives and are not designated as instruments
for hedge accounting. Management expects these derivatives will experience changes in fair value opposite to changes in fair value of
the IRLCs and mortgage loans held for sale, thereby reducing earnings volatility. The Company takes into account various factors and
strategies in determining the portion of the mortgage pipeline (IRLCs and mortgage loans held for sale) it wants to economically hedge.
The gain or loss resulting from the change in the fair value of the derivative is recognized in the Company’s statement of income
during the period of change.
The
Company entered into a pay-fixed portfolio layer method fair value swap, designated as a hedging instrument, with a total notional amount
of $ 200.0 million in the second quarter of 2023. The Company is designating the fair value swap under the portfolio layer method (“PLM”).
Under this method, the hedged item is designated as a hedged layer of a closed portfolio of financial loans that is anticipated to remain
outstanding for the designated hedged period. Adjustments will be made to record the swap at fair value on the consolidated balance sheets,
with changes in fair value recognized in interest income. The carrying value of the fair value swap on the consolidated balance sheets
will also be adjusted through interest income, based on changes in fair value attributable to changes in the hedged risk.
The
following table represents the carrying value of the portfolio layer method hedged asset and the cumulative fair value hedging adjustment
included in the carrying value of the hedged asset as of June 30, 2023 and December 31, 2022.
23
Table of Contents
Schedule of carrying value of hedged asset and cumulative fair value hedging
adjustment
June 30, 2023
December 31, 2022
(dollars in thousands)
Carrying
Amount
Hedged Asset
Carrying
Amount
Hedged Asset
Fixed Rate Asset 1
202,750
2,750
-
-
1 These
amounts included the amortized cost basis of closed portfolios of fixed rate loans used to designate hedging relationships in which the
hedged item is the stated amount of the assets in the closed portfolio anticipated to be outstanding for the designated hedged period.
As of June 30, 2023, the amortized cost basis of the closed portfolio used in this hedging relationship was $ 741.4 million, the cumulative
basis adjustment associated with this hedging relationship was $ 2.8 million, and the amount of the designated hedged item was $ 200.0
million.
The
following table summarizes the Company’s outstanding financial derivative instruments at June 30, 2023 and December 31, 2022.
Schedule of outstanding financial derivative instruments
June 30, 2023
Fair Value
(dollars in thousands)
Notional
Balance Sheet
Location
Asset/(Liability)
Derivatives designated as hedging instruments:
Fair value swap Fair value swap [Member]
$ 200,000
Other assets
$ 2,750
Derivatives not designated as hedging instruments:
Mortgage loan interest rate lock commitments
24,630
Other assets
177
MBS forward sales commitments
17,500
Other assets
59
Total derivative financial instruments
$ 242,130
$ 2,986
Total derivative financial instruments [Member]
Mortgage loan interest rate lock commitments [Member]
December 31, 2022
MBS forward sales commitments [Member]
Fair Value
(dollars in thousands)
Notional
Balance Sheet
Location
Asset/(Liability)
Derivatives not designated as hedging instruments:
Mortgage loan interest rate lock commitments
$ 6,793
Other assets
49
MBS forward sales commitments
5,750
Other assets
27
Total derivative financial instruments
$ 12,543
$ 76
Accrued
interest receivable related to the interest rate swap as of June 30, 2023 totaled $ 248 ,000 and is excluded from the fair value presented
in the table above.
The
Company assesses the effectiveness of the fair value swap hedge with a regression analysis that compares the changes in forward curves
to determine the value. The effective portion of changes in fair value of derivatives designated as fair value hedges is recorded through
interest income. The Company does not offset derivative assets and derivative liabilities for financial statement presentation purposes.
The
following table summarizes the effect of the fair value hedging relationship recognized in the consolidated statements of income for
the three and six months ended June 30, 2023 and June 30, 2022.
Schedule of summarize the effect of fair value hedging relationship recognized in consolidated statement of income
Three months ended
June 30,
Six months ended
June 30,
(dollars in thousands)
2023
2022
2023
2022
Gain (loss) on fair value hedging relationship:
Hedged asset
$ 2,750
-
2,750
-
Fair value derivative designated as hedging instrument
( 2,784 )
-
( 2,784 )
-
Total gain (loss) recognized in interest income on loans
$ ( 34 )
-
( 34 )
-
24
Table of Contents
NOTE
6 – Fair Value Accounting
FASB
ASC 820, “Fair Value Measurement and Disclosures,” defines fair value as the exchange price that would be received for an
asset or paid to transfer a liability (an 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. FASB ASC 820 also establishes a fair value hierarchy which requires
an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard
describes three levels of inputs that may be used to measure fair value:
Level 1
– Quoted market price in active markets
Quoted
prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities
that are traded in an active exchange market.
Level
2 – Significant other observable inputs
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 for substantially the full term of the assets or liabilities.
Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company’s
available-for-sale portfolio and valued by a third-party pricing service, as well as certain impaired loans.
Level
3 – Significant unobservable inputs
Unobservable inputs that
are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets
and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies,
or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment
or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable
data.
The
methods of determining the fair value of assets and liabilities presented in this note are consistent with our methodologies disclosed
in Note 14 of the Company’s 2022 Annual Report on Form 10-K. See Note 5 for how the derivative asset fair value is determined.
The Company’s loan portfolio is initially fair valued using a segmented approach, using the eight categories of loans as disclosed
in Note 4 – Loans and Allowance for Credit Losses. Loans are considered a Level 3 classification.
Assets
and Liabilities Recorded at Fair Value on a Recurring Basis
The
tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis as of June 30, 2023 and
December 31, 2022.
Schedule of assets and liabilities measured at fair value on a recurring basis
June 30, 2023
(dollars in thousands)
Level 1
Level 2
Level 3
Total
Assets
Securities available for sale Level
1 [Member]
Corporate bonds Level
2 [Member]
$ -
1,874
-
1,874
US treasuries Level
3 [Member]
-
875
-
875
US government agencies
-
10,810
-
10,810
State and political subdivisions
-
19,339
-
19,339
Asset-backed securities
-
5,568
-
5,568
Mortgage-backed securities
-
53,082
-
53,082
Mortgage loans held for sale
-
15,781
-
15,781
Mortgage loan interest rate lock commitments
-
177
-
177
MBS forward sales commitments
-
59
-
59
Derivative asset
-
2,750
-
2,750
Total assets measured at fair value on a recurring basis
$ -
110,315
-
110,315
25
Table of Contents
December 31, 2022
(dollars in thousands)
Level 1
Level 2
Level 3
Total
Assets
Securities available for sale:
Corporate bonds
$ -
1,883
-
1,883
US treasuries
-
871
-
871
US government agencies
-
10,617
-
10,617
State and political subdivisions
-
18,906
-
18,906
Asset-backed securities
-
6,229
-
6,229
Mortgage-backed securities
-
54,841
-
54,841
Mortgage loans held for sale
-
3,917
-
3,917
Mortgage loan interest rate lock commitments
-
49
-
49
MBS forward sales commitments
-
27
-
27
Total assets measured at fair value on a recurring basis
$ -
97,340
-
97,340
The
Company had no liabilities recorded at fair value on a recurring basis as of June 30, 2023 and December 31, 2022.
Assets
and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The
tables below present the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis as of June 30, 2023
and December 31, 2022.
Schedule of assets and liabilities measured at fair value on a nonrecurring basis
As of June 30, 2023
(dollars in thousands)
Level 1
Level 2
Level 3
Total
Assets
Individually evaluated
$ -
306
3,636
3,942
Total assets measured at fair value on a nonrecurring basis
$ -
306
3,636
3,942
As of December 31, 2022
(dollars in thousands)
Level 1
Level 2
Level 3
Total
Assets
Individually evaluated
$ -
429
4,071
4,500
Total assets measured at fair value on a nonrecurring basis
$ -
429
4,071
4,500
The
Company had no liabilities carried at fair value or measured at fair value on a nonrecurring basis.
For
Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2023 and December 31, 2022,
the significant unobservable inputs used in the fair value measurements were as follows:
Schedule of unobservable inputs used in the fair value measurements
Valuation
Technique
Significant
Unobservable Inputs
Range
of Inputs
Individually
evaluated loans
Appraised
Value/ Discounted Cash Flows
Discounts to appraisals or
cash flows for estimated holding and/or selling costs or age of appraisal
0 - 25 %
Fair
Value of Financial Instruments
Financial
instruments require disclosure of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical
to estimate the fair value. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual
obligation which requires the exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the
Company’s common stock, premises and equipment and other assets and liabilities.
