Item 9A. Controls and Procedures
ITEM
9A. CONTROLS
AND PROCEDURES.
Evaluation
of Disclosure Controls and Procedures
Management,
including our President and Chief Executive Officer and Executive Vice President 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 Executive Vice President and
Chief Financial Officer concluded that the 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 (i) is recorded, processed, summarized and reported as
and when required and (ii) accumulated and communicated to our management including the Chief Executive Officer and Executive
Vice President and Chief Financial Officer, as appropriate to allow timely discussion regarding required disclosure.
Management’s
Annual Report on Internal Control over Financial Reporting
The
management of Western New England Bancorp, Inc. and subsidiaries (collectively, the “Company”), including our President
and Chief Executive Officer and Executive Vice President and Chief Financial Officer, is responsible for establishing and maintaining
adequate internal control over financial reporting, as defined in Rule 13a-15(f) of the Exchange Act. Our management assessed
the effectiveness of our internal control over financial reporting as of December 31, 2024 based on the criteria set forth by
the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework (2013). Based
on this assessment, management concluded that our internal control over financial reporting was effective as of December 31, 2024.
There
have been no changes in our internal control over financial reporting identified in connection with the evaluation that occurred
during our last fiscal quarter that has materially affected, or that is reasonably likely to materially affect, our internal control
over financial reporting.
80
Report
of Independent Registered Public Accounting Firm
To
the Shareholders and Board of Directors of Western New England Bancorp, Inc.
Opinion
on Internal Control over Financial Reporting
We
have audited Western New England Bancorp, Inc. and subsidiaries’ (the “Company”) internal control over financial
reporting as of December 31, 2024, based on criteria established in Internal Control — Integrated Framework (2013) issued
by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). In our opinion, the Company maintained,
in all material respects, effective internal control over financial reporting as of December 31, 2024, based on criteria established
in Internal Control — Integrated Framework (2013) issued by the COSO.
We
have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”),
the consolidated financial statements of the Company and our report dated March 10, 2025 expressed an unqualified opinion.
Basis
for Opinion
The
Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment
of the effectiveness of internal control over financial reporting included in the accompanying Management’s Annual Report
on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control
over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be
independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations
of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that
a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the
assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe
that our audit provides a reasonable basis for our opinion.
81
Definition
and Limitations of Internal Control over Financial Reporting
A
company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures
of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s
assets that could have a material effect on the financial statements.
Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections
of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes
in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/
Wolf & Company, P.C.
Boston,
Massachusetts
March
10, 2025
82
ITEM
9B. OTHER
INFORMATION.
During
the quarter ended December 31, 2024, no director or officer of the Company adopted or terminated any Rule 10b5-1 trading arrangements
or non-Rule 10b5-1 trading arrangements.
ITEM
9C. DISCLOSURE
REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.
Not
applicable.
PART
III
ITEM
10. DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
The
Company has an insider trading policy and procedures governing the purchase, sale and/or other dispositions of the Company’s
securities that applies to all directors, officers, employees and certain other persons. It is also the Company’s policy
to take appropriate steps to comply with applicable federal and state securities laws and regulations, as well as applicable stock
exchange listing standards, when the Company engages in transactions in the Company’s securities. The Company believes that
its insider trading policy and procedures are reasonably designed to promote compliance with insider trading laws, rules and regulations,
and listing standards applicable to the Company. A copy of the Company’s insider trading policy is filed as Exhibit 19.1
to this Report. The remaining information required by this item will be included in the Proxy Statement under “Corporate
Governance” and is incorporated herein by reference.
The
following information included in the Proxy Statement is incorporated herein by reference: “Information About Our Board
of Directors,” “Information About Our Executive Officers Who Are Not Directors,” and “Corporate Governance.”
ITEM
11. EXECUTIVE
COMPENSATION.
The
following information included in the Proxy Statement is incorporated herein by reference: “Compensation Committee Interlocks
and Insider Participation,” “Compensation Discussion and Analysis,” “Compensation Committee Report,”
“Executive Compensation” and “Director Compensation.”
ITEM
12. SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED SHAREHOLDER MATTERS.
The
following information included in the Proxy Statement is incorporated herein by reference: “Security Ownership of Certain
Beneficial Owners and Management” and “Securities Authorized For Issuance Under Equity Compensation Plans.”
ITEM
13. CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
The
following information included in the Proxy Statement is incorporated herein by reference: “Transactions with Related Persons”
and “Board of Directors Independence.”
ITEM
14. PRINCIPAL
ACCOUNTING FEES AND SERVICES.
The
following information included in the Proxy Statement is incorporated herein by reference: “Independent Registered Public
Accounting Firm Fees and Services.” Our independent registered public accounting firm is Wolf & Company, P.C. , Boston,
Massachusetts , Auditor ID: 392 .
83
PART
IV
ITEM
15. EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES.
(a)(1) Financial
Statements
Reference
is made to our consolidated financial statements and accompanying notes included in Item 8 of Part II hereof.
(a)(2) Financial
Statement Schedules
Consolidated
financial statement schedules have been omitted because the required information is not present, or not present in amounts sufficient
to require submission of the schedules, or because the required information is provided in the consolidated financial statements
or notes thereto.
84
(a)(3) Exhibits
EXHIBIT
INDEX
3.1
Restated Articles of Organization of Western New England Bancorp, Inc. (incorporated by reference to Exhibit 3.1 of the Form 8-K filed with the SEC on October 26, 2016).
3.2
Amended and Restated Bylaws of Western New England Bancorp, Inc. (incorporated by reference to Exhibit 3.1 of the Form 8-K filed with the SEC on February 2, 2017).
4.1
Form of Stock Certificate of Western New England Bancorp, Inc. (f/k/a Westfield Financial, Inc.) (incorporated by reference to Exhibit 4.1 of the Registration Statement on Form S-1 (No. 333-137024) filed with the SEC on August 31, 2006).
4.2†
Description of Securities Registered Under Section 12 of the Securities Exchange Act of 1934.
10.1*
Form of Director’s Deferred Compensation Plan (incorporated by reference to Exhibit 10.7 of the Form 8-K filed with the SEC on December 22, 2005).
10.2*
Amended and Restated Benefit Restoration Plan of Western New England Bancorp, Inc. (f/k/a Westfield Financial, Inc.) (incorporated by reference to Exhibit 10.5 of the Form 8-K filed with the SEC on October 29, 2007).
10.3*
Amended and Restated Employment Agreement between James C. Hagan and Westfield Bank (incorporated by reference to Exhibit 10.9 of the Form 8-K filed with the SEC on January 5, 2009).
10.4*
Amended and Restated Employment Agreement between James C. Hagan and Western New England Bancorp, Inc. (f/k/a Westfield Financial, Inc.) (incorporated by reference to Exhibit 10.12 of the Form 8-K filed with the SEC on January 5, 2009).
10.5*
Employment Agreement between Leo R. Sagan, Jr. and Westfield Bank (incorporated by reference to Exhibit 10.15 of the Form 8-K filed with the SEC on January 5, 2009).
10.6*
Employment Agreement between Leo R. Sagan, Jr. and Western New England Bancorp, Inc. (f/k/a Westfield Financial, Inc.) (incorporated by reference to Exhibit 10.16 of the Form 8-K filed with the SEC on January 5, 2009).
10.7*
Employment Agreement between Allen J. Miles, III and Westfield Bank (incorporated by reference to Exhibit 10.19 of the Form 8-K filed with the SEC on January 5, 2009).
10.8*
Employment Agreement between Allen J. Miles, III and Western New England Bancorp, Inc. (f/k/a Westfield Financial, Inc.) (incorporated by reference to Exhibit 10.20 of the Form 8-K filed with the SEC on January 5, 2009).
10.9*
Employment Agreement between Darlene M. Libiszewski and Western New England Bancorp, Inc. (f/k/a Westfield Financial, Inc.) (incorporated by reference to Exhibit 10.4 of the Registration Statement on Form S-4 (No. 333-212221) filed with the SEC on June 24, 2016).
10.10*
Employment Agreement between Darlene M. Libiszewski and Westfield Bank (incorporated by reference to Exhibit 10.5 of the Registration Statement on Form S-4 (No. 333-212221) filed with the SEC on June 24, 2016).
10.11*
Employment Agreement between Guida R. Sajdak and Western New England Bancorp (incorporated by reference to Exhibit 10.1 of the Form 8-K filed with the SEC on February 8, 2018).
10.12*
Employment Agreement between Guida R. Sajdak and Westfield Bank (incorporated by reference to Exhibit 10.2 of the Form 8-K filed with the SEC on February 8, 2018).
10.13*
Employment Agreement between Kevin C. O’Connor and Westfield Bank dated February 17, 2017 (incorporated by reference to Exhibit 10.20 of the Form 10-K filed with the SEC on March 11, 2021).
10.14*
Employment Agreement between Kevin C. O’Connor and Western New England Bancorp, Inc. dated February 17, 2017 (incorporated by reference to Exhibit 10.21 of the Form 10-K filed with the SEC on March 11, 2021).
10.15*
Employment Agreement between John Bonini and Western New England Bancorp dated February 22, 2024 (incorporated by reference to Exhibit 10.16 of the Form 10-K filed with the SEC on March 8, 2024).
10.16*
Employment Agreement between John Bonini and Westfield Bank dated February 22, 2024 (incorporated by reference to Exhibit 10.17 of the Form 10-K filed with the SEC on March 8, 2024).
85
10.17*
Employment Agreement between Christine Phillips and Western New England Bancorp dated as of February 22, 2024(incorporated by reference to Exhibit 10.19 of the Form 10-K filed with the SEC on March 8, 2024).
10.18*
Employment Agreement between Christine Phillips and Westfield Bank dated as of February 22, 2024(incorporated by reference to Exhibit 10.20 of the Form 10-K filed with the SEC on March 8, 2024).
10.19*
Employment Agreement between Filipe B. Goncalves and Western New England Bancorp dated as of January 1, 2021 (incorporated by reference to Exhibit 10.19 of the Form 10-K filed with the SEC on March 10, 2023).
10.20*
Employment Agreement between Filipe B. Goncalves and Westfield Bank dated as of January 1, 2021 (incorporated by reference to Exhibit 10.20 of the Form 10-K filed with the SEC on March 10, 2023).
10.21*
Change of Control Agreement between Daniel A. Marini, Westfield Bank and Western New England Bancorp, Inc. dated as of January 1, 2022 (incorporated by reference to Exhibit 10.21 of the Form 10-K filed with the SEC on March 10, 2023).
10.22*
Western New England Bancorp, Inc. 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.1 of the Form S-8 filed with the SEC on May 19, 2021).
10.23*
Form of Incentive Stock Option Agreement under the Western New England Bancorp, Inc. 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.2 of the Form S-8 filed with the SEC on May 19, 2021).
10.24*
Form of Non-Qualified Stock Option Agreement under the Western New England Bancorp, Inc. 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.3 of the Form S-8 filed with the SEC on May 19, 2021).
10.25*
Form of Director Incentive Award Agreement under the Western New England Bancorp, Inc. 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.4 of the Form S-8 filed with the SEC on May 19, 2021).
10.26*
Form of Restricted Stock Award Agreement under the Western New England Bancorp, Inc. 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.5 of the Form S-8 filed with the SEC on May 19, 2021).
10.27*
Form of Long-Term Incentive and Retention Equity Award Agreement under the Western New England Bancorp, Inc. 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.6 of the Form S-8 filed with the SEC on May 19, 2021).
19.1†
Western New England Bancorp, Inc. Insider Trading Policy as Adopted by the Board of Directors on February 25, 2025.
21.1†
Subsidiaries of Western New England Bancorp, Inc.
23.1†
Consent of Wolf & Company, P.C.
31.1†
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2†
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1†
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2†
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
97*
Western New England Bancorp, Inc. Incentive Compensation Recovery Policy as Adopted by the Board of Directors on November 20, 2023 (incorporated by reference to Exhibit 97 of the Form 10-K filed with the SEC on March 8, 2024).
101**
Financial statements
from the annual report on Form 10-K of Western
New England Bancorp, Inc. for the year ended December 31, 2024, formatted in XBRL (eXtensible
Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Net Income, (iii) the
Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity,
(v) the Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements.
104
Cover Page Interactive
Data File (formatted as Inline XBRL and contained in Exhibit 101)
† Filed
herewith.
* Management
contract or compensatory plan or arrangement.
86
** Pursuant
to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration
statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for
purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those
sections.
ITEM
16. FORM
10-K SUMMARY.
None.
87
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the registrant has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized, on March 10, 2025.
WESTERN
NEW ENGLAND BANCORP, INC.
By:
/s/ James C. Hagan
James C. Hagan
Chief Executive Officer and President
(Principal Executive Officer)
By:
/s/ Guida R. Sajdak
Guida R. Sajdak
Chief Financial Officer and Executive Vice President
(Principal Financial Officer and Principal Accounting Officer)
POWER
OF ATTORNEY
Each
person whose individual signature appears below hereby authorizes and appoints James C. Hagan and Guida R. Sajdak, and each of
them, with full power of substitution and resubstitution and full power to act without the other, as his or her true and lawful
attorney-in-fact and agent to act in his or her name, place and stead and to execute in the name and on behalf of each person,
individually and in each capacity stated below, and to file any and all amendments to this report on Form 10-K, and to file the
same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting
unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing,
ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may
lawfully do or cause to be done by virtue thereof.
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, this Annual Report on Form 10-K has been signed by the
following persons on behalf of the registrant and in the capacities indicated on March 10, 2025.
Name
Title
/s/
James C. Hagan
Chief
Executive Officer, President and Director
(Principal Executive Officer)
James C. Hagan
/s/
Guida R. Sajdak
Chief
Financial Officer and Executive Vice President
(Principal Financial Officer and Principal Accounting Officer)
Guida R. Sajdak
/s/
Lisa G. McMahon
Chairperson of the
Board
Lisa G. McMahon
/s/
Laura Benoit
Director
Laura Benoit
/s/
Donna J. Damon
Director
Donna J. Damon
/s/
Gary G. Fitzgerald
Director
Gary G. Fitzgerald
/s/
William D. Masse
Director
William D. Masse
/s/
Gregg F. Orlen
Director
Gregg F. Orlen
/s/
Paul C. Picknelly
Director
Paul C. Picknelly
Name
Title
/s/
Steven G. Richter
Director
Steven G. Richter
/s/
Philip R. Smith
Director
Philip R. Smith
Report of Independent Registered Public Accounting
Firm
To the Shareholders and Board of Directors of
Western New England Bancorp, Inc.
Opinion on the Consolidated Financial
Statements
We have audited the accompanying consolidated
balance sheets of Western New England Bancorp, Inc. and subsidiaries (the Company) as of December 31, 2024 and 2023, the related consolidated
statements of net income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the
period ended December 31, 2023, and the related notes to the consolidated financial statements (collectively referred to as the “financial
statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company
as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended
December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards
of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting
as of December 31, 2024, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee
of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 10, 2025 expressed an unqualified opinion on
the effectiveness of the Company’s internal controls over financial reporting.
Change in Accounting Principle
As discussed in the financial statements, the Company
changed its method of accounting for measurement and recognition of credit losses as of January 1, 2023 upon the adoption of Accounting
Standards Codification Topic 326, Financial Instruments - Credit Losses (“ASC 326”).
Basis for Opinion
These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We
are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with
the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards
of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements
are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material
misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures
included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included
evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation
of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
F- 1
Critical Audit Matters
The critical audit matters communicated below are
matters arising from the current period audit of the financial statements that was communicated or required to be communicated to the
Company’s Audit Committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2)
involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any
way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing
separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for
Credit Losses – Loans Evaluated on a Pooled Basis
Critical Audit
Matter Description
As described in Notes 1 and 3 to the financial statements,
the Company has recorded an allowance for credit losses (ACL) for its loan portfolio in the amount of $19.5 million as of December 31,
2024, representing management’s estimate of credit losses over the remaining expected life of the Company’s loan portfolio
as of that date. Management determined the amounts, and corresponding reversal for credit loss expense for the year, pursuant to the application
of Accounting Standards Codification Topic 326, Financial Instruments – Credit Losses .
The Company’s methodology to determine its
allowance for credit losses incorporates quantitative and qualitative assessments of its historical losses, current loan portfolio and
economic conditions, the application of forecasted economic conditions, and related modeling. Management incorporates the use of third-party
software to arrive at an expected life-of-loan loss amount based on discounted cash flow estimates at the loan level for material loan
segments. The amount and timing of cash flows is determined using assumptions for probability of default and loss given default (PD/LGD);
expected term; and forecasted economic factors. The results of these calculations are then qualitatively adjusted by management based
on pool-specific attributes. We determined that performing procedures relating to these components of the Company’s methodology
is a critical audit matter.
The principal considerations for our determination
are (i) the application of significant judgment and estimation on the part of management, which in turn led to a high degree of auditor
judgment and subjectivity in performing procedures and evaluating audit evidence obtained, and (ii) significant audit effort was necessary
in evaluating management’s methodology, significant assumptions and calculations.
F- 2
How the Critical Audit Matter was addressed in
the Audit
Following are some of the primary procedures we
performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls
related to the Company’s measurement of the collectively evaluated ACL, including controls over the:
· Segmentation of loans into pools with similar risk characteristics
· Validation of the third-party model and recalculation of model results
· Role of peer loss data and the appropriate peer group
· Completeness and accuracy of loan data
· Evaluation of modeling assumptions including the economic factors indicative
of expected losses, length of the forecast period, and expected term of loans
· Development of qualitative adjustments to model results
Addressing the above matters involved performing
procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements.
These procedures included, among others, reviewing the Company’s procedures to validate the model, testing assumptions used in the
calculation of discounted cash flows, testing management’s process for determining the qualitative reserve component, and testing
the completeness and accuracy of data used in the model.
We have served as the Company's auditor since
2004.
Boston, Massachusetts
March 10, 2025
F- 3
WESTERN
NEW ENGLAND BANCORP, INC., AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
(Dollars
in thousands, except share data)
December 31,
December 31,
2024
2023
ASSETS
Cash and due from banks
$ 18,824
$ 20,784
Federal funds sold
9,264
2,991
Interest-bearing deposits and other short-term investments
38,362
5,065
Total cash and cash equivalents
66,450
28,840
Securities available-for-sale, at fair value
160,704
137,115
Securities held-to-maturity, at amortized cost (Fair value of $ 165,606 at December 31, 2024 and $ 187,692 at December 31, 2023)
205,036
223,370
Marketable equity securities, at fair value
397
196
Total investment securities
366,137
360,681
Federal Home Loan Bank stock and other restricted stock, at amortized cost
5,818
3,707
Total Loans
2,070,189
2,027,317
Less: Allowance for credit losses
( 19,529 )
( 20,267 )
Net loans
2,050,660
2,007,050
Premises and equipment, net
24,421
25,575
Accrued interest receivable
8,468
8,528
Bank-owned life insurance
77,056
75,145
Deferred tax asset, net
13,997
13,636
Goodwill
12,487
12,487
Core deposit intangible
1,438
1,813
Other assets
26,158
27,109
TOTAL ASSETS
$ 2,653,090
$ 2,564,571
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits:
Non-interest-bearing deposits
$ 565,620
$ 579,594
Interest-bearing deposits
1,697,027
1,564,150
Total deposits
2,262,647
2,143,744
Borrowings:
Short-term borrowings
5,390
16,100
Long-term debt
98,000
120,646
Subordinated debt
19,751
19,712
Total borrowings
123,141
156,458
Securities pending settlement
8,622
—
Other liabilities
22,770
26,960
TOTAL LIABILITIES
2,417,180
2,327,162
SHAREHOLDERS’ EQUITY:
Preferred stock - $ 0.01 par value, 5,000,000 shares authorized, none outstanding at December 31, 2024 and December 31, 2023
—
—
Common stock - $ 0.01 par value, 75,000,000 shares authorized, 20,875,713 shares issued and outstanding at December 31, 2024; 21,666,807 shares issued and outstanding at December 31, 2023
209
217
Additional paid-in capital
119,326
125,448
Unearned compensation – Employee Stock Ownership Plan (“ESOP”)
( 1,906 )
( 2,394 )
Unearned compensation - Equity Incentive Plan
( 1,190 )
( 1,111 )
Retained earnings
142,745
136,993
Accumulated other comprehensive loss
( 23,274 )
( 21,744 )
TOTAL SHAREHOLDERS’ EQUITY
235,910
237,409
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$ 2,653,090
$ 2,564,571
See accompanying notes
to consolidated financial statements.
