エドガーで原本を確認する
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| x | Quarterly report
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended June 30, 2023 |
| o | Transition report
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ____ to ____ |
Commission File Number: 000-28344
| FIRST COMMUNITY CORPORATION | |
| (Exact name of registrant as specified in its charter) | |
| South Carolina | 57-1010751 |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
5455 Sunset Boulevard, Lexington, South Carolina 29072
(Address of principal executive offices) (Zip Code)
(803) 951-2265
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of exchange on which registered |
| Common stock, par value $1.00 per share | FCCO | The Nasdaq Capital Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). x Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer o | Accelerated filer o | |
| Non-accelerated Filer x | Smaller reporting company x | |
| Emerging growth company o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: On August 10, 2023, 7,593,759 shares of the issuer’s common stock, par value $1.00 per share, were issued and outstanding.
TABLE OF CONTENTS
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
FIRST COMMUNITY CORPORATION
CONSOLIDATED BALANCE SHEETS
| June 30, | ||||||||
| (Dollars in thousands, except par values) | 2023 | December 31, | ||||||
| (Unaudited) | 2022 | |||||||
| ASSETS | ||||||||
| Cash and due from banks | $ | 28,273 | $ | 24,464 | ||||
| Interest-bearing bank balances | 28,710 | 12,937 | ||||||
| Investment securities available-for-sale | 328,239 | 331,862 | ||||||
| Investment securities held-to-maturity, fair value of $208,320 and $213,613 at June 30, 2023 and December 31, 2022, respectively, net of allowance for credit losses - investments | 221,392 | 228,701 | ||||||
| Other investments, at cost | 6,208 | 4,191 | ||||||
| Loans held-for-sale | 4,195 | 1,779 | ||||||
| Loans held-for-investment | 1,032,165 | 980,857 | ||||||
| Less, allowance for credit losses - loans | 11,554 | 11,336 | ||||||
| Net loans held-for-investment | 1,020,611 | 969,521 | ||||||
| Property and equipment - net | 31,120 | 31,277 | ||||||
| Lease right-of-use asset | 3,389 | 2,702 | ||||||
| Bank owned life insurance | 29,793 | 29,952 | ||||||
| Other real estate owned | 927 | 934 | ||||||
| Intangible assets | 682 | 761 | ||||||
| Goodwill | 14,637 | 14,637 | ||||||
| Other assets | 22,806 | 19,228 | ||||||
| Total assets | $ | 1,740,982 | $ | 1,672,946 | ||||
| LIABILITIES | ||||||||
| Deposits: | ||||||||
| Non-interest bearing | $ | 447,105 | $ | 461,010 | ||||
| Interest bearing | 973,648 | 924,372 | ||||||
| Total deposits | 1,420,753 | 1,385,382 | ||||||
| Securities sold under agreements to repurchase | 72,103 | 68,743 | ||||||
| Federal funds purchased | — | 22,000 | ||||||
| Federal Home Loan Bank advances | 95,000 | 50,000 | ||||||
| Junior subordinated debt | 14,964 | 14,964 | ||||||
| Lease liability | 3,537 | 2,832 | ||||||
| Other liabilities | 10,477 | 10,664 | ||||||
| Total liabilities | 1,616,834 | 1,554,585 | ||||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Preferred stock, par value $1.00 per share, 10,000,000 shares authorized; none issued and outstanding | — | — | ||||||
| Common stock, par value $1.00 per share; 20,000,000 shares authorized; issued and outstanding 7,593,759 at June 30, 2023 7,577,912 at December 31, 2022 | 7,594 | 7,578 | ||||||
| Nonvested restricted stock and stock units | 1,717 | 1,461 | ||||||
| Additional paid in capital | 92,963 | 92,683 | ||||||
| Retained earnings | 53,362 | 49,025 | ||||||
| Accumulated other comprehensive loss | (31,488 | ) | (32,386 | ) | ||||
| Total shareholders’ equity | 124,148 | 118,361 | ||||||
| Total liabilities and shareholders’ equity | $ | 1,740,982 | $ | 1,672,946 | ||||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
| (Dollars in thousands, except per share amounts) | Three Months ended June 30, | |||||||
| 2023 | 2022 | |||||||
| Interest and dividend income: | ||||||||
| Loans, including fees | $ | 12,314 | $ | 9,304 | ||||
| Investment securities - taxable | 4,223 | 1,674 | ||||||
| Investment securities - non taxable | 368 | 375 | ||||||
| Other short term investments and CD’s | 592 | 160 | ||||||
| Total interest income | 17,497 | 11,513 | ||||||
| Interest expense: | ||||||||
| Deposits | 3,392 | 309 | ||||||
| Securities sold under agreement to repurchase | 363 | 22 | ||||||
| Other borrowed money | 1,605 | 131 | ||||||
| Total interest expense | 5,360 | 462 | ||||||
| Net interest income | 12,137 | 11,051 | ||||||
| Provision for (release of) credit losses | 186 | (70 | ) | |||||
| Net interest income after provision for (release of) credit losses | 11,951 | 11,121 | ||||||
| Non-interest income: | ||||||||
| Deposit service charges | 220 | 262 | ||||||
| Mortgage banking income | 371 | 481 | ||||||
| Investment advisory fees and non-deposit commissions | 1,081 | 1,195 | ||||||
| Gain (loss) on sale of other assets | 105 | (45 | ) | |||||
| Other | 1,274 | 1,116 | ||||||
| Total non-interest income | 3,051 | 3,009 | ||||||
| Non-interest expense: | ||||||||
| Salaries and employee benefits | 6,508 | 6,175 | ||||||
| Occupancy | 813 | 786 | ||||||
| Equipment | 377 | 329 | ||||||
| Marketing and public relations | 370 | 446 | ||||||
| FDIC Insurance assessments | 221 | 105 | ||||||
| Other real estate expense | (30 | ) | 29 | |||||
| Amortization of intangibles | 40 | 40 | ||||||
| Other | 2,456 | 2,278 | ||||||
| Total non-interest expense | 10,755 | 10,188 | ||||||
| Net income before tax | 4,247 | 3,942 | ||||||
| Income tax expense | 920 | 812 | ||||||
| Net income | $ | 3,327 | $ | 3,130 | ||||
| Basic earnings per common share | $ | 0.44 | $ | 0.42 | ||||
| Diluted earnings per common share | $ | 0.43 | $ | 0.41 | ||||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
| (Dollars in thousands, except per share amounts) | Six Months ended June 30, | |||||||
| 2023 | 2022 | |||||||
| Interest and dividend income: | ||||||||
| Loans, including fees | $ | 23,473 | $ | 18,307 | ||||
| Investment securities - taxable | 8,284 | 3,453 | ||||||
| Investment securities - non taxable | 743 | 755 | ||||||
| Other short term investments and CD’s | 887 | 193 | ||||||
| Total interest income | 33,387 | 22,708 | ||||||
| Interest expense: | ||||||||
| Deposits | 5,385 | 642 | ||||||
| Securities sold under agreement to repurchase | 719 | 47 | ||||||
| Other borrowed money | 2,789 | 235 | ||||||
| Total interest expense | 8,893 | 924 | ||||||
| Net interest income | 24,494 | 21,784 | ||||||
| Provision for (release of) credit losses | 256 | (195 | ) | |||||
| Net interest income after provision for (release of) credit losses | 24,238 | 21,979 | ||||||
| Non-interest income: | ||||||||
| Deposit service charges | 452 | 527 | ||||||
| Mortgage banking income | 526 | 1,320 | ||||||
| Investment advisory fees and non-deposit commissions | 2,148 | 2,393 | ||||||
| Gain (loss) on sale of other assets | 105 | (45 | ) | |||||
| Other | 2,395 | 2,188 | ||||||
| Total non-interest income | 5,626 | 6,383 | ||||||
| Non-interest expense: | ||||||||
| Salaries and employee benefits | 12,839 | 12,294 | ||||||
| Occupancy | 1,643 | 1,491 | ||||||
| Equipment | 713 | 661 | ||||||
| Marketing and public relations | 716 | 807 | ||||||
| FDIC Insurance assessments | 403 | 235 | ||||||
| Other real estate expense | (163 | ) | 76 | |||||
| Amortization of intangibles | 79 | 79 | ||||||
| Other | 4,961 | 4,499 | ||||||
| Total non-interest expense | 21,191 | 20,142 | ||||||
| Net income before tax | 8,673 | 8,220 | ||||||
| Income tax expense | 1,883 | 1,601 | ||||||
| Net income | $ | 6,790 | $ | 6,619 | ||||
| Basic earnings per common share | $ | 0.90 | $ | 0.88 | ||||
| Diluted earnings per common share | $ | 0.89 | $ | 0.87 | ||||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
| Three months ended June 30, | ||||||||
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Net income | $ | 3,327 | $ | 3,130 | ||||
| Other comprehensive loss: | ||||||||
| Unrealized gain (loss) during the period on available-for-sale securities, net of tax benefit of $622 and tax expense of $414, respectively | (2,340 | ) | 1,558 | |||||
| Unrealized loss during the period on available-for-sale securities transferred to held-to-maturity, net of tax benefit of $0 and $3,508, respectively | — | (13,198 | ) | |||||
| Reclassification adjustment for amortization of unrealized losses on securities transferred from available-for-sale to held-to-maturity, net of tax expense of $86 and $28, respectively. | 325 | 106 | ||||||
| Other comprehensive loss | (2,015 | ) | (11,534 | ) | ||||
| Comprehensive income (loss) | $ | 1,312 | $ | (8,404 | ) | |||
| Six months ended June 30, | ||||||||
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Net income | $ | 6,790 | $ | 6,619 | ||||
| Other comprehensive loss: | ||||||||
| Unrealized gain (loss) during the period on available-for-sale securities, net of tax expense of $67 and tax benefit $4,447, respectively | 252 | (16,730 | ) | |||||
| Unrealized loss during the period on available-for-sale securities transferred to held-to-maturity, net of tax benefit of $0 and $3,508, respectively | — | (13,198 | ) | |||||
| Reclassification adjustment for amortization of unrealized losses on securities transferred from available-for-sale to held-to-maturity, net of tax expense of $172 and $28, respectively. | 646 | 106 | ||||||
| Other comprehensive income (loss) | 898 | (29,822 | ) | |||||
| Comprehensive income (loss) | $ | 7,688 | $ | (23,203 | ) | |||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Six months ended June 30, 2023 and 2022
(Unaudited)
| Nonvested | Accumulated | |||||||||||||||||||||||||||
| Common | Additional | Restricted | Other | |||||||||||||||||||||||||
| (Dollars and shares in thousands) | Shares | Common | Paid-in | Stock and | Retained | Comprehensive | ||||||||||||||||||||||
| Issued | Stock | Capital | Stock Units | Earnings | Income (loss) | Total | ||||||||||||||||||||||
| Balance, December 31, 2022 | 7,578 | $ | 7,578 | $ | 92,683 | $ | 1,461 | $ | 49,025 | $ | (32,386 | ) | $ | 118,361 | ||||||||||||||
| Net income | 6,790 | 6,790 | ||||||||||||||||||||||||||
| CECL implementation net of tax of $90 | (337 | ) | (337 | ) | ||||||||||||||||||||||||
| Other comprehensive loss net of tax expense of $239 | 898 | 898 | ||||||||||||||||||||||||||
| Issuance of common stock-deferred compensation | 2 | 2 | 39 | (69 | ) | (28 | ) | |||||||||||||||||||||
| Issuance of restricted stock | 8 | 8 | 146 | (154 | ) | — | ||||||||||||||||||||||
| Amortization of compensation on restricted stock | 370 | 370 | ||||||||||||||||||||||||||
| Grant restricted stock units | 109 | 109 | ||||||||||||||||||||||||||
| Shares forfeited | (6 | ) | (6 | ) | (105 | ) | (111 | ) | ||||||||||||||||||||