26
Table of Contents
The
estimated fair values of the Company’s financial instruments at June 30, 2023 and December 31, 2022 are as follows:
Schedule of estimated fair values of the company's financial instruments
June 30, 2023
(dollars in thousands)
Carrying
Amount
Fair
Value
Level 1
Level 2
Level 3
Financial Assets:
Other investments, at cost
$ 12,550
12,550
-
-
12,550
Loans 1
3,491,664
3,231,892
-
-
3,231,892
Financial Liabilities:
Deposits
3,433,018
3,013,696
-
3,013,696
-
Subordinated debentures
36,268
40,767
-
40,767
-
December 31, 2022
(dollars in thousands)
Carrying
Amount
Fair
Value
Level 1
Level 2
Level 3
Financial Assets:
Other investments, at cost
$ 10,833
10,833
-
-
10,833
Loans 1
3,227,455
3,057,891
-
-
3,057,891
Financial Liabilities:
Deposits
3,133,864
2,717,900
-
2,717,900
-
Subordinated debentures
36,214
39,885
-
39,885
-
1 Carrying amount is net of the allowance for credit losses and individually evaluated loans.
NOTE
7 – Leases
The
Company had operating right-of-use assets, included in property and equipment, of $ 22.9 million and $ 23.6 million as of June 30, 2023
and December 31, 2022, respectively. The Company had lease liabilities, included in other liabilities, of $ 25.3 million and $ 25.8
million as of June 30, 2023 and December 31, 2022, respectively. We maintain operating leases on land and buildings for various office
spaces. The lease agreements have maturity dates ranging from April 2025 to February 2032, some of which include options for multiple
five-year extensions. The weighted average remaining life of the lease term for these leases was 6.40 years as of June 30, 2023.
The ROU asset and lease liability are recognized at lease commencement by calculating the present value of lease payments over the lease
term.
The
discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with
the remaining lease term at implementation of the accounting standard and as of the lease commencement date for leases subsequently entered
into. The weighted average discount rate for leases was 2.29 % as of June 30, 2023.
The
total operating lease costs were $ 604,000 and $ 768,000 for the three months ended June 30, 2023 and 2022, respectively, and
$ 1.2 million and $ 1.5 million for the six months ended June 30, 2023 and 2022, respectively.
Operating
lease payments due as of June 30, 2023 were as follows:
27
Table of Contents
Schedule of maturities of lease liabilities
Operating
(dollars in thousands)
Leases
2023
$ 1,027
2024
2,099
2025
2,157
2026
2,210
2027
2,268
Thereafter
22,202
Total undiscounted lease payments
31,963
Discount effect of cash flows
6,646
Total lease liability
$ 25,317
NOTE
8 – Earnings Per Common Share
The
following schedule reconciles the numerators and denominators of the basic and diluted earnings per share computations for the three-month
periods ended June 30, 2023 and 2022. Dilutive common shares arise from the potentially dilutive effect of the Company’s stock
options that were outstanding at June 30, 2023. The assumed conversion of stock options can create a difference between basic and dilutive
net income per common share. At June 30, 2023 and 2022, there were 386,003 and 162,366 options, respectively, that were not considered
in computing diluted earnings per common share because they were anti-dilutive.
Schedule of earnings per share computations
Three months ended
June 30,
Six months ended
June 30,
(dollars in thousands, except share data)
2023
2022
2023
2022
Numerator:
Net income available to common shareholders
$ 2,458
7,240
5,161
15,210
Denominator:
Weighted-average common shares outstanding – basic
8,051,131
7,957,631
8,038,642
7,944,814
Common stock equivalents
17,897
97,279
41,879
130,682
Weighted-average common shares outstanding – diluted
8,069,028
8,054,910
8,080,521
8,075,496
Earnings per common share:
Basic
$ 0.31
0.91
0.64
1.91
Diluted
$ 0.31
0.90
0.64
1.88
Item
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The
following discussion reviews our results of operations for the three and six month periods ended June 30, 2023 as compared to the three
and six month periods ended June 30, 2022 and assesses our financial condition as of June 30, 2023 as compared to December 31, 2022.
You should read the following discussion and analysis in conjunction with the accompanying consolidated financial statements and the
related notes and the consolidated financial statements and the related notes for the year ended December 31, 2022 included in our Annual
Report on Form 10-K for that period. Results for the three and six month periods ended June 30, 2023 are not necessarily indicative of
the results for the year ending December 31, 2023 or any future period.
Unless
the context requires otherwise, references to the “Company,” “we,” “us,” “our,” or similar
references mean Southern First Bancshares, Inc. and its consolidated subsidiary. References to the “Bank” refer to Southern
First Bank.
Cautionary
warning regarding forward-looking statements
This
report contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933
and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). Forward-looking statements may relate to our
financial condition, results of operations, plans, objectives, or future
28
Table of Contents
performance. These statements are based on many assumptions
and estimates and are not guarantees of future performance. Our actual results may differ materially from those anticipated in any forward-looking
statements, as they will depend on many factors about which we are unsure, including many factors which are beyond our control. The words
“may,” “would,” “could,” “should,” “will,” “seek to,” “strive,”
“focus,” “expect,” “anticipate,” “predict,” “project,” “potential,”
“believe,” “continue,” “assume,” “intend,” “plan,” and “estimate,”
as well as similar expressions, are meant to identify such forward-looking statements. Potential risks and uncertainties that could cause
our actual results to differ from those anticipated in any forward-looking statements include, but are not limited to:
● Restrictions
or conditions imposed by our regulators on our operations;
● Increases
in competitive pressure in the banking and financial services industries;
● Changes
in access to funding or increased regulatory requirements with regard to funding, which could
impair our liquidity;
● Changes
in deposit flows, which may be negatively affected by a number of factors, including rates
paid by competitors, general interest rate levels, regulatory capital requirements, returns
available to clients on alternative investments and general economic or industry conditions;
● Credit
losses as a result of declining real estate values, increasing interest rates, increasing
unemployment, changes in payment behavior or other factors;
● Credit
losses due to loan concentration;
● Changes
in the amount of our loan portfolio collateralized by real estate and weaknesses in the real
estate market;
● Our
ability to successfully execute our business strategy;
● Our
ability to attract and retain key personnel;
● The
success and costs of our expansion into the Charlotte, North Carolina, Greensboro, North
Carolina and Atlanta, Georgia markets and into potential new markets;
● Risks
with respect to future mergers or acquisitions, including our ability to successfully expand
and integrate the businesses and operations that we acquire and realize the anticipated benefits
of the mergers or acquisitions;
● Changes
in the interest rate environment which could reduce anticipated or actual margins;
● Changes
in political conditions or the legislative or regulatory environment, including new governmental
initiatives affecting the financial services industry;
● Changes
in economic conditions resulting in, among other things, a deterioration in credit quality;
● Changes
occurring in business conditions and inflation;
● Increased
cybersecurity risk, including potential business disruptions or financial losses;
● Changes
in technology;
● The
adequacy of the level of our allowance for credit losses and the amount of loan loss provisions
required in future periods;
● Examinations
by our regulatory authorities, including the possibility that the regulatory authorities
may, among other things, require us to increase our allowance for credit losses or write-down
assets;
● Changes
in U.S. monetary policy, the level and volatility of interest rates, the capital markets
and other market conditions that may affect, among other things, our liquidity and the value
of our assets and liabilities;
● Any
increase in FDIC assessments which will increase our cost of doing business;
● Risks
associated with complex and changing regulatory environments, including, among others, with
respect to data privacy, artificial intelligence, information security, climate change or
other environmental, social and governance matters, and labor matters, relating to our operations;
● The
rate of delinquencies and amounts of loans charged-off;
● The
rate of loan growth in recent years and the lack of seasoning of a portion of our loan portfolio;
29
Table of Contents
● Our
ability to maintain appropriate levels of capital and to comply with our capital ratio requirements;
● Adverse
changes in asset quality and resulting credit risk-related losses and expenses;
● Changes
in accounting standards, rules and interpretations and the related impact on our financial
statements;
● Risks
associated with actual or potential litigation or investigations by customers, regulatory
agencies or others;
● Adverse
effects of failures by our vendors to provide agreed upon services in the manner and at the
cost agreed;
● The
potential effects of events beyond our control that may have a destabilizing effect on financial
markets and the economy, such as epidemics and pandemics (including COVID-19), war or terrorist
activities, disruptions in our customers’ supply chains, disruptions in transportation,
essential utility outages or trade disputes and related tariffs; and
● Other
risks and uncertainties detailed in Part I, Item 1A, “Risk Factors” of our Annual
Report on Form 10-K for the year ended December 31, 2022, in Part II, Item 1A, “Risk
Factors” of our Quarterly Reports on Form 10-Q, and in our other filings with the SEC.