F- 4
WESTERN
NEW ENGLAND BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF NET INCOME
(Dollars
in thousands, except per share data)
Years Ended December 31,
2024
2023
2022
Interest and dividend income:
Residential and commercial real estate loans
$ 85,426
$ 77,964
$ 66,609
Commercial and industrial loans
13,147
12,865
10,397
Consumer loans
325
340
258
Total interest income from loans
98,898
91,169
77,264
Investment securities, taxable
8,633
8,241
8,095
Investment securities, tax-exempt
3
7
11
Marketable equity securities
13
122
190
Total interest and dividend income from investment securities
8,649
8,370
8,296
Other investments
687
558
177
Short-term investments
1,598
1,021
191
Total interest income from cash and cash equivalents
2,285
1,579
368
Total interest and dividend income
109,832
101,118
85,928
Interest expense:
Deposits
42,236
26,649
5,352
Short-term borrowings
600
1,589
330
Long-term debt
6,164
3,957
—
Subordinated debt
1,015
1,014
1,014
Total interest expense
50,015
33,209
6,696
Net interest and dividend income
59,817
67,909
79,232
(Reversal of) provision for credit losses
( 665 )
872
700
Net interest and dividend income after (reversal of) provision for credit losses
60,482
67,037
78,532
Non-interest income:
Service charges and fees
9,202
8,856
9,072
Income from bank-owned life insurance
1,911
1,820
1,725
Bank-owned life insurance death benefit
—
778
—
Loss on disposal of premises and equipment
( 6 )
( 3 )
—
Loss on available-for-sale securities, net
—
—
( 4 )
Gain on sale of mortgages
235
—
2
Net unrealized gain (loss) on marketable equity securities
13
( 1 )
( 717 )
Gain on non-marketable equity investments
1,287
590
422
(Loss) gain on defined benefit plan termination
—
( 1,143 )
2,807
Other income
261
—
25
Total non-interest income
12,903
10,897
13,332
Non-interest expense:
Salaries and employee benefits
32,686
32,214
32,697
Occupancy
5,054
4,908
4,984
Furniture and equipment
1,955
1,954
2,026
Data processing
3,477
3,157
2,885
Software
2,519
2,311
2,074
Debit card and ATM processing expense
2,437
2,139
1,948
Professional fees
2,161
2,732
2,601
FDIC insurance assessment
1,460
1,321
1,048
Advertising
1,269
1,495
1,408
Other expenses
5,410
6,119
5,564
Total non-interest expense
58,428
58,350
57,235
Income before income taxes
14,957
19,584
34,629
Income tax provision
3,291
4,516
8,742
Net income
$ 11,666
$ 15,068
$ 25,887
Earnings per common share:
Basic earnings per share
$ 0.56
$ 0.70
$ 1.18
Weighted average basic shares outstanding
20,899,573
21,535,888
21,879,657
Diluted earnings per share
$ 0.56
$ 0.70
$ 1.18
Weighted average diluted shares outstanding
21,016,358
21,610,329
21,938,323
Dividends per share
$ 0.28
$ 0.28
$ 0.24
See
accompanying notes to consolidated financial statements.
F- 5
WESTERN
NEW ENGLAND BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME
(Dollars
in thousands)
Years Ended December 31,
2024
2023
2022
Net income
$ 11,666
$ 15,068
$ 25,887
Other comprehensive income (loss):
Securities available-for-sale:
Unrealized gain (loss)
( 2,070 )
2,993
( 27,478 )
Reclassification adjustment for amounts realized in income (1)
—
—
4
Net amount
( 2,070 )
2,993
( 27,474 )
Tax effect
540
( 775 )
7,037
Net-of-tax amount
( 1,530 )
2,218
( 20,437 )
Defined benefit pension plan:
Gains arising during the period
—
358
13,000
Reclassification
adjustment for amounts realized in income (2)
—
1,143
( 2,807 )
Amortization of defined benefit plan actuarial loss (3)
—
—
531
Net amount
—
1,501
10,724
Tax effect
—
( 421 )
( 3,015 )
Net-of-tax amount
—
1,080
7,709
Other comprehensive income (loss)
( 1,530 )
3,298
( 12,728 )
Comprehensive income
$ 10,136
$ 18,366
$ 13,159
(1) Realized gains and losses on available-for-sale securities
are recognized as a component of non-interest income in the consolidated statements of net income. The tax effects applicable
to net realized gains were $ 1,000 for the year ended December 31, 2022. There were no tax effects applicable to net realized gains
or losses for the years ended December 31, 2024 and 2023.
(2) Amounts represent the reclassification of defined benefit
plan termination realized in income and have been recognized as a component of non-interest income. Income tax effects associated
with the reclassification adjustments were $ 321,000 and $ 789,000 for the years ended December 31, 2023 and December 31, 2022,
respectively. There were no tax effects applicable to reclassification adjustments for the year ended 2024.
(3) Amount represents the reclassification of defined benefit
plan amortization and has been recognized as a component of non-interest expense. Income tax effects associated with the reclassification
adjustment were $ 149,000 for the year ended December 31, 2022. There were no tax effects applicable to reclassification adjustments
for the years ended 2024 and 2023.
See accompanying
notes to consolidated financial statements.
F- 6
WESTERN
NEW ENGLAND BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
YEARS
ENDED DECEMBER 31, 2024, 2023 AND 2022
(Dollars
in thousands, except share data)
Common Stock
Unearned
Accumulated
Shares
Par Value
Additional Paid-in Capital
Unearned Compensation- ESOP
Compensation- Equity Incentive Plan
Retained Earnings
Other Comprehensive Loss
Total
BALANCE AT DECEMBER 31, 2021
22,656,515
$ 227
$ 132,821
$ ( 3,441 )
$ ( 981 )
$ 107,376
$ ( 12,314 )
$ 223,688
Net income
—
—
—
—
—
25,887
—
25,887
Comprehensive loss
—
—
—
—
—
—
( 12,728 )
( 12,728 )
Common stock held by ESOP committed to be released ( 78,526 shares)
—
—
148
535
—
—
—
683
Forfeited equity incentive plan shares ( 24,440 shares)
—
—
( 213 )
—
213
—
—
—
Common stock repurchased
( 754,758 )
( 8 )
( 6,343 )
—
—
—
—
( 6,351 )
Share-based compensation – equity incentive plan
—
—
( 2 )
—
1,076
—
—
1,074
Issuance of common stock in connection with stock option exercises
177,881
2
1,169
—
—
—
—
1,171
Issuance of common stock in connection with equity incentive plan
137,151
1
1,248
—
( 1,249 )
—
—
—
Forfeited equity incentive plan shares reissued ( 7,289 shares)
—
—
71
—
( 71 )
—
—
—
Cash dividends declared and paid on common stock ($ 0.24 per share)
—
—
—
—
—
( 5,281 )
—
( 5,281 )
BALANCE AT DECEMBER 31, 2022
22,216,789
$ 222
$ 128,899
$ ( 2,906 )
$ ( 1,012 )
$ 127,982
$ ( 25,042 )
$ 228,143
Cumulative effect accounting adjustment (1)
—
—
—
—
—
9
—
9
Net income
—
—
—
—
—
15,068
—
15,068
Comprehensive income
—
—
—
—
—
—
3,298
3,298
Common stock held by ESOP committed to be released ( 74,993 shares)
—
—
50
512
—
—
—
562
Forfeited equity incentive plan shares ( 4,219 shares)
—
—
( 40 )
—
40
—
—
—
Forfeited equity incentive plan shares reissued ( 22,503 shares)
—
—
207
—
( 207 )
—
—
—
Common stock repurchased
( 686,436 )
( 6 )
( 5,016 )
—
—
—
—
( 5,022 )
Share-based compensation - equity incentive plan
—
—
—
—
1,417
—
—
1,417
Issuance of common stock in connection with equity incentive plan
136,454
1
1,348
—
( 1,349 )
—
—
—
Cash dividends declared and paid on common stock ($ 0.28 per share)
—
—
—
—
—
( 6,066 )
—
( 6,066 )
BALANCE AT DECEMBER 31, 2023
21,666,807
$ 217
$ 125,448
$ ( 2,394 )
$ ( 1,111 )
$ 136,993
$ ( 21,744 )
$ 237,409
Net income
—
—
—
—
—
11,666
—
11,666
Comprehensive loss
—
—
—
—
—
—
( 1,530 )
( 1,530 )
Common stock held by ESOP committed to be released ( 71,240 shares)
—
—
84
488
—
—
—
572
Forfeited equity incentive plan shares ( 2,384 shares)
—
—
( 20 )
—
20
—
—
—
Forfeited equity incentive plan shares reissued ( 4,219 shares)
—
—
35
—
( 35 )
—
—
—
Common stock repurchased
( 973,924 )
( 10 )
( 7,752 )
—
—
—
—
( 7,762 )
Share-based compensation - equity incentive plan
—
—
—
—
1,469
—
—
1,469
Issuance of common stock in connection with equity incentive plan
182,830
2
1,531
—
( 1,533 )
—
—
—
Cash dividends declared and paid on common stock ($ 0.28 per share)
—
—
—
—
—
( 5,914 )
—
( 5,914 )
BALANCE AT DECEMBER 31, 2024
20,875,713
$ 209
$ 119,326
$ ( 1,906 )
$ ( 1,190 )
$ 142,745
$ ( 23,274 )
$ 235,910
See accompanying notes to consolidated financial statements.
(1) Represents
gross transition adjustment amount of $ 13,000 , net of taxes of $ 4,000 , to reflect the cumulative impact on retained earnings pursuant
to the Company’s adoption of Accounting Standards Update (“ASU”) 2016-13 Financial Instruments-Credit Losses
on Financial Instruments and relevant amendments.
F- 7
WESTERN
NEW ENGLAND BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Dollars
in thousands)
Years Ended December 31,
2024
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$ 11,666
$ 15,068
$ 25,887
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
(Reversal of) provision for credit losses
( 665 )
872
700
Depreciation and amortization of premises and equipment
2,230
2,219
2,312
Net (accretion) amortization of purchase accounting adjustments
( 39 )
95
( 135 )
Amortization of core deposit intangible
375
375
375
Net amortization of premiums and discounts on securities and mortgage loans
1,187
1,267
1,553
Net amortization of deferred costs on mortgage loans
490
497
681
Net amortization of premiums on subordinated debt
39
39
40
Share-based compensation expense
1,469
1,417
1,074
ESOP expense
572
562
683
Gain on sale of portfolio mortgages
( 235 )
—
—
Principal balance of loans originated for sale
—
—
( 277 )
Principal balance of loans sold
—
—
277
Net change in unrealized (gain) loss on marketable equity securities
( 13 )
1
717
Net loss on sales of available-for-sale securities
—
—
4
Loss on disposal of premises and equipment
6
3
—
Gain on bank-owned life insurance death benefit
—
( 778 )
—
Deferred income tax provision
178
191
1,088
Income from bank-owned life insurance
( 1,911 )
( 1,820 )
( 1,725 )
Net change in:
Accrued interest receivable
60
( 388 )
( 365 )
Other assets
133
( 968 )
( 4,218 )
Other liabilities
( 3,372 )
( 3,879 )
8,099
Net cash provided by operating activities
12,170
14,773
36,770
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of securities held-to-maturity
( 1,100 )
( 7,701 )
( 28,030 )
Proceeds from calls, maturities, and principal collections of securities held-to-maturity
19,022
14,090
19,650
Purchases of securities available-for-sale
( 32,945 )
( 196 )
( 5,000 )
Proceeds from calls, maturities, and principal collections of securities available-for-sale
14,804
12,047
23,664
Proceeds from redemption and sales of marketable equity securities
—
6,237
5,131
Net loan originations and principal payments
( 63,475 )
( 37,023 )
( 127,823 )
Purchase of Federal Home Loan Bank of Boston stock
( 2,111 )
( 355 )
( 758 )
Proceeds from sale of portfolio mortgages
20,333
—
—
Purchases of premises and equipment
( 1,196 )
( 2,902 )
( 1,143 )
Proceeds from sale of premises and equipment
74
18
—
Proceeds from payout on bank-owned life insurance
—
2,079
2,435
Net cash used in investing activities
( 46,594 )
( 13,706 )
( 111,874 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in deposits
118,903
( 85,699 )
( 27,427 )
Decrease in short-term borrowings
( 10,710 )
( 25,250 )
41,350
Repayment of long-term debt
( 120,646 )
( 532 )
( 1,472 )
Proceeds from long-term debt
98,000
120,000
—
Cash dividends paid
( 5,914 )
( 6,066 )
( 5,281 )
Repurchase of common stock
( 7,599 )
( 5,022 )
( 6,351 )
Issuance of common stock in connection with stock option exercises
—
—
1,171
Net cash provided by (used in) financing activities
72,034
( 2,569 )
1,990
NET CHANGE IN CASH AND CASH EQUIVALENTS:
37,610
( 1,502 )
( 73,114 )
Beginning of year
28,840
30,342
103,456
End of year
$ 66,450
$ 28,840
$ 30,342
Supplemental cash flow information:
Available-for-sale securities purchases pending settlement
$ 8,459
$ —
$ —
Net change in due to broker for common stock repurchased
163
—
—
See the accompanying notes to consolidated financial statements.
F- 8
WESTERN
NEW ENGLAND BANCORP, INC. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS
ENDED DECEMBER 31, 2024, 2023 AND 2022
1. SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Nature
of Operations and Basis of Presentation . Western New England Bancorp, Inc. (“Western New England Bancorp,” “WNEB,”
“Company,” “we,” or “us”) is a Massachusetts-chartered stock holding company for Westfield
Bank, a federally-chartered savings bank (“Bank”).
The
Bank operates 25 banking offices in Hampden County and Hampshire County in western Massachusetts and Hartford County and Tolland
County in northern Connecticut, and its primary sources of revenue are interest income from loans as well as interest income from
investment securities. The West Hartford Financial Services Center serves as the Company’s Connecticut hub, housing Commercial
Lending, Cash Management and a Mortgage Loan Officer. The Bank’s deposits are insured up to the maximum Federal Deposit
Insurance Corporation (“FDIC”) coverage limits.
Wholly-owned
Subsidiaries . Elm Street Securities Corporation, WFD Securities, Inc. and CSB Colts, Inc., are Massachusetts chartered securities
corporations, formed for the primary purpose of holding qualified securities. WB Real Estate Holdings, LLC, is a Massachusetts-chartered
limited liability company that holds real property acquired as security for debts previously contracted by the Bank.
Principles
of Consolidation . The consolidated financial statements include the accounts of Western New England Bancorp, the Bank, CSB
Colts, Inc., Elm Street Securities Corporation, WB Real Estate Holdings, LLC and WFD Securities, Inc. All material intercompany
balances and transactions have been eliminated in consolidation.
Estimates .
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements
and the reported amounts of income and expenses for each. Actual results could differ from those estimates. An estimate that is
particularly susceptible to significant change in the near-term relates to the determination of the allowance for credit losses.
Reclassifications .
Amounts in the prior year financial statements are reclassified when necessary to conform to the current year presentation.
Significant
Group Concentrations of Credit Risk . Most of the Company’s lending activities are with customers located within the
New England region of the country. The Company does not have any significant concentrations to any one industry or customer.
Cash
and Cash Equivalents . We define cash on hand, cash due from banks, federal funds sold and interest-bearing deposits having
an original maturity of 90 days or less as cash and cash equivalents.
Securities
and Mortgage-Backed Securities . Investment debt securities, including mortgage-backed securities, which management has the
positive intent and ability to hold until maturity are classified as held to maturity and are carried at amortized cost. Investment
debt securities, including mortgage-backed securities, which have been identified as assets for which there is not a positive
intent to hold to maturity are classified as available-for-sale and are carried at fair value with unrealized gains and losses,
net of income taxes, reported as a separate component of comprehensive income (loss). Marketable equity securities are measured
at fair value with changes in fair value reported on the Company’s consolidated statements of net income as a component
of non-interest income, regardless of whether such gains and losses are realized. We do not acquire investment securities and
mortgage-backed securities for purposes of engaging in trading activities.
Realized
gains and losses on sales of investment securities and mortgage-backed securities are computed using the specific identification
method and are included in non-interest income on the trade date. The amortization of premiums and accretion of discounts are
determined by using the level yield method to the maturity date, except that premiums are amortized to the earliest call date
or maturity.
F- 9
Allowance
for Credit Losses – Securities Available-for-Sale
The
Company measures expected credit losses on debt securities available-for-sale based upon the gain or loss position of the security.
For debt securities available-for-sale in an unrealized loss position which the Company does not intend to sell, and it is not
more likely than not that the Company will be required to sell the security before recovery of the Company’s amortized cost,
the Company evaluates qualitative criteria to determine any expected loss. This includes among other items the financial health
of, and specific prospects for the issuer, including whether the issuer is in compliance with the terms and covenants of the security.
The Company also evaluates quantitative criteria including determining whether there has been an adverse change in expected future
cash flows of the security. Securities available-for-sale which are guaranteed by government agencies do not currently have an
allowance for credit loss as the Company determined these securities are either backed by the full faith and credit of the U.S.
government and/or there is an unconditional commitment to make interest payments and to return the principal investment in full
to investors when a debt security reaches maturity. In assessing the Company’s investments in government-sponsored and U.S.
government guaranteed mortgage-backed securities and government-sponsored enterprise obligations, the contractual cash flows of
these investments are guaranteed by the respective government-sponsored enterprise; Federal Home Loan Mortgage Corporation (“FHLMC”),
Federal National Mortgage Association (“FNMA”), Federal Farm Credit Bank (“FFCB”), or Federal Home Loan
Bank (“FHLB”). Accordingly, it is expected that the securities would not be settled at a price less than the par value
of the Company’s investments. The Company will evaluate this position no less than annually, however, certain items which
may cause the Company to change this methodology include legislative changes that remove a government-sponsored enterprise’s
ability to draw funds from the U.S. government, or legislative changes to housing policy that reduce or eliminate the U.S. government’s
implicit guarantee on such securities. If the Company does not expect to recover the entire amortized cost basis of the security,
an allowance for credit losses would be recorded, with a related charge to earnings. If the Company intends to sell the security
or it is more likely than not that the Company will be required to sell the debt security before recovery of its amortized cost
basis, the Company recognizes the entire difference between the amortized cost basis of the security and its fair value in earnings.
Any impairment that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.
Allowance
for Credit Losses – Securities Held-to-Maturity
The
Company measures expected credit losses on debt securities held-to-maturity on a collective basis by security type and risk rating
where available. The reserve for each pool is calculated based on a Probability of Default/Loss Given Default basis taking into
consideration the expected life of each security. Held-to-maturity securities which are issued by the United States Treasury or
are guaranteed by government agencies do not currently have an allowance for credit loss as the Company determined these securities
are either backed by the full faith and credit of the U.S. government and/or there is an unconditional commitment to make interest
payments and to return the principal investment in full to investors when a debt security reaches maturity. In assessing the Company’s
investments in government-sponsored and U.S. government guaranteed mortgage-backed securities and government-sponsored enterprise
obligations, the contractual cash flows of these investments are guaranteed by the respective government-sponsored enterprise;
FHLMC, FNMA, FFCB, or FHLB. Accordingly, it is expected that the securities would not be settled at a price less than the par
value of the Company’s investments. The Company will evaluate this position no less than annually, however, certain items
which may cause the Company to change this methodology include legislative changes that remove a government-sponsored enterprise’s
ability to draw funds from the U.S. government, or legislative changes to housing policy that reduce or eliminate the U.S. government’s
implicit guarantee on such securities. Any expected credit losses on securities held-to-maturity would be presented as an allowance
for credit loss.
Non-marketable
Equity Securities . Investments in equity securities without readily determinable fair values are measured at cost, less any
impairment, with re-measurement to fair value when there are observable price changes. Impairment is evaluated on such securities
based on a qualitative assessment that considers various potential impairment indicators. Upon determining that an impairment
exists, a loss is recognized for the amount by which the carrying value exceeds the fair value of the investment.
F- 10
Derivatives .
We enter into interest rate swap agreements as part of our interest-rate risk management strategy for certain assets and liabilities
and not for speculative purposes. Based on our intended use for interest rate swaps, these are hedging instruments subject to
hedge accounting provisions. Cash flow hedges are recorded at fair value in other assets or other liabilities within our balance
sheets. Changes in the fair value of these cash flow hedges are initially recorded in accumulated other comprehensive income (loss)
and subsequently reclassified into earnings when the forecasted transaction affects earnings.
The
Company’s interest rate swaps designated as fair value hedges involve the payment of fixed-rate amounts to a counterparty
in exchange for the Company receiving variable-rate payments over the life of the agreements without the exchange of the underlying
notional amount. For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well
as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.