| Dividends: Common ($0.28 per share) | (2,116 | ) | (2,116 | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | 12 | 12 | 200 | 212 | ||||||||||||||||||||||||
| Balance, June 30, 2023 | 7,594 | $ | 7,594 | $ | 92,963 | $ | 1,717 | $ | 53,362 | $ | (31,488 | ) | $ | 124,148 | ||||||||||||||
| Accumulated | ||||||||||||||||||||||||||||
| Common | Additional | Nonvested | Other | |||||||||||||||||||||||||
| (Dollars and shares in thousands) | Shares | Common | Paid-in | Restricted | Retained | Comprehensive | ||||||||||||||||||||||
| Issued | Stock | Capital | Stock | Earnings | Income (loss) | Total | ||||||||||||||||||||||
| Balance, December 31, 2021 | 7,549 | $ | 7,549 | $ | 92,139 | $ | (294 | ) | $ | 38,325 | $ | 3,279 | $ | 140,998 | ||||||||||||||
| Net income | 6,619 | 6,619 | ||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $7,927 | (29,822 | ) | (29,822 | ) | ||||||||||||||||||||||||
| Issuance of common stock | 1 | 1 | 27 | 28 | ||||||||||||||||||||||||
| Issuance of restricted stock | 9 | 9 | 190 | (199 | ) | — | ||||||||||||||||||||||
| Amortization of compensation on restricted stock | 168 | 168 | ||||||||||||||||||||||||||
| Grant restricted stock units | 1,418 | 1,418 | ||||||||||||||||||||||||||
| Shares forfeited | (2 | ) | (2 | ) | (40 | ) | (42 | ) | ||||||||||||||||||||
| Dividends: Common ($0.26 per share) | (1,956 | ) | (1,956 | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | 10 | 10 | 171 | 181 | ||||||||||||||||||||||||
| Balance, June 30, 2022 | 7,567 | $ | 7,567 | $ | 92,487 | $ | 1,093 | $ | 42,988 | $ | (26,543 | ) | $ | 117,592 | ||||||||||||||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
| Nonvested | Accumulated | |||||||||||||||||||||||||||
| Common | Additional | Restricted | Other | |||||||||||||||||||||||||
| Shares | Common | Paid-in | Stock and | Retained | Comprehensive | |||||||||||||||||||||||
| (Dollars in thousands) | Issued | Stock | Capital | Stock Units | Earnings | Income (loss) | Total | |||||||||||||||||||||
| Balance, December 31, 2022 | 7,578 | $ | 7,578 | $ | 92,683 | $ | 1,461 | $ | 49,025 | $ | (32,386 | ) | $ | 118,361 | ||||||||||||||
| Net income | — | — | — | — | 3,463 | — | 3,463 | |||||||||||||||||||||
| Adoption of CECL, net of tax | — | — | — | — | (337 | ) | — | (337 | ) | |||||||||||||||||||
| Other comprehensive income, net of tax expense | — | — | — | — | — | 2,913 | 2,913 | |||||||||||||||||||||
| Issuance of common stock | 2 | 2 | 39 | (69 | ) | — | — | (28 | ) | |||||||||||||||||||
| Issuance of restricted stock | 8 | 8 | 146 | (154 | ) | — | — | — | ||||||||||||||||||||
| Grant restricted stock units | — | — | — | 72 | — | — | 72 | |||||||||||||||||||||
| Amortization of compensation on restricted stock | — | — | — | 191 | — | — | 191 | |||||||||||||||||||||
| Shares forfeited | (5 | ) | (5 | ) | (100 | ) | — | — | — | (105 | ) | |||||||||||||||||
| Dividends: Common ($0.13 per share) | — | — | — | — | (1,057 | ) | — | (1,057 | ) | |||||||||||||||||||
| Dividend reinvestment plan | 5 | 5 | 103 | — | — | — | 108 | |||||||||||||||||||||
| Balance, March 31, 2023 | 7,588 | $ | 7,588 | $ | 92,871 | $ | 1,501 | $ | 51,094 | $ | (29,473 | ) | $ | 123,581 | ||||||||||||||
| Net income | — | — | — | — | 3,327 | — | 3,327 | |||||||||||||||||||||
| Other comprehensive income net of tax benefit of $536 | — | — | — | — | — | (2,015 | ) | (2,015 | ) | |||||||||||||||||||
| Amortization of compensation on restricted stock | — | — | — | 179 | — | — | 179 | |||||||||||||||||||||
| Grant restricted stock units | — | — | — | 37 | 37 | |||||||||||||||||||||||
| Shares forfeited | — | — | (5 | ) | (5 | ) | ||||||||||||||||||||||
| Dividends: Common ($0.14 per share) | (1,059 | ) | (1,059 | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | 6 | 6 | 97 | 103 | ||||||||||||||||||||||||
| Balance, June 30, 2023 | 7,594 | $ | 7,594 | $ | 92,963 | $ | 1,717 | $ | 53,362 | $ | (31,488 | ) | $ | 124,148 | ||||||||||||||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
| Common | Additional | Nonvested Restricted |
Other | |||||||||||||||||||||||||
| Shares | Common | Paid-in | Stock and | Retained | Comprehensive | |||||||||||||||||||||||
| (Dollars in thousands) | Issued | Stock | Capital | Stock Units | Earnings | Income (loss) | Total | |||||||||||||||||||||
| Balance, December 31, 2021 | 7,549 | $ | 7,549 | $ | 92,139 | $ | (294 | ) | $ | 38,325 | $ | 3,279 | $ | 140,998 | ||||||||||||||
| Net income | — | — | — | — | 3,489 | — | 3,489 | |||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $4,862 | — | — | — | — | — | (18,288 | ) | (18,288 | ) | |||||||||||||||||||
| Issuance of common stock | 1 | 1 | 27 | — | — | — | 28 | |||||||||||||||||||||
| Issuance of restricted stock | 7 | 7 | 147 | (154 | ) | — | — | — | ||||||||||||||||||||
| Amortization of compensation on restricted stock | — | — | — | 79 | — | — | 79 | |||||||||||||||||||||
| Shares forfeited | (2 | ) | (2 | ) | (40 | ) | — | — | — | (42 | ) | |||||||||||||||||
| Dividends: Common ($0.13 per share) | — | (977 | ) | — | (977 | ) | ||||||||||||||||||||||
| Dividend reinvestment plan | 5 | 5 | 88 | — | — | — | 93 | |||||||||||||||||||||
| Balance, March 31, 2022 | 7,560 | $ | 7,560 | $ | 92,361 | $ | (369 | ) | $ | 40,837 | $ | (15,009 | ) | $ | 125,380 | |||||||||||||
| Net income | — | — | — | — | 3,130 | — | 3,130 | |||||||||||||||||||||
| Other comprehensive income net of tax benefit of $3,066 | — | — | — | — | — | (11,534 | ) | (11,534 | ) | |||||||||||||||||||
| Issuance of restricted stock | 2 | 2 | 43 | (45 | ) | — | — | — | ||||||||||||||||||||
| Amortization of compensation on restricted stock | — | — | — | 89 | — | — | 89 | |||||||||||||||||||||
| Grant restricted stock units | — | — | — | 1,418 | — | — | 1,418 | |||||||||||||||||||||
| Dividends: Common ($0.13 per share) | — | — | — | — | (979 | ) | — | (979 | ) | |||||||||||||||||||
| Dividend reinvestment plan | 5 | 5 | 83 | — | — | — | 88 | |||||||||||||||||||||
| Balance, June 30, 2022 | 7,567 | $ | 7,567 | $ | 92,487 | $ | 1,093 | $ | 42,988 | $ | (26,543 | ) | $ | 117,592 | ||||||||||||||
See Notes to Consolidated Financial Statements
|
|
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| Six months ended June 30, |
||||||||
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 6,790 | $ | 6,619 | ||||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||||||||
| Depreciation | 868 | 855 | ||||||
| Net premium amortization on investment securities available-for-sale | (1,115 | ) | 1,613 | |||||
| Net premium amortization on investment securities held-to-maturity | (275 | ) | 78 | |||||
| Provision for (release of) for credit losses | 256 | (195 | ) | |||||
| Write-downs of other real estate owned | — | 19 | ||||||
| Origination of loans held-for-sale | (18,174 | ) | (44,683 | ) | ||||
| Sale of loans held-for-sale | 15,758 | 47,270 | ||||||
| (Gain) loss on sale of other real estate owned | (105 | ) | 45 | |||||
| Amortization of intangibles | 79 | 79 | ||||||
| Accretion on acquired loans | (40 | ) | (25 | ) | ||||
| Loss on fair value of equity securities | 1 | 1 | ||||||
| Increase in other assets | (3,437 | ) | (1,422 | ) | ||||
| Increase (decrease) in other liabilities | 89 | (1,546 | ) | |||||
| Net cash provided by operating activities | 695 | 8,708 | ||||||
| Cash flows from investing activities: | ||||||||
| Purchase of investment securities available-for-sale | (6,025 | ) | (81,692 | ) | ||||
| Purchase of investment securities held-to-maturity | — | (6,843 | ) | |||||
| Purchase of other investment securities | (2,017 | ) | (144 | ) | ||||
| Maturity/call of investment securities available-for-sale | 11,081 | 40,867 | ||||||
| Maturity/call of investment securities held-to-maturity | 7,547 | 1,947 | ||||||
| Increase in loans | (51,267 | ) | (52,368 | ) | ||||
| Proceeds from sale of other real estate owned | 112 | 117 | ||||||
| Purchase of property and equipment | (711 | ) | (300 | ) | ||||
| Net disposal of property and equipment | — | 24 | ||||||
| Net cash used in investing activities | (41,280 | ) | (98,392 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Increase in deposit accounts | 35,371 | 107,684 | ||||||
| Increase in securities sold under agreements to repurchase | 3,360 | 17,584 | ||||||
| Decrease in Fed Funds Purchased | (22,000 | ) | — | |||||
| Advances from the Federal Home Loan Bank | 229,000 | — | ||||||
| Repayment of advances from the Federal Home Loan Bank | (184,000 | ) | — | |||||
| Shares retired / forfeited | (111 | ) | (42 | ) | ||||
| Dividends paid: Common Stock | (2,116 | ) | (1,956 | ) | ||||
| Restricted Stock Units Granted | 109 | 1,418 | ||||||
| Proceeds from issuance of stock-based compensation, new issuance of common stock. | (28 | ) | 28 | |||||
| Change in non-vested restricted stock | 370 | 168 | ||||||
| Dividend reinvestment plan | 212 | 181 | ||||||
| Net cash provided by financing activities | 60,167 | 125,065 | ||||||
| Net increase in cash and cash equivalents | 19,582 | 35,381 | ||||||
| Cash and cash equivalents at beginning of period | 37,401 | 69,022 | ||||||
| Cash and cash equivalents at end of period | $ | 56,983 | $ | 104,403 | ||||
| Supplemental disclosure: | ||||||||
| Cash paid during the period for: | ||||||||
| Interest | $ | 7,902 | $ | 1,028 | ||||
| Income taxes | $ | 2,534 | $ | 1,867 | ||||
| Non-cash investing and financing activities: | ||||||||
| Unrealized gain (loss) on available-for-sale securities, net of tax | $ | 252 | $ | (16,730 | ) | |||
| Amortization of unrealized losses on securities from transfer of available-for-sale securities to held-to-maturity, net of tax | 646 | 106 | ||||||
| Recognition of operating lease liability | 825 | — | ||||||
| Unrealized loss on securities, held-to-maturity, net of tax | — | (13,092 | ) | |||||
| Transfer of investment securities available-for-sale to held-to-maturity | — | 245,619 | ||||||
See Notes to Consolidated Financial Statements
|
|
Notes to Consolidated Financial Statements (Unaudited)
Note 1 - Nature of Business and Basis of Presentation
Basis of Presentation
In the opinion of management, the accompanying unaudited consolidated balance sheets, and the consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows of First Community Corporation (the “Company”) and its wholly owned subsidiary, First Community Bank (the “Bank”) (collectively, the “Company”) present fairly in all material respects the Company’s financial position at June 30, 2023 and December 31, 2022, and the Company’s results of operations for the three and six months ended June 30, 2023 and 2022, and cash flows for the six months ended June 30, 2023 and 2022. The results of operations for the three and six months ended June 30, 2023 are not necessarily indicative of the results that may be expected for the year ending December 31, 2023.