If
any of these risks or uncertainties materialize, or if any of the assumptions underlying such forward-looking statements proves to be
incorrect, our results could differ materially from those expressed in, implied or projected by, such forward-looking statements. We
urge investors to consider all of these factors carefully in evaluating the forward-looking statements contained in this Quarterly Report
on Form 10-Q. We make these forward-looking statements as of the date of this document and we do not intend, and assume no obligation,
to update the forward-looking statements or to update the reasons why actual results could differ from those expressed in, or implied
or projected by, the forward-looking statements, except as required by law.
OVERVIEW
Our
business model continues to be client-focused, utilizing relationship teams to provide our clients with a specific banker contact and
support team responsible for all of their banking needs. The purpose of this structure is to provide a consistent and superior level
of professional service, and we believe it provides us with a distinct competitive advantage. We consider exceptional client service
to be a critical part of our culture, which we refer to as "ClientFIRST."
At
June 30, 2023, we had total assets of $4.00 billion, an 8.4% increase from total assets of $3.69 billion at December 31, 2022. The largest
component of our total assets is loans which were $3.54 billion and $3.27 billion at June 30, 2023 and December 31, 2022, respectively.
Our liabilities and shareholders’ equity at June 30, 2023 totaled $3.70 billion and $301.5 million, respectively, compared to liabilities
of $3.40 billion and shareholders’ equity of $294.5 million at December 31, 2022. The principal component of our liabilities is
deposits which were $3.43 billion and $3.13 billion at June 30, 2023 and December 31, 2022, respectively.
Like
most community banks, we derive the majority of our income from interest received on our loans and investments. Our primary source of
funds for making these loans and investments is our deposits, on which we pay interest. Consequently, one of the key measures of our
success is our amount of net interest income, or the difference between the income on our interest-earning assets, such as loans and
investments, and the expense on our interest-bearing liabilities, such as deposits and borrowings. Another key measure is the spread
between the yield we earn on these interest-earning assets and the rate we pay on our interest-bearing liabilities, which is called our
net interest spread. In addition to earning interest on our loans and investments, we earn income through fees and other charges to our
clients.
Our
net income to common shareholders was $2.5 million and $7.2 million for the three months ended June 30, 2023 and 2022, respectively.
Diluted earnings per share (“EPS”) was $0.31 for the second quarter of 2023 as compared to $0.90 for the same period in 2022.
The decrease in net income was primarily driven by a decrease in net interest income resulting from higher costs on our deposit accounts
related to the Federal Reserve’s cumulative 500 basis point interest rate increase during the past 16 months, combined with an
increase in non-interest expenses.
30
Table of Contents
Our
net income to common shareholders was $5.2 million and $15.2 million for the six months ended June 30, 2023 and 2022, respectively. Diluted
EPS was $0.64 for the six months ended June 30, 2023 as compared to $1.88 for the same period in 2022. The decrease in net income was
primarily driven by the increase in interest expense on our deposit accounts.
RESULTS
OF OPERATIONS
Net
Interest Income and Margin
Our
level of net interest income is determined by the level of earning assets and the management of our net interest margin. Our net interest
income was $18.8 million for the second quarter of 2023, a 24.3% decrease over net interest income of $24.9 million for the second quarter
of 2022, driven primarily by the increase in interest expense on our deposit accounts. In addition, our net interest margin, on a tax-equivalent
basis (TE), was 2.05% for the second quarter of 2023 compared to 3.35% for the same period in 2022.
We
have included a number of tables to assist in our description of various measures of our financial performance. For example, the “Average
Balances, Income and Expenses, Yields and Rates” table reflects the average balance of each category of our assets and liabilities
as well as the yield we earned or the rate we paid with respect to each category during the three and six month periods ended June 30,
2023 and 2022. A review of this table shows that our loans typically provide higher interest yields than do other types of interest-earning
assets, which is why we direct a substantial percentage of our earning assets into our loan portfolio. Similarly, the “Rate/Volume
Analysis” tables demonstrate the effect of changing interest rates and changing volume of assets and liabilities on our financial
condition during the periods shown. We also track the sensitivity of our various categories of assets and liabilities to changes in interest
rates, and we have included tables to illustrate our interest rate sensitivity with respect to interest-earning accounts and interest-bearing
accounts.
The
following tables entitled “Average Balances, Income and Expenses, Yield and Rates” set forth information related to our average
balance sheets, average yields on assets, and average costs of liabilities. We derived these yields by dividing income or expense by
the average balance of the corresponding assets or liabilities. We derived average balances from the daily balances throughout the periods
indicated. During the same periods, we had no securities purchased with agreements to resell. All investments owned have an original
maturity of over one year. Nonaccrual loans are included in the following tables. Loan yields have been reduced to reflect the negative
impact on our earnings of loans on nonaccrual status. The net of capitalized loan costs and fees are amortized into interest income on
loans.
31
Table of Contents
Average
Balances, Income and Expenses, Yields and Rates
For the Three Months Ended June 30,
2023
2022
(dollars in thousands)
Average
Balance
Income/
Expense
Yield/
Rate (1)
Average
Balance
Income/
Expense
Yield/
Rate (1)
Interest-earning assets
Federal funds sold and interest-bearing deposits with banks
$ 71,004
$ 891
5.03 %
$ 80,909
$ 180
0.89 %
Investment securities, taxable
93,922
623
2.66 %
98,527
404
1.64 %
Investment securities, nontaxable (2)
10,200
108
4.24 %
10,382
56
2.16 %
Loans (3)
3,511,225
41,089
4.69 %
2,795,274
26,610
3.82 %
Total interest-earning assets
3,686,351
42,711
4.65 %
2,985,092
27,250
3.66 %
Noninterest-earning assets
155,847
154,659
Total assets
$ 3,842,198
$ 3,139,751
Interest-bearing liabilities
NOW accounts
$ 297,234
537
0.72 %
$ 389,563
144
0.15 %
Savings & money market
1,727,009
15,298
3.55 %
1,267,174
1,200
0.38 %
Time deposits
573,095
6,102
4.27 %
278,101
500
0.72 %
Total interest-bearing deposits
2,597,338
21,937
3.39 %
1,934,838
1,844
0.38 %
FHLB advances and other borrowings
135,922
1,382
4.08 %
53,179
105
0.79 %
Subordinated debentures
36,251
542
6.00 %
36,143
405
4.49 %
Total interest-bearing liabilities
2,769,511
23,861
3.46 %
2,024,160
2,354
0.47 %
Noninterest-bearing liabilities
771,388
833,943
Shareholders’ equity
301,299
281,648
Total liabilities and shareholders’ equity
$ 3,842,198
$ 3,139,751
Net interest spread
1.19 %
3.19 %
Net interest income (tax equivalent) / margin
$ 18,850
2.05 %
$ 24,896
3.35 %
Less: tax-equivalent adjustment (2)
(25 )
(12 )
Net interest income
$ 18,825
$ 24,884
(1) Annualized
for the three month period.
(2) The
tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt
income to a comparable yield on a taxable basis.
(3) Includes
mortgage loans held for sale.
Our
net interest margin (TE) decreased 130 basis points to 2.05% during the second quarter of 2023, compared to the second quarter of 2022,
primarily due to higher costs on our interest-bearing liabilities. Our average interest-bearing liabilities grew by $745.4 million during
the second quarter of 2023, while the rate on these liabilities increased 299 basis points to 3.46%. In contrast, our average interest-earning
assets grew by $701.3 million during the second quarter of 2023 while the average yield on these assets increased by 99 basis points
to 4.65% during the same period.
The
increase in our average interest-bearing liabilities during the second quarter of 2023 resulted primarily from a $662.5 million increase
in our interest-bearing deposits, while the 299-basis point increase in rate on our interest-bearing liabilities was driven by a 301
basis point increase in deposit rates.
The
increase in average interest-earning assets for the second quarter of 2023 related primarily to an increase of $716.0 million in our
average loan balances. The 99 basis point increase in yield on our interest-earning assets was driven by an 87 basis point increase in
loan yield as our loan portfolio has repriced at rates higher than historical rates for the majority of the past 12 months.
Our
net interest spread was 1.19% for the second quarter of 2023 compared to 3.19% for the same period in 2022. The net interest spread is
the difference between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities. The
299 basis point increase in the rate on our interest-bearing liabilities was partially offset by a 99 basis point increase in yield on
our interest-bearing assets, resulting in a 200 basis point decrease in our net interest spread for the 2023 period. We anticipate continued
pressure on our net interest spread and net interest margin in future periods as a significant portion of our loan portfolio is at fixed
rates which do not move with the Federal Reserve’s interest rate increases, while our deposit accounts reprice much more quickly.
To
32
Table of Contents
partially address this continued pressure, we entered into a pay-fixed portfolio layer method fair value swap, designated as a hedging
instrument, with a total notional amount of $200.0 million in the second quarter of 2023. The financial implication of this swap is described
in further detail in “NOTE 5 – Derivative Financial Instruments” above.