Fair
Value Hierarchy . We group our assets and liabilities measured at fair value in three levels, based on the markets in which
the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level
1: Valuation is based on quoted prices in active markets for identical assets. Level 1 assets generally include debt and equity
securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market
transactions involving identical assets.
Level
2: Valuation is based on observable inputs other than Level 1 prices, such as quoted prices for similar assets and 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 and liabilities.
Level
3: Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to
the fair value of the assets and liabilities. Level 3 assets 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.
Federal
Home Loan Bank of Boston Stock . The Bank, as a member of the FHLB system, is required to maintain an investment in capital
stock of the FHLB of Boston. Based on the redemption provisions of the FHLB, the stock has no quoted market value and is carried
at cost. At its discretion, the FHLB may declare dividends on the stock. Management reviews for impairment based on the ultimate
recoverability of the cost basis in the FHLB stock. As of December 31, 2024, no impairment has been recognized.
Loans
Held for Sale . Loans originated and intended for sale in the secondary market are carried at the lower of amortized cost or
fair value, as determined by aggregate outstanding commitments from investors or current investor yield requirements. Net unrealized
losses, if any, are recognized through a valuation allowance by charges to non-interest income. Gains or losses on sales of mortgage
loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold
on the trade date and reported within non-interest income on the accompanying consolidated statements of net income.
Loans
Receivable . Loans are recorded at the principal amount outstanding, adjusted for charge-offs, the allowance for credit losses,
unearned premiums, discounts and deferred loan fees and costs. Interest on loans is calculated using the effective yield method
on daily balances of the principal amount outstanding and is credited to income on the accrual basis to the extent it is deemed
collectible. Our general policy is to discontinue the accrual of interest when principal or interest payments are delinquent 90
days or more based on the contractual terms of the loan, or earlier if the loan is considered impaired. Any unpaid amounts previously
accrued on these loans are reversed from current period interest income. Subsequent cash receipts are applied to the outstanding
principal balance or to interest income if, in the judgment of management, collection of the principal balance is not in question.
Loans are returned to accrual status when they become current as to both principal and interest and when subsequent performance
reduces the concern as to the collectability of principal and interest. Loan fees, discounts and premiums on purchased loans,
and certain direct loan origination costs are deferred and the net fee or cost is recognized as an adjustment to interest income
over the estimated average lives of the related loans.
F- 11
Allowance
for Credit Losses . The allowance for credit losses is an estimate of expected losses inherent within the Company’s existing
loans held for investment portfolio. The allowance for credit losses for loans held for investment, as reported in our consolidated
balance sheet, is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts,
net of recoveries.
The
loan loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio segments,
which consist of commercial real estate loans, residential real estate loans, commercial and industrial loans, and consumer loans.
These segments are further disaggregated into loan classes, the level at which credit risk is monitored. For each of these pools,
the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment
speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds,
curtailment rates, and time to recovery are based on historical internal data. The quantitative component of the ACL on loans
is model-based and utilizes a forward-looking macroeconomic forecast. For commercial real estate loans, residential real estate
loans, and commercial and industrial loans, the Company uses a discounted cash flow method, incorporating probability of default
and loss given default forecasted based on statistically derived economic variable loss drivers, to estimate expected credit losses.
This process includes estimates which involve modeling loss projections attributable to existing loan balances, and considering
historical experience, current conditions, and future expectations for pools of loans over a reasonable and supportable forecast
period. The historical information either experienced by the Company or by a selection of peer banks, when appropriate, is derived
from a combination of recessionary and non-recessionary performance periods for which data is available. The expected loss estimates
for the consumer loan segment are based on historical loss rates using the weighted average remaining maturity (“WARM”)
method.
Commercial
real estate loans . Loans in this segment include owner occupied and non-owner occupied commercial real estate, multi-family
dwellings, and income producing investment properties, as well as commercial construction loans for commercial development projects
throughout New England. Typically, commercial real estate loans are secured by office buildings, apartment buildings, industrial
properties, warehouses, retail facilities, hotels, assisted living facilities, and educational facilities. Collateral values are
established by independent third-party appraisals and evaluations. Primary repayment sources for commercial real estate loans
include operating income and cash flow generated by the real estate, sale of the real estate and, funds from any liquidation of
the collateral. Under its lending guidelines, the Company generally requires a corporate or personal guarantee from individuals
that hold material ownership in the borrowing entity. The underlying cash flows generated by the properties or operations can
be adversely impacted by a downturn in the economy due to increased vacancy rates or diminished cash flows, which in turn, would
have an effect on the credit quality in this segment. Management obtains financial information annually and continually monitors
the cash flows of these loans.
Residential
real estate loans . This portfolio segment consists of first mortgages secured by one-to-four family residential properties
and home equity loans and home equity lines secured by first or second mortgage on one-to-four family owner occupied properties.
First mortgages may be underwritten to a maximum loan-to-value of 97 % for owner occupied homes, 90 % for second homes and 85 % for
investment properties. Mortgages with loan-to-values greater than 80 % require private mortgage insurance. We do not grant subprime
loans. Home equity loans and lines are underwritten to a maximum combined loan-to-value of 85 % of the appraised value of the property.
Underwriting approval is dependent on review of the borrower’s ability to repay principal and interest on a monthly basis,
credit history, financial resources and the value of the collateral. Residential real estate loans are originated either for sale
to investors or retained in the Company’s loan portfolio. Decisions about whether to sell or retain residential real estate
loans are made based on the interest rate, pricing for loans in the secondary market, and the Company’s liquidity and capital
needs. The overall health of the economy, including unemployment rates and housing pricing, will have an effect on the credit
quality in this segment.
Commercial
and industrial loans . The primary risk associated with commercial and industrial loans is the ability of borrowers to achieve
business results and cash flows consistent with those projected at loan origination. Collateral frequently consists of a first
lien position on business assets including, but not limited to, accounts receivable, inventory, and equipment. The primary repayment
source is operating cash flow, followed by liquidation of assets. Under its lending guidelines, the Company generally requires
a corporate or personal guarantee from individuals that hold material ownership in the borrowing entity. A weakened economy and
resultant decreased consumer spending will have an effect on the credit quality in this segment.
F- 12
Consumer
loans . Loans in this segment are both secured and unsecured and repayment is dependent on the credit quality of the individual
borrower.
Allowance
for Credit Losses Methodology
In
estimating the component of the allowance for credit losses for loans that share similar risk characteristics with other loans,
such loans are segregated into loan classes. Loans are designated into loan classes based on loans pooled by product types and
similar risk characteristics or areas of risk concentration. In determining the allowance for credit losses, we derive an estimated
credit loss assumption from a model that categorizes loan pools based on loan type and purpose.
The
discounted cash flow (“DCF”) model calculates an expected loss percentage for each loan class by considering the probability
of default, using life-of-loan analysis periods for the commercial and industrial, commercial real estate, residential real estate
loan segments, and the historical severity of loss, based on the aggregate net lifetime losses incurred per loan class. The expected
loss estimates for the consumer loan segment are based on historical loss rates using the remaining life method. The default and
severity factors used to calculate the allowance for credit losses for loans that share similar risk characteristics with other
loans are adjusted for differences between the historical period used to calculate historical default and loss severity rates
and expected conditions over the remaining lives of the loans in the portfolio related to: (1) lending policies and procedures;
(2) international, national, regional and local economic business conditions and developments that affect the collectability of
the portfolio; (3) the nature and volume of the loan portfolio including the terms of the loans; (4) the experience, ability,
and depth of the lending management and other relevant staff; (5) the volume and severity of past due and adversely classified
loans and the volume of nonperforming loans; (6) the quality of our loan review system and (7) the value of underlying collateral
for collateralized loans. Additional factors include the existence and effect of any concentrations of credit, and changes in
the level of such concentrations and the effect of external factors such as competition and legal and regulatory requirements
on the level of estimated credit losses in the existing portfolio. Such factors are used to adjust the historical probabilities
of default and severity of loss so that they reflect management expectation of future conditions based on a reasonable and supportable
forecast. The Company uses regression analysis of historical internal and peer data to determine which variables are best suited
to be economic variables utilized when modeling lifetime probability of default and loss given default. This analysis also determines
how expected probability of default and loss given default will react to forecasted levels of the economic variables.
For
all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts
back to a historical loss rate over four quarters on a straight-line basis. Other internal and external indicators of economic
forecasts are also considered by management when developing the forecast metrics.
The
company uses a WARM method to estimate the ACL for the consumer loan segment. Under this method, the historical average annual
charge-off rate is applied to the weighted average remaining maturity of the loan portfolio, currently calculated at 2.5 years.
This calculation is adjusted based on additional factors that include (1) lending policies and procedures; (2) international,
national, regional and local economic business conditions and developments that affect the collectability of the portfolio; (3)
the nature and volume of the loan portfolio including the terms of the loans; (4) the experience, ability, and depth of the lending
management and other relevant staff; (5) the volume and severity of past due and adversely classified loans and the volume of
nonperforming loans; (6) the quality of our loan review system and (7) the value of underlying collateral for collateralized loans.
Individually
evaluated financial assets
For
a loan that does not share risk characteristics with other loans, expected credit loss is measured based on net realizable value,
that is, the difference between the discounted value of the expected future cash flows, based on the original effective interest
rate, and the amortized cost basis of the loan. For these loans, we recognize expected credit loss equal to the amount by which
the net realizable value of the loan is less than the amortized cost basis of the loan (which is net of previous charge-offs and
deferred loan fees and costs), except when the loan is collateral dependent, that is, when the borrower is experiencing financial
difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In these cases,
expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral.
The fair value of the collateral is adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent
on the sale (rather than only on the operation) of the collateral.
F- 13
Allowance
for credit losses on off-balance sheet credit exposures, including unfunded loan commitments
The
Company maintains a separate allowance for credit losses from off-balance-sheet credit exposures, including unfunded loan commitments,
which is included in other liabilities on the balance sheet. Management estimates the amount of expected losses by calculating
a commitment usage factor over the contractual period for exposures that are not unconditionally cancellable by the Company and
applying the loss factors used in the ACL methodology to the results of the usage calculation to estimate the liability for credit
losses related to unfunded commitments for each loan type. No credit loss estimate is reported for outstanding off-balance-sheet
credit exposures that are unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit
exposures is adjusted as credit loss expense. Categories of off-balance sheet credit exposures correspond to the loan portfolio
segments described above. Management evaluates the need for a reserve on unfunded loan commitments in a manner consistent with
loans held for investment.
Bank-owned
Life Insurance . Bank-owned life insurance policies are reflected on the consolidated balance sheets at cash surrender value.
Changes in the net cash surrender value of the policies, as well as insurance proceeds received in excess of carrying value, are
reflected in non-interest income on the consolidated statements of net income and are not subject to income taxes.
Transfers
and Servicing of Financial Assets . Transfers of financial assets are accounted for as sales, when control over the assets
has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from
us, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge
or exchange the transferred assets, and (3) we do not maintain effective control over the transferred assets through an agreement
to repurchase them before their maturity.
Premises
and Equipment . Land is carried at cost. Buildings, furniture and equipment are stated at cost, less accumulated depreciation
and amortization, computed on the straight-line method over the estimated useful lives of the assets, or the expected lease term,
if shorter. Expected terms include lease option periods to the extent that the exercise of such options is reasonably assured.
The estimated useful lives of the assets are as follows:
The estimated useful lives of the assets are as follows:
Years
Buildings
39
Leasehold
Improvements
5 - 20
Furniture
and Equipment
3 - 7
The
cost of maintenance and repairs is charged to expense when incurred. Major expenditures for betterments are capitalized and depreciated.
Other
Real Estate Owned . Other real estate owned (“OREO”) represents property acquired through foreclosure or deeded
to us in lieu of foreclosure. OREO is initially recorded at the estimated fair value of the real estate acquired, net of estimated
selling costs, establishing a new cost basis. Initial write-downs are charged to the allowance for credit losses at the time the
loan is transferred to OREO. Subsequent valuations are periodically performed by management and the carrying value is adjusted
by a charge to expense to reflect any subsequent declines in the estimated fair value. Operating costs associated with OREO are
expensed as incurred.
Servicing .
The Company services mortgage loans for others. Mortgage servicing assets are recognized as separate assets at fair value when
rights are acquired through purchase or retained through the sale of financial assets. Fair value is based on a valuation model
that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that
market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial
earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. Capitalized servicing rights
are reported in other assets and are amortized into service charges and fee income in proportion to, and over the period of, the
estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated for impairment based
upon the fair value of the rights as compared to the amortized cost. Impairment is determined by stratifying rights by predominant
risk characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance
for an individual stratum, to the extent that the fair value is less than the capitalized amount for the stratum. Changes in the
valuation allowance are reported in service charges and fee income.
F- 14
Servicing
fee income is recorded for fees earned for servicing loans, which is included in service charges and fee income. The fees are
based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned.
Impairment
of Long-lived Assets . Long-lived assets, including premises and equipment and certain identifiable intangible assets that
are held and used by the Company, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying
amount of an asset may not be recoverable. If the asset is determined to be impaired, it is written down to its estimated fair
value through a charge to earnings.
Goodwill
is measured as the excess of the cost of a business combination over the sum of the amounts assigned to identifiable intangible
assets acquired less liabilities assumed. Goodwill is not amortized but rather assessed for impairment annually or more frequently
if circumstances warrant.
Management
has the option of first assessing qualitative factors, such as events and circumstances, to determine whether it is more likely
than not, meaning a likelihood of more than 50%, the value of a reporting unit is less than its carrying amount. If, after considering
all relevant events and circumstances, management determines it is not more likely than not the fair value of a reporting unit
is less than its carrying amount, then performing an impairment test is unnecessary.
Retirement
Plans and Employee Benefits . The Company maintains a tax-qualified defined contribution plan through a third party provider
(the “401(k) Plan”) that provides for deferral of federal and state income taxes on employee contributions allowed
under Section 401(k) of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). Participants
may make pre-tax salary deferrals to the plan not to exceed the annual IRS limits. Effective January 1, 2023, the Company converted
to a Safe Harbor 401(k) Plan. In addition to salary deferrals, the Company will match up to 100 % of the first 4 % of the participant’s
eligible compensation (for a total maximum employer matching contribution of 4 % of a participant’s eligible compensation).
In addition, on an annual basis, the Company may make a discretionary profit share contribution to each participant.
Share-based
Compensation Plans . We measure and recognize compensation cost relating to share-based payment transactions based on the grant-date
fair value of the equity instruments issued. Share-based compensation is recognized over the period the employee is required to
provide services for the award. Reductions in compensation expense associated with forfeited options are estimated at the date
of grant, and this estimated forfeiture rate is adjusted based on actual forfeiture experience. We use a binomial option-pricing
model to determine the fair value of the stock options granted.
Employee
Stock Ownership Plan . Compensation expense for the Employee Stock Ownership Plan (“ESOP”) is recorded at an amount
equal to the shares allocated by the ESOP multiplied by the average fair market value of the shares during the period. We recognize
compensation expense ratably over the year based upon our estimate of the number of shares expected to be allocated by the ESOP.
Unearned compensation applicable to the ESOP is reflected as a reduction of shareholders’ equity in the consolidated balance
sheets. The difference between the average fair market value and the cost of the shares allocated by the ESOP is recorded as an
adjustment to additional paid-in capital.
Leases .
The Company determines if an arrangement is a lease at inception. Operating leases are included within other assets and other
liabilities in our consolidated balance sheets. Right-of-use (“ROU”) assets represent our right to use an underlying
asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating
lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease
term. As our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available
at commencement date in determining the present value of lease payments. Our lease terms may include options to extend or terminate
the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a
straight-line basis over the lease term.
Advertising
Costs . Advertising costs are accounted for using the accrual basis of accounting.
F- 15
Income
Taxes . We use the asset and liability method for income tax accounting, whereby, deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates applied
to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A
valuation allowance related to deferred tax assets is established when, in the judgment of management, it is more likely than
not that all or a portion of such deferred tax assets will not be realized based on the available evidence including historical
and projected taxable income. We do not have any uncertain tax positions at December 31, 2024 that require accrual or disclosure.
We record interest and penalties as part of income tax expense.
Earnings
per Share . Basic earnings per share represents income available to common shareholders divided by the weighted-average number
of common shares outstanding during the period. If rights to dividends on unvested awards are non-forfeitable, these unvested
awards are considered outstanding in the computation of basic earnings per share. Diluted earnings per share reflect additional
common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment
to income that would result from the assumed issuance. Potential common shares that may be issued by us relate to stock options
and certain performance-based restricted stock awards and are determined using the treasury stock method. Unallocated ESOP shares
are not deemed outstanding for earnings per share calculations. There were no anti-dilutive shares outstanding during the years
ended December 31, 2024, 2023 and 2022.
Earnings
per common share for the years ended December 31, 2024, 2023 and 2022 have been computed based on the following:
Years Ended December 31,
2024
2023
2022
(Dollars and shares in thousands)
Net income applicable to common stock
$ 11,666
$ 15,068
$ 25,887
Average number of common shares issued
21,345
22,037
22,451
Less: Average unallocated ESOP Shares
( 264 )
( 338 )
( 415 )
Less: Average unvested performance-based equity incentive plan shares
( 181 )
( 163 )
( 156 )
Average number of common shares outstanding used to calculate basic earnings per common
share
20,900
21,536
21,880
Effect of dilutive performance-based equity incentive plan shares
116
74
41
Effect of dilutive stock options
—
—
17
Average number of common shares
outstanding used to calculate diluted earnings per common share
21,016
21,610
21,938
Net income per common share:
Basic earnings per share
$ 0.56
$ 0.70
$ 1.18
Diluted earnings per share
$ 0.56
$ 0.70
$ 1.18
Comprehensive
Income (Loss) .
Accounting
principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes
in assets and liabilities are reported as a separate component of the equity section of the balance sheet, such items, along with
net income, are components of comprehensive income (loss).
F- 16
The
components of accumulated other comprehensive loss, included in shareholders’ equity, are as follows:
December 31, 2024
December 31, 2023
(Dollars in thousands)
Net unrealized losses on securities available-for-sale
$ ( 31,236 )
$ ( 29,166 )
Tax effect
7,962
7,422
Net-of-tax amount
( 23,274 )
( 21,744 )
Accumulated other comprehensive loss
$ ( 23,274 )
$ ( 21,744 )
Recent
Accounting Pronouncements .
In
November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
2023-07, Segment Reporting – Improvements to Reportable Segment Disclosures (Topic 280), which expands segment disclosure
requirements for public entities to require disclosure of significant segment expenses and other segment items on an annual and
interim basis. It also requires companies to provide in interim periods all disclosures about a reportable segment’s profit
or loss and assets that are currently required annually. This ASU, as amended, became effective for the Company in the consolidated
financial statements for the year ended December 31, 2024 (see Note 18 – Segment) and did not have a material impact on
the Company’s consolidated financial statements. In addition, this ASU, as amended, will be effective for interim periods
beginning in 2025 and is not expected to have a material impact on the Company’s consolidated financial statements.
In
December 2023, the FASB issued ASU 2023-09, Income Taxes—Improvements to Income Tax Disclosures (Topic 740), which
requires entities to disclose specific categories in the rate reconciliation and provide additional information for reconciling
items that meet a quantitative threshold. On an annual basis, entities must disclose: (1) the amount of income taxes paid, net
of refunds, disaggregated by federal, state, and foreign; and (2) the amount of income taxes paid, net of refunds, disaggregated
by individual jurisdictions in which income taxes paid, net of refunds received, for amounts equal to or greater than 5% of total
income taxes paid. Further, the amendments also require entities to disclose: (1) income or loss from continued operations before
income tax expense (or benefit) disaggregated between domestic and foreign sources; and (2) income or loss from continued operations
disaggregated by federal, state, and foreign sources. This ASU, as amended, is effective for the Company in fiscal years beginning
after December 15, 2024 and is not expected to have a material impact on the Company’s consolidated financial statements.
In
November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation
Disclosures – Disaggregation of Income Statement Expenses (Subtopic 220-40). ASU 2024-03 requires disaggregated disclosure
of income statement expenses for public business entities. ASU 2024-03 requires new financial statement disclosures in tabular
form, disaggregating information about prescribed categories underlying any relevant income statement expense caption. The prescribed
categories include, among other things, employee compensation, depreciation, and intangible asset amortization. Additionally,
entities must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of
selling expenses. This ASU is effective for the Company, on a prospective basis, for annual reporting periods beginning after
December 15, 2026 and interim reporting periods within annual reporting periods beginning after December 15, 2027 and is not expected
to have a material impact on the Company’s consolidated financial statements.