In the opinion of management, all adjustments necessary to fairly present the consolidated financial position and consolidated results of operations have been made. All such adjustments are of a normal, recurring nature. All significant intercompany accounts and transactions have been eliminated in consolidation. The consolidated financial statements and notes thereto are presented in accordance with the instructions for Quarterly Reports on Form 10-Q. The information included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 should be referred to in connection with these unaudited interim financial statements.
Application of New Accounting Guidance Adopted in 2023
On January 1, 2023, the Company adopted ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaced the incurred loss methodology that delayed recognition until it is probable a loss has been incurred with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The measurement of expected losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in leases recognized by a lessor in accordance with Topic 842 on leases. Additionally, Accounting Standards Codification (“ASC”) 326 made changes to the accounting for available-for-sale debt securities. One such change is to require credit losses to be presented as an allowance rather than a write-down on available-for-sale debt securities management does not intend to sell or believes that it is more likely than not they will be required to sell.
The Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023 using the modified retrospective approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The transition adjustment of the adoption of CECL included a decrease in the allowance for credit losses on loans of $14,300, which is presented as a reduction to net loans outstanding, and an increase in the allowance for credit losses on unfunded loan commitments of $397,900, which is recorded within Other Liabilities. The Company recorded an allowance for credit losses for held to maturity securities of $43,500, which is presented as a reduction to held to maturity securities outstanding. The Company recorded a net decrease to retained earnings of $337,400 as of January 1, 2023 for the cumulative effect of adopting CECL, which reflects the transition adjustments noted above, net of the applicable deferred tax assets recorded. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with previously applicable accounting standards (“Incurred Loss”).
The Company adopted ASC 326 using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2023. As of December 31, 2022, the Company did not have any other-than-temporarily impaired available-for-sale investment securities. Therefore, upon adoption of ASC 326, the Company determined that an allowance for credit losses on available-for-sale securities was not deemed material.
|
|
The following table illustrates the impact on the allowance for credit losses (“ACL”) from the adoption of ASC 326:
Schedule of impact on the allowance for credit losses from the adoption of ASC 326
| (Dollars in thousands) | January 1, 2023 As Reported Under ASC 326 |
December 31, 2022 Pre-ASC 326 Adoption December |
Impact of ASC 326 Adoption |
|||||||||
| Assets: | ||||||||||||
| Held to maturity securities, at amortized cost | $ | 106,929 | $ | 106,929 | $ | — | ||||||
| Allowance for credit losses on held to maturity securities: | ||||||||||||
| State and local governments | 43 | — | 43 | |||||||||
| Allowance for credit losses on held-to-maturity securities | $ | 43 | $ | — | $ | 43 | ||||||
| Loans, at amortized cost | $ | 980,857 | $ | 980,857 | $ | — | ||||||
| Allowance for credit losses on loans: | ||||||||||||
| Commercial | 1,042 | 849 | 193 | |||||||||
| Real Estate Construction | 1,150 | 75 | 1,075 | |||||||||
| Real Estate Mortgage Residential | 755 | 723 | 32 | |||||||||
| Real Estate Mortgage Commercial | 7,686 | 8,569 | (883 | ) | ||||||||
| Consumer Home Equity | 480 | 314 | 166 | |||||||||
| Consumer Other | 209 | 170 | 39 | |||||||||
| Unallocated | — | 636 | (636 | ) | ||||||||
| Allowance for credit losses on loans | $ | 11,322 | $ | 11,336 | $ | (14 | ) | |||||
| Liabilities: | ||||||||||||
| Allowance for credit losses for unfunded commitments | $ | 398 | $ | — | $ | 398 | ||||||
The Company elected not to measure an allowance for credit losses for accrued interest receivable and instead elected to reverse interest income on loans or securities that are placed on non-accrual status, which is generally when the instrument is 90 days past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal of uncollectible interest.
Allowance for Credit Losses on Held-to-Maturity Securities
Management measures expected credit losses on held-to-maturity debt securities on a collective basis by major security type. Accrued interest receivable on held-to-maturity debt securities totaled $1.4 million at June 30, 2023 and was excluded from the estimate of credit losses. The held-to-maturity portfolio consists of mortgage-backed and municipal securities. Securities are generally rated BBB- or higher. Securities are analyzed individually to establish a CECL reserve.
The estimate of expected credit losses is primarily based on the ratings assigned to the securities by debt rating agencies and the average of the annual historical loss rates associated with those ratings. The Company then multiplies those loss rates, as adjusted for any modifications to reflect current conditions and reasonable and supportable forecasts as considered necessary, by the remaining lives of each individual security to arrive at a lifetime expected loss amount. Management classifies the held-to-maturity portfolio into the following major security types: mortgage-backed securities or state and local governments.
All the mortgage-backed securities (“MBS”) held by the Company are issued by government-sponsored corporations. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses. As a result, no allowance for credit losses was recorded on held-to-maturity MBS at the adoption of CECL or as of June 30, 2023. The state and local governments securities held by the Company are highly rated by major rating agencies
|
|
Allowance for Credit Losses on Available-for-Sale Securities
For available-for-sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, or more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an allowance for credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.
Changes in the allowance for credit loss are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance for credit loss when management believes an available-for-sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At June 30, 2023, there was no allowance for credit loss related to the available-for-sale securities portfolio.
Accrued interest receivable on available-for-sale securities totaled $1.2 million at June 30, 2023 and was excluded from the estimate of credit losses.
Loans
Loans that management has the intent and ability to hold for the foreseeable future, until maturity, or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts and deferred fees and costs. Accrued interest receivable related to loans totaled $2.7 million at June 30, 2023 and was reported in other assets on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.
The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date.
All accrued interest is reversed against interest income when a loan is placed on non-accrual status. Interest received on such loans is accounted for using the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.
Allowance for Credit Losses - Loans
The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Accrued interest receivable is excluded from the estimate of credit losses.
The allowance for credit losses represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. Generally, collectively assessed loans are grouped by call report code and then by risk grade grouping. Risk grade is grouped within each call report code by pass, watch, special mention, substandard, and doubtful. Other loan types are separated into their own cohorts due to specific risk characteristics for that pool of loans.
|
|
The Company has elected a non-discounted cash flow methodology with probability of default (“PD”) and loss given default (“LGD”) for all call report code cohorts (“cohorts”). The PD calculation looks at the historical loan portfolio at particular points in time (each month during the lookback period) to determine the probability that loans in a certain cohort will default over the next 12-month period. A default is defined as a loan that has moved to past due 90 days and greater, non-accrual status, or experienced a charge-off during the period. Currently, the Company’s historical data is insufficient due to a minimal amount of default activity or zero defaults, therefore, management uses index PDs comprised of rates derived from the PD experience of other community banks in place of the Company’s historical PDs.
The LGD calculation looks at actual losses (net charge-offs) experienced over the entire lookback period for each cohort of loans. The aggregate loss amount is divided by the exposure at default to determine an LGD rate. All defaults (non-accrual, charge-off, or greater than 90 days past due) occurring during the lookback period are included in the denominator, whether a loss occurred or not and exposure at default is determined by the loan balance immediately preceding the default event (i.e., non-accrual or charge-off). Due to very limited charge-off history, management uses index LGDs comprised of rates derived from the LGD experience of other community banks in place of the Company’s historical LGDs.
The Company utilizes reasonable and supportable forecasts of future economic conditions when estimating the allowance for credit losses on loans. The calculation includes a 12-month PD forecast based on the peer index regression model comparing peer defaults to the national unemployment rate. After the forecast period, PD rates revert on a straight-line basis back to long-term historical average rates over a 12-month period.
The Company recognizes that all significant factors that affect the collectability of the loan portfolio must be considered to determine the estimated credit losses as of the evaluation date. Furthermore, the methodology, in and of itself and even when selectively adjusted by comparison to market and peer data, does not provide a sufficient basis to determine the estimated credit losses. The Company adjusts the modeled historical losses by qualitative adjustments to incorporate all significant risks to form a sufficient basis to estimate the credit losses. These qualitative adjustments may increase or reduce reserve levels and include adjustments for lending management experience, loan review and audit results, asset quality and portfolio trends, loan portfolio growth and concentrations, trends in underlying collateral, as well as external factors and economic conditions not already captured.