Average
Balances, Income and Expenses, Yields and Rates
For the Six Months Ended June 30,
2023
2022
(dollars in thousands)
Average
Balance
Income/
Expense
Yield/
Rate (1)
Average
Balance
Income/
Expense
Yield/
Rate (1)
Interest-earning assets
Federal funds sold and interest-bearing deposits with banks
$ 78,445
$ 1,860
4.78 %
$ 84,980
$ 239
0.57 %
Investment securities, taxable
90,739
1,152
2.56 %
105,771
829
1.58 %
Investment securities, nontaxable (2)
10,233
216
4.25 %
11,139
121
2.19 %
Loans (3)
3,423,365
77,837
4.59 %
2,685,237
50,541
3.80 %
Total interest-earning assets
3,602,782
81,065
4.54 %
2,887,127
51,730
3.61 %
Noninterest-earning asset s
158,5 63
153,618
Total assets
$ 3,761,345
$ 3,040,745
Interest-bearing liabilities
NOW accounts
$ 300,189
977
0.66 %
$ 397,763
259
0.13 %
Savings & money market
1,694,624
27,290
3.25 %
1,254,768
1,818
0.29 %
Time deposits
558,341
10,848
3.92 %
218,741
675
0.62 %
Total interest-bearing deposits
2,553,154
39,115
3.09 %
1,871,272
2,752
0.30 %
FHLB advances and other borrowings
77,408
1,582
4.12 %
35,004
118
0.68 %
Subordinated debentures
36,237
1,069
5.95 %
36,130
784
4.38 %
Total interest-bearing liabilities
2,666,799
41,766
3.16 %
1,942,406
3,654
0.38 %
Noninterest-bearing liabilities
794,627
818,207
Shareholders’ equity
299,919
280,132
Total liabilities and shareholders’ equity
$ 3,761,345
$ 3,040,745
Net interest spread
1.38 %
3.23 %
Net interest income (tax equivalent) / margin
$ 39,298
2.20 %
$ 48,076
3.36 %
Less: tax-equivalent adjustment (2)
(49 )
(28 )
Net interest income
$ 39,249
$ 48,048
(1) Annualized
for the six month period.
(2) The
tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt
income to a comparable yield on a taxable basis.
(3) Includes
mortgage loans held for sale.
During
the first six months of 2023, our net interest margin (TE) decreased by 116 basis points to 2.20%, compared to 3.36% for the first six
months of 2022, driven by the increase in yield on our interest-bearing liabilities. Our average interest-bearing liabilities grew by
$724.4 million from the prior year, with the average yield increasing by 278 basis points to 3.16%. In contrast, our average interest-earning
assets grew by $715.7 million, while the rate on these assets increased 93 basis points to 4.54%.
The
increase in average interest-bearing liabilities for the first half of 2023 was driven by an increase in interest-bearing deposits of
$681.9 million and a $42.4 million increase in FHLB advances and other borrowings, while the increase in cost was driven by a 279 basis
point increase on our interest-bearing deposits.
The
increase in average interest-earning assets for the first half of 2023 related primarily to a $738.1 million increase in our average
loan balances. The increase in yield on our interest-earning assets was driven by a 79 basis point increase in our loan yield.
Our
net interest spread was 1.38% for the first half of 2023 compared to 3.23% for the same period in 2022. The 185 basis point decrease
in our net interest spread was driven by the 278 basis point increase in yield on our interest-bearing liabilities.
33
Table of Contents
Rate/Volume
Analysis
Net
interest income can be analyzed in terms of the impact of changing interest rates and changing volume. The following tables set forth
the effect which the varying levels of interest-earning assets and interest-bearing liabilities and the applicable rates have had on
changes in net interest income for the periods presented.
Three Months Ended
June 30, 2023 vs. 2022
June 30, 2022 vs. 2021
Increase (Decrease) Due to
Increase (Decrease) Due to
(dollars in thousands)
Volume
Rate
Rate/
Volume
Total
Volume
Rate
Rate/
Volume
Total
Interest income
Loans
$ 6,888
6,030
1,561
14,479
$ 5,417
(979 )
(237 )
4,201
Investment securities
(20 )
291
(13 )
258
33
130
16
179
Federal funds sold and interest-bearing deposits with banks
(22 )
835
(102 )
711
(17 )
212
(68 )
127
Total interest income
6,846
7,156
1,446
15,448
5,433
(637 )
(289 )
4,507
Interest expense
Deposits
403
16,159
3,531
20,093
195
602
127
924
FHLB advances and other borrowings
165
435
676
1,276
2,415
(2 )
(2,309 )
104
Subordinated debentures
4
133
1
138
1
24
-
25
Total interest expense
572
16,727
4,208
21,507
2,611
624
(2,182 )
1,053
Net interest income
$ 6,274
(9,571 )
(2,762 )
(6,059 )
$ 2,822
(1,261 )
1,893
3,454
Net
interest income, the largest component of our income, was $18.8 million for the second quarter of 2023 and $24.9 million for the second
quarter of 2022, a $6.1 million, or 24.3%, decrease year over year. The decrease during 2023 was driven by a $21.5 million increase in
interest expense primarily due to higher rates on our interest-bearing deposits. Partially offsetting the increase in interest expense
was a $15.4 million increase in interest income primarily due to an increase in volume of loans and the rates on loans.
Six Months Ended
June 30, 2023 vs. 2022
June 30, 2022 vs. 2021
Increase (Decrease) Due to
Increase (Decrease) Due to
(dollars in thousands)
Volume
Rate
Rate/
Volume
Total
Volume
Rate
Rate/
Volume
Total
Interest income
Loans
$ 14,084
10,333
2,879
27,296
$ 9,012
(2,786 )
(560 )
5,666
Investment securities
(126 )
604
(82 )
396
120
191
41
352
Federal funds sold and interest-bearing deposits with banks
(18 )
1,776
(137 )
1,621
(18 )
195
(37 )
140
Total interest income
13,940
12,713
2,660
29,313
9,114
(2,400 )
(556 )
6,158
Interest expense
Deposits
682
28,597
7,084
36,363
400
232
45
677
FHLB advances and other borrowings
143
597
725
1,465
70
2
40
112
Subordinated debentures
2
281
1
284
2
22
-
24
Total interest expense
827
29,475
7,810
38,112
472
256
85
813
Net interest income
$ 13,113
(16,762 )
(5,150 )
(8,799 )
$ 8,642
(2,656 )
(641 )
5,345
Net
interest income for the first half of 2023 was $39.2 million compared to $48.0 million for 2022, a $8.8 million, or 18.3%, decrease.
The decrease in net interest income during 2023 was driven by a $38.1 million increase in interest expense, related primarily to higher
rates on our interest-bearing deposits.
Provision
for Credit Losses
The
provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the allowance
for credit losses and reserve for unfunded commitments at levels consistent with management’s assessment of expected losses in
the loan portfolio at the balance sheet date. We review the adequacy of the allowance for credit losses on a quarterly basis. Please
see the discussion included in Note 4 – Loans and Allowance for Credit Losses for a description of the factors we consider in determining
the amount of the provision we expense each period to maintain this allowance.
34
Table of Contents
We
recorded a $910,000 provision for credit losses in the second quarter of 2023, compared to a $1.8 million provision for credit losses
in the second quarter of 2022. We recorded a provision expense of $2.7 million and $2.9 million for the six months ended June 30, 2023
and June 30, 2022, respectively. The $910,000 provision in 2023, which included a $1.1 million provision for credit losses and a $185,000
reversal for unfunded commitments, was driven by $119.7 million in loan growth during the second quarter. The $2.7 million provision
expense for the first half of 2023 included a $3.0 million provision for credit losses and a $215,000 reversal for unfunded commitments.
Noninterest
Income
The
following table sets forth information related to our noninterest income.
Three months ended
June 30,
Six months ended
June 30,
(dollars in thousands)
2023
2022
2023
2022
Mortgage banking income
$ 1,337
1,184
1,959
2,678
Service fees on deposit accounts
331
327
656
631
ATM and debit card income
536
548
1,091
1,062
Income from bank owned life insurance
338
315
670
630
Loss on disposal of fixed assets
-
(394 )
-
(394 )
Other income
194
285
404
587
Total noninterest income
$ 2,736
2,265
4,780
5,194
Noninterest
income increased $471,000, or 20.8%, for the second quarter of 2023 as compared to the same period in 2022. The increase in total noninterest
income resulted primarily from the following:
● Mortgage
banking income increased by $153,000, or 12.9%, from the second quarter of 2022 driven by
an increase in gain on sale of loans and an increase in the unrealized gain from the related
derivative.
● The
second quarter of 2022 included a loss on disposal of fixed assets from our prior headquarters
building.