F- 17
2. INVESTMENT
SECURITIES
The
following tables summarize the amortized cost and fair value of securities available-for-sale and held-to-maturity at December
31, 2024 and December 31, 2023 , and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other
comprehensive loss on securities available-for-sale. The Company did not record an allowance for credit losses on its securities
held-to-maturity portfolio as of December 31, 2024 and December 31, 2023.
December 31, 2024
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
(Dollars in thousands)
Securities available-for-sale:
Debt securities:
Government-sponsored enterprise obligations
$ 19,424
$ —
$ ( 2,966 )
$ 16,458
Corporate bonds
5,000
—
( 390 )
4,610
Total debt securities
24,424
—
( 3,356 )
21,068
Mortgage-backed securities:
Government-sponsored mortgage-backed securities
161,313
—
( 26,535 )
134,778
U.S. government guaranteed mortgage-backed securities
6,203
—
( 1,345 )
4,858
Total mortgage-backed securities
167,516
—
( 27,880 )
139,636
Total securities available-for-sale
191,940
—
( 31,236 )
160,704
Securities held-to-maturity:
Debt securities:
U.S. Treasury securities
5,002
—
( 275 )
4,727
U.S. government guaranteed obligations
1,064
—
( 3 )
1,061
Total debt securities
6,066
—
( 278 )
5,788
Mortgage-backed securities:
Government-sponsored mortgage-backed securities
198,970
13
( 39,165 )
159,818
Total mortgage-backed securities
198,970
13
( 39,165 )
159,818
Total securities held-to-maturity
205,036
13
( 39,443 )
165,606
Total
$ 396,976
$ 13
$ ( 70,679 )
$ 326,310
December 31, 2023
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
(Dollars in thousands)
Securities available-for-sale:
Debt securities:
Government-sponsored enterprise obligations
$ 14,924
$ —
$ ( 2,898 )
$ 12,026
State and municipal bonds
135
—
—
135
Corporate bonds
8,000
—
( 1,038 )
6,962
Total debt securities
23,059
—
( 3,936 )
19,123
Mortgage-backed securities:
Government-sponsored mortgage-backed securities
136,533
—
( 23,976 )
112,557
U.S. government guaranteed mortgage-backed securities
6,689
—
( 1,254 )
5,435
Total mortgage-backed securities
143,222
—
( 25,230 )
117,992
Total securities available-for-sale
166,281
—
( 29,166 )
137,115
Securities held-to-maturity:
Debt securities:
U.S. Treasury securities
9,995
—
( 545 )
9,450
Total debt securities
9,995
—
( 545 )
9,450
Mortgage-backed securities:
Government-sponsored mortgage-backed securities
213,375
107
( 35,240 )
178,242
Total mortgage-backed securities
213,375
107
( 35,240 )
178,242
Total securities held-to-maturity
223,370
107
( 35,785 )
187,692
Total
$ 389,651
$ 107
$ ( 64,951 )
$ 324,807
F- 18
The
following table presents the unrealized gains (losses) recognized on marketable equity securities for the years indicated:
Years Ended December 31,
2024
2023
2022
(Dollars in thousands)
Net gains (losses) recognized during the year on marketable equity securities
$ 13
$ ( 1 )
$ ( 717 )
Net losses recognized during the year on equity securities sold during the year
—
—
1,021
Unrealized gain (loss) recognized during the year on marketable equity securities still held at year end
$ 13
$ ( 1 )
$ 304
During
the second quarter of 2023, $ 6.3 million in marketable equity securities was redeemed. As the marketable equity securities portfolio
was marked to market through income monthly, the fund liquidation resulted in no gain or loss to the income statement. At December
31, 2024 and 2023, the balance of marketable equity securities was $ 397,000 and $ 196,000 .
At
December 31, 2024, U.S. Treasury securities with a fair value of $ 4.7 million, government-sponsored enterprise obligations with
a fair value of $ 7.9 million and mortgage-backed securities with a fair value of $ 157.4 million were pledged to secure public
deposits and for other purposes as required or permitted by law. The securities collateralizing public deposits are subject to
fluctuations in fair value. We monitor the fair value of the collateral on a periodic basis, and pledge additional collateral
if necessary based on changes in fair value of collateral or the balances of such deposits.
The
amortized cost and fair value of securities available-for-sale and held-to-maturity at December 31, 2024, by final maturity, are
shown below. Actual maturities may differ from contractual maturities because certain issuers have the right to call or prepay
obligations.
Available-for-Sale
Held-to-Maturity
Amortized Cost
Fair Value
Amortized Cost
Fair Value
(Dollars in thousands)
Debt securities:
Due after one year through five years
$ —
$ —
$ 5,002
$ 4,727
Due after five years through ten years
22,427
19,076
—
—
Due after ten years
1,997
1,992
1,064
1,061
Total debt securities
$ 24,424
$ 21,068
$ 6,066
$ 5,788
F- 19
Available-for-Sale
Held-to-Maturity
Amortized Cost
Fair Value
Amortized Cost
Fair Value
(Dollars in thousands)
Mortgage-backed securities:
Due after one year through five years
$ 843
$ 820
$ —
$ —
Due after five years through ten years
2,807
2,749
2,524
2,397
Due after ten years
163,866
136,067
196,446
157,421
Total mortgage-backed securities
167,516
139,636
198,970
159,818
Total securities
$ 191,940
$ 160,704
$ 205,036
$ 165,606
Gross
realized losses on sales of securities available-for-sale for the year ended December 31, 2022 were $ 4,000 . There were no gross
realized gains or losses on sales of securities available-for-sale for the years ended December 31, 2024 and 2023.
Proceeds
from the sales of securities available-for-sale totaled $ 20,000 for the year ended December 31, 2022. There were no sales of securities
for the years ended December 31, 2024 and 2023.
Accrued
interest receivable on securities available-for-sale guaranteed by government agencies totaled $ 472,000 at December 31, 2024 and
$ 333,000 at December 31, 2023, and is excluded from the estimate of credit losses. Accrued interest receivable on debt securities
available-for-sale not guaranteed by government agencies totaled $ 123,000 at December 31, 2024 and $ 178,000 at December 31, 2023,
and is excluded from the estimate of credit losses. There were no allowances for credit losses established on debt securities
available-for-sale during the years ended December 31, 2024 and 2023.
At
December 31, 2024 there was one available-for-sale corporate bond that was rated below investment grade by one or more ratings
agencies, while at December 31, 2023, there were two available-for-sale corporate bonds that were rated below investment grade
by one or more ratings agencies. The Company reviewed the financial strength of the corporate bond rated below investment grade
at December 31, 2024 and has concluded that the amortized cost remains supported by the expected future cash flows of the securities.
Accrued
interest receivable on securities held-to-maturity totaled $ 430,000 at December 31, 2024 and $ 454,000 at December 31, 2023, and
is excluded from the estimate of credit losses. There were no allowances for credit losses established on securities held-to-maturity
securities during the years ended December 31, 2024 and 2023.
The
following tables summarize the gross unrealized losses and fair value of the Company’s securities available-for-sale and
held-to-maturity, segregated by the duration of their continuous unrealized loss positions at December 31, 2024 and 2023:
December 31, 2024
Less Than Twelve Months
Over Twelve Months
Number of Securities
Fair Value
Gross Unrealized Loss
Depreciation from Amortized Cost Basis (%)
Number of Securities
Fair Value
Gross Unrealized Loss
Depreciation from Amortized Cost Basis (%)
(Dollars in thousands)
Securities available-for-sale:
Government-sponsored mortgage-backed securities
9
$ 33,145
$ 584
1.7 %
70
$ 99,529
$ 25,951
20.7 %
U.S. government guaranteed mortgage-backed securities
—
—
—
—
9
4,858
1,345
21.7
Government-sponsored enterprise obligations
3
4,452
19
0.4
3
11,988
2,947
19.7
Corporate bonds
—
—
—
—
2
4,610
390
7.8
Total securities available-for-sale
12
37,597
603
84
120,985
30,633
Securities held-to-maturity:
U.S. Treasury securities
—
—
—
— %
1
4,727
275
5.5 %
U.S. government guaranteed obligations
1
1,061
3
0.3
—
—
—
—
Government-sponsored mortgage-backed securities
4
9,187
127
1.4
37
148,992
39,038
20.8
Total securities held-to-maturity
5
10,248
130
38
153,719
39,313
Total securities
17
$ 47,845
$ 733
122
$ 274,704
$ 69,946
F- 20
December 31, 2023
Less Than Twelve Months
Over Twelve Months
Number of Securities
Fair Value
Gross Unrealized Loss
Depreciation from Amortized Cost Basis (%)
Number of Securities
Fair Value
Gross Unrealized Loss
Depreciation from Amortized Cost Basis (%)
(Dollars in thousands)
Securities available-for-sale:
Government-sponsored mortgage-backed securities
—
$ —
$ —
— %
70
$ 112,557
$ 23,976
17.6 %
U.S. government guaranteed mortgage-backed securities
—
—
—
—
9
5,435
1,254
18.7
Government-sponsored enterprise obligations
—
—
—
—
3
12,026
2,898
19.4
Corporate bonds
—
—
—
—
3
6,962
1,038
13.0
Total securities available-for-sale
—
—
—
85
136,980
29,166
Securities held-to-maturity:
U.S. Treasury securities
—
—
—
— %
2
9,450
545
5.5 %
Government-sponsored mortgage-backed securities
4
7,097
56
0.8
36
164,395
35,184
17.6
Total securities held-to-maturity
4
7,097
56
38
173,845
35,729
Total securities
4
$ 7,097
$ 56
123
$ 310,825
$ 64,895
The
Company expects to recover its amortized cost basis on all securities in its available-for-sale and held-to-maturity portfolios.
Furthermore, the Company does not intend to sell, nor does it anticipate that it will be required to sell any of its securities
in an unrealized loss position as of December 31, 2024, prior to this anticipated recovery. The decline in fair value on its available-for-sale
and held-to-maturity portfolios is largely due to changes in interest rates and other market conditions and not due to credit
quality issues. The issuers continue to make timely principal and interest payments on the securities and the fair value is expected
to recover as the securities approach maturity. The Company’s ability and intent to hold these securities until recovery
is supported by the Company’s stable capital and liquidity positions as well as its historically low portfolio turnover.
The following description provides the number of investment positions in an unrealized loss position:
At
December 31, 2024, the Company reported unrealized losses on the securities available-for-sale portfolio of $ 31.2 million, or
16.2 % of the amortized cost basis of the securities available-for-sale, compared to unrealized losses of $ 29.2 million, or 17.5 %
of the amortized cost basis of the securities available-for-sale at December 31, 2023. At December 31, 2024, there were 96 securities
available-for-sale in which the fair value was less than the amortized cost, compared to 85 securities available-for-sale at December
31, 2023.
At
December 31, 2024, the Company reported unrealized losses on the securities held-to-maturity portfolio of $ 39.4 million, or 19.2 %,
of the amortized cost basis of the securities held-to-maturity portfolio, compared to $ 35.7 million, or 16.0 % of the amortized
cost basis of the securities held-to-maturity at December 31, 2023. At December 31, 2024, there 43 securities held-to-maturity
in which the fair value was less than the amortized cost, compared to 42 securities held-to-maturity at December 31, 2023.
F- 21
3. LOANS
AND ALLOWANCE FOR CREDIT LOSSES
The
following table presents the summary of the loan portfolio by the major classification of the loan at the periods indicated:
December 31,
December 31,
2024
2023
(Dollars in thousands)
Commercial real estate:
Non-owner occupied
$ 880,828
$ 881,643
Owner occupied
194,904
198,108
Total commercial real estate
1,075,732
1,079,751
Residential real estate:
Residential one-to-four family
653,802
612,315
Home equity
121,857
109,839
Total residential real estate
775,659
722,154
Commercial and industrial
211,656
217,447
Consumer
4,391
5,472
Total gross loans
2,067,438
2,024,824
Plus: Unearned premiums and deferred loan fees and costs, net
2,751
2,493
Less: Allowance for credit losses
( 19,529 )
( 20,267 )
Net loans
$ 2,050,660
$ 2,007,050
Lending
activities primarily consist of commercial real estate loans, commercial and industrial loans, residential real estate loans,
and to a lesser degree, consumer loans.
Loans
Pledged as Collateral.
At
December 31, 2024 and December 31, 2023, the carrying value of eligible loans pledged as collateral to support borrowing capacity
at the FHLB were $ 906 .0 million and $ 941.2 million, respectively. The outstanding balance of FHLB advances was $ 98 .0 million and
$ 40.6 million at December 31, 2024 and December 31, 2023, respectively.
At
December 31, 2024, the carrying value of eligible loans pledged as collateral to support borrowing capacity at the Federal Reserve
Bank (“FRB”) was $ 377 .0 million. There were no loans pledged to secure borrowing capacity at the FRB at December 31,
2023. There were no funds borrowed from the FRB backed by loans outstanding or securities pledged at December 31, 2024 or December
31, 2023.
Loans
Serviced for Others.
The
Company has transferred a portion of its originated commercial loans to participating lenders. The amounts transferred have been
accounted for as sales and are therefore not included in our accompanying consolidated balance sheets. We continue to service
the loans on behalf of the participating lenders. We share with participating lenders, on a pro-rata basis, any gains or losses
that may result from a borrower’s lack of compliance with contractual terms of the loan. At December 31, 2024 and December
31, 2023, the Company was servicing commercial loans participated out to various other institutions totaling $ 65.3 million and
$ 65 .0 million, respectively.
Residential
real estate mortgages are originated by the Company both for its portfolio and for sale into the secondary market. The Company
may sell its loans to institutional investors such as the FHLMC. Under loan sale and servicing agreements with the investor, the
Company generally continues to service the residential real estate mortgages. The Company pays the investor an agreed upon rate
on the loan, which is less than the interest rate received from the borrower. The Company retains the difference as a fee for
servicing the residential real estate mortgages. The Company capitalizes mortgage servicing rights at their fair value upon sale
of the related loans, amortizes the asset over the estimated life of the serviced loan, and periodically assesses the asset for
impairment. The significant assumptions used by a third party to estimate the fair value of capitalized servicing rights at December
31, 2024, include weighted average prepayment speed for the portfolio using the Public Securities Association Standard Prepayment
Model ( 141 PSA), average internal rate of return ( 10.01 %), weighted average servicing fee ( 0.25 %), and average cost to service
loans ($ 83.31 per loan). The estimated fair value of capitalized servicing rights may vary significantly in subsequent periods
primarily due to changing market interest rates, and their effect on prepayment speeds and discount rates. For the year ended
December 31, 2024, the Company sold $ 20.1 million in residential real estate mortgages with servicing retained and recorded gains
on the sale of mortgages of $ 235,000 within non-interest income. There were no sales of residential real estate mortgages to the
secondary market during the year ended December 31, 2023.
F- 22
At
December 31, 2024 and December 31, 2023, the Company was servicing residential mortgage loans owned by investors totaling $ 84.8
million and $ 72.7 million, respectively. Servicing fee income of $ 189,000 and $ 191,000 was recorded for the years ended December
31, 2024 and 2023, respectively, and is included in service charges and fees on the consolidated statements of net income.
A
summary of the activity in the balances of mortgage servicing rights follows:
Years Ended December 31,
2024
2023
(Dollars in thousands)
Balance at the beginning of year:
$ 422
$ 550
Capitalized mortgage servicing rights
114
—
Amortization
( 100 )
( 128 )
Balance at the end of year
$ 436
$ 422
Fair value at the end of year
$ 826
$ 724
Loans
are recorded at the principal amount outstanding, adjusted for charge-offs, unearned premiums and deferred loan fees and costs.
Interest on loans is calculated using the effective yield method on daily balances of the principal amount outstanding and is
credited to income on the accrual basis to the extent it is deemed collectable. Our general policy is to discontinue the accrual
of interest when principal or interest payments are delinquent 90 days or more based on the contractual terms of the loan, or
earlier if there are concerns regarding the collectability of the loan. Any unpaid amounts previously accrued on these loans are
reversed from income. Subsequent cash receipts are applied to the outstanding principal balance or to interest income if, in the
judgment of management, collection of the principal balance is not in question. Loans are returned to accrual status when they
become current as to both principal and interest and perform in accordance with contractual terms for a period of at least six
months, reducing the concern as to the collectability of principal and interest. Loan fees and certain direct loan origination
costs are deferred, and the net fee or cost is recognized as an adjustment to interest income over the estimated average lives
of the related loans.
Allowance
for Credit Losses.
The
allowance for credit losses is an estimate of expected losses inherent within the Company’s existing loans held for investment
portfolio. The allowance for credit losses for loans held for investment, as reported in our consolidated balance sheet, is adjusted
by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries. Accrued
interest receivable on loans held for investment was $ 7.4 million at December 31, 2024 and $ 7.5 million at December 31, 2023 and
is excluded from the estimate of credit losses.
F- 23
An
analysis of changes in the allowance for credit losses for loans and off-balance sheet commitments by segment for the years ended
December 31, 2024 and 2023 is as follows:
Commercial Real Estate
Residential Real Estate
Commercial and Industrial
Consumer
Unallocated
Total
(Dollars in thousands)
Allowance for credit losses for loans
Balance at December 31, 2023
$ 15,141
$ 2,548
$ 2,537
$ 41
$ —
$ 20,267
Provision for (reversal of) for credit losses
( 1,670 )
761
( 212 )
296
—
( 825 )
Charge-offs
( 46 )
( 185 )
( 65 )
( 228 )
—
( 524 )
Recoveries
252
32
217
110
—
611
Balance at December 31, 2024
$ 13,677
$ 3,156
$ 2,477
$ 219
$ —
$ 19,529
Balance at December 31, 2022
$ 12,199
$ 4,312
$ 3,160
$ 245
$ 15
$ 19,931
Cumulative effect change in accounting principle
3,989
( 2,518 )
( 75 )
( 199 )
( 15 )
1,182
Adjusted beginning balance
16,188
1,794
3,085
46
—
21,113
Provision (reversal) for credit losses
( 292 )
728
665
92
—
1,193
Charge-offs
( 764 )
—
( 1,561 )
( 185 )
—
( 2,510 )
Recoveries
9
26
348
88
471
Balance at December 31, 2023
$ 15,141
$ 2,548
$ 2,537
$ 41
$ —
$ 20,267
The
following table presents information pertaining to the allowance for credit losses by segment Pre-ASC 326 CECL adoption for the
year ended December 31, 2022:
Commercial Real Estate
Residential Real Estate
Commercial and Industrial
Consumer
Unallocated
Total
(Dollars in thousands)
Balance at December 31, 2021
$ 12,970
$ 3,964
$ 2,643
$ 197
$ 13
$ 19,787
Provision for (reversal of) for credit losses
( 434 )
344
586
202
2
700
Charge-offs
( 337 )
( 28 )
( 92 )
( 216 )
—
( 673 )
Recoveries
—
32
23
62
—
117
Balance at December 31, 2022
$ 12,199
$ 4,312
$ 3,160
$ 245
$ 15
$ 19,931
Commercial Real Estate
Residential Real Estate
Commercial and Industrial
Consumer
Unallocated
Total
(Dollars in thousands)
Allowance for credit losses for off-balance sheet exposures
Balance at December 31, 2023
$ 375
$ 163
$ 59
$ —
$ —
$ 597
Provision (reversal) for credit losses
81
93
( 14 )
—
—
160
Balance at December 31, 2024
$ 456
$ 256
$ 45
$ —
$ —
$ 757
Balance at December 31, 2022
$ —
$ —
$ —
$ —
$ —
$ —
Cumulative effect of change in accounting principle
611
267
40
—
—
918
Reversal of credit losses
( 236 )
( 104 )
19
—
—
( 321 )
Balance at December 31, 2023
$ 375
$ 163
$ 59
$ —
$ —
$ 597
There
was no allowance for credit losses for off-balance sheet exposures for the year ended December 31, 2022.
F- 24
During
the year ended December 31, 2024, the Company recorded a reversal of credit losses of $665,000 , compared to a provision for credit
losses of $ 872,000 during the year ended December 31, 2023. The $665,000 reversal of credit losses during the year ended December
31, 2024 was comprised of an $825,000 reversal of credit losses on loans, which was offset by a $ 160,000 reserve on unfunded loan
commitments related to the impact of higher unfunded loan commitments for the period.
During
the year ended December 31, 2023, the Company recorded a provision for credit losses of $ 872,000 , comprised of a $1.2 million
provision for loan losses, partially offset by a $321,000 reversal of reserves on unfunded loan commitments primarily related
to the impact of lower unfunded loan commitments.