Loans that do not share risk characteristics are evaluated on an individual basis. Generally, this population includes loan relationships exceeding $500,000 and on non-accrual status, however they can also include any loan that does not share risk characteristics with its respective pool. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting date unadjusted for selling costs as appropriate. When the expected source of repayment is from a source other than the underlying collateral, impairment will generally be measured based upon the present value of expected proceeds discounted at the contractual interest rate.
Allowance for Credit Losses on Unfunded Commitments
Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for unfunded commitments in the Company’s income statements. The allowance for credit losses on off-balance sheet credit exposures is estimated by loan cohort at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for unfunded commitments is included in other liabilities on the Company’s consolidated balance sheets.
|
|
Recently Issued Accounting Pronouncements
The following is a summary of recent authoritative pronouncements:
In March 2020, the FASB issued guidance to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is intended to help stakeholders during the global market-wide reference rate transition period. The amendments are effective through December 31, 2022. The Company does not expect these amendments to have a material effect on its financial statements. In December 2022, the FASB issued amendments to extend the period of time preparers can use the reference rate reform relief guidance under Accounting Standards Codification (ASC) Topic 848 from December 31, 2022, to December 31, 2024, to address the fact that all London Interbank Offered Rate (LIBOR) tenors were not discontinued as of December 31, 2021, and some tenors were published until June 2023. The amendments are effective immediately for all entities and applied prospectively. These amendments did not have a material effect on its financial statements.
In March 2022, the FASB issued amendments which are intended to improve the decision usefulness of information provided to investors about certain loan refinancings, restructurings, and write-offs. The amendments are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. These amendments did not have a material effect on the Company’s financial statements or disclosures.
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
Basic earnings per share is calculated by dividing net income by the weighted-average shares of common stock outstanding during the period, excluding non-vested restricted shares. Dilutive earnings per share is calculated by dividing net income by the weighted-average shares of common stock outstanding during the period plus the maximum dilutive effect on common stock issuable upon exercise of stock options or vesting of restricted stock units. Stock options and unvested restricted stock units are considered common stock equivalents and are only included in the calculation of dilutive earnings per common share if the effect is dilutive.
Schedule of Earning Per Common Share
| Six months | Three months | |||||||||||||||
| Ended June 30, | Ended June 30, | |||||||||||||||
| (In thousands except average market price and per share data) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
| Numerator (Net income available to common shareholders) | $ | 6,790 | $ | 6,619 | $ | 3,327 | $ | 3,130 | ||||||||
| Denominator | ||||||||||||||||
| Weighted average common shares outstanding for: | ||||||||||||||||
| Basic shares | 7,560 | 7,522 | 7,565 | 7,526 | ||||||||||||
| Dilutive securities: | ||||||||||||||||
| Deferred compensation | 29 | 31 | 25 | 29 | ||||||||||||
| Restricted stock – Treasury stock method | 60 | 52 | 65 | 52 | ||||||||||||
| Diluted shares | 7,649 | 7,605 | 7,655 | 7,607 | ||||||||||||
| Earnings per common share: | ||||||||||||||||
| Basic | 0.90 | 0.88 | 0.44 | 0.42 | ||||||||||||
| Diluted | 0.89 | 0.87 | 0.43 | 0.41 | ||||||||||||
| The average market price used in calculating assumed number of shares | $ | 19.365 | $ | 20.25 | $ | 18.37 | $ | 19.50 | ||||||||
|
|
Note 3 - Investment Securities
The amortized cost and estimated fair values of investment securities are summarized below. For the three and six months ended June 30, 2023, there was no allowance for credit losses on available-for-sale securities.
AVAILABLE-FOR-SALE:
Schedule of Investment Available-For-Sale
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Fair Value | ||||||||||||
| June 30, 2023 | ||||||||||||||||
| US Treasury securities | $ | 60,649 | $ | — | $ | (4,173 | ) | $ | 56,476 | |||||||
| Government Sponsored Enterprises | 2,500 | — | (396 | ) | 2,104 | |||||||||||
| Mortgage-backed securities | 262,719 | 30 | (18,959 | ) | 243,790 | |||||||||||
| Small Business Administration pools | 18,605 | 97 | (536 | ) | 18,166 | |||||||||||
| Corporate and other securities | 8,770 | — | (1,067 | ) | 7,703 | |||||||||||
| Total | $ | 353,243 | $ | 127 | $ | (25,131 | ) | $ | 328,239 | |||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Fair Value | ||||||||||||
| December 31, 2022 | ||||||||||||||||
| US Treasury securities | $ | 60,552 | $ | — | $ | (4,569 | ) | $ | 55,983 | |||||||
| Government Sponsored Enterprises | 2,500 | — | (426 | ) | 2,074 | |||||||||||
| Mortgage-backed securities | 263,704 | 10 | (19,114 | ) | 244,600 | |||||||||||
| Small Business Administration pools | 21,657 | 60 | (630 | ) | 21,087 | |||||||||||
| Corporate and other securities | 8,772 | 12 | (666 | ) | 8,118 | |||||||||||
| Total | $ | 357,185 | $ | 82 | $ | (25,405 | ) | $ | 331,862 | |||||||
HELD-TO-MATURITY:
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Fair Value | ||||||||||||
| June 30, 2023 | ||||||||||||||||
| Mortgage-backed securities | $ | 115,992 | $ | — | $ | (8,452 | ) | $ | 107,540 | |||||||
| State and local government | 105,400 | 13 | (4,633 | ) | 100,780 | |||||||||||
| Total | $ | 221,392 | $ | 13 | $ | (13,085 | ) | $ | 208,320 | |||||||
| (Dollars in thousands) | Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value | ||||||||||||
| December 31, 2022 | ||||||||||||||||
| Mortgage-backed securities | $ | 121,772 | $ | — | $ | (8,656 | ) | $ | 113,116 | |||||||
| State and local government | 106,929 | — | (6,432 | ) | 100,497 | |||||||||||
| Total | $ | 228,701 | $ | — | $ | (15,088 | ) | $ | 213,613 | |||||||
During the three and six months ended June 30, 2023 and 2022, the Company did not receive any proceeds from the sale of investment securities available-for-sale. During the three and six months ended June 30, 2023 and 2022, there were no gross realized gains from the sale of investment securities available-for-sale and no gross realized losses.
|
|
The following tables show gross unrealized losses and fair values of available-for-sale securities for which an allowance for credit losses has not been recorded, aggregated by investment category and length of time that individual securities have been in a continuous loss position, as of June 30, 2023.
Schedule of gross unrealized losses and fair values of available-for-sale securities
| June 30, 2023 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
| Available-for-sale securities: | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| (Dollars in thousands) | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
| US Treasury Securities | $ | — | $ | — | $ | 56,476 | $ | 4,173 | $ | 56,476 | $ | 4,173 | ||||||||||||
| Government Sponsored Enterprise | — | — | 2,104 | 396 | 2,104 | 396 | ||||||||||||||||||
| Mortgage-backed securities | 43,304 | 2,013 | 197,311 | 16,946 | 240,615 | 18,959 | ||||||||||||||||||
| Small Business Administration pools | 2,426 | 48 | 9,949 | 488 | 12,375 | 536 | ||||||||||||||||||
| Corporate and other securities | 3,037 | 229 | 3,912 | 838 | 6,949 | 1,067 | ||||||||||||||||||
| Total | $ | 48,767 | $ | 2,290 | $ | 269,752 | $ | 22,841 | $ | 318,519 | $ | 25,131 | ||||||||||||
The following table shows gross unrealized losses by fair values of available-for-sale securities, aggregated by investment category and length of time that individual securities have been in a continuous loss position as of December 31, 2022.
| December 31, 2022 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
| Available-for-sale securities: | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| (Dollars in thousands) | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
| US Treasury Securities | $ | 28,827 | $ | 1,032 | $ | 27,156 | $ | 3,537 | $ | 55,983 | $ | 4,569 | ||||||||||||
| Government Sponsored Enterprise | — | — | 2,074 | 426 | 2,074 | 426 | ||||||||||||||||||
| Mortgage-backed securities | 81,961 | 4,435 | 159,227 | 14,679 | 241,188 | 19,114 | ||||||||||||||||||
| Small Business Administration pools | 16,066 | 453 | 2,592 | 177 | 18,658 | 630 | ||||||||||||||||||
| Corporate and other securities | 2,128 | 146 | 3,230 | 520 | 5,358 | 666 | ||||||||||||||||||
| Total | $ | 128,982 | $ | 6,066 | $ | 194,279 | $ | 19,339 | $ | 323,261 | $ | 25,405 | ||||||||||||
The following table shows a roll forward of the allowance for credit losses on held to maturity securities for the six months ended June 30, 2023.
Schedule of allowance for credit losses on held to maturity securities
| State and | ||||
| Held-to-Maturity securities | local | |||
| (Dollars in thousands) | government | |||
| Allowance for Credit Losses on Held-to-Maturity Securities: | ||||
| Beginning balance, December 31, 2022 | $ | — | ||
| Adjustment for adoption of ASU 2016-13 | (43 | ) | ||
| Provision for credit losses | 6 | |||
| Ending balance, June 30, 2023 | $ | (37 | ) | |
At June 30, 2023, the Company had no securities held-to-maturity that were past due 30 days or more as to principal or interest payments. The Company had no securities held-to-maturity classified as non-accrual at June 30, 2023.
The following table shows the amortized cost and fair value of investment securities at June 30, 2023, by expected maturity. Expected maturities differ from contractual maturities because borrowers may have the right to call or prepay the obligations with or without prepayment penalties. Mortgage-backed securities are included in the year corresponding with the remaining expected life.
Schedule of Amortized Cost and Fair Value of Investment Securities
|
|
| Available-for-sale | ||||||||
| June 30, 2023 | Amortized | Fair | ||||||
| (Dollars in thousands) | Cost | Value | ||||||
| Due in one year or less | $ | 30,689 | $ | 29,991 | ||||
| Due after one year through five years | 66,774 | 63,993 | ||||||
| Due after five years through ten years | 227,657 | 209,216 | ||||||
| Due after ten years | 28,123 | 25,039 | ||||||
| Total | $ | 353,243 | $ | 328,239 | ||||
| Held-To-Maturity | ||||||||
| June 30, 2023 | Amortized | Fair | ||||||
| (Dollars in thousands) | Cost | Value | ||||||
| Due in one year or less | $ | 2,598 | $ | 2,574 | ||||
| Due after one year through five years | 45,364 | 43,770 | ||||||
| Due after five years through ten years | 131,370 | 123,365 | ||||||
| Due after ten years | 42,097 | 38,648 | ||||||
| Allowance for Credit Losses on Held-to-Maturity Securities | (37 | ) | (37 | ) | ||||
| Total | $ | 221,392 | $ | 208,320 | ||||
Note 4 - Loans
The following table summarizes the composition of our loan portfolio. Total loans are recorded net of deferred loan fees and costs, which totaled $2.0 million and $1.9 million as of June 30, 2023 and December 31, 2022, respectively.