Noninterest
income decreased $414,000, or 8.0%, during the first half of 2023 as compared to 2022. The decrease in total noninterest income resulted
primarily from the following:
● Mortgage
banking income decreased by $719,000, or 26.8%, from the first half of 2022 driven by lower
mortgage volume and less income recorded on the related derivative.
● Other
income decreased $183,000, or 31.2%, primarily due to a decrease in various loan and appraisal
fees reported as income.
Noninterest
expenses
The
following table sets forth information related to our noninterest expenses.
Three months ended
June 30,
Six months ended
June 30,
(dollars in thousands)
2023
2022
2023
2022
Compensation and benefits
$ 10,287
9,915
20,643
19,371
Occupancy
2,518
2,219
4,975
3,997
Outside service and data processing costs
1,705
1,528
3,334
3,062
Insurance
897
367
1,586
628
Professional fees
751
693
1,410
1,292
Marketing
335
329
701
596
Other
900
737
1,848
1,528
Total noninterest expense
$ 17,393
15,788
34,497
30,474
35
Table of Contents
Noninterest
expense was $17.4 million for the second quarter of 2023, a $1.6 million, or 10.2%, increase from noninterest expense of $15.8 million
for the second quarter of 2022. The increase in noninterest expense was driven primarily by the following:
● Compensation
and benefits expense increased $372,000, or 3.8%, relating primarily to annual salary increases
and hiring of new team members as well as higher benefit related expenses.
● Occupancy
costs increased $299,000, or 13.5%, driven by increased depreciation, maintenance and property
tax expenses on our new headquarters building.
● Insurance
costs increased $530,000, or 144.4%, as a result of higher FDIC insurance premiums.
Noninterest
expense was $34.5 million for the first half of 2023, a $4.0 million, or 13.2%, increase from noninterest expense of $30.5 million for
the first half of 2022. The increase in noninterest expense was driven primarily by increases in compensation and benefits, occupancy,
and insurance expense as discussed above.
Our
efficiency ratio was 80.7% for the second quarter of 2023, compared to 58.2% for the second quarter of 2022. The efficiency ratio represents
the percentage of one dollar of expense required to be incurred to earn a full dollar of revenue and is computed by dividing noninterest
expense by the sum of net interest income and noninterest income. The higher ratio during the second quarter of 2023, compared to the
second quarter of 2022, relates primarily to the decrease in net interest income and noninterest income, combined with higher noninterest
expenses.
We
incurred income tax expense of $800,000 and $2.3 million for the three months ended June 30, 2023 and 2022, respectively, and $1.6 million
and $4.7 million for the six months ended June 30, 2023 and 2022, respectively. Our effective tax rate was 24.1% and 23.5% for the six
months ended June 30, 2023 and 2022, respectively. The higher tax rate during the first six months of 2023 relates to the lesser impact
of equity compensation transactions during the period.
Balance
Sheet Review
Investment
Securities
At
June 30, 2023, the $104.1 million in our investment securities portfolio represented approximately 2.6% of our total assets. Our available
for sale investment portfolio included corporate bonds, US treasuries, US government agency securities, state and political subdivisions,
asset-backed securities and mortgage-backed securities with a fair value of $91.5 million and an amortized cost of $107.6 million, resulting
in an unrealized loss of $16.1 million. At December 31, 2022, the $104.2 million in our investment securities portfolio represented approximately
2.8% of our total assets, including investment securities with a fair value of $93.3 million and an amortized cost of $110.3 million
for an unrealized loss of $17.0 million.
Loans
Since
loans typically provide higher interest yields than other types of interest earning assets, a substantial percentage of our earning assets
are invested in our loan portfolio. Average loans, excluding mortgage loans held for sale, for the six months ended June 30, 2023 and
2022 were $3.42 billion and $2.67 billion, respectively. Before the allowance for credit losses, total loans outstanding at June 30,
2023 and December 31, 2022 were $3.54 billion and $3.27 billion, respectively.
The
principal component of our loan portfolio is loans secured by real estate mortgages. As of June 30, 2023, our loan portfolio included
$3.0 billion, or 84.1%, of real estate loans, compared to $2.78 billion, or 84.8%, at December 31, 2022. Most of our real estate loans
are secured by residential or commercial property. We obtain a security interest in real estate, in addition to any other available collateral,
in order to increase the likelihood of the ultimate repayment of the loan. Generally, we limit the loan-to-value ratio on loans to coincide
with the appropriate regulatory guidelines. We attempt to maintain a relatively diversified loan portfolio to help reduce the risk inherent
in concentration in certain types of collateral and business types. Home equity lines of credit totaled $185.6 million as of June 30,
2023, of which approximately 47% were in a first lien position, while the remaining balance was second liens. At December 31, 2022, our
home equity lines of credit totaled $179.3 million, of which approximately 48% were in first lien positions, while the remaining balance
was in second liens. The average home equity loan
36
Table of Contents
had a balance of approximately $85,000 and a loan to value of 75% as of June 30, 2023,
compared to an average loan balance of $84,000 and a loan to value of approximately 73% as of December 31, 2022. Further, 0.6% of our
total home equity lines of credit were over 30 days past due as of both June 30, 2023 and December 31, 2022.
Following is a summary of our
loan composition at June 30, 2023 and December 31, 2022. During the first six months of 2023, our loan portfolio increased by $264.2
million, or 8.1%, with a 7.0% increase in commercial loans while consumer loans increased by 10.2% during the period. The majority of
the increase was in loans secured by real estate. Our level of non-owner occupied commercial real estate and multi-family loans represents
273.2% of the Bank’s total risk-based capital at June 30, 2023. Our consumer real estate portfolio grew by $116.6 million and includes
high quality 1-4 family consumer real estate loans. Our average consumer real estate loan currently has a principal balance of $470,000,
a term of 25 years, and an average rate of 3.98% as of June 30, 2023, compared to a principal balance of $468,000, a term of 22 years,
and an average rate of 3.71% as of December 31, 2022.
June 30, 2023
December 31, 2022
(dollars in thousands)
Amount
% of Total
Amount
% of Total
Commercial
Owner occupied RE
$ 613,874
17.4 %
$ 612,901
18.7 %
Non-owner occupied RE
951,536
26.9 %
862,579
26.3 %
Construction
115,798
3.3 %
109,726
3.4 %
Business
511,719
14.5 %
468,112
14.3 %
Total commercial loans
2,192,927
62.1 %
2,053,318
62.7 %
Consumer
Real estate
1,047,904
29.6 %
931,278
28.4 %
Home equity
185,584
5.2 %
179,300
5.5 %
Construction
61,044
1.7 %
80,415
2.5 %
Other
50,157
1.4 %
29,052
0.9 %
Total consumer loans
1,344,689
37.9 %
1,220,045
37.3 %
Total gross loans, net of deferred fees
3,537,616
100.0 %
3,273,363
100.0 %
Less—allowance for credit losses
(41,105 )
(38,639 )
Total loans, net
$ 3,496,511
$ 3,234,724
Nonperforming
assets
Nonperforming
assets include real estate acquired through foreclosure or deed taken in lieu of foreclosure and loans on nonaccrual status. Generally,
a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when we believe, after considering
economic and business conditions and collection efforts, that the borrower’s financial condition is such that collection of the
contractual principal or interest on the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized
as a reduction in principal when received. Our policy with respect to nonperforming loans requires the borrower to make a minimum of
six consecutive payments in accordance with the loan terms and to show capacity to continue performing into the future before that loan
can be placed back on accrual status. As of June 30, 2023 and December 31, 2022, we had no loans 90 days past due and still accruing.
Following
is a summary of our nonperforming assets.
(dollars in thousands)
June 30, 2023
December 31, 2022
Commercial
$ 891
429
Consumer
2,125
2,198
Total nonaccrual loans
3,016
2,627
Other real estate owned
-
-
Total nonperforming assets
$ 3,016
2,627
At
June 30, 2023, nonperforming assets were $3.0 million, or 0.08% of total assets and 0.09% of gross loans. Comparatively, nonperforming
assets were $2.6 million, or 0.07% of total assets and 0.08% of gross loans at
37
Table of Contents
December 31, 2022. Nonaccrual loans increased $389,000
during the first six months of 2023 due primarily to one commercial relationship totaling $733,000, which is secured by real estate,
that was added to nonaccrual status offset by $360,000 of paydowns on the nonaccrual loans.
The
amount of foregone interest income on nonaccrual loans in the first six months of 2023 and 2022 was not material. At June 30, 2023 and
December 31, 2022, the allowance for credit losses represented 1,363.11% and 1,1470.70% of the total amount of nonperforming loans, respectively.
A significant portion of the nonperforming loans at June 30, 2023 were secured by real estate. We have evaluated the underlying collateral
on these loans and believe that the collateral on these loans is sufficient to minimize future losses.