The
provision for or reversal of credit losses was determined by a number of factors: the continued stable credit performance of the
Company’s loan portfolio, changes in the loan portfolio mix and management’s consideration of existing economic conditions
and the economic outlook from the Federal Reserve’s actions to control inflation. Management continues to monitor macroeconomic
variables related to increasing interest rates, inflation and the concerns of an economic downturn, and believes it is appropriately
reserved for the current economic environment and supportable forecast period.
Past
Due and Nonperforming Loans.
The
following tables present an age analysis of past due loans as of the dates indicated:
30 – 59 Days Past Due
60 – 89 Days Past Due
90 Days or More Past Due
Total
Past
Due Loans
Total
Current
Loans
Total
Loans
Nonperforming
Loans
(Dollars in thousands)
December 31, 2024
Commercial real estate:
Non-owner occupied
$ 285
$ —
$ —
$ 285
$ 880,543
$ 880,828
$ —
Owner occupied
—
—
—
—
194,904
194,904
330
Total
285
—
—
285
1,075,447
1,075,732
330
Residential real estate:
Residential one-to-four family
1,747
569
983
3,299
650,503
653,802
3,965
Home equity
810
213
317
1,340
120,517
121,857
408
Total
2,557
782
1,300
4,639
771,020
775,659
4,373
Commercial and industrial
60
—
1
61
211,595
211,656
673
Consumer
10
—
—
10
4,381
4,391
5
Total loans
$ 2,912
$ 782
$ 1,301
$ 4,995
$ 2,062,443
$ 2,067,438
$ 5,381
30 – 59 Days Past Due
60 – 89 Days Past Due
90 Days or More Past Due
Total
Past
Due Loans
Total
Current
Loans
Total
Loans
Nonperforming
Loans
(Dollars in thousands)
December 31, 2023
Commercial real estate:
Non-owner occupied
$ —
$ 647
$ 236
$ 883
$ 880,760
$ 881,643
$ 1,107
Owner occupied
272
—
167
439
197,669
198,108
240
Total
272
647
403
1,322
1,078,429
1,079,751
1,347
Residential real estate:
Residential one-to-four family
2,354
934
881
4,169
608,146
612,315
4,739
Home equity
263
112
102
477
109,362
109,839
109
Total
2,617
1,046
983
4,646
717,508
722,154
4,848
Commercial and industrial
20
—
8
28
217,419
217,447
218
Consumer
3
—
—
3
5,469
5,472
8
Total loans
$ 2,912
$ 1,693
$ 1,394
$ 5,999
$ 2,018,825
$ 2,024,824
$ 6,421
F- 25
At
December 31, 2024 and December 31, 2023, total past due loans totaled $ 5.0 million, or 0.24 % of total loans, and $ 6.0 million,
or 0.30 % of total loans, respectively.
Nonperforming
Loans.
Accrual
of interest on loans is generally discontinued when contractual payment of principal or interest becomes past due 90 days or,
if in management’s judgment, reasonable doubt exists as to the full timely collection of interest. Exceptions may be made
if the loan has matured and is in the process of renewal or is well-secured and in the process of collection. When a loan is placed
on nonperforming status, interest accruals cease and uncollected accrued interest is reversed and charged against current interest
income. Interest payments on nonperforming loans are generally applied to principal. If collection of the principal is reasonably
assured, interest payments are recognized as income on the cash basis. Loans are generally returned to accrual status when principal
and interest payments are current, full collectability of principal and interest is reasonably assured and a consistent record
of at least six consecutive months of performance has been achieved.
The
following table is a summary of the Company’s nonperforming loans by major categories at December 31, 2024 and December
31, 2023:
As of December 31, 2024
For the Year Ended December 31, 2024
Nonperforming Loans with Allowance for Credit Loss
Nonperforming Loans Without Allowance for Credit Loss
Total
Nonperforming
Loans
Accrued Interest Receivable Reversed from Income
(Dollars in thousands)
Commercial real estate:
Non-owner occupied
$ —
$ —
$ —
$ —
Owner occupied
—
330
330
—
Total
—
330
330
—
Residential real estate:
Residential one-to-four family
—
3,965
3,965
192
Home equity
—
408
408
30
Total
4,373
4,373
222
Commercial and industrial
—
673
673
151
Consumer
—
5
5
—
Total loans
$ —
$ 5,381
$ 5,381
$ 373
As of December 31, 2023
For the Year Ended December 31, 2023
Nonperforming Loans with Allowance for Credit Loss
Nonperforming Loans Without Allowance for Credit Loss
Total
Nonperforming
Loans
Accrued Interest Receivable Reversed from Income
(Dollars in thousands)
Commercial real estate:
Non-owner occupied
$ —
$ 1,107
$ 1,107
$ 44
Owner occupied
—
240
240
23
Total
—
1,347
1,347
67
Residential real estate:
Residential one-to-four family
—
4,739
4,739
182
Home equity
—
109
109
10
Total
4,848
4,848
192
Commercial and industrial
—
218
218
159
Consumer
—
8
8
—
Total loans
$ —
$ 6,421
$ 6,421
$ 418
F- 26
At
December 31, 2024 and December 31, 2023, nonperforming loans totaled $ 5.4 million, or 0.26 % of total loans and $ 6.4 million, or
0.32 % of total loans, respectively. The Company did not recognize any interest income on nonperforming loans for the years ended
December 31, 2024 and 2023. At December 31, 2024 and December 31, 2023, there were no commitments to lend additional funds to
any borrower on nonperforming status. At December 31, 2024 and December 31, 2023, there were no loans 90 or more days past due
and still accruing interest. There was no other real estate owned at December 31, 2024 or December 31, 2023.
Individually
Evaluated Collateral Dependent Loans.
Loans
that do not share similar risk characteristics with loans that are pooled into portfolio segments are individually evaluated.
A loan is considered collateral dependent when, based on current information and events, the borrower is experiencing financial
difficulty and repayment, both principal and interest, is expected to be provided substantially through the operation or sale
of the collateral. Loans that are rated Substandard, have a loan-to-value above 85% or have demonstrated a specific weakness (e.g.,
slow payment history, industry weakness, or other clear credit deterioration) may be considered for individual evaluation if they
are determined not to share similar risk characteristics within the segment. Individually evaluated assets will be measured primarily
using the collateral dependent financial asset practical expedient, although the discounted cash flow method may be used when
management deems it more appropriate or collateral values cannot be supported. For individually evaluated assets, an ACL is determined
separately for each financial asset. At December 31, 2024, the Company had $ 1.3 million in individually evaluated commercial loans,
collateralized by business assets, and $ 13.0 million in individually evaluated real estate loans, collateralized by real estate
property.
The
following table summarizes the Company’s individually evaluated collateral dependent loans by class as of the dates indicated:
As of December 31, 2024
Recorded Investment
Related Allowance
(Dollars in thousands)
With no related allowance recorded:
Commercial real estate:
Non-owner occupied
$ 6,956
$ —
Owner occupied
1,285
—
Total
8,241
—
Residential real estate:
Residential one-to-four family
4,333
—
Home equity
408
—
Total
4,741
Commercial and industrial
776
—
Consumer
—
—
Loans with no related allowance recorded
$ 13,758
$ —
With an allowance recorded:
Commercial real estate:
Non-owner occupied
$ —
$ —
Owner occupied
—
—
Total
—
—
Residential real estate:
Residential one-to-four family
—
—
Home equity
—
—
Total
—
—
Commercial and industrial
494
156
Consumer
—
—
Loans with an allowance recorded
$ 494
$ 156
Total individually evaluated loans
$ 14,252
$ 156
F- 27
As of December 31, 2023
Recorded Investment
Related Allowance
(Dollars in thousands)
With no related allowance recorded:
Commercial real estate:
Non-owner occupied
$ 8,879
$ —
Owner occupied
1,769
—
Total
10,648
—
Residential real estate:
Residential one-to-four family
5,163
—
Home equity
109
—
Total
5,272
—
Commercial and industrial
13,273
—
Consumer
8
—
Loans with no related allowance recorded
$ 29,201
$ —
With an allowance recorded:
Commercial real estate:
$ —
$ —
Non-owner occupied
—
—
Owner occupied
—
—
Total
—
—
Residential real estate:
Residential one-to-four family
—
—
Home equity
—
—
Total
Commercial and industrial
517
179
Consumer
—
—
Loans with an allowance recorded
$ 517
$ 179
Total individually evaluated loans
$ 29,718
$ 179
Modified
Loans to Borrowers Experiencing Financial Difficulty.
The
Company will modify the contractual terms of loans to a borrower experiencing financial difficulties as a way to mitigate loss
and comply with regulations regarding bankruptcy and discharge situations. Loans are designated as modified when, as part of an
agreement to modify the original contractual terms of the loan as a result of financial difficulties of the borrower, the Company
grants the borrower a concession on the terms that would not otherwise be considered. Typically, such concessions may consist
of a reduction in interest rate to a below market rate, taking into account the credit quality of the note, extension of additional
credit based on receipt of adequate collateral, or a deferment or reduction of payments (principal or interest) which materially
alters the Company’s position or significantly extends the note’s maturity date, such that the present value of cash
flows to be received is materially less than those contractually established at the loan’s origination.
There
were no loan modifications granted based on borrower financial difficulty during the years ended December 31, 2024 and 2023. During
the years ended December 31, 2024 and 2023, no modified loans defaulted (defined as 30 days or more past due) within 12 months
of restructuring. There were no charge-offs on modified loans during the years ended December 31, 2024 or 2023.
F- 28
Credit
Quality Information.
The
Company monitors the credit quality of its loan portfolio by using internal risk ratings that are based on regulatory guidance.
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their
debt such as: current financial information, historical payment experience, credit documentation, public information, and current
economic trends, among other factors. The Company utilizes an eight-grade internal loan rating system for commercial real estate
and commercial and industrial loans.
The
grades assigned and definitions are as follows: loans graded excellent, above average, good are classified as “Pass”
for grading purposes (risk ratings 1-4). All loans risk rated Special Mention (5), Substandard (6), Doubtful (7) and Loss (8)
are listed on the Company’s criticized report and are reviewed not less than on a quarterly basis to assess the level of
risk and to ensure that appropriate actions are being taken to minimize potential loss exposure. In addition, the Company closely
monitors classified loans, defined as Substandard, Doubtful, and Loss for signs of deterioration to mitigate the growth in nonperforming
loans, including performing additional due diligence, updating valuations and requiring additional financial reporting from the
borrower. Loans identified as containing a loss are partially charged-off or fully charged-off. Performing residential real estate,
home equity and consumer loans are grouped with “Pass” rated loans. Nonperforming residential real estate, home equity
and consumer loans are risk rated as “Substandard” and individually evaluated.
Loans
rated 1 – 4 : Loans rated 1-4 are classified as “Pass” and have quality metrics to support that the loan
will be repaid according to the terms established and are not subject to adverse criticism as defined in regulatory guidance.
Pass loans exhibit characteristics that represent acceptable risk and are not considered problem loans.
Loans
rated 5 : Loans rated 5 are classified as “Special Mention” and have potential weaknesses that deserve management’s
close attention. Special mention loans are currently performing but with potential weaknesses including adverse trends in borrower’s
operations, credit quality, financial strength, or possible collateral deficiency. Loans in this category are currently protected
based on collateral and repayment capacity and do not constitute undesirable credit risk, but have potential weakness that may
result in deterioration of the repayment process at some future date. Special Mention loans do not sufficiently expose the Company
to warrant adverse classification.
Loans
rated 6 : Loans rated 6 are classified as “Substandard” and have an identified definitive weakness which may make
full collection of contractual cash flows questionable and/or jeopardize the liquidation of the debt.
Loans
rated 7 : Loans rated 7 are classified as “Doubtful” and have all the weaknesses inherent in those classified Substandard
with the added characteristic that the weaknesses make collection or liquidation of the loan highly questionable and improbable.
The possibility of some loss is extremely high, but because of specific pending factors that may work to the advantage and strengthening
of the asset, its classification as an estimated loss is deferred until its more exact status may be determined.
Loans
rated 8 : Loans rated 8 are classified a “Loss” and are considered uncollectible and are charged to the allowance
for credit losses. The loss classification does not mean that the asset has absolutely no recovery or salvage value, but rather
that it is not practical or desirable to defer writing off the asset because recovery and collection time may be affected in the
future.
On
an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate loans over $2
million and commercial and industrial loans over $1 million. On an ongoing basis, Management utilizes delinquency reports, interim
customer financials, the criticized loan report and other loan reports to monitor credit quality and adjust risk ratings accordingly.
In addition, at least on an annual basis, the Company contracts with an independent third-party to review the internal credit
ratings assigned to loans in the commercial loan portfolio on a pre-determined schedule, based on the type, size, rating, and
overall risk of the loan. During the course of its review, the third party examines a sample of loans, including new loans, existing
relationships over certain dollar amounts and classified assets.
The
following tables summarize the amortized cost basis by aggregate Pass and criticized categories of Special Mention and Substandard
within the Company’s internal risk rating system by year of origination as of December 31, 2024 and 2023. The tables also
summarize gross charge-offs by year of origination for the years ended December 31, 2024 and 2023.
F- 29
As of and Year Ended December 31, 2024
Term Loan Origination by Year
Revolving Loans
2024
2023
2022
2021
2020
Prior
Revolving Loans
Revolving Loans Converted to Term Loans
Total
(Dollars in thousands)
Commercial Real Estate:
Pass (Rated 1- 4)
$ 51,726
$ 46,105
$ 175,159
$ 237,531
$ 108,165
$ 348,564
$ 84,083
$ 3,391
$ 1,054,724
Special Mention (Rated 5)
—
—
—
—
—
10,104
134
—
10,238
Substandard (Rated 6)
—
—
—
—
8,166
2,604
—
—
10,770
Total commercial real estate loans
$ 51,726
$ 46,105
$ 175,159
$ 237,531
$ 116,331
$ 361,272
$ 84,217
$ 3,391
$ 1,075,732
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ 46
$ —
$ —
$ 46
Payment Performance:
Performing
$ 51,726
$ 46,105
$ 175,159
$ 237,531
$ 116,331
$ 360,942
$ 84,217
$ 3,391
$ 1,075,402
Nonperforming
—
—
—
—
—
330
—
—
330
Residential One-to-Four Family:
Pass
$ 79,180
$ 60,825
$ 87,635
$ 88,761
$ 119,302
$ 205,620
$ 7,821
$ —
$ 649,144
Substandard
—
—
425
355
380
3,498
—
—
4,658
Total residential one-to-four family
$ 79,180
$ 60,825
$ 88,060
$ 89,116
$ 119,682
$ 209,118
$ 7,821
$ —
$ 653,802
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ 59
$ —
$ —
$ 59
Payment Performance:
Performing
$ 79,180
$ 60,825
$ 87,635
$ 88,761
$ 119,302
$ 206,313
$ 7,821
$ —
$ 649,837
Nonperforming
—
—
425
355
380
2,805
—
—
3,965
Home Equity:
Pass
$ 9,509
$ 8,699
$ 9,196
$ 5,801
$ 6,264
$ 9,998
$ 68,920
$ 3,062
$ 121,449
Substandard
13
—
70
—
—
—
317
8
408
Total home equity loans
$ 9,522
$ 8,699
$ 9,266
$ 5,801
$ 6,264
$ 9,998
$ 69,237
$ 3,070
$ 121,857
Current period gross charge-offs
$ —
$ —
$ 20
$ —
$ —
$ 7
$ —
$ 99
$ 126
Payment Performance:
Performing
$ 9,509
$ 8,699
$ 9,196
$ 5,801
$ 6,264
$ 9,998
$ 68,920
$ 3,062
$ 121,449
Nonperforming
13
—
70
—
—
—
317
8
408
F- 30
As of and Year Ended December 31, 2024
Term Loans Originated by Year
Revolving Loans
2024
2023
2022
2021
2020
Prior
Revolving Loans
Revolving Loans Converted to Term Loans
Total
(Dollars in thousands)
Commercial and Industrial:
Pass (Rated 1- 4)
$ 29,346
$ 19,096
$ 27,609
$ 27,371
$ 14,859
$ 22,117
$ 58,852
$ 64
$ 199,314
Special Mention (Rated 5)
—
25
590
125
—
328
99
—
1,167
Substandard (Rated 6)
—
5,872
—
—
376
1,547
3,380
—
11,175
Total commercial and industrial loans
$ 29,346
$ 24,993
$ 28,199
$ 27,496
$ 15,235
$ 23,992
$ 62,331
$ 64
$ 211,656
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ 56
$ —
$ 9
$ 65
Payment Performance:
Performing
$ 29,346
$ 24,993
$ 28,199
$ 27,496
$ 15,235
$ 23,468
$ 62,182
$ 64
$ 210,983
Nonperforming
—
—
—
—
—
524
149
—
673
Consumer:
Pass
$ 839
$ 1,421
$ 842
$ 271
$ 45
$ 145
$ 823
$ —
$ 4,386
Substandard
—
—
—
—
—
5
—
—
5
Total consumer loans
$ 839
$ 1,421
$ 842
$ 271
$ 45
$ 150
$ 823
$ —
$ 4,391
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ 228
$ 228
Payment Performance:
Performing
$ 839
$ 1,421
$ 842
$ 271
$ 45
$ 145
$ 823
$ —
$ 4,386
Nonperforming
—
—
—
—
—
5
—
—
5
F- 31
As of and Year Ended December 31, 2023
Term Loan Origination by Year
Revolving Loans
2023
2022
2021
2020
2019
Prior
Revolving Loans
Revolving Loans Converted to Term Loans
Total
(Dollars in thousands)
Commercial Real Estate:
Pass (Rated 1- 4)
$ 42,764
$ 175,829
$ 228,739
$ 113,631
$ 91,353
$ 320,806
$ 81,483
$ 9,289
$ 1,063,894
Special Mention (Rated 5)
—
—
—
180
915
3,237
164
—
4,496
Substandard (Rated 6)
—
—
—
8,013
—
3,348
—
—
11,361
Total commercial real estate loans
$ 42,764
$ 175,829
$ 228,739
$ 121,824
$ 92,268
$ 327,391
$ 81,647
$ 9,289
$ 1,079,751
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ 764
$ —
$ —
$ 764
Payment Performance:
Performing
$ 42,764
$ 175,829
$ 228,739
$ 121,824
$ 92,268
$ 326,044
$ 81,647
$ 9,289
$ 1,078,404
Nonperforming
—
—
—
—
—
1,347
—
—
1,347
Residential One-to-Four Family:
Pass
$ 59,257
$ 88,213
$ 94,290
$ 125,917
$ 54,263
$ 174,688
$ 10,401
$ —
$ 607,029
Substandard
—
447
495
445
—
3,899
—
—
5,286
Total residential one-to-four family
$ 59,257
$ 88,660
$ 94,785
$ 126,362
$ 54,263
$ 178,587
$ 10,401
$ —
$ 612,315
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Payment Performance:
Performing
$ 59,257
$ 88,213
$ 94,290
$ 125,540
$ 54,263
$ 175,612
$ 10,401
$ —
$ 607,576
Nonperforming
—
447
495
822
—
2,975
—
—
4,739
Home Equity:
Pass
$ 9,937
$ 10,885
$ 6,861
$ 7,108
$ 5,234
$ 7,261
$ 60,115
$ 2,329
$ 109,730
Substandard
—
—
—
—
—
7
90
12
109
Total home equity loans
$ 9,937
$ 10,885
$ 6,861
$ 7,108
$ 5,234
$ 7,268
$ 60,205
$ 2,341
$ 109,839
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Payment Performance:
Performing
$ 9,937
$ 10,885
$ 6,861
$ 7,108
$ 5,234
$ 7,261
$ 60,115
$ 2,329
$ 109,730
Nonperforming
—
—
—
—
—
7
90
12
109
F- 32
As of and Year Ended December 31, 2023
Term Loans Originated by Year
Revolving Loans
2023
2022
2021
2020
2019
Prior
Revolving Loans
Revolving Loans Converted to Term Loans
Total
(Dollars in thousands)
Commercial and Industrial:
Pass (Rated 1- 4)
$ 31,108
$ 35,705
$ 26,553
$ 19,780
$ 19,765
$ 8,825
$ 57,393
$ 69
$ 199,198
Special Mention (Rated 5)
—
101
—
—
8
498
707
—
1,314
Substandard (Rated 6)
—
—
1,408
8,156
—
85
7,286
—
16,935
Total commercial and industrial loans
$ 31,108
$ 35,806
$ 27,961
$ 27,936
$ 19,773
$ 9,408
$ 65,386
$ 69
$ 217,447
Current period gross charge-offs
$ —
$ 147
$ —
$ —
$ —
$ 221
$ —
$ 1,193
$ 1,561
Payment Performance:
Performing
$ 31,108
$ 35,806
$ 27,961
$ 27,936
$ 19,773
$ 9,401
$ 65,175
$ 69
$ 217,229
Nonperforming
—
—
—
—
—
7
211
—
218
Consumer:
Pass
$ 2,168
$ 1,381
$ 524
$ 241
$ 68
$ 270
$ 812
$ —
$ 5,464
Substandard
—
—
—
—
—
8
—
—
8
Total consumer loans
$ 2,168
$ 1,381
$ 524
$ 241
$ 68
$ 278
$ 812
$ —
$ 5,472
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ 3
$ 182
$ 185
Payment Performance:
Performing
$ 2,168
$ 1,381
$ 524
$ 241
$ 68
$ 271
$ 811
$ —
$ 5,464
Nonperforming
—
—
—
—
—
7
1
—
8
F- 33
The
following table summarizes information about total loans rated Special Mention, Substandard, Doubtful or Loss for the periods
noted.