Schedule of Loan Portfolio
| June 30, | December 31, | |||||||
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Commercial | $ | 75,716 | $ | 72,409 | ||||
| Real estate: | ||||||||
| Construction | 94,418 | 91,223 | ||||||
| Mortgage-residential | 74,626 | 65,759 | ||||||
| Mortgage-commercial | 741,662 | 709,218 | ||||||
| Consumer: | ||||||||
| Home equity | 31,334 | 28,723 | ||||||
| Other | 14,409 | 13,525 | ||||||
| Total loans, net of deferred loan fees and costs | $ | 1,032,165 | $ | 980,857 | ||||
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a monthly basis. Loans not meeting the criteria below that are analyzed individually as part of the analysis are considered as pass rated loans. The Company uses the following definitions for risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
|
|
The following table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of June 30, 2023:
Schedule of loan category and loan by risk categories
| Term Loans by year of Origination | ||||||||||||||||||||||||||||||||||||
| ($ in thousands) | 2019 | 2020 | 2021 | 2022 | 2023 | Prior | Revolving | Revolving Converted to Term |
Total | |||||||||||||||||||||||||||
| Commercial | ||||||||||||||||||||||||||||||||||||
| Pass | $ | 1,645 | $ | 1,720 | $ | 24,363 | $ | 11,984 | $ | 6,955 | $ | 10,257 | $ | 18,670 | $ | — | $ | 75,593 | ||||||||||||||||||
| Special mention | — | — | — | — | — | 23 | — | — | 23 | |||||||||||||||||||||||||||
| Substandard | — | 20 | 79 | — | — | — | — | — | 99 | |||||||||||||||||||||||||||
| Total commercial | 1,645 | 1,740 | 24,442 | 11,984 | 6,955 | 10,280 | 18,670 | — | 75,716 | |||||||||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Real estate construction | ||||||||||||||||||||||||||||||||||||
| Pass | 6,935 | 1,114 | 11,474 | 40,486 | 21,072 | — | 13,337 | — | 94,418 | |||||||||||||||||||||||||||
| Total real estate construction | 6,935 | 1,114 | 11,474 | 40,486 | 21,072 | — | 13,337 | — | 94,418 | |||||||||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Real estate mortgage-residential | ||||||||||||||||||||||||||||||||||||
| Pass | 2,004 | 10,813 | 6,849 | 30,545 | 12,835 | 8,983 | 806 | 1,332 | 74,167 | |||||||||||||||||||||||||||
| Special mention | — | 27 | — | — | — | 397 | — | — | 424 | |||||||||||||||||||||||||||
| Substandard | — | — | — | — | — | 35 | — | — | 35 | |||||||||||||||||||||||||||
| Total real estate mortgage-residential | 2,004 | 10,840 | 6,849 | 30,545 | 12,835 | 9,415 | 806 | 1,332 | 74,626 | |||||||||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Real estate mortgage-commercial | ||||||||||||||||||||||||||||||||||||
| Pass | 50,233 | 102,609 | 138,126 | 193,658 | 36,316 | 207,977 | 12,614 | — | 741,533 | |||||||||||||||||||||||||||
| Special mention | — | — | — | — | — | 22 | — | — | 22 | |||||||||||||||||||||||||||
| Substandard | — | — | — | — | — | 107 | — | — | 107 | |||||||||||||||||||||||||||
| Total real estate mortgage-commercial | 50,233 | 102,609 | 138,126 | 193,658 | 36,316 | 208,106 | 12,614 | — | 741,662 | |||||||||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Consumer - home equity | ||||||||||||||||||||||||||||||||||||
| Pass | — | — | — | — | — | — | 30,189 | — | 30,189 | |||||||||||||||||||||||||||
| Special mention | — | — | — | — | — | — | 76 | — | 76 | |||||||||||||||||||||||||||
| Substandard | — | — | — | — | — | — | 1,069 | — | 1,069 | |||||||||||||||||||||||||||
| Total consumer - home equity | — | — | — | — | — | — | 31,334 | — | 31,334 | |||||||||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Consumer - other | ||||||||||||||||||||||||||||||||||||
| Pass | 456 | 498 | 667 | 1,416 | 1,148 | 937 | 9,270 | — | 14,392 | |||||||||||||||||||||||||||
| Special mention | — | 10 | — | — | — | 7 | — | — | 17 | |||||||||||||||||||||||||||
| Substandard | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Total consumer - other | 456 | 508 | 667 | 1,416 | 1,148 | 944 | 9,270 | — | 14,409 | |||||||||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | 2 | — | 2 | |||||||||||||||||||||||||||
|
|
The risk category of loans by class of loans is shown in the table below as of December 31, 2022. As of December 31, 2022, no loans were classified as doubtful.
| (Dollars in thousands) | Special | |||||||||||||||||||
| December 31, 2022 | Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
| Commercial | $ | 72,333 | $ | 47 | $ | 29 | $ | — | $ | 72,409 | ||||||||||
| Real estate: | — | — | — | |||||||||||||||||
| Construction | 91,223 | — | — | — | 91,223 | |||||||||||||||
| Mortgage – residential | 65,505 | 220 | 34 | — | 65,759 | |||||||||||||||
| Mortgage – commercial | 704,357 | 80 | 4,781 | — | 709,218 | |||||||||||||||
| Consumer: | — | — | — | |||||||||||||||||
| Home Equity | 27,531 | 117 | 1,075 | — | 28,723 | |||||||||||||||
| Other | 13,269 | 93 | 163 | — | 13,525 | |||||||||||||||
| Total | $ | 974,218 | $ | 557 | $ | 6,082 | $ | — | $ | 980,857 | ||||||||||
The detailed activity in the allowance for credit losses and the recorded investment in loans receivable for the three and six months ended June 30, 2023 under CECL methodology:
| ($ in thousands) | Commercial | Real Estate Construction |
Real Estate Mortgage Residential |
Real Estate Mortgage Commercial |
Consumer Home Equity |
Consumer Other |
Total Loans |
|||||||||||||||||||||
| Balance at March 31, 2023 | $ | 996 | $ | 1080 | $ | 790 | $ | 7,927 | $ | 424 | $ | 203 | $ | 11,420 | ||||||||||||||
| Charge-offs | — | — | — | — | — | (27 | ) | (27 | ) | |||||||||||||||||||
| Recoveries | 1 | 1 | 3 | 6 | 4 | 2 | 17 | |||||||||||||||||||||
| Provision for credit losses | 15 | 46 | 68 | (47 | ) | 10 | 52 | 144 | ||||||||||||||||||||
| Balance at June 30, 2023 | $ | 1,012 | $ | 1,127 | $ | 861 | $ | 7,886 | $ | 438 | $ | 230 | $ | 11,554 | ||||||||||||||
| ($ in thousands) | Commercial | Real Estate Construction |
Real Estate Mortgage Residential |
Real Estate Mortgage Commercial |
Consumer Home Equity |
Consumer Other |
Unallocated | Total Loans |
||||||||||||||||||||||||
| Balance at December 31, 2022 | $ | 849 | $ | 75 | $ | 723 | $ | 8,569 | $ | 314 | $ | 170 | $ | 636 | $ | 11,336 | ||||||||||||||||
| Adjustment to allowance for adoption of ASU 2016-13 | 193 | 1,075 | 32 | (883 | ) | 166 | 39 | (636 | ) | (14 | ) | |||||||||||||||||||||
| Charge-offs | — | — | — | — | — | (36 | ) | — | (36 | ) | ||||||||||||||||||||||
| Recoveries | 3 | 1 | 3 | 17 | 7 | 6 | — | 37 | ||||||||||||||||||||||||
| Provision for credit losses | (33 | ) | (24 | ) | 103 | 183 | (49 | ) | 51 | — | 231 | |||||||||||||||||||||
| Balance at June 30, 2023 | $ | 1,012 | $ | 1,127 | $ | 861 | $ | 7,886 | $ | 438 | $ | 230 | — | $ | 11,554 | |||||||||||||||||
|
|
Prior to the adoption of ASC 326 on January 1, 2023, the Company calculated the allowance for loan losses under the incurred loss methodology. The following tables are disclosures related to the allowance in the prior periods.
| (Dollars in thousands) | Commercial | Real estate Construction |
Real estate Mortgage Residential |
Real estate Mortgage Commercial |
Consumer Home equity |
Consumer Other |
Unallocated | Total | ||||||||||||||||||||||||
| Three months ended June 30, 2022 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance March 31, 2022 | $ | 849 | $ | 91 | $ | 513 | $ | 8,508 | $ | 331 | $ | 150 | $ | 621 | $ | 11,063 | ||||||||||||||||
| Charge-offs | — | — | — | — | — | (19 | ) | — | (19 | ) | ||||||||||||||||||||||
| Recoveries | — | — | 1 | 237 | 4 | 4 | — | 246 | ||||||||||||||||||||||||
| Provisions | (32 | ) | (7 | ) | 32 | (106 | ) | (20 | ) | 67 | (4 | ) | (70 | ) | ||||||||||||||||||
| Ending balance June 30, 2022 | $ | 817 | $ | 84 | $ | 546 | $ | 8,639 | $ | 315 | $ | 202 | $ | 617 | $ | 11,220 | ||||||||||||||||
| Real estate | Real estate | Consumer | ||||||||||||||||||||||||||||||
| Real estate | Mortgage | Mortgage | Home | Consumer | ||||||||||||||||||||||||||||
| (Dollars in thousands) | Commercial | Construction | Residential | Commercial | equity | Other | Unallocated | Total | ||||||||||||||||||||||||
| Six months ended June 30, 2022 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance December 31, 2021 | $ | 853 | $ | 113 | $ | 560 | $ | 8,570 | $ | 333 | $ | 126 | $ | 624 | $ | 11,179 | ||||||||||||||||
| Charge-offs | — | — | — | — | — | (33 | ) | — | (33 | ) | ||||||||||||||||||||||
| Recoveries | 11 | — | 1 | 243 | 7 | 7 | — | 269 | ||||||||||||||||||||||||
| Provisions | (47 | ) | (29 | ) | (15 | ) | (174 | ) | (25 | ) | 102 | (7 | ) | (195 | ) | |||||||||||||||||
| Ending balance June 30, 2022 | $ | 817 | $ | 84 | $ | 546 | $ | 8,639 | $ | 315 | $ | 202 | $ | 617 | $ | 11,220 | ||||||||||||||||
|
|
The following tables are by loan category and present June 30, 2022, and December 31, 2022 loans individually evaluated and considered impaired under FASB ASC 310 “Accounting by Creditors for Impairment of a Loan.” Impairment includes performing TDRs.