As
a general practice, most of our commercial loans and a portion of our consumer loans are originated with relatively short maturities
of less than ten years. As a result, when a loan reaches its maturity we frequently renew the loan and thus extend its maturity using
similar credit standards as those used when the loan was first originated. Due to these loan practices, we may, at times, renew loans
which are classified as nonaccrual after evaluating the loan’s collateral value and financial strength of its guarantors. Nonaccrual
loans are renewed at terms generally consistent with the ultimate source of repayment and rarely at reduced rates. In these cases, we
will generally seek additional credit enhancements, such as additional collateral or additional guarantees to further protect the loan.
When a loan is no longer performing in accordance with its stated terms, we will typically seek performance under the guarantee.
In
addition, at June 30, 2023, 84.1% of our loans were collateralized by real estate and 78.6% of our individually evaluated loans were
secured by real estate. We utilize third party appraisers to determine the fair value of collateral dependent loans. Our current loan
and appraisal policies require us to obtain updated appraisals on an annual basis, either through a new external appraisal or an appraisal
evaluation. Individually evaluated loans are reviewed on a quarterly basis to determine the level of impairment. As of June 30, 2023,
we did not have any individually evaluated real estate loans carried at a value in excess of the appraised value. We typically charge-off
a portion or create a specific reserve for impaired loans when we do not expect repayment to occur as agreed upon under the original
terms of the loan agreement.
At
June 30, 2023, individually evaluated loans totaled $4.8 million with a reserve of approximately $905,000 allocated in the allowance
for credit losses. During the first six months of 2023, the average recorded investment in individually evaluated loans was approximately
$6.0 million. Comparatively, individually evaluated loans totaled $7.1 million at December 31, 2022 for which $6.8 million of these loans
had a reserve of approximately $1.3 million allocated in the allowance for credit losses. During 2022, the average recorded investment
in individually evaluated loans was approximately $7.6 million.
Allowance
for Credit Losses
The
allowance for credit losses was $41.1 million, representing 1.16% of outstanding loans and providing coverage of 1,363.11%, of nonperforming
loans at June 30, 2023 compared to $38.6 million, or 1.18% of outstanding loans and 1470.84% of nonperforming loans at December 31, 2022.
At June 30, 2022, the allowance for credit losses was $34.2 million, or 1.20% of outstanding loans and 1,166.70% of nonperforming loans.
Deposits
and Other Interest-Bearing Liabilities
Our
primary source of funds for loans and investments is our deposits and advances from the FHLB. In the past, we have chosen to obtain a
portion of our certificates of deposits from areas outside of our market in order to obtain longer term deposits than are readily available
in our local market. Our internal guidelines regarding the use of brokered CDs limit our brokered CDs to 20% of total deposits, which
allows us to take advantage of the attractive terms that wholesale funding can offer while mitigating the related inherent risk.
Our
retail deposits represented $3.01 billion, or 87.7% of total deposits, while our wholesale deposits represented $421.6 million, or 12.3%,
of total deposits at June 30, 2023. At December 31, 2022, retail deposits represented $2.90 billion, or 92.5%, of our total deposits.
Wholesale deposits were $236.2 million, representing 7.5% of our total deposits, at December 31, 2022. Our loan-to-deposit ratio was
103% at June 30, 2023 and 104% at December 31, 2022.
The
following is a detail of our deposit accounts:
38
Table of Contents
June 30,
December 31,
(dollars in thousands)
2023
2022
Non-interest bearing
$ 698,084
804,115
Interest bearing:
NOW accounts
308,762
318,030
Money market accounts
1,692,900
1,506,418
Savings
36,243
40,673
Time, less than $250,000
114,691
89,876
Time and out-of-market deposits, $250,000 and over
582,338
374,752
Total deposits
$ 3,433,018
3,133,864
During
the past 12 months, we continued our focus on increasing core deposits, which exclude out-of-market deposits and time deposits of
$250,000 or more, in order to provide a relatively stable funding source for our loan portfolio and other earning assets. Our core
deposits were $2.88 billion and $2.76 billion at June 30, 2023, and December 31, 2022, respectively. In addition, at June 30, 2023
and December 31, 2022, we estimate that we have approximately $968.1 million and $1.1 billion, or 28.2% and 36.6% of total deposits,
respectively, in uninsured and uncollateralized deposits, including related interest accrued and unpaid. Uninsured deposits alone
represented $1.4 billion and $1.5 billion at June 30, 2023 and December 31, 2022, respectively. Since it is not reasonably
practicable to provide a precise measure of uninsured deposits, the amounts above are estimates and are based on the same
methodologies and assumptions used by the FDIC for the Bank’s regulatory reporting requirements.
The
following table shows the average balance amounts and the average rates paid on deposits.
Six months ended
June 30,
2023
2022
(dollars in thousands)
Amount
Rate
Amount
Rate
Noninterest-bearing demand deposits
$ 742,274
0.00 %
$ 769,844
0.00 %
Interest-bearing demand deposits
300,189
0.66 %
397,763
0.13 %
Money market accounts
1,655,878
3.32 %
1,214,062
0.30 %
Savings accounts
38,746
0.08 %
40,707
0.05 %
Time deposits less than $250,000
85,325
3.75 %
23,406
0.30 %
Time deposits greater than $250,000
473,017
1.12 %
195,334
0.66 %
Total deposits
$ 3,295,429
1.99 %
$ 2,641,116
0.21 %
During
the first six months of 2023, our average transaction account balances increased by $314.7 million, or 13.0%, from the prior year, while
our average time deposit balances increased by $340,000, or 155.3%. We have experienced record growth in new account openings throughout
our footprint during the first half of 2023. In addition, we have added $234.1 million in wholesale time deposits.
All
of our time deposits are certificates of deposits. The maturity distribution of our time deposits $250,000 or more at June 30, 2023 was
as follows:
(dollars in thousands)
June 30, 2023
Three months or less
$ 154,755
Over three through six months
145,315
Over six through twelve months
194,951
Over twelve months
87,317
Total
$ 582,338
Time
deposits that meet or exceed the FDIC insurance limit of $250,000 at June 30, 2023 and December 31, 2022 were $582.3 million and $374.8
million, respectively. We have a relationship with IntraFi Promontory Network, allowing us to provide deposit customers with access to
aggregate FDIC insurance in amounts exceeding $250,000. This gives us the ability, as and when needed, to attract and retain large deposits
from insurance conscious
39
Table of Contents
customers. With IntraFi, we have the option to keep deposits on balance sheet or sell them to other members
of the network.
Liquidity
and Capital Resources
Liquidity
is our ability to fund operations, to meet depositor withdrawals, to provide for customers’ credit needs, and to meet maturing
obligations and existing commitments. Our liquidity principally depends on our cash flows from operating activities, investment in and
maturity of assets, changes in balances of deposits and borrowings, and our ability to borrow funds. The bank failures in the first five
months of 2023 exemplify the potential serious results of the unexpected inability of insured depository institutions to obtain needed
liquidity to satisfy deposit withdrawal requests, including how quickly such requests can accelerate once uninsured depositors lose confidence
in an institutions ability to satisfy its obligations to depositors. We seek to ensure our funding needs are met by maintaining a level
of liquidity through asset and liability management. Liquidity management involves monitoring our sources and uses of funds in order
to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different
balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment
portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit
inflows and outflows are far less predictable and are not subject to the same degree of control.
At
June 30, 2023 and December 31, 2022 our cash and cash equivalents totaled $205.1 million and $170.9 million, respectively, or 5.1% and
4.6% of total assets, respectively. Our investment securities at June 30, 2023 and December 31, 2022 amounted to $104.1 million and $104.2
million, respectively, or 2.6% and 2.8% of total assets, respectively. Investment securities traditionally provide a secondary source
of liquidity since they can be converted into cash in a timely manner.
Our
ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity. We plan to meet
our future cash needs through the liquidation of temporary investments, the generation of deposits, loan payoffs, and from additional
borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain
five federal funds purchased lines of credit with correspondent banks totaling $118.5 million for which there were no borrowings against
the lines of credit at June 30, 2023.
We
are also a member of the FHLB, from which applications for borrowings can be made. The FHLB requires that securities, qualifying mortgage
loans, and stock of the FHLB owned by the Bank be pledged to secure any advances from the FHLB. The unused borrowing capacity currently
available from the FHLB at June 30, 2023 was $609.0 million, based primarily on the Bank’s qualifying mortgages available to secure
any future borrowings. However, we are able to pledge additional securities to the FHLB in order to increase our available borrowing
capacity. In addition, at June 30, 2023 and December 31, 2022 we had $392.9 million and $341.5 million, respectively, of letters of credit
outstanding with the FHLB to secure client deposits. Further, in July 2023, we enrolled in the Federal Reserve’s Bank Term Funding
Program which offer loans of up to one year in length if we pledge collateral eligible for purchase by the Federal Reserve Banks in open
market operations, such as U.S. Treasuries, U.S. agency securities, and U.S. agency mortgage-backed securities.