December 31, 2024
December 31, 2023
(Dollar in thousands)
Criticized loans:
Special Mention
$ 11,405
$ 5,810
Substandard
27,016
33,699
Total criticized loans
$ 38,421
$ 39,509
Total criticized loans as a percentage of total loans
1.9 %
1.9 %
4. PREMISES
AND EQUIPMENT
Premises
and equipment are summarized as follows:
December 31,
2024
2023
(Dollars in thousands)
Land
$ 6,239
$ 6,239
Buildings
28,451
28,231
Leasehold improvements
3,472
3,472
Furniture and equipment
24,164
23,268
Total
62,326
61,210
Less: accumulated depreciation and amortization
( 37,905 )
( 35,635 )
Premises and equipment, net
$ 24,421
$ 25,575
Depreciation
and amortization expense for the years ended December 31, 2024, 2023 and 2022 amounted to $ 2.2 million, $ 2.2 million and $ 2.3
million, respectively.
5. GOODWILL
AND OTHER INTANGIBLES
Goodwill
At
December 31, 2024 and December 31, 2023, the carrying value of the Company’s goodwill was $12.5 million. Goodwill is measured
as the excess of the cost of a business combination over the sum of the amounts assigned to identifiable intangible assets acquired
less liabilities assumed. Goodwill is not amortized but rather assessed for impairment annually or more frequently if circumstances
warrant. Management has the option of first assessing qualitative factors, such as events and circumstances, to determine whether
it is more likely than not, meaning a likelihood of more than 50%, the value of a reporting unit is less than its carrying amount.
If, after considering all relevant events and circumstances, management determines it is not more likely than not the fair value
of a reporting unit is less than its carrying amount, then performing an impairment test is unnecessary. At December 31, 2024
and December 31, 2023, the Company’s goodwill was related to the acquisition of Chicopee Bancorp, Inc. in October 2016.
For the year ended December 31, 2024, management determined that it was not more likely than not the fair value of the reporting
unit was less than its carrying amount. If management had determined otherwise, a fair value analysis would have been completed
to determine the impairment and necessary write-down of goodwill.
Core
Deposit Intangibles
In
connection with the acquisition of Chicopee Bancorp, Inc., the Company recorded a core deposit intangible of $ 4.5 million, which
is being amortized over twelve years using the straight-line method. Amortization expense was $ 375,000 for each of the years ended
December 31, 2024, 2023 and 2022, respectively. At December 31, 2024, future amortization of the core deposit intangible totaled
$ 375,000 for each of the next three years and $ 313,000 thereafter.
F- 34
6. DEPOSITS
Deposit
accounts, by type, are summarized as follows for the periods indicated:
At December 31,
2024
% of
Total
Deposits
2023
% of
Total
Deposits
(Dollars in thousands)
Demand and interest-bearing checking:
Interest-bearing checking accounts
$ 150,348
6.7 %
$ 131,031
6.1 %
Demand deposit accounts
565,620
25.0 %
579,595
27.0 %
Savings:
Regular savings accounts
181,618
8.0 %
187,405
8.8 %
Money market accounts
661,478
29.2 %
634,361
29.6 %
Total core deposits
1,559,064
68.9 %
1,532,392
71.5 %
Time deposits
703,583
31.1 %
611,352
28.5 %
Total deposits
$ 2,262,647
100.0 %
$ 2,143,744
100.0 %
There
were $ 1.7 million in brokered deposits reported within time deposits at December 31, 2024 and 2023.
Time
deposits of $250,000 or more, which represent those exceeding the fully-insured FDIC limitation, totaled $ 234.4 million at December
31, 2024. Interest expense on time deposits of $250,000 or more totaled $ 9.1 million and $ 5.6 million for the years ended December
31, 2024 and 2023, respectively.
The
scheduled maturities of time deposits for the periods indicated are as follows:
At December 31,
2024
2023
(Dollars in thousands)
2024
$ —
$ 596,292
2025
694,916
9,302
2026
5,186
3,170
2027
1,217
798
2028
2,129
1,790
2029
135
—
Total time deposits
$ 703,583
$ 611,352
F- 35
Interest
expense on deposits for the years ended December 31, 2024, 2023 and 2022 is summarized as follows:
Years Ended December 31,
2024
2023
2022
(Dollars in thousands)
Savings accounts
$ 166
$ 181
$ 161
Money market accounts
12,242
9,529
3,187
Time deposits
28,806
15,898
1,474
Interest-bearing accounts
1,022
1,041
530
Total
$ 42,236
$ 26,649
$ 5,352
Cash
paid for interest on deposits totaled $ 42.2 million, $ 26.4 million and $ 5.3 million for years ended December 31, 2024, 2023 and
2022, respectively.
7. SHORT-TERM
BORROWINGS
On
a long-term basis, the Company intends to continue to increase its core deposits to fund loan growth. The Company also uses FHLB
borrowings as part of the Company’s overall strategy to manage interest rate risk and liquidity risk. FHLB advances are
secured by a blanket security agreement which requires the Company to maintain certain qualifying assets as collateral, principally
certain residential real estate loans and commercial real estate loans and securities, not otherwise pledged. The maximum amount
that the FHLB will advance to member institutions, including the Company, fluctuates from time to time in accordance with the
policies of the FHLB. As an FHLB member, the Company is required to own capital stock of the FHLB, calculated periodically based
primarily on its level of borrowings from the FHLB. Advances are made under several different credit programs with different lending
standards, interest rates and range of maturities. The Company’s relationship with the FHLB is an integral component of
the Company’s asset-liability management program. At December 31, 2024, the Company pledged $ 906 .0 million of eligible collateral
to support its borrowing capacity at the FHLB.
Short-term
FHLB advances totaled $ 10 .0 million with a weighted average rate of 5.56 % at December 31, 2023. There were no short-term FHLB
advances outstanding at December 31, 2024. The Company also has a standing available overnight Ideal Way line of credit with the
FHLB of $ 9.5 million. Interest on this line of credit is payable at a rate determined and reset by the FHLB on a daily basis.
The outstanding principal is due daily but the portion not repaid will be automatically renewed. At December 31, 2024 and 2023,
the Company did not have an outstanding balance under the Ideal Way line of credit. At December 31, 2024, the Company had an immediate
availability to borrow an additional $ 464.1 million from the FHLB, including the Ideal Way line of credit, based on qualified
collateral pledged.
Other
borrowings, held as collateral for customer swap arrangements, totaled $ 5.4 million with a weighted average rate of 4.33 % at December
31, 2024 and $ 6.1 million with a weighted average rate of 5.33 % at December 31, 2023, respectively.
As
a member of the FRB, the Company may also borrow from the Federal Reserve Bank Discount Window (the “Discount Window”).
At December 31, 2024 and 2023, the Company had an available line of credit of $ 382.9 million and $ 48.6 million, respectively,
with the FRB Discount Window at an interest rate determined and reset on a daily basis. Borrowings from the FRB Discount Window
are secured by eligible loan collateral and certain securities from the Company’s investment portfolio not otherwise pledged.
At December 31, 2024 and 2023, the Company did not have an outstanding balance under the Discount Window.
The
Company also has pre-established, non-collateralized overnight borrowing arrangements with large national and regional correspondent
banks to provide additional overnight and short-term borrowing capacity for the Company. The Company has a $ 15.0 million line
of credit with a correspondent bank and a $ 10.0 million line of credit with another correspondent bank, both at an interest rate
determined and reset on a daily basis. As of December 31, 2024 and December 31, 2023, there were no advances outstanding under
these lines.
F- 36
Cash
paid for interest on short-term borrowings totaled $ 600,000 for the year ended December 31, 2024 and $ 1.6 million for the year
ended December 31, 2023.
8. LONG-TERM
DEBT
Cash
paid for interest on long-term debt totaled $ 9.6 million and $ 2.1 million for the years ended December 31, 2024 and 2023, respectively.
During the year ended December 31, 2024, interest previously accrued on Bank Term Funding Program (“BTFP”) advances
was payable upon final maturity of the advances in May of 2024 and totaled $ 4.3 million.
FHLB
Advances. The following advances are collateralized by a blanket lien on our residential real estate loans and certain eligible
commercial real estate loans.
Amount
Weighted Average Rate
2024
2023
2024
2023
(Dollars in thousands)
Fixed-rate advances maturing:
2024
$ —
$ 30,646
— %
4.81 %
2025
25,000
—
5.07
—
2026
48,000
—
5.00
—
2027
25,000
—
4.83
—
Total long-term advances
$ 98,000
$ 30,646
4.97 %
4.81 %
BTFP
Advances. The Company utilized the BTFP, which was created in March 2023 to enhance banking system liquidity by allowing institutions
to pledge certain securities at par value and borrow at a rate of ten basis points over the one-year overnight index swap rate.
The BTFP was available to federally insured depository institutions in the U.S., with advances having a term of up to one year
with no prepayment penalties. The BTFP ceased extending new advances in March 2024. At December 31, 2023, the outstanding balance
under the BTFP was $ 90.0 million. There was no outstanding balance at December 31, 2024.
Subordinated
Debt. On April 20, 2021, the Company completed an offering of $ 20.0 million in aggregate principal amount of its 4.875 % fixed-to-floating
rate subordinated notes (the “Notes”) to certain qualified institutional buyers in a private placement transaction.
At December 31, 2024, $ 19.8 million aggregate principle amount of the Notes was outstanding.
Unless
earlier redeemed, the Notes mature on May 1, 2031 . The Notes will bear interest from the initial issue date to, but excluding,
May 1, 2026, or the earlier redemption date, at a fixed rate of 4.875 % per annum, payable quarterly in arrears on May 1, August
1, November 1 and February 1 of each year, beginning August 1, 2021, and from and including May 1, 2026, but excluding the maturity
date or earlier redemption date, equal to the benchmark rate, which is the 90-day average secured overnight financing rate , plus
412 basis points, determined on the determination date of the applicable interest period, payable quarterly in arrears on May
1, August 1, November 1 and February 1 of each year. The Company may also redeem the Notes, in whole or in part, on or after May
1, 2026 , and at any time upon the occurrence of certain events, subject in each case to the approval of the Board of Governors
of the Federal Reserve System (the “Federal Reserve”). The Notes were designed to qualify as Tier 2 capital under
the Federal Reserve’s capital adequacy regulations.
The
Notes are presented net of issuance costs of $ 249,000 as of December 31, 2024, which are being amortized into interest expense
over the life of the Notes. Amortization of issuance costs into interest expense was $ 39,000 for each of the years ended December
31, 2024 and 2023.
F- 37
9. STOCK
PLANS AND EMPLOYEE STOCK OWNERSHIP PLAN
Restricted
Stock Awards.
In
May 2021, the Company’s shareholders approved the 2021 Omnibus Incentive Plan, a share-based compensation plan (the “2021
Omnibus Plan”). Under the 2021 Omnibus Plan, up to 700,000 shares of the Company’s common stock were reserved for
grants of stock awards, including stock options and restricted stock, which may be granted to any officer, key employee or non-employee
director of the Company. Any shares that are not issued because vesting requirements are not met will be available for future
issuance under the 2021 Omnibus Plan.
On
an annual basis, the Compensation Committee (the “Committee”) approves long-term incentive awards out of the 2021
Omnibus Plan, whereby shares will be granted to eligible participants of the Company that are nominated by the Chief Executive
Officer and approved by the Committee, with vesting over a three-year term for employees and a one-year term for directors. Annual
employee grants provide for a periodic award that is both performance and time-based and is designed to recognize the executive’s
responsibilities, reward performance and leadership and as a retention tool. The objective of the award is to align compensation
for the named executive officers and directors over a multi-year period directly with the interests of our shareholders by motivating
and rewarding creation and preservation of long-term financial strength, shareholder value and relative shareholder return.
2021
Long-Term Incentive Plan.
In
May 2021, the Committee granted 122,362 shares under the 2021 Long-Term LTI Plan (the “2021 LTI Plan”). Of the 122,362
shares granted, 61,181 shares, or 50 % of the shares granted, were time-based restricted shares that were scheduled to vest ratably
over a three-year period. The remaining 61,181 shares, or 50 % of the shares granted, were performance-based restricted shares
which were subject to the achievement of the 2021 LTI Plan performance metrics.
The
Committee selected Return on Average Equity (“ROE”) and Three-Year Cumulative Diluted Earnings per Share (“EPS”)
as the primary performance metrics for the 2021 LTI Plan. Each of these two measures were independently assigned a 50% weight
for determining future performance against goals. Performance-based restricted shares will be earned based upon the Company’s
performance relative to Threshold, Target and Stretch absolute goals on an annual performance period for ROE metrics and for a
three-year cumulative performance period for EPS. For each performance-based goal, achieving Threshold performance pays at 50 %
of Target value, while achieving Stretch performance pays at 150 % of Target value. The performance-based shares will be certified
by the Committee and distributed at the end of the three-year period as earned.
The
Threshold, Target and Stretch metrics under the 2021 LTI Plan are as follows:
ROE
Metrics
Performance
Period Ending
Threshold
Target
Stretch
Actual
December
31, 2021
5.63 %
6.25 %
7.50 %
10.64 %
December
31, 2022
5.85 %
6.50 %
7.80 %
11.85 %
December
31, 2023
6.08 %
6.75 %
8.10 %
6.47 %
EPS
Metrics
Performance
Period Ending
Threshold
Target
Stretch
Actual
Three-Year
Cumulative Diluted EPS
$ 1.58
$ 1.97
$ 2.36
$ 2.90
At
December 31, 2023, the three-year performance period for the 2021 LTI Plan ended. The 2021 LTI Plan included a “catch-up”
provision allowing unearned performance-based restricted shares from the 2021 and 2022 performance periods to be earned at the
end of the three-year period based on the ROE and EPS for the final year. At December 31, 2023, the Company achieved Stretch,
and granted 69,376 performance-based restricted shares to eligible participants in the first quarter of 2024.
F- 38
2022
Long-Term Incentive Plan.
In
March 2022, the Committee granted 119,376 shares under the 2022 Long-Term LTI Plan (the “2022 LTI Plan”). Of the 119,376
shares granted, 59,688 shares, or 50 % of the shares granted, were time-based restricted shares that are scheduled to vest ratably
over a three-year period. The remaining 59,688 shares, or 50 % of the shares granted, were performance-based restricted shares
that are subject to the achievement of the 2022 LTI Plan performance metrics.
The
Committee selected ROE and EPS as the primary performance metrics for the 2022 LTI Plan. Each of these two measures were independently
assigned a 50% weight for determining future performance against goals. Performance-based restricted shares will be earned based
upon the Company’s performance relative to Threshold, Target and Stretch absolute goals on an annual performance period
for ROE metrics and for a three-year cumulative performance period for EPS. For each performance-based goal, achieving Threshold
performance pays at 50 % of Target value, while achieving Stretch performance pays at 150 % of Target value. The performance-based
restricted shares will be certified by the Committee and distributed at the end of the three-year period as earned.
The
Threshold, Target and Stretch metrics under the 2022 LTI Plan are as follows:
ROE
Metrics
Performance
Period Ending
Threshold
Target
Stretch
December
31, 2022
7.79 %
8.20 %
8.61 %
December
31, 2023
7.93 %
8.35 %
8.77 %
December
31, 2024
8.03 %
8.45 %
8.87 %
EPS
Metrics
Performance
Period Ending
Threshold
Target
Stretch
Three-Year
Cumulative Diluted EPS
$ 2.35
$ 2.61
$ 2.85
At
December 31, 2024, the three-year performance period for the 2022 LTI Plan ended. The Compensation Committee will certify the
results of the 2022 LTI Plan on or about, but no later than March 15, 2025.
2022
Annual Equity Retainer.
In
March 2022, under the Company’s 2021 Omnibus Plan, each non-employee director received an annual equity retainer of 1,975
time-based restricted shares of WNEB common stock. In total, 17,775 shares were granted and fully vested on December 31, 2022.
2023
Long-Term Incentive Plan.
In
March 2023, the Committee granted 120,998 shares under the 2023 Long-Term LTI Plan (the “2023 LTI Plan”). Of the 120,998
shares granted, 60,499 shares, or 50 % of the shares granted, were time-based restricted shares and vest ratably over a three-year
period. The remaining 60,499 shares, or 50 % of the shares granted, were performance-based restricted shares that are subject to
the achievement of the 2023 LTI Plan performance metrics.
The
Committee selected ROE and EPS as the primary performance metrics for the 2023 LTI Plan. Each of these two measures were independently
assigned a 50% weight for determining future performance against goals. Performance-based restricted shares will be earned based
upon the Company’s performance relative to Threshold, Target and Stretch absolute goals on an annual performance period
for ROE metrics and for a three-year cumulative performance period for EPS. For each performance-based goal, achieving Threshold
performance pays at 50 % of Target value, while achieving Stretch performance pays at 150 % of Target value. The performance-based
restricted shares will be certified by the Committee and distributed at the end of the three-year period as earned.
F- 39
The
Threshold, Target and Stretch metrics under the 2023 LTI Plan are as follows:
ROE
Metrics
Performance
Period Ending
Threshold
Target
Stretch
December
31, 2023
8.00 %
8.45 %
8.85 %
December
31, 2024
8.75 %
9.25 %
9.75 %
December
31, 2025
9.00 %
9.50 %
10.00 %
EPS
Metrics
Performance
Period Ending
Threshold
Target
Stretch
Three-Year
Cumulative Diluted EPS
$ 2.39
$ 2.65
$ 2.89
2023
Annual Equity Retainer.
In
March 2023, under the Company’s 2021 Omnibus Plan, each non-employee director received an annual equity retainer of 2,022
time-based restricted shares of WNEB common stock. In total, 18,198 shares were granted and fully vested on December 31, 2023.
2024
Long-Term Incentive Plan.
In
March 2024, the Committee granted 146,422 shares under the 2024 Long-Term LTI Plan (the “2024 LTI Plan”). Of the 146,422
shares granted, 73,211 shares, or 50 % of the shares granted, were time-based restricted shares that are scheduled to vest ratably
over a three-year period. The remaining 73,211 shares, or 50 % of the share granted, were performance-based restricted shares that
are subject to the achievement of the 2024 LTI Plan performance metrics.
The
Committee selected ROE and EPS as the primary performance metrics for the 2024 LTI Plan. Each of these two measures were independently
assigned a 50% weight for determining future performance against goals. Performance-based restricted shares will be earned based
upon the Company’s performance relative to Threshold, Target and Stretch absolute goals on an annual performance period
for ROE metrics and for a three-year cumulative performance period for EPS. For each performance-based goal, achieving Threshold
performance pays at 50 % of Target value, while achieving Stretch performance pays at 150 % of Target value. The performance-based
restricted shares will be certified by the Committee and distributed at the end of the three-year period as earned.
The
Threshold, Target and Stretch metrics under the 2024 LTI Plan are as follows:
ROE
Metrics
Performance
Period Ending
Threshold
Target
Stretch
December
31, 2024
5.05 %
5.61 %
6.17 %
December
31, 2025
6.18 %
6.86 %
7.55 %
December
31, 2026
7.30 %
8.11 %
8.92 %
EPS
Metrics
Performance
Period Ending
Threshold
Target
Stretch
Three-Year
Cumulative Diluted EPS
$ 2.25
$ 2.50
$ 2.75
F- 40
2024
Annual Equity Retainer.
In
March 2024, under the Company’s 2021 Omnibus Plan, each non-employee director received an annual equity retainer of 2,384
time-based restricted shares of WNEB common stock. In total, 21,456 shares were granted and there were 19,072 shares that fully
vested on December 31, 2024.