The following table presents information related to the average recorded investment and interest income recognized on impaired loans, excluding PCI loans, for the three and six months ended June 30, 2022.
| Six months ended | Three months ended | |||||||||||||||
| Average | Interest | Average | Interest | |||||||||||||
| (Dollars in thousands) | Recorded | Income | Recorded | Income | ||||||||||||
| June 30, 2022 | Investment | Recognized | Investment | Recognized | ||||||||||||
| With no allowance recorded: | ||||||||||||||||
| Commercial, financial, agricultural | $ | — | $ | — | $ | — | $ | — | ||||||||
| Real estate: | ||||||||||||||||
| Construction | — | — | — | — | ||||||||||||
| Mortgage-residential | 42 | 1 | 37 | 1 | ||||||||||||
| Mortgage-commercial | 4,289 | 244 | 4,274 | 122 | ||||||||||||
| Consumer: | ||||||||||||||||
| Home equity | 164 | 4 | 163 | 2 | ||||||||||||
| Other | — | — | — | — | ||||||||||||
| With an allowance recorded: | ||||||||||||||||
| Commercial, financial, agricultural | — | — | — | — | ||||||||||||
| Real estate: | ||||||||||||||||
| Construction | — | — | — | — | ||||||||||||
| Mortgage-residential | — | — | — | — | ||||||||||||
| Mortgage-commercial | — | — | — | — | ||||||||||||
| Consumer: | ||||||||||||||||
| Home equity | — | — | — | — | ||||||||||||
| Other | — | — | — | — | ||||||||||||
| Total: | ||||||||||||||||
| Commercial, financial, agricultural | $ | — | $ | — | $ | — | $ | — | ||||||||
| Real estate: | ||||||||||||||||
| Construction | — | — | — | — | ||||||||||||
| Mortgage-residential | 42 | 1 | 37 | 1 | ||||||||||||
| Mortgage-commercial | 4,289 | 244 | 4,274 | 122 | ||||||||||||
| Consumer: | ||||||||||||||||
| Home equity | 164 | 4 | 163 | 2 | ||||||||||||
| Other | — | — | — | — | ||||||||||||
| $ | 4,495 | $ | 249 | $ | 4,474 | $ | 125 | |||||||||
|
|
The following table presents loans individually evaluated for impairment by class of loans, excluding PCI loans, as of December 31, 2022.
| Unpaid | ||||||||||||
| (Dollars in thousands) | Recorded | Principal | Related | |||||||||
| December 31, 2022 | Investment | Balance | Allowance | |||||||||
| With no allowance recorded: | ||||||||||||
| Commercial | $ | 29 | $ | 29 | $ | — | ||||||
| Real estate: | ||||||||||||
| Construction | — | — | — | |||||||||
| Mortgage-residential | 34 | 51 | — | |||||||||
| Mortgage-commercial | 4,752 | 5,260 | — | |||||||||
| Consumer: | ||||||||||||
| Home Equity | 168 | 168 | — | |||||||||
| Other | — | — | — | |||||||||
| With an allowance recorded: | ||||||||||||
| Commercial | — | — | — | |||||||||
| Real estate: | ||||||||||||
| Construction | — | — | — | |||||||||
| Mortgage-residential | — | — | — | |||||||||
| Mortgage-commercial | — | — | — | |||||||||
| Consumer: | ||||||||||||
| Home Equity | — | — | — | |||||||||
| Other | — | — | — | |||||||||
| Total: | ||||||||||||
| Commercial | 29 | 29 | — | |||||||||
| Real estate: | ||||||||||||
| Construction | — | — | — | |||||||||
| Mortgage-residential | 34 | 51 | — | |||||||||
| Mortgage-commercial | 4,752 | 5,260 | — | |||||||||
| Consumer: | ||||||||||||
| Home Equity | 168 | 168 | — | |||||||||
| Other | — | — | — | |||||||||
| $ | 4,983 | $ | 5,508 | $ | — | |||||||
The following table shows the amortized cost basis as of June 30,2023 of the loans modified for borrowers experiencing financial difficulty after December 31, 2022 segregated by loan category and describes the financial effect of the modification made for a borrower experiencing financial difficulty.
Schedule of Amortized Cost of Loans, by Loan Category, Modified for Borrowers with Financial Difficulty
| June 30, 2023 | ||||||||||
| (Dollars in thousands) | Amortized cost basis | % of Total Loan Type | Financial effect | |||||||
| Real Estate Mortgage Residential | 201 | 0.27 | % | Deferred two monthly payments that are added to the end of the original loan term. | ||||||
| Total Loans | $ | 201 | $ | 0.27 | % | |||||
|
|
The following tables present an aging analysis of past due loans segregated by loan category as of June 30, 2023 and December 31, 2022.
Schedule of Loan Category and Aging Analysis of Loans
| Greater than | ||||||||||||||||||||||||||||
| (Dollars in thousands) | 30-59 Days | 60-89 Days | 90 Days and | Total | ||||||||||||||||||||||||
| June 30, 2023 | Past Due | Past Due | Accruing | Non-accrual | Past Due | Current | Total Loans | |||||||||||||||||||||
| Commercial | $ | 155 | $ | — | $ | — | $ | 44 | $ | 199 | $ | 75,517 | $ | 75,716 | ||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | 9 | — | — | — | 9 | 94,409 | 94,418 | |||||||||||||||||||||
| Mortgage-residential | 64 | — | — | 35 | 99 | 74,527 | 74,626 | |||||||||||||||||||||
| Mortgage-commercial | — | — | — | — | — | 741,662 | 741,662 | |||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | 69 | 216 | — | 4 | 289 | 31,045 | 31,334 | |||||||||||||||||||||
| Other | 2 | — | 1 | — | 3 | 14,406 | 14,409 | |||||||||||||||||||||
| Total | $ | 299 | $ | 216 | $ | 1 | $ | 83 | $ | 599 | $ | 1,031,566 | $ | 1,032,165 | ||||||||||||||
| Greater than | ||||||||||||||||||||||||||||
| (Dollars in thousands) | 30-59 Days | 60-89 Days | 90 Days and | Total | ||||||||||||||||||||||||
| December 31, 2022 | Past Due | Past Due | Accruing | Non-accrual | Past Due | Current | Total Loans | |||||||||||||||||||||
| Commercial | $ | 87 | $ | — | $ | — | $ | 29 | $ | 116 | $ | 72,293 | $ | 72,409 | ||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | — | — | — | — | — | 91,223 | 91,223 | |||||||||||||||||||||
| Mortgage-residential | 327 | — | — | 34 | 361 | 65,398 | 65,759 | |||||||||||||||||||||
| Mortgage-commercial | 46 | 8 | — | 4,664 | 4,718 | 704,500 | 709,218 | |||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | — | — | — | 168 | 168 | 28,555 | 28,723 | |||||||||||||||||||||
| Other | 96 | — | 2 | — | 98 | 13,427 | 13,525 | |||||||||||||||||||||
| Total | $ | 556 | $ | 8 | $ | 2 | $ | 4,895 | $ | 5,461 | $ | 975,396 | $ | 980,857 | ||||||||||||||
The following table is a summary of the Company’s non-accrual loans by major categories for the periods indicated.
Schedule of Nonaccrual Loans
| CECL | Incurred Loss | |||||||||||||||
| June 30, 2023 | December 31, 2022 | |||||||||||||||
| (Dollars in thousands) | Non-accrual Loans with No Allowance |
Non-accrual Loans with an Allowance |
Total Non-accrual Loans |
Non-accrual Loans | ||||||||||||
| Commercial | $ | 44 | $ | — | $ | 44 | $ | 29 | ||||||||
| Real Estate Construction | — | — | — | — | ||||||||||||
| Real Estate Mortgage Residential | 35 | — | 35 | 34 | ||||||||||||
| Real Estate Mortgage Commercial | — | — | — | 4,664 | ||||||||||||
| Consumer Home Equity | 4 | — | 4 | 168 | ||||||||||||
| Consumer Other | — | — | — | — | ||||||||||||
| Total Loans | $ | 83 | $ | — | $ | 83 | $ | 4,895 | ||||||||
The Company recognized $85,500 and $8,900 of interest income on non-accrual loans during the three and six months ended June 30, 2023.
For the three months ended June 30, 2023 less than $1,000 of accrued interest was written off by reversing interest income.
There were no collateral dependent loans that were individually evaluated for the six months ended June 30, 2023.
|
|
Unfunded Commitments
The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e., commitment cannot be cancelled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for credit losses on loans. The allowance for credit losses for unfunded loan commitments of $429,000 at June 30, 2023 is separately classified on the balance sheet within Other Liabilities.
The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the six months ended June 30, 2023.
Schedule of Unfunded Commitments
| (Dollars in thousands) | Total Allowance for Credit Losses - Unfunded Commitments |
|||
| Balance, December 31, 2022 | $ | — | ||
| Adjustment to allowance for unfunded commitments for adoption of ASU 2016-13 | 398 | |||
| Provision for (release of) unfunded commitments | 31 | |||
| Balance, June 30, 2023 | $ | 429 | ||
Note 5 - Fair Value Measurement
US GAAP defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. It also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
| Level l | Quoted prices in active markets for identical assets or liabilities. |
| Level 2 | Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
Fair value estimates, methods, and assumptions are set forth below.
Cash and short term investments-The carrying amount of these financial instruments (cash and due from banks, interest-bearing bank balances, federal funds sold and securities purchased under agreements to resell) approximates fair value. All mature within 90 days and do not present unanticipated credit concerns and are classified as Level 1.
|
|
Investment Securities-Measurement is on a recurring basis based upon quoted market prices, if available. If quoted market prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for prepayment assumptions, projected credit losses, and liquidity. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, or by dealers or brokers in active over-the-counter markets. Level 2 securities include mortgage-backed securities issued both by government sponsored enterprises and private label mortgage-backed securities. Generally, these fair values are priced from established pricing models. Level 3 securities include corporate debt obligations and asset–backed securities that are less liquid or for which there is an inactive market.
Other investments, at cost-The carrying value of other investments, such as FHLB stock, approximates fair value based on redemption provisions.
Loans Held for Sale-The Company originates fixed rate residential loans on a servicing released basis in the secondary market. Loans closed but not yet settled with an investor, are carried in the Company’s loans held for sale portfolio. These loans are fixed rate residential loans that have been originated in the Company’s name and have closed. Virtually all of these loans have commitments to be purchased by investors at a locked in price with the investors on the same day that the loan was locked in with the Company’s customers. Therefore, these loans present very little market risk for the Company and are classified as Level 2. The carrying amount of these loans approximates fair value.
Loans-The valuation of loans receivable is estimated using the exit price notion which incorporates factors, such as enhanced credit risk, illiquidity risk and market factors that sometimes exist in exit prices in dislocated markets. This credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially fair valued using a segmented approach. The Company divides its loan portfolio into the following categories: variable rate loans, impaired loans and all other loans. The results are then adjusted to account for credit risk as described above.
Other Real Estate Owned (“OREO”)-OREO is carried at the lower of carrying value or fair value on a non-recurring basis. Fair value is based upon independent appraisals or management’s estimation of the collateral and is considered a Level 3 measurement.