We have a relationship with
IntraFi Promontory Network, allowing us to provide deposit customers with access to aggregate FDIC insurance in amounts exceeding $250,000.
This gives us the ability, as and when needed, to attract and retain large deposits from insurance conscious customers. With IntraFi,
we have the option to keep deposits on balance sheet or sell them to other members of the network. Additionally, subject to certain limits,
the Bank can use IntraFi to purchase cost-effective funding without collateralization and in lieu of generating funds through traditional
brokered CDs or the FHLB. In this manner, IntraFi can provide us with another funding option. Thus, it serves as a deposit-gathering
tool and an additional liquidity management tool. Under the Economic Growth, Regulatory Relief, and Consumer Protection Act, a well capitalized
bank with a CAMELS rating of 1 or 2 may hold reciprocal deposits up to the lesser of 20% of its total liabilities or $5 billion without
those deposits being treated as brokered deposits.
40
Table of Contents
We
also have a line of credit with another financial institution for $15.0 million, which was unused at June 30, 2023. The line of credit
was renewed on December 21, 2021 at an interest rate of One Month CME Term SOFR plus 3.5% and a maturity date of December 20, 2023. As
of June 30, 2023, we were in violation of one particular loan covenant and have subsequently received a waiver from the lender regarding
this violation.
We
believe that our existing stable base of core deposits, federal funds purchased lines of credit with correspondent banks, and borrowings
from the FHLB will enable us to successfully meet our long-term liquidity needs. However, as short-term liquidity needs arise, we have
the ability to sell a portion of our investment securities portfolio to meet those needs.
Total
shareholders’ equity was $301.5 million at June 30, 2023 and $294.5 million at December 31, 2022. The $7.0 million increase from
December 31, 2022 is primarily related to net income of $5.2 million during the first six months of 2023, stock option exercises and
equity compensation expenses of $956,000, and a decrease in the unrealized loss on securities available for sale of $700,000.
The
following table shows the return on average assets (net income divided by average total assets), return on average equity (net income
divided by average equity), equity to assets ratio (average equity divided by average assets), and tangible common equity ratio (total
equity less preferred stock divided by total assets) annualized for the six months ended June 30, 2023 and the year ended December 31,
2022. Since our inception, we have not paid cash dividends.
June 30, 2023
December 31, 2022
Return on average assets
0.26 %
0.90 %
Return on average equity
3.27 %
10.20 %
Return on average common equity
3.27 %
10.20 %
Average equity to average assets ratio
7.97 %
8.85 %
Tangible common equity to assets ratio
7.53 %
7.98 %
Under
the capital adequacy guidelines, regulatory capital is classified into two tiers. These guidelines require an institution to maintain
a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders’ equity, excluding
the unrealized gain or loss on securities available for sale, minus certain intangible assets. In determining the amount of risk-weighted
assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks
believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for credit losses, subject
to certain limitations. We are also required to maintain capital at a minimum level based on total average assets, which is known as
the Tier 1 leverage ratio.
Regulatory
capital rules, which we refer to Basel III, impose minimum capital requirements for bank holding companies and banks. The Basel III rules
apply to all national and state banks and savings associations regardless of size and bank holding companies and savings and loan holding
companies other than “small bank holding companies,” generally holding companies with consolidated assets of less than $3
billion. In order to avoid restrictions on capital distributions or discretionary bonus payments to executives, a covered banking organization
must maintain a “capital conservation buffer” on top of our minimum risk-based capital requirements. This buffer must consist
solely of common equity Tier 1, but the buffer applies to all three measurements (common equity Tier 1, Tier 1 capital and total capital).
The capital conservation buffer consists of an additional amount of CET1 equal to 2.5% of risk-weighted assets.
To
be considered “well-capitalized” for purposes of certain rules and prompt corrective action requirements, the Bank must maintain
a minimum total risked-based capital ratio of at least 10%, a total Tier 1 capital ratio of at least 8%, a common equity Tier 1 capital
ratio of at least 6.5%, and a leverage ratio of at least 5%. As of June 30, 2023, our capital ratios exceed these ratios and we remain
“well capitalized.”
The
following table summarizes the capital amounts and ratios of the Bank and the regulatory minimum requirements.
41
Table of Contents
June 30, 2023
Actual
For capital
adequacy purposes
minimum plus the
capital conservation
buffer
To be well capitalized
under prompt
corrective
action provisions
minimum
(dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
Total Capital (to risk weighted assets)
$ 380,560
12.10 %
$ 251,669
8.00 %
$ 314,586
10.00 %
Tier 1 Capital (to risk weighted assets)
341,215
10.85 %
188,751
6.00 %
251,669
8.00 %
Common Equity Tier 1 Capital (to risk weighted assets)
341,215
10.85 %
141,564
4.50 %
204,481
6.50 %
Tier 1 Capital (to average assets)
341,215
8.85 %
154,264
4.00 %
192,830
5.00 %
December 31, 2022
Actual
For capital
adequacy purposes
minimum plus the
capital conservation
buffer
To be well capitalized
under prompt
corrective
action provisions
minimum
(dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
Total Capital (to risk weighted assets)
$ 366,988
12.45 %
$ 235,892
8.00 %
$ 294,865
10.00 %
Tier 1 Capital (to risk weighted assets)
330,108
11.20 %
176,919
6.00 %
235,892
8.00 %
Common Equity Tier 1 Capital (to risk weighted assets)
330,108
11.20 %
132,689
4.50 %
191,662
6.50 %
Tier 1 Capital (to average assets)
330,108
9.43 %
140,040
4.00 %
175,050
5.00 %
The
following table summarizes the capital amounts and ratios of the Company and the minimum regulatory requirements.
June
30, 2023
Actual
For capital
adequacy purposes
minimum plus the
capital conservation
buffer (1)
To be well capitalized
under prompt
corrective
action provisions
minimum
(dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
Total Capital (to risk weighted assets)
$ 389,514
12.40 %
$ 251,322
8.00 %
N/A
N/A
Tier 1 Capital (to risk weighted assets)
327,224
10.42 %
188,491
6.00 %
N/A
N/A
Common Equity Tier 1 Capital (to risk weighted assets)
314,224
10.00 %
141,369
4.50 %
N/A
N/A
Tier 1 Capital (to average
assets)
327,224
8.48 %
154,286
4.00 %
N/A
N/A
December 31, 2022
Actual
For capital
adequacy purposes
minimum plus the
capital conservation
buffer (1)
To be well capitalized
under prompt
corrective
action provisions
minimum
(dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
Total Capital (to risk weighted assets)
$ 380,802
12.91 %
$ 235,892
8.00 %
N/A
N/A
Tier 1 Capital (to risk weighted assets)
320,922
10.88 %
176,919
6.00 %
N/A
N/A
Common Equity Tier 1 Capital (to risk weighted assets)
307,922
10.44 %
132,689
4.50 %
N/A
N/A
Tier 1 Capital (to average assets)
320,922
9.17 %
140,057
4.00 %
N/A
N/A
(1) The
prompt corrective action provisions are only applicable at the Bank level. The Bank exceeded
the general minimum regulatory requirements to be considered “well capitalized.”
The
ability of the Company to pay cash dividends to shareholders is dependent upon receiving cash in the form of dividends from the Bank.
The dividends that may be paid by the Bank to the Company are subject to legal limitations and regulatory capital requirements. Since
our inception, we have not paid cash dividends to shareholders.
42
Table of Contents
Effect
of Inflation and Changing Prices
The
effect of relative purchasing power over time due to inflation has not been taken into account in our consolidated financial statements.
Rather, our financial statements have been prepared on an historical cost basis in accordance with generally accepted accounting principles.
Unlike
most industrial companies, our assets and liabilities are primarily monetary in nature. Therefore, the effect of changes in interest
rates will have a more significant impact on our performance than will the effect of changing prices and inflation in general. In addition,
interest rates may generally increase as the rate of inflation increases, although not necessarily in the same magnitude. As discussed
previously, we seek to manage the relationships between interest sensitive assets and liabilities in order to protect against wide rate
fluctuations, including those resulting from inflation.
Off-Balance
Sheet Risk
Commitments
to extend credit are agreements to lend money to a client as long as the client has not violated any material condition established in
the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. At
June 30, 2023 unfunded commitments to extend credit were $850.0 million, of which $238.5 million were at fixed rates and $611.5 million
were at variable rates. At December 31, 2022, unfunded commitments to extend credit were $878.3 million, of which approximately $318.9
million were at fixed rates and $559.4 million were at variable rates. A significant portion of the unfunded commitments related to commercial
business loans and consumer home equity lines of credit. We evaluate each client’s credit worthiness on a case-by-case basis. The
amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower.