At
December 31, 2024, there were 123,587 remaining shares available to grant under the 2021 Omnibus Plan.
A
summary of the status of unvested restricted stock awards at December 31, 2024 and 2023 is presented below:
Shares
Weighted Average Grant
Date Fair Value
($)
Balance at December 31, 2023
220,635
9.29
Shares granted
187,049
8.38
Shares forfeited
( 2,384 )
8.39
Shares vested
( 150,568 )
8.65
Balance at December 31, 2024
254,732
9.01
Shares
Weighted Average Grant
Date Fair Value
($)
Balance at December 31, 2022
206,092
8.85
Shares granted
158,957
9.79
Shares forfeited
( 4,219 )
9.57
Shares vested
( 140,195 )
9.21
Balance at December 31, 2023
220,635
9.29
We
recorded total expense for restricted stock awards of $ 1.5 million, $ 1.4 million and $ 1.1 million for the years ended December
31, 2024, 2023 and 2022, respectively. The aggregate fair value of restricted stock vested during 2024 was $ 1.3 million. Tax benefits
related to equity incentive plan expense were $ 29,000 , $ 29,000 and $ 16,000 for the years ended December 31, 2024, 2023 and 2022,
respectively. Unrecognized compensation cost for stock awards was $ 1.0 million at December 31, 2024 with a remaining term of 1.8
years.
Employee
Stock Ownership Plan (“ESOP”). We established an ESOP for the benefit of each employee that has reached the age
of 21 and has completed at least 1,000 hours of service in the previous 12-month period. In January 2002, as part of the initial
stock conversion, we provided a loan to the ESOP Trust which was used to purchase 8 %, or 1,305,359 shares, of the common stock
sold in the initial public offering.
In
January 2007, as part of the second-step stock conversion, we provided an additional loan to the ESOP Trust which was used to
purchase 4.0 %, or 736,000 shares, of the 18,400,000 shares of common stock sold in the offering. The 2002 and 2007 loans bear
an interest rate of 8.0 % and provide for annual payments of interest and principal.
At
December 31, 2024, the remaining principal balances are payable as follows:
Years Ending
December 31,
Amount
(Dollars in thousands)
2025
$ 447
2026
447
2027
447
2028
447
2029
447
Thereafter
182
Total
$ 2,417
F- 41
We
have committed to make contributions to the ESOP sufficient to support the debt service of the loans. The loans are secured by
the shares purchased, which are held in a suspense account for allocation among the participants as the loans are paid. Total
compensation expense applicable to the ESOP amounted to $ 572,000 , $ 562,000 and $ 683,000 for the years ended December 31, 2024,
2023 and 2022, respectively.
Shares
held by the ESOP include the following at December 31, 2024 and 2023:
2024
2023
Allocated
1,182,583
1,176,311
Committed to be allocated
71,240
74,993
Unallocated
220,254
291,494
Total
1,474,077
1,542,798
Cash
dividends declared and received on allocated shares are allocated to participants and charged to retained earnings. Cash dividends
declared and received on unallocated shares are held in suspense and are applied to repay the outstanding debt of the ESOP. The
fair value of unallocated shares was $ 2.0 million and $ 2.6 million at December 31, 2024 and 2023, respectively. ESOP shares are
considered outstanding for earnings per share calculations when they are committed to be allocated. Unallocated ESOP shares are
excluded from earnings per share calculations. The cost of unearned shares to be allocated to ESOP participants for future services
not yet performed is reflected as a reduction of shareholders’ equity.
10. RETIREMENT
PLANS AND EMPLOYEE BENEFITS
Pension
Plan . The Westfield Bank Defined Benefit Plan (the “DB Plan”) was terminated effective October 31, 2022. During
the twelve months ended December 31, 2023, the Company recognized the final termination expense of $ 1.1 million related to the
DB Plan termination, which was recorded through non-interest income. The assets of the DB Plan were liquidated as of June 2, 2023.
The
following table provides information related to the DB Plan for the year ended December 31, 2023:
For the year ended
December 31,
2023
(Dollars in thousands)
Change in benefit obligation:
Benefit obligation at beginning of year
$ 24,612
Service cost
—
Interest
487
Actuarial gain
( 33 )
Effect of settlement/curtailment
( 24,886 )
Benefits paid
( 180 )
Benefit obligation at end of year
—
Change in plan assets:
Fair value of plan assets at beginning of year
23,134
Actual return on plan assets
671
Employer contribution
1,261
Benefits paid
( 180 )
Effect of settlement
( 24,886 )
Fair value of plan assets at end of year
—
Funded status and accrued benefit at end of year
$ —
Accumulated benefit obligation at end of year
$ —
F- 42
For
the year ended December 31, 2023, the discount rate assumptions reflected the IRS 417 Segment Rates ( 4.48 % / 5.26 % / 5.07 % ) for lump
sums and for annuities in the Insurance Company annuity contract.
Net
pension cost includes the following components for the year ended December 31, 2023:
For the year ended
December 31,
2023
(Dollars in thousands)
Service cost
$ —
Interest cost
487
Expected return on assets
( 333 )
Amortization of actuarial loss
—
Net periodic pension cost
$ 154
The
following actuarial assumptions were used in determining the net periodic pension cost for the year ended December 31, 2023:
Year Ended
December 31,
2023
Discount rate
5.05 %
Expected return on plan assets
3.70
Rate of compensation increase
N/A
401(k)
Defined Contribution Plan.
The
Company also maintains a tax-qualified defined contribution plan through a third party provider (the “401(k) Plan”)
that provides for deferral of federal and state income taxes on employee contributions allowed under Section 401(k) of the Internal
Revenue Code. Participants may make pre-tax salary deferrals to the plan not to exceed the annual IRS limits. Effective January
1, 2023, the Company converted to a Safe Harbor 401(k) Plan. In addition to salary deferrals, the Company will match up to 100 %
of the first 4 % of the participant’s eligible compensation (for a total maximum employer matching contribution of 4 % of
a participant’s eligible compensation). In addition, on an annual basis, the Company may make a discretionary profit share
contribution to each participant.
The
Company’s expense for the 401(k) plan match was $ 773,000 , $ 736,000 and $ 470,000 for the years ended December 31, 2024, 2023
and 2022, respectively. The Company’s expense for the 401(k) discretionary profit share contribution was $ 598,000 and $ 675,000
for the years ended December 31, 2024 and 2023, respectively. The discretionary profit share contribution expensed during the
year ended December 31, 2024 is expected to be made during the first quarter of 2025.
11. DERIVATIVES
AND HEDGING ACTIVITIES
Risk
Management Objective of Using Derivatives.
The
Company is exposed to certain risks arising from both our business operations and economic conditions. We principally manage our
exposures to a wide variety of business and operational risks through management of our core business activities. We manage economic
risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of our assets
and liabilities and the use of derivative financial instruments. Specifically, we entered into derivative financial instruments
to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash
amounts, the value of which are determined by interest rates. Our derivative financial instruments are used to manage differences
in the amount, timing, and duration of our known or expected cash receipts and our known or expected cash payments principally
related to certain variable rate loan assets and variable rate borrowings.
F- 43
Fair
Value Hedges of Interest Rate Risk.
The
Company is exposed to changes in the fair value of certain pools of fixed-rate assets due to changes in benchmark interest rates.
The Company uses interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes
in the designated benchmark interest rate. The Company’s interest rate swaps designated as fair value hedges involve the
payment of fixed-rate amounts to a counterparty in exchange for the Company receiving variable-rate payments over the life of
the agreements without the exchange of the underlying notional amount. For derivatives designated and that qualify as fair value
hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged
risk are recognized in interest income .
In
October of 2024, $200 million in notional amount of designated fair value hedges matured. As of December 31, 2024, the Company
did not have any outstanding fair value hedges on the balance sheet. As of December 31, 2023, the following amounts were recorded
on the balance sheet related to cumulative basis adjustment of fair value hedges:
Item in the Balance Sheet in which the
Hedged Item is Included
Carrying Amount of Hedged
Assets/(Liabilities)
Cumulative Amount of Fair
Value Hedging Adjustments
Included in the Carrying
Amount of Hedged
Assets/(Liabilities)
At December 31, 2023
At December 31, 2023
(Dollars in thousands)
Loans
$ 199,393
$ ( 607 )
Total
$ 199,393
$ ( 607 )
These
amounts include the amortized cost basis of closed portfolios of fixed rate residential loans used to designate hedging relationships
in which the hedged item is the stated amount of assets in the closed portfolio anticipated to be outstanding for the designated
hedged period. At December 31, 2023, the amortized cost basis of the closed portfolios used in these hedging relationships was
$ 461.2 million; the cumulative basis adjustments associated with these hedging relationships was approximately $ 607,000 ; and the
notional amount of the designated hedged items were $ 200 million. The notional amounts of these agreements do not represent amounts
exchanged by the parties and, thus, are not a measure of the potential loss exposure.
Non-hedging
Derivatives.
Derivatives
not designated as hedges are not speculative, but rather result from a service the Company provides to certain customers. The
Company executes loan-level derivative products such as interest-rate swap agreements with commercial banking customers to aid
them in managing their interest-rate risk by converting floating-rate loan payments to fixed-rate loan payments. The Company concurrently
enters into offsetting swaps with a third-party financial institution, effectively minimizing the Company’s net risk exposure
resulting from such transactions. The third-party financial institution exchanges the customer’s fixed-rate loan payments
for floating-rate loan payments. As the interest-rate swap agreements associated with this program do not meet hedge accounting
requirements, changes in the fair value are recognized directly in earnings.
Fair
Values of Derivative Instruments on the Balance Sheet.
The
tables below present the fair value of our derivative financial instruments designated as hedging and non-hedging instruments
as well as our classification on the balance sheet as of December 31, 2024 and December 31, 2023.
F- 44
December 31, 2024
Asset Derivatives
Liability Derivatives
Balance Sheet
Location
Fair Value
Balance Sheet
Location
Fair Value
(Dollars in thousands)
Derivatives not designated as hedging instruments:
Interest rate swap – with customer counterparties
$ —
5,883
Interest rate swap – with dealer counterparties
5,883
—
Total derivatives
Other Assets
$ 5,883
Other Liabilities
$ 5,883
December 31, 2023
Asset Derivatives
Liability Derivatives
Balance Sheet
Location
Fair Value
Balance Sheet
Location
Fair Value
(Dollars in thousands)
Hedging Derivatives
Interest rate swaps - fair value hedges
$ 651
$ —
Derivatives not designated as hedging instruments:
Interest rate swap – with customer counterparties
—
5,239
Interest rate swap – with dealer counterparties
5,239
—
Total derivatives
Other Assets
$ 5,890
Other Liabilities
$ 5,239
Effect
of Derivative Instruments in the Consolidated Statements of Net Income.
The
table below presents the effect of the Company’s derivative financial instruments on the statements of net income as of
December 31, 2024, 2023 and 2022.
Location and Amount of Gain (Loss) Recognized in Income
on Fair Value Hedging Relationships
Year Ended December 31,
2024
2023
2022
(Dollars in thousands)
Balance sheet location
Interest Income
Interest Income
Interest Income
Total amounts of income line items presented in the statements of net income in which the effects of fair value hedges are recorded
$ 1,398
$ 1,085
$ —
Gain (loss) on fair value hedging relationships
Interest rate contracts:
Hedged items
$ 607
$ ( 607 )
—
Derivatives designated as hedging instruments
791
1,692
—
There
were no gains or losses recognized in accumulated other comprehensive income during the years ended December 31, 2024 and 2023,
respectively.
Credit-risk-related
Contingent Features
By
using derivative financial instruments, we expose ourselves to credit risk. Credit risk is the risk of failure by the counterparty
to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty
owes us, which creates credit risk for us. When the fair value of a derivative is negative, we owe the counterparty and, therefore,
it does not possess credit risk. The credit risk in derivative instruments is mitigated by entering into transactions with highly-rated
counterparties that we believe to be creditworthy and by limiting the amount of exposure to each counterparty.
F- 45
We
have agreements with our derivative counterparties that contain a provision where if we default on any of our indebtedness, including
default where repayment of the indebtedness has not been accelerated by the lender, then we could also be declared in default
on our derivative obligations. We also have agreements with certain of our derivative counterparties that contain a provision
where if we fail to maintain our status as well capitalized, then the counterparty could terminate the derivative positions and
we would be required to settle our obligations under the agreements. Certain of our agreements with our derivative counterparties
contain provisions where if a formal administrative action by a federal or state regulatory agency occurs that materially changes
our creditworthiness in an adverse manner, we may be required to fully collateralize our obligations under the derivative instrument.
At
December 31, 2024, we had minimum collateral posting thresholds with certain of our derivative counterparties. As of December
31, 2024, we were not required to post collateral under these agreements because we did not have any derivatives in a liability
position with those counterparties.
12. LEASES
The
Company has lease agreements with lease and non-lease components, which are generally accounted for separately. We have not elected
the practical expedient to account for lease and non-lease components as one lease component. The Company has operating leases
for certain of our banking offices and ATMs. Our leases have remaining lease terms of less than one year to fourteen years , some
of which include options to extend the leases for additional five-year terms up to ten years . Operating lease costs were $ 1.6
million, $ 1.6 million, and $ 1.5 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Supplemental
cash flow information related to leases was as follows:
Year Ended December 31,
2024
2023
(Dollars in thousands)
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$ 1,524
$ 1,488
ROU assets obtained in exchange for lease obligations:
Operating leases
451
412
Supplemental
balance sheet information related to leases was as follows:
December 31, 2024
December 31, 2023
(Dollars in thousands)
Operating lease ROU assets
$ 7,383
$ 8,201
Operating lease liabilities
$ 7,673
$ 8,471
The
weighted average remaining lease term for our operating leases was 8.4 years with a weighted average discount rate of 3.33 % at
December 31, 2024.
F- 46
Future undiscounted
lease payments for the Company’s operating lease liabilities were as follows (in thousands):
Years Ending December 31,
2025
$ 1,474
2026
1,358
2027
1,099
2028
861
2029
821
Thereafter
3,262
Total lease payments
8,875
Less imputed interest
( 1,202 )
Total
$ 7,673
13. REGULATORY
CAPITAL
The
Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure
to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary, actions by regulators
that, if undertaken, could have a direct material effect on our consolidated financial statements. Under capital adequacy guidelines
and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative
measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The
capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings,
and other factors. Prompt corrective action provisions are not applicable to savings and loan holding companies.
Federal
banking regulations require the Company and the Bank to maintain minimum amounts and ratios of total, common equity Tier 1, Tier
1 and total capital to risk-weighted assets and Tier 1 capital to average assets, as set forth in the table below. Additionally,
community banking institutions must maintain a capital conservation buffer of common equity Tier 1 capital in an amount greater
than 2.5 % of total risk-weighted assets to avoid being subject to limitations on capital distributions and discretionary bonuses.
At
December 31, 2024, we exceeded each of the applicable regulatory capital requirements including the capital conservation buffer.
As of December 31, 2024, the most recent notification from the Office of Comptroller of the Currency categorized the Bank as “well-capitalized”
under the regulatory framework for prompt corrective action. To be categorized as “well-capitalized,” the Bank must
maintain minimum total risk-based, Tier 1 risk-based, Common Equity Tier 1 risk-based, and Tier 1 leverage ratios as set forth
in the following table. There are no conditions or events since that notification that management believes would change our category.
Our
actual capital ratios of December 31, 2024 and December 31, 2023 are also presented in the following table.
F- 47
Actual
Minimum For Capital
Adequacy Purpose
Minimum To Be Well
Capitalized Under Prompt
Corrective Action Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
December 31, 2024
Total Capital (to Risk Weighted Assets):
Consolidated
$ 285,545
14.38 %
$ 158,884
8.00 %
N/A
N/A
Bank
270,879
13.65
158,744
8.00
$ 198,430
10.00 %
Tier 1 Capital (to Risk Weighted Assets):
Consolidated
245,663
12.37
119,163
6.00
N/A
N/A
Bank
250,748
12.64
119,058
6.00
158,744
8.00
Common Equity Tier 1 Capital (to Risk Weighted Assets):
Consolidated
245,663
12.37
89,372
4.50
N/A
N/A
Bank
250,748
12.64
89,293
4.50
128,979
6.50
Tier 1 Leverage Ratio (to Adjusted Average Assets):
Consolidated
245,663
9.14
107,461
4.00
N/A
N/A
Bank
250,748
9.34
107,390
4.00
134,237
5.00
Actual
Minimum For Capital
Adequacy Purpose
Minimum To Be Well
Capitalized Under Prompt
Corrective Action Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
December 31, 2023
Total Capital (to Risk Weighted Assets):
Consolidated
$ 285,760
14.67 %
$ 155,873
8.00 %
N/A
N/A
Bank
271,420
13.94
155,711
8.00
$ 194,639
10.00 %
Tier 1 Capital (to Risk Weighted Assets):
Consolidated
245,363
12.59
116,905
6.00
N/A
N/A
Bank
250,734
12.88
116,783
6.00
155,711
8.00
Common Equity Tier 1 Capital (to Risk Weighted Assets):
Consolidated
245,363
12.59
87,679
4.50
N/A
N/A
Bank
250,734
12.88
87,587
4.50
126,515
6.50
Tier 1 Leverage Ratio (to Adjusted Average Assets):
Consolidated
245,363
9.40
104,400
4.00
N/A
N/A
Bank
250,734
9.62
104,290
4.00
130,363
5.00
The
following is a reconciliation of our GAAP capital to regulatory Tier 1, Common Equity Tier 1 and total capital:
December 31,
2024
2023
(Dollars in thousands)
Consolidated GAAP capital
$ 235,910
$ 237,409
Net unrealized losses on available-for-sale securities, net of tax
23,274
21,744
Goodwill
( 12,487 )
( 12,487 )
Intangible assets, net of associated deferred tax liabilities
( 1,034 )
( 1,303 )
Tier 1 and Common Equity Tier 1 capital
245,663
245,363
Allowance for credit losses for regulatory capital
20,131
20,685
Subordinated debt
19,751
19,712
Total regulatory capital
$ 285,545
$ 285,760
F- 48
On
May 22, 2024, the Board of Directors authorized a new stock repurchase plan (the “2024 Plan”) under which the Company
may repurchase up to 1.0 million shares, or approximately 4.6 %, of the Company’s then-outstanding shares of common stock.
During
the three months ended December 31, 2024, the Company repurchased 220,000 shares of common stock under the 2024 Plan, with an
average price per share of $ 9.00 . During the twelve months ended December 31, 2024, the Company repurchased 934,282 shares of
common stock under the 2024 Plan and the previously existing share repurchase plan, as applicable, with an average price per share
of $ 7.94 . As of December 31, 2024, there were 472,318 shares of common stock available for repurchase under the 2024 Plan.
We
are subject to dividend restrictions imposed by various regulators, including a limitation on the total of all dividends that
the Bank may pay to the Company in any calendar year, to an amount that shall not exceed the Bank’s net income for the current
year, plus its net income retained for the two previous years, without regulatory approval. At December 31, 2024, the Bank had
$ 5.3 million in retained earnings available for payment of dividends without prior regulatory approval. In addition, the Bank
may not declare or pay dividends on, and we may not repurchase, any of our shares of common stock if the effect thereof would
cause shareholders’ equity to be reduced below applicable regulatory capital maintenance requirements or if such declaration,
payment or repurchase would otherwise violate regulatory requirements. The Bank will be prohibited from paying cash dividends
to the Company to the extent that any such payment would reduce the Bank’s capital below required capital levels. Accordingly,
$ 159.0 million and $ 156.0 million of our equity in the net assets of the Bank was restricted at December 31, 2024 and 2023, respectively.
14. INCOME
TAXES
Income
taxes consist of the following:
Years Ended December 31,
2024
2023
2022
(Dollars in thousands)
Current tax provision:
Federal
$ 2,089
$ 2,990
$ 5,251
State
1,024
1,335
2,403
Total
3,113
4,325
7,654
Deferred tax provision:
Federal
123
94
712
State
55
97
376
Total
178
191
1,088
Total tax provision
$ 3,291
$ 4,516
$ 8,742
The
differences between the statutory federal income tax at a rate of 21% and the effective tax are summarized below:
Years Ended December 31,
2024
2023
2022
(Dollars in thousands)
Statutory federal income tax
$ 3,141
$ 4,113
$ 7,272
Increase (decrease) resulting from:
State taxes, net of federal tax benefit
853
1,244
2,195
Tax-exempt income
( 340 )
( 340 )
( 360 )
Bank-owned life insurance (BOLI)
( 401 )
( 382 )
( 362 )
BOLI death benefit
—
( 163 )
—
Option exercise tax (benefit) shortfall
—
—
( 28 )
Other, net
38
44
25
Effective tax
$ 3,291
$ 4,516
$ 8,742
F- 49
Cash
paid for income taxes for the years ended December 31, 2024, 2023 and 2022 was $ 2.9 million, $ 4.6 million and $ 7.4 million, respectively.
The
tax effects of each item that gives rise to deferred taxes are as follows:
December 31,
2024
2023
(Dollars in thousands)
Deferred tax assets:
Net unrealized loss on available-for-sale securities
$ 7,962
$ 7,422
Allowance for credit losses
5,702
5,865
Lease liability
2,157
2,381
Employee benefit and share-based compensation plans
1,154
1,272
Accrued expenses
599
450
Nonperforming interest
292
264
FDIC assessment
103
95
Interest payable
90
73
Purchased mortgage servicing rights
66
38
Other
203
277
Gross deferred tax assets
18,328
18,137
Deferred tax liabilities:
Lease right-of-use asset
( 2,075 )
( 2,305 )
Purchase accounting adjustments, net
( 774 )
( 867 )
Deferred loan fees
( 914 )
( 804 )
Fixed asset depreciation
( 533 )
( 494 )
Other
( 35 )
( 31 )
Gross deferred tax liabilities
( 4,331 )
( 4,501 )
Net deferred tax asset
$ 13,997
$ 13,636
The
federal income tax reserve for loan losses at the Bank’s base year is $ 9.4 million. If any portion of the reserve is used
for purposes other than to absorb loan losses, approximately 150 % of the amount actually used, limited to the amount of the reserve,
would be subject to taxation in the fiscal year in which used. As the Bank intends to use the reserve solely to absorb loan losses,
a deferred tax liability of $ 2.6 million has not been provided.
We
did not have any uncertain tax positions at December 31, 2024 or 2023 which required accrual or disclosure. We record interest
and penalties as part of income tax expense. There were no interest or penalties recorded for the years ended December 31, 2024,
2023 and 2022.
Our
income tax returns are subject to review and examination by federal and state tax authorities. We are currently open to audit
under the applicable statutes of limitations by the Internal Revenue Service for the years ended December 31, 2021 through 2024.
The years open to examination by state taxing authorities vary by jurisdiction; however, no years prior to 2021 are open.
F- 50
15. TRANSACTIONS
WITH DIRECTORS AND EXECUTIVE OFFICERS
We
have had, and expect to have in the future, loans with our directors and executive officers including their affiliates. Such loans,
in our opinion, do not include more than the normal risk of collectability or other unfavorable features. Following is a summary
of activity for such loans:
Years Ended December 31,
2024
2023
(Dollars in thousands)
Balance at beginning of year
$ 561
$ 545
Principal distributions
50
1
Repayments of principal
( 246 )
( 42 )
Change in related party status
—
57
Balance
at end of year
$ 365
$ 561
16. COMMITMENTS
AND CONTINGENCIES
Loan
Commitments.
In
the normal course of business, various commitments and contingent liabilities are outstanding, such as standby letters of credit
and commitments to extend credit with off-balance-sheet risk that are not reflected in the consolidated financial statements.
Financial instruments with off-balance-sheet risk involve elements of credit, interest rate, liquidity and market risk.
We
do not anticipate any significant losses as a result of these transactions. The following summarizes these financial instruments
and other commitments and contingent liabilities at their contract amounts:
December 31,
2024
2023
(Dollars in thousands)
Commitments to extend credit:
Unused lines of credit
$ 343,078
$ 352,462
Loan commitments
56,183
37,814
Existing construction loan agreements
47,398
31,829
Standby letters of credit
18,773
22,393
We
use the same credit policies in making commitments and conditional obligations as for on balance sheet instruments.
Commitments
to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some commitments
expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate
each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon
extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include
accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Standby
letters of credit are written conditional commitments that guarantee the performance of a customer to a third party. Those guarantees
are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit
is essentially the same as that involved in extending loan facilities to customers. At December 31, 2024 and 2023, outstanding
standby letter of credit commitments totaled $ 18.8 million and $ 22.4 million, respectively, with standby letters of credit issued
by the FHLB on our behalf totaling $ 11.8 million and $ 15.3 million, respectively.
At
December 31, 2024, outstanding commitments to extend credit totaled $ 465.4 million, with $ 33.9 million in fixed rate commitments
with interest rates ranging from 3.25 % to 18.00 % and $ 431.5 million in variable rate commitments. At December 31, 2023, outstanding
commitments to extend credit totaled $ 444.5 million, with $ 52.8 million in fixed rate commitments with interest rates ranging
from 1.99 % to 18.00 % and $ 391.7 million in variable rate commitments.
F- 51
We
also have risk participation agreements (“RPAs”) with another financial institution. The RPAs are a guarantee to share
credit risk associated with an interest rate swap on participation loans in the event of counterparty default. As such, we accept
a portion of the credit risk in order to participate in the loans and we receive a one-time fee. The interest rate swap is collateralized
(generally by real estate or business assets) by us and the third party, which limits the credit risk associated with the RPAs.
Per the terms of the RPAs, we must pledge collateral equal to our exposure for the interest rate swap. We monitor overall collateral
as part of our off-balance sheet liability analysis, and at December 31, 2024, believe sufficient collateral is available to cover
potential swap losses.
In
the ordinary course of business, we are party to various legal proceedings, none of which, in our opinion, will have a material
effect on our consolidated financial position or results of operations.
Vendor
Contract.
The
Company entered into a long-term contractual obligation with a vendor for use of its core provider and ancillary services beginning
in 2016. Total remaining contractual obligations outstanding with this vendor as of December 31, 2024 were estimated to be $ 7.1
million, with $ 6.1 million expected to be paid within one year and the remaining $ 1 .0 million to be paid within the next three
years.
Investment
Commitments.
The
Bank is a limited partner in a Small Business Investment Company (“SBIC”) and committed to contribute capital of $ 7.5
million to the partnership. At December 31, 2024, the SBIC currently has a book value of $ 3.7 million and is included in other
assets. The unfunded commitment to the partnership was $ 3.8 million at December 31, 2024.
Employment
and change of control agreements.
We
have entered into employment and change of control agreements with certain senior officers. The initial term of the employment
agreements is for three years subject to separate one-year extensions as approved by the Board of Directors at the end of each
applicable fiscal year. Each employment agreement provides for minimum annual salaries, discretionary cash bonuses and other fringe
benefits as well as severance benefits upon certain terminations of employment that are not for cause. The change of control agreements
expire one year following a notice of non-extension and only provide for severance benefits upon certain terminations of employment
that are not for cause and that are related to a change of control of the Company or the Bank.
17. FAIR
VALUE OF ASSETS AND LIABLITIES
Determination
of Fair Value.
We
use fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures.
The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted
market prices. However, in many instances, there are no quoted market prices for our various financial instruments. In cases where
quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques.
Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash
flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
Methods
and assumptions for valuing our financial instruments are set forth below. Estimated fair values are calculated based on the value
without regard to any premium or discount that may result from concentrations of ownership of a financial instrument, possible
tax ramifications or estimated transaction cost.
F- 52
Securities.
The securities measured at fair value in Level 1 are based on quoted market prices in an active exchange market. All other
securities are measured at fair value in Level 2 and are based on pricing models that consider standard input factors such as
observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data.
These securities include government-sponsored enterprise obligations, state and municipal obligations, corporate bonds, residential
mortgage-backed securities guaranteed and sponsored by the U.S. government or an agency thereof. Fair value measurements are obtained
from a third-party pricing service and are not adjusted by management.
Interest
rate swaps. The valuation of our interest rate swaps is obtained from a third-party pricing service and is determined using
a discounted cash flow analysis on the expected cash flows of each derivative. The pricing analysis is based on observable inputs
for the contractual terms of the derivatives, including the period to maturity and interest rate curves. We have determined that
the majority of the inputs used to value our interest rate derivatives fall within Level 2 of the fair value hierarchy.
Assets
and Liabilities Measured at Fair Value on a Recurring Basis.
Assets
and liabilities measured at fair value on a recurring basis are summarized below:
December 31, 2024
Level 1
Level 2
Level 3
Total
(Dollars in thousands)
Assets:
Securities available-for-sale
$ —
$ 160,704
$ —
$ 160,704
Marketable equity securities
397
—
—
397
Interest rate swaps
—
5,883
—
5,883
Total assets
$ 397
$ 166,587
$ —
$ 166,984
Liabilities:
Interest rate swaps
$ —
$ 5,883
$ —
$ 5,883
December 31, 2023
Level 1
Level 2
Level 3
Total
(Dollars in thousands)
Assets:
Securities available-for-sale
$ —
$ 137,115
$ —
$ 137,115
Marketable equity securities
196
—
—
196
Interest rate swaps
—
5,890
—
5,890
Total assets
$ 196
$ 143,005
$ —
$ 143,201
Liabilities:
Interest rate swaps
$ —
$ 5,239
$ —
$ 5,239
There
were no transfers to or from Level 1 and 2 for assets measured at fair value on a recurring basis during the years ended December
31, 2024 and 2023.
Assets
Measured at Fair Value on a Non-recurring Basis.
We
may also be required, from time to time, to measure certain other financial assets at fair value on a nonrecurring basis in accordance
with generally accepted accounting principles. These adjustments to fair value usually result from application of lower-of-cost-or-market
accounting or write-downs of individual assets. The following table summarizes the fair value hierarchy used to determine the
carrying values of the related assets as of December 31, 2024 and 2023.
F- 53
Year Ended
At December 31, 2024
December 31, 2024
Total
Level 1
Level 2
Level 3
Losses
(Dollars in thousands)
(Dollars in thousands)
Collateral dependent loans
$ —
$ —
$ 325
$ 182
Year Ended
At December 31, 2023
December 31, 2023
Total
Level 1
Level 2
Level 3
Losses
(Dollars in thousands)
(Dollars in thousands)
Collateral dependent loans
$ —
$ —
$ 1,100
$ 2,178
The
amount of impaired loans represents the carrying value, net of the related write-down or valuation allowance of collateral dependent
loans for which adjustments are based on the estimated fair value of the underlying collateral. The fair value of collateral dependent
loans with specific allocations of the allowance for loan losses is generally based on real estate appraisals performed by independent
licensed or certified appraisers. These appraisals may utilize a single valuation approach or a combination of approaches including
comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust
for differences between the comparable sales and income data available. Management will discount appraisals as deemed necessary
based on the date of the appraisal and new information deemed relevant to the valuation. Such adjustments are typically significant
and result in a Level 3 classification of the inputs for determining fair value.
Summary
of Fair Values of Financial Instruments.
The
estimated fair values of our financial instruments are as follows:
December
31, 2024
Carrying
Value
Fair Value
Level 1
Level 2
Level 3
Total
(Dollars in thousands)
Assets:
Cash and cash equivalents
$ 66,450
$ 66,450
$ —
$ —
$ 66,450
Securities held-to-maturity
205,036
4,727
160,879
—
165,606
Securities available-for-sale
160,704
—
160,704
—
160,704
Marketable equity securities
397
397
—
—
397
FHLB and other restricted stock
5,818
—
—
5,818
5,818
Loans - net
2,050,660
—
—
1,894,621
1,894,621
Accrued interest receivable
8,468
—
—
8,468
8,468
Mortgage servicing rights
436
—
826
—
826
Derivative asset
5,883
—
5,883
—
5,883
Liabilities:
Deposits
2,262,647
—
—
2,261,666
2,261,666
Short-term borrowings
5,390
—
5,390
—
5,390
Long-term debt
98,000
—
98,835
—
98,835
Subordinated debt
19,751
—
15,876
—
15,876
Accrued interest payable
903
—
—
903
903
Derivative liabilities
5,883
—
5,883
—
5,883
F- 54
December 31, 2023
Carrying
Value
Fair Value
Level 1
Level 2
Level 3
Total
(Dollars in thousands)
Assets:
Cash and cash equivalents
$ 28,840
$ 28,840
$ —
$ —
$ 28,840
Securities held-to-maturity
223,370
9,450
178,242
—
187,692
Securities available-for-sale
137,115
—
137,115
—
137,115
Marketable equity securities
196
196
—
—
196
FHLB and other restricted stock
3,707
—
—
3,707
3,707
Loans - net
2,007,050
—
—
1,841,913
1,841,913
Accrued interest receivable
8,528
—
—
8,528
8,528
Mortgage servicing rights
422
—
724
—
724
Derivative asset
5,890
—
5,890
—
5,890
Liabilities:
Deposits
2,143,744
—
—
2,140,930
2,140,930
Short-term borrowings
16,100
—
16,100
—
16,100
Long-term debt
120,646
—
120,460
—
120,460
Subordinated debt
19,712
—
17,938
—
17,938
Accrued interest payable
3,310
—
—
3,310
3,310
Derivative liabilities
5,239
—
5,239
—
5,239
Limitations .
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial
instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time our entire
holdings of a particular financial instrument. Where quoted market prices are not available, fair value estimates are based on
judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments,
and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment. Changes
in assumptions could significantly affect the estimates.
18. SEGMENT
The
Company operates as a single reportable segment under ASC 280, as the Chief Operating Decision Maker (“CODM”) reviews
financial performance and allocates resources based on the consolidated results of the Company as a whole. The Company, through
its bank subsidiary, provides banking services to individuals and companies primarily in Hampden County and Hampshire County in
western Massachusetts and Hartford County and Tolland County in northern Connecticut. These services include commercial lending,
residential lending and consumer lending, checking, savings, time deposits, cash management, and wealth management. The CODM primarily
evaluates performance using net interest income and net income as reported in the consolidated statement of income. The Company’s
primary measure of profitability is net interest and dividend income. Net interest and dividend income is the difference between
the interest income earned on interest-earning assets and the interest paid on interest-bearing liabilities. Interest-earning
assets consist primarily of commercial real estate loans, commercial and industrial loans, residential real estate loans and securities.
Interest-bearing liabilities consist primarily of time deposits and money market accounts, demand deposits, savings accounts and
borrowings from the FHLB. The consolidated results of operations also depend on the provision for credit losses, non-interest
income, and non-interest expense. In addition, the CODM considers net income as a key measure of overall financial performance.
The Company’s CODM consists of members of the Senior Management team, including the Chief Executive Officer, the Chief Financial
Officer, the Chief Banking Officer and the Chief Lending Officer.
F- 55
19. CONDENSED
PARENT COMPANY FINANCIAL STATEMENTS
The
condensed balance sheets of the parent company are as follows:
December 31,
2024
2023
(Dollars in thousands)
ASSETS:
Cash equivalents
$ 422
$ 940
Investment in subsidiaries
240,994
242,780
ESOP loan receivable
2,417
3,050
Other assets
14,575
13,780
TOTAL ASSETS
$ 258,408
$ 260,550
LIABILITIES:
ESOP loan payable
$ 2,417
$ 3,050
Other liabilities
20,081
20,091
EQUITY
235,910
237,409
TOTAL LIABILITIES AND EQUITY
$ 258,408
$ 260,550
The
condensed statements of net income for the parent company are as follows:
Years Ended December 31,
2024
2023
2022
(Dollars in thousands)
INCOME:
Dividends from subsidiaries
$ 14,209
$ 12,119
$ 8,152
ESOP loan interest income
244
296
349
Other income
11
36
2
Total income
14,464
12,451
8,503
OPERATING EXPENSE:
Salaries and employee benefits
1,408
1,761
2,011
ESOP loan interest expense
244
296
349
Other expenses
1,285
1,310
1,283
Total operating expense
2,937
3,367
3,643
Income before equity in undistributed income of subsidiaries and income taxes
11,527
9,084
4,860
Equity in undistributed income of subsidiaries
( 255 )
5,591
20,595
Net income before taxes
11,272
14,675
25,455
Income tax benefit
( 394 )
( 393 )
( 432 )
Net income
$ 11,666
$ 15,068
$ 25,887
F- 56
The
condensed statements of cash flows of the parent company are as follows:
Years Ended December 31,
2024
2023
2022
(Dollars in thousands)
OPERATING ACTIVITIES:
Net income
$ 11,666
$ 15,068
$ 25,887
Equity in undistributed income of subsidiaries
255
( 5,591 )
( 20,595 )
Net amortization of premiums on subordinated debt
39
39
40
Change in other liabilities
( 844 )
( 881 )
( 642 )
Change in other assets
( 162 )
651
694
Other, net
2,041
1,979
1,757
Net cash provided by operating activities
12,995
11,265
7,141
INVESTING
ACTIVITIES:
Purchase of securities
( 82 )
( 103 )
( 107 )
Sales of securities
82
103
107
Net cash provided by investing activities
—
—
—
FINANCING
ACTIVITIES:
Cash dividends paid
( 5,914 )
( 6,066 )
( 5,281 )
Common stock repurchased
( 7,599 )
( 5,022 )
( 6,351 )
Issuance of common stock in connection with stock option exercises
—
—
1,171
Net cash used in financing activities
( 13,513 )
( 11,088 )
( 10,461 )
NET CHANGE IN CASH AND CASH EQUIVALENTS
( 518 )
177
( 3,320 )
CASH AND CASH EQUIVALENTS
Beginning of year
940
763
4,083
End of year
$ 422
$ 940
$ 763
Supplemental cash flow information:
Net change in due to broker for common stock repurchased
$ 163
$ —
$ —
20. SUMMARY
OF QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
The
following tables present a summary of our quarterly financial information for the periods indicated. The year-to-date totals may
differ slightly due to rounding. All unaudited interim financial statements furnished shall reflect all adjustments which are,
in the opinion of management, necessary to a fair statement of the results for interim periods presented and are of a normal and
recurring nature, unless otherwise noted .
F- 57
2024
First Quarter
Second Quarter
Third Quarter
Fourth Quarter
(Dollars in thousands, except per share amounts)
Interest and dividend income
$ 26,604
$ 26,802
$ 27,840
$ 28,586
Interest expense
11,258
12,332
13,112
13,313
Net interest and dividend income
15,346
14,470
14,728
15,273
(Reversal of) provision for credit losses
( 550 )
( 294 )
941
( 762 )
Loss on disposal of premises and equipment
( 6 )
—
—
—
Unrealized gain (loss) on marketable equity securities, net
8
4
10
( 9 )
Gain on non-marketable equity investments
—
987
—
300
Gain (loss) on sale of mortgages
—
—
246
( 11 )
Other non-interest income
2,672
2,843
2,885
2,974
Non-interest income
2,674
3,834
3,141
3,254
Non-interest expense
14,782
14,314
14,406
14,926
Income before income taxes
3,788
4,284
2,522
4,363
Income tax provision
827
771
618
1,075
Net income
$ 2,961
$ 3,513
$ 1,904
$ 3,288
Basic earnings per share
$ 0.14
$ 0.17
$ 0.09
$ 0.16
Diluted earnings per share
$ 0.14
$ 0.17
$ 0.09
$ 0.16
F- 58
2023
First Quarter
Second Quarter
Third Quarter
Fourth Quarter
(Dollars in thousands, except per share amounts)
Interest and dividend income
$ 23,638
$ 24,809
$ 25,901
$ 26,770
Interest expense
5,134
7,963
9,518
10,594
Net interest and dividend income
18,504
16,846
16,383
16,176
(Reversal of) provision for credit losses
( 388 )
420
354
486
Loss on disposal of premises and equipment
—
—
( 3 )
—
Unrealized loss on marketable equity securities, net
—
—
—
( 1 )
Gain on non-marketable equity investments
352
—
238
—
Loss on defined benefit plan termination (1)
—
( 1,143 )
—
—
Gain on bank-owned life insurance death benefit (2)
—
—
778
—
Other non-interest income
2,627
2,735
2,599
2,715
Non-interest income
2,979
1,592
3,612
2,714
Non-interest expense
14,896
14,551
14,118
14,785
Income before income taxes
6,975
3,467
5,523
3,619
Income tax provision
1,671
704
1,033
1,108
Net income
$ 5,304
$ 2,763
$ 4,490
$ 2,511
Basic earnings per share
$ 0.24
$ 0.13
$ 0.21
$ 0.12
Diluted earnings per share
$ 0.24
$ 0.13
$ 0.21
$ 0.12
(1) The
decrease in non-interest income for the three months ended June 30, 2023 was due to a one-time, non-recurring final termination
expense of $1.1 million resulting from the termination of the Company’s defined benefit pension plan.
(2) The
increase in non-interest income for the three months ended September 30, 2023 was due to a non-taxable gain on bank-owned life
insurance.
F- 59