Derivative Financial Instruments-Fair value is estimated using discounted cash flow models where future floating cash flows are projected and discounted back. Derivative financial instruments are classified as Level 2.
Accrued Interest Receivable-The fair value approximates the carrying value and is classified as Level 1.
Deposits-The fair value of demand deposits, savings accounts, and money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposits is estimated by discounting the future cash flows using rates currently offered for deposits of similar remaining maturities. Deposits are classified as Level 2.
Federal Home Loan Bank Advances-Fair value is estimated based on discounted cash flows using current market rates for borrowings with similar terms and are classified as Level 2.
Short Term Borrowings-The carrying value of short term borrowings (securities sold under agreements to repurchase and demand notes to the Treasury) approximates fair value. These are classified as Level 2.
Junior Subordinated Debentures-The fair values of junior subordinated debentures are estimated by using discounted cash flow analyses based on incremental borrowing rates for similar types of instruments. These are classified as Level 2.
Accrued Interest Payable-The fair value approximates the carrying value and is classified as Level 1.
Commitments to Extend Credit-The fair value of these commitments is immaterial because their underlying interest rates approximate market.
|
|
The carrying amount and estimated fair value by classification level of the Company’s financial instruments as of June 30, 2023 and December 31, 2022 are as follows:
Fair Value, by Balance Sheet Grouping
| June 30, 2023 | ||||||||||||||||||||
| Carrying | Fair Value | |||||||||||||||||||
| (Dollars in thousands) | Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
| Financial assets: | ||||||||||||||||||||
| Cash and short term investments | $ | 56,983 | $ | 56,983 | $ | 56,983 | $ | — | $ | — | ||||||||||
| Available-for-sale securities | 328,239 | 328,239 | — | 328,239 | — | |||||||||||||||
| Held-to-maturity securities | 221,392 | 208,320 | — | 208,320 | — | |||||||||||||||
| Other investments, at cost | 6,208 | 6,208 | — | — | 6,208 | |||||||||||||||
| Loans held for sale | 4,195 | 4,195 | — | 4,195 | — | |||||||||||||||
| Derivative financial instruments | 3,172 | 3,172 | ||||||||||||||||||
| Net loans receivable | 1,020,611 | 966,130 | — | — | 966,130 | |||||||||||||||
| Accrued interest receivable | 5,285 | 5,285 | 5,285 | — | — | |||||||||||||||
| Financial liabilities: | ||||||||||||||||||||
| Non-interest bearing demand | $ | 447,105 | $ | 447,105 | $ | — | $ | 447,105 | $ | — | ||||||||||
| Interest bearing demand deposits and money market accounts | 686,350 | 686,350 | — | 686,350 | — | |||||||||||||||
| Savings | 130,531 | 130,531 | — | 130,531 | — | |||||||||||||||
| Time deposits | 156,767 | 155,094 | — | 155,094 | — | |||||||||||||||
| Total deposits | 1,420,753 | 1,419,080 | — | 1,419,080 | — | |||||||||||||||
| Federal Home Loan Bank Advances | 95,000 | 95,000 | — | 95,000 | — | |||||||||||||||
| Short term borrowings | 72,103 | 72,103 | — | 72,103 | — | |||||||||||||||
| Junior subordinated debentures | 14,964 | 12,741 | — | 12,741 | — | |||||||||||||||
| Accrued interest payable | 1,510 | 1,510 | 1,510 | — | — | |||||||||||||||
| December 31, 2022 | ||||||||||||||||||||
| Carrying | Fair Value | |||||||||||||||||||
| (Dollars in thousands) | Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
| Financial Assets: | ||||||||||||||||||||
| Cash and short term investments | $ | 37,401 | $ | 37,401 | $ | 37,401 | $ | — | $ | — | ||||||||||
| Available-for-sale securities | 331,862 | 331,862 | — | 331,862 | — | |||||||||||||||
| Held-to-maturity securities | 228,701 | 213,613 | — | 213,613 | — | |||||||||||||||
| Other investments, at cost | 4,191 | 4,191 | — | — | 4,191 | |||||||||||||||
| Loans held for sale | 1,779 | 1,779 | — | 1,779 | — | |||||||||||||||
| Net loans receivable | 969,521 | 943,498 | — | — | 943,498 | |||||||||||||||
| Accrued interest | 5,217 | 5,217 | 5,217 | — | — | |||||||||||||||
| Financial liabilities: | ||||||||||||||||||||
| Non-interest bearing demand | $ | 461,010 | $ | 461,010 | $ | — | $ | 461,010 | $ | — | ||||||||||
| Interest bearing demand deposits and money market accounts | 629,763 | 629,763 | — | 629,763 | — | |||||||||||||||
| Savings | 161,770 | 161,770 | — | 161,770 | — | |||||||||||||||
| Time deposits | 132,839 | 132,825 | — | 132,825 | — | |||||||||||||||
| Total deposits | 1,385,382 | 1,385,368 | — | 1,385,368 | — | |||||||||||||||
| Federal Home Loan Bank Advances | 50,000 | 50,000 | — | 50,000 | — | |||||||||||||||
| Short term borrowings | 90,743 | 90,743 | — | 90,743 | — | |||||||||||||||
| Junior subordinated debentures | 14,964 | 13,402 | — | 13,402 | — | |||||||||||||||
| Accrued interest payable | 520 | 520 | 520 | — | — | |||||||||||||||
|
|
The following tables summarize quantitative disclosures about the fair value for each category of assets carried at fair value as of June 30, 2023 and December 31, 2022 that are measured on a recurring basis. There were no liabilities carried at fair value as of June 30, 2023 or December 31, 2022 that are measured on a recurring basis.
Fair Value, Assets Measured on Recurring Basis
| (Dollars in thousands) | June 30, 2023 | |||||||||||||||
| Description | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
| Available- for-sale securities | ||||||||||||||||
| US Treasury Securities | $ | 56,476 | $ | — | $ | 56,476 | $ | — | ||||||||
| Government Sponsored Enterprises | 2,104 | — | 2,104 | — | ||||||||||||
| Mortgage-backed securities | 243,790 | — | 243,790 | — | ||||||||||||
| Small Business Administration pools | 18,166 | — | 18,166 | — | ||||||||||||
| Corporate and other securities | 7,703 | — | 7,703 | — | ||||||||||||
| Total Available-for-sale securities | 328,239 | — | 328,239 | — | ||||||||||||
| Derivative financial instruments | 3,172 | 3,172 | ||||||||||||||
| Loans held for sale | 4,195 | — | 4,195 | — | ||||||||||||
| Total | $ | 332,434 | $ | — | $ | 332,434 | $ | — | ||||||||
| (Dollars in thousands) | December 31, 2022 | |||||||||||||||
| Description | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
| Available- for-sale securities | ||||||||||||||||
| US Treasury Securities | $ | 55,983 | $ | — | $ | 55,983 | $ | — | ||||||||
| Government Sponsored Enterprises | 2,074 | — | 2,074 | — | ||||||||||||
| Mortgage-backed securities | 244,600 | — | 244,600 | — | ||||||||||||
| Small Business Administration pools | 21,087 | — | 21,087 | — | ||||||||||||
| Corporate and other securities | 8,118 | — | 8,118 | — | ||||||||||||
| Total Available-for-sale securities | 331,862 | — | 331,862 | — | ||||||||||||
| Loans held for sale | 1,779 | — | 1,779 | — | ||||||||||||
| Total | $ | 333,641 | $ | — | $ | 333,641 | $ | — | ||||||||
The following tables summarize quantitative disclosures about the fair value for each category of assets carried at fair value as of June 30, 2023 and December 31, 2022 that are measured on a non-recurring basis. There were no Level 3 financial instruments for the three months ended June 30, 2023 and 2022 measured on a recurring basis.
Fair Value, Assets Measured on Non-Recurring Basis
| (Dollars in thousands) | June 30, 2023 | |||||||||||||||
| Description | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
| Other real estate owned: | ||||||||||||||||
| Construction | 405 | — | — | 405 | ||||||||||||
| Mortgage-commercial | 522 | — | — | 522 | ||||||||||||
| Total other real estate owned | 927 | — | — | 927 | ||||||||||||
| Total | $ | 927 | $ | — | $ | — | $ | 927 | ||||||||
|
|
| (Dollars in thousands) | December 31, 2022 | |||||||||||||||
| Description | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
| Impaired loans: | ||||||||||||||||
| Real estate: | ||||||||||||||||
| Mortgage-residential | $ | 34 | $ | — | $ | — | $ | 34 | ||||||||
| Mortgage-commercial | 4,752 | — | — | 4,752 | ||||||||||||
| Consumer: | ||||||||||||||||
| Home equity | 168 | — | — | 168 | ||||||||||||
| Total impaired loans | 4,954 | — | — | 4,954 | ||||||||||||
| Other real estate owned: | ||||||||||||||||
| Construction | 412 | — | — | 412 | ||||||||||||
| Mortgage-commercial | 522 | — | — | 522 | ||||||||||||
| Total other real estate owned | 934 | — | — | 934 | ||||||||||||
| Total | $ | 5,888 | $ | — | $ | — | $ | 5,888 | ||||||||
The Company has a large percentage of loans with real estate serving as collateral. Loans to borrowers which are experiencing financial difficulty are primarily valued on a nonrecurring basis at the fair value of the underlying real estate collateral. Such fair values are obtained using independent appraisals, which the Company considers to be Level 3 inputs. Third party appraisals are generally obtained when management determines that the borrower is experiencing financial difficulty or at the time it is transferred to OREO. This internal process consists of evaluating the underlying collateral to independently obtained comparable properties. With respect to less complex or smaller credits, an internal evaluation may be performed. Generally, the independent and internal evaluations are updated annually. Factors considered in determining the fair value include, among others, geographic sales trends, the value of comparable surrounding properties and the condition of the property.
For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of June 30, 2023 and December 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:
Fair Value Measurement Inputs and Valuation Techniques
| (Dollars in thousands) | Fair
Value as of June 30, 2023 |
Valuation Technique | Significant
Observable Inputs |
Significant Unobservable Inputs |
||||||
| OREO | $ | 927 | Appraisal Value/Comparison Sales/Other estimates | Appraisals and or sales of comparable properties | Appraisals discounted 6% to 16% for sales commissions and other holding cost | |||||
| (Dollars in thousands) | Fair
Value as of December 31, 2022 |
Valuation Technique | Significant
Observable Inputs |
Significant Unobservable Inputs |
||||||
| OREO | $ | 934 | Appraisal Value/Comparison Sales/Other estimates | Appraisals and or sales of comparable properties | Appraisals discounted 6% to 16% for sales commissions and other holding cost | |||||
| Impaired loans | $ | 4,954 | Appraisal Value | Appraisals and or sales of comparable properties | Appraisals discounted 6% to 16% for sales commissions and other holding cost | |||||
|
|
Note 6 - Deposits
The Company’s total deposits are comprised of the following at the dates indicated:
Schedule of Deposits
| June 30, | December 31, | |||||||
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Non-interest bearing demand deposits | $ | 447,105 | $ | 461,010 | ||||
| Interest bearing demand deposits | 316,689 | 334,540 | ||||||
| Money market accounts | 369,661 | 295,223 | ||||||
| Savings | 130,531 | 161,770 | ||||||
| Time deposits | 156,767 | 132,839 | ||||||
| Total deposits | $ | 1,420,753 | $ | 1,385,382 | ||||
Of the $156.8 million in time deposits as of June 30, 2023 and December 31, 2022, $10.2 million and $9.5 million, respectively were in excess of the $250,000 FDIC insurance limit.
Total uninsured deposits were $422.4 million and $411.3 million as of June 30, 2023 and December 31, 2022, respectively. Included in uninsured deposits as of June 30, 2023 and December 31, 2022 were $82.5 million and $59.5 million of collateralized public funds, respectively.
Note 7 - Reportable Segments
The Company’s reportable segments represent the distinct product lines the Company offers and are viewed separately for strategic planning by management. The Company has four reportable segments:
| · | Commercial and Retail Banking: The Company’s primary business is to provide deposit and lending products and services to its commercial and retail customers. |
| · | Mortgage Banking: This segment provides mortgage origination services for loans that will be sold to investors in the secondary market and consumer mortgage loans that will be held-for-investment. In the second quarter of 2022, management made the decision to include consumer mortgage held-for-investment loans in this segment. Prior to the second quarter of 2022, consumer mortgage loans held-for-investment were included in the Commercial and Retail Banking segment. The Mortgage Banking financial information presented below includes consumer mortgage loans held-for-investment for all periods presented. Beginning in June 2022, a provision for loan loss has been allocated to this segment. |
| · | Investment advisory and non-deposit: This segment provides investment advisory services and non-deposit products. |
| · | Corporate: This segment includes the parent company financial information, including interest on parent company debt and dividend income received from the Bank. |
The following tables present selected financial information for the Company’s reportable business segments for the three and six months ended June 30, 2023 and June 30, 2022.
Schedule of Company’s Reportable Segment
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Three months ended June 30, 2023 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | 16,692 | $ | 796 | $ | — | $ | 1,338 | $ | (1,329 | ) | $ | 17,497 | |||||||||||
| Interest expense | 4,851 | 216 | — | 293 | — | 5,360 | ||||||||||||||||||
| Net interest income | $ | 11,841 | $ | 580 | $ | — | $ | 1,045 | $ | (1,329 | ) | $ | 12,137 | |||||||||||
| Provision for credit losses | 75 | 111 | — | — | — | 186 | ||||||||||||||||||
| Noninterest income | 1,597 | 373 | 1,081 | — | — | 3,051 | ||||||||||||||||||
| Noninterest expense | 8,729 | 913 | 763 | 350 | — | 10,755 | ||||||||||||||||||
| Net income before taxes | $ | 4,634 | $ | (71 | ) | $ | 318 | $ | 695 | $ | (1,329 | ) | $ | 4,247 | ||||||||||
| Income tax provision (benefit) | 1,053 | — | — | (133 | ) | — | 920 | |||||||||||||||||
| Net income | $ | 3,581 | $ | (71 | ) | $ | 318 | $ | 828 | $ | (1,329 | ) | $ | 3,327 | ||||||||||
|
|
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Three months ended June 30, 2022 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | 11,094 | $ | 415 | $ | — | $ | 1,089 | $ | (1,085 | ) | $ | 11,513 | |||||||||||
| Interest expense | 319 | 12 | — | 131 | — | 462 | ||||||||||||||||||
| Net interest income | $ | 10,775 | $ | 403 | $ | — | $ | 958 | $ | (1,085 | ) | $ | 11,051 | |||||||||||
| Provision for (release of) credit losses | (110 | ) | 40 | — | — | — | (70 | ) | ||||||||||||||||
| Noninterest income | 1,332 | 482 | 1,195 | — | — | 3,009 | ||||||||||||||||||
| Noninterest expense | 8,346 | 846 | 775 | 221 | — | 10,188 | ||||||||||||||||||
| Net income before taxes | $ | 3,871 | $ | (1 | ) | $ | 420 | $ | 737 | $ | (1,085 | ) | $ | 3,942 | ||||||||||
| Income tax provision (benefit) | 890 | — | — | (78 | ) | — | 812 | |||||||||||||||||
| Net income | $ | 2,981 | $ | (1 | ) | $ | 420 | $ | 815 | $ | (1,085 | ) | $ | 3,130 | ||||||||||
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Six months ended June 30, 2023 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | 31,923 | $ | 1,447 | $ | — | $ | 2,658 | $ | (2,641 | ) | $ | 33,387 | |||||||||||
| Interest expense | 7,984 | 345 | — | 564 | — | 8,893 | ||||||||||||||||||
| Net interest income | $ | 23,939 | $ | 1,102 | $ | — | $ | 2,094 | $ | (2,641 | ) | $ | 24,494 | |||||||||||
| Provision for credit losses | 74 | 182 | — | — | — | 256 | ||||||||||||||||||
| Noninterest income | 2,949 | 529 | 2,148 | — | — | 5,626 | ||||||||||||||||||
| Noninterest expense | 17,280 | 1,699 | 1,514 | 698 | — | 21,191 | ||||||||||||||||||
| Net income before taxes | $ | 9,534 | $ | (250 | ) | $ | 634 | $ | 1,396 | $ | (2,641 | ) | $ | 8,673 | ||||||||||
| Income tax provision (benefit) | 2,146 | — | — | (263 | ) | — | 1,883 | |||||||||||||||||
| Net income (loss) | $ | 7,388 | $ | (250 | ) | $ | 634 | $ | 1,659 | $ | (2,641 | ) | $ | 6,790 | ||||||||||
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Six months ended June 30, 2022 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | 21,832 | $ | 869 | $ | — | $ | 2,173 | $ | (2,166 | ) | $ | 22,708 | |||||||||||
| Interest expense | 689 | — | — | 235 | — | 924 | ||||||||||||||||||
| Net interest income | $ | 21,143 | $ | 869 | $ | — | $ | 1,938 | $ | (2,166 | ) | $ | 21,784 | |||||||||||
| Provision for (release of) credit losses | (235 | ) | 40 | — | — | — | (195 | ) | ||||||||||||||||
| Noninterest income | 2,667 | 1,323 | 2,393 | — | — | 6,383 | ||||||||||||||||||
| Noninterest expense | 16,323 | 1,876 | 1,538 | 405 | — | 20,142 | ||||||||||||||||||
| Net income before taxes | $ | 7,722 | $ | 276 | $ | 855 | $ | 1,533 | $ | (2,166 | ) | $ | 8,220 | |||||||||||
| Income tax provision (benefit) | 1,739 | — | — | (138 | ) | — | 1,601 | |||||||||||||||||
| Net income (loss) | $ | 5,983 | $ | 276 | $ | 855 | $ | 1,671 | $ | (2,166 | ) | $ | 6,619 | |||||||||||
| Commercial | Investment | |||||||||||||||||||||||
| (Dollars in thousands) | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Total Assets as of June 30, 2023 | $ | 1,665,561 | $ | 74,320 | $ | — | $ | 166,043 | $ | (164,942 | ) | $ | 1,740,982 | |||||||||||
| Total Assets as of December 31, 2022 | $ | 1,616,173 | $ | 55,845 | $ | — | $ | 165,937 | $ | (165,009 | ) | $ | 1,672,946 | |||||||||||
|
|
Note 8 – Derivative Financial Instruments
Effective May 5, 2023, the Company entered into a pay-fixed/receive-floating interest rate swap (the “Pay-Fixed Swap Agreement”) for a notional amount of $150.0 million that was designated as a fair value hedge in order to hedge the risk of changes in the fair value of the fixed rate loans included in the closed loan portfolio. This fair value hedge converts the hedged loans from a fixed rate to a synthetic floating SOFR rate. The Pay-Fixed Swap Agreement will mature on May 5, 2026 and will pay a fixed coupon rate of 3.58% while receiving the overnight SOFR rate.
As of June 30, 2023, the interest rate swap had a notional amount of $150.0 million and a fair value of $3.2 million. All changes in fair value are recorded in net interest income. The fair value of this hedge is recorded in either other assets or in other liabilities depending on the position of the hedge with the offset recorded in loans.
Note 9 - Leases
The Company has operating leases on four of its facilities. These leases commenced prior to 2022 except for one “the new lease” which commenced on January 1, 2023 and has a lease term of sixty-nine months with a discount rate of 3.87%. The Right-of-Use (“ROU”) asset and lease liability associated with the new lease were recognized at lease commencement by calculating the present value of lease payments over the lease term. A ROU asset of $823,800 and a lease liability of $824,600 were recognized upon commencement of the new lease. The four leases, including the new lease, have maturities ranging from May 2027 to December 2038, some of which include extensions of multiple five-year terms. The following tables present information about the Company’s leases:
Schedule of Lease Information
| (Dollars in thousands) | June 30, 2023 |
December 31, 2022 |
||||||
| Right-of-use assets | $ | 3,389 | $ | 2,702 | ||||
| Lease liabilities | $ | 3,537 | $ | 2,832 | ||||
| Weighted average remaining lease term | 12.05 years | 14.38 years | ||||||
| Weighted average discount rate | 4.28 | % | 4.37 | % | ||||
|
|
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
| Operating lease cost | $ | 111.5 | $ | 87.3 | $ | 223.0 | $ | 168.0 | ||||||||
| Cash paid for amounts included in the measurement of lease liabilities | $ | 102.8 | $ | 75.5 | $ | 205.4 | $ | 150.7 | ||||||||
The following table shows future undiscounted lease payments for operating leases with initial terms of one year or more as of June 30, 2023.
Schedule of Future Undiscounted Operating Lease Payments
| (Dollars in thousands) | ||||
| Year | Operating Leases | |||
| 2023 | $ | 209 | ||
| 2024 | 425 | |||
| 2025 | 436 | |||
| 2026 | 445 | |||
| 2027 | 423 | |||
| Thereafter | 2,649 | |||
| Total undiscounted lease payments | $ | 4,587 | ||
| Less effect of discounting | (1,050 | ) | ||
| Present value of estimated lease payments (lease liability) | $ | 3,537 | ||
Note 10 - Accumulated Other Comprehensive Loss
The following table presents the changes in each component or accumulated other comprehensive loss net of tax, for the six months ended June 30, 2023.
Schedule of Accumulated Other Comprehensive Income (Loss)
| (Dollars in thousands) | Securities Available for Sale |
Securities Held to Maturity |
Accumulated Other Comprehensive Loss |
|||||||||
| Six Months Ending June 30, 2023 | ||||||||||||
| Balance at beginning of period | (20,006 | ) | (12,380 | ) | (