The type of collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential
real estate. As of June 30, 2023, the reserve for unfunded commitments was $2.6 million or 0.30% of total unfunded commitments. As of
December 31, 2022, the reserve for unfunded commitments was $2.8 million or 0.32% of total unfunded commitments.
At
June 30, 2023 and December 31, 2022, there were commitments under letters of credit for $14.8 million and $14.3 million, respectively.
The credit risk and collateral involved in issuing letters of credit is essentially the same as that involved in extending loan facilities
to customers. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent
future cash requirements.
Except
as disclosed in this report, we are not involved in off-balance sheet contractual relationships, unconsolidated related entities that
have off-balance sheet arrangements or transactions that could result in liquidity needs or other commitments that significantly impact
earnings.
Critical
Accounting Estimates
We
have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States
and with general practices within the banking industry in the preparation of our financial statements.
Certain
accounting policies inherently involve a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater
possibility of producing results that could be materially different than originally reported, which could have a material impact on the
carrying values of our assets and liabilities and our results of operations. Of the significant accounting policies used in the preparation
of our consolidated financial statements, we have identified certain items as critical accounting policies based on the associated estimates,
assumptions, judgments and complexity. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical
Accounting Estimates” in our Annual Report on Form 10-K for the year ended December 31, 2022, for a description our significant
accounting policies that use critical accounting estimates.
43
Table of Contents
Accounting,
Reporting, and Regulatory Matters
See
Note 1 – Summary of Significant Accounting Policies in the accompanying notes to consolidated financial statements included elsewhere
in this report for details of recently issued accounting pronouncements and their expected impact on our consolidated financial statements.
Other
accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until
a future date are not expected to have a material impact on the consolidated financial statements upon adoption.
Item
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Market
risk is the risk of loss from adverse changes in market prices and rates, which principally arises from interest rate risk inherent in
our lending, investing, deposit gathering, and borrowing activities. Other types of market risks, such as foreign currency exchange rate
risk and commodity price risk, do not generally arise in the normal course of our business.
We
actively monitor and manage our interest rate risk exposure in order to control the mix and maturities of our assets and liabilities
utilizing a process we call asset/liability management. The essential purposes of asset/liability management are to seek to ensure adequate
liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse
impacts on earnings from changes in market interest rates. Our asset/liability management committee (“ALCO”) monitors and
considers methods of managing exposure to interest rate risk. We have both an internal ALCO consisting of senior management that meets
at various times during each month and a board ALCO that meets monthly. The ALCOs are responsible for maintaining the level of interest
rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.
As
of June 30, 2023, the following table summarizes the forecasted impact on net interest income using a base case scenario given upward
and downward movements in interest rates of 100, 200, and 300 basis points based on forecasted assumptions of prepayment speeds, nominal
interest rates and loan and deposit repricing rates. Estimates are based on current economic conditions, historical interest rate cycles
and other factors deemed to be relevant. However, underlying assumptions may be impacted in future periods which were not known to management
at the time of the issuance of the Consolidated Financial Statements. Therefore, management’s assumptions may or may not prove
valid. No assurance can be given that changing economic conditions and other relevant factors impacting our net interest income will
not cause actual occurrences to differ from underlying assumptions. In addition, this analysis does not consider any strategic changes
to our balance sheet which management may consider as a result of changes in market conditions.
Interest rate scenario
Change in net interest
income from base
Up 300 basis points
(17.55 )%
Up 200 basis points
(11.67 )%
Up 100 basis points
(5.86 )%
Base
-
Down 100 basis points
7.60 %
Down 200 basis points
14.60 %
Down 300 basis points
21.12 %
Item
4. CONTROLS AND PROCEDURES.
Evaluation
of Disclosure Controls and Procedures
Management,
including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report. Based upon that evaluation,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to ensure
that information required to be disclosed in the reports we file and submit under the Exchange Act is (i) recorded, processed, summarized
and
44
Table of Contents
reported as and when required and (ii) accumulated and communicated to our management, including our Chief Executive Officer and
the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes
in Internal Control over Financial Reporting
There
has been no change in the Company’s internal control over financial reporting during the six months ended June 30, 2023, that has
materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART
II. OTHER INFORMATION
Item
1. LEGAL PROCEEDINGS.
We
are a party to claims and lawsuits arising in the course of normal business activities. Management is not aware of any material pending
legal proceedings against the Company which, if determined adversely, would have a material adverse impact on the company’s financial
position, results of operations or cash flows.
Item
1A. RISK FACTORS.
Investing
in shares of our common stock involves certain risks, including those identified and described in Item 1A. of our Annual Report on Form 10-K
for the fiscal year ended December 31, 2022, as well as cautionary statements contained in this Quarterly Report on Form 10-Q,
including those under the caption “Cautionary Warning Regarding Forward-Looking Statements” set forth in Part I, Item 2 of
this Form 10-Q, risks and matters described elsewhere in this Form 10-Q, and in our other filings with the SEC.
We
are providing these additional risk factors to supplement the risk factors contained in Item 1A. of our (i) Annual Report on Form 10-K
for the year ended December 31, 2022 and (ii) Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2023.
Our enterprise risk management
framework may not be effective in mitigating risk and reducing the potential for losses.
Our enterprise risk management framework seeks to mitigate risk and loss
to us. We have established comprehensive policies and procedures and an internal control framework designed to provide a sound operational
environment for the types of risk to which we are subject, including credit risk, market risk (interest rate and price risks), liquidity
risk, operational risk, compliance risk, legal risk, strategic risk, and reputational risk. However, as with any risk management framework,
there are inherent limitations to our current and future risk management strategies, including risks that we have not appropriately anticipated
or identified. In addition, our businesses and the markets in which we operate are continuously evolving. We may fail to adequately or
timely enhance our enterprise risk framework to address those changes. If our enterprise risk framework is ineffective, either because
it fails to keep pace with changes in the financial markets, regulatory requirements, our businesses, our counterparties, clients or service
providers or for other reasons, we could incur losses, suffer reputational damage or find ourselves out of compliance with applicable
regulatory or contractual mandates. In addition to our executive committee, the Risk Committee of the Board, the Audit Committee of the
Board, as well as the Company’s Chief Risk Officer are all responsible for the “risk management framework” of the Company.
These committees each meet regularly, with the authority to convene additional meetings, as circumstances require.
Our
interest rate risk is overseen by the Risk Committee which monitors our compliance with regulatory guidance in the formulation and implementation
of our interest rate risk program. The Risk Committee reviews the results of our interest rate risk modeling quarterly to assess whether
we have appropriately measured our interest rate risk, mitigated our exposures appropriately and any residual risk is acceptable. In
addition to our annual review of this policy, our Board of Directors reviews the interest rate risk policy limits at least annually.
Item
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
(a) Not
applicable.
(b) Not
applicable.
(c) Not
applicable.
45
Table of Contents
Item
3. DEFAULTS UPON SENIOR SECURITIES.
None.
Item
4. MINE SAFETY DISCLOSURES.
Not
applicable.
Item
5. OTHER INFORMATION.
None.
Item
6. EXHIBITS.
The
exhibits required to be filed as part of this Quarterly Report on Form 10-Q are listed in the Index to Exhibits attached hereto and are
incorporated herein by reference.
46
Table of Contents
INDEX
TO EXHIBITS
Exhibit
Number
Description
3.1
Amended and Restated Articles, as amended, of Southern First Bancshares, Inc. (effective May 19, 2023)
3.1.1
Amended and Restated Articles, as amended, of Southern First Bancshares, Inc. (effective May 19, 2023) (redline version of amended sections)
10.1
Employment Agreement by and between Southern First Bank and Calvin C. Hurst, dated March 21, 2019.*
31.1
Rule 13a-14(a) Certification of the Principal Executive Officer.
31.2
Rule 13a-14(a) Certification of the Principal Financial Officer.
32
Section 1350 Certifications.
101
The following materials from the Quarterly Report on Form 10-Q of Southern First Bancshares, Inc. for the quarter ended June 30, 2023, formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statement of Changes in Shareholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Unaudited Consolidated Financial Statements.
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
*
Management contract or compensatory
plan or arrangement.
47
Table of Contents
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
SOUTHERN
FIRST BANCSHARES, INC.
Registrant
Date: August 1, 2023
/s/R. Arthur Seaver, Jr.
R. Arthur Seaver, Jr.
Chief Executive Officer (Principal Executive Officer)
Date: August 1, 2023
/s/D. Andrew Borrmann
D. Andrew Borrmann
Chief Financial Officer (Principal Financial and Accounting
Officer)
48
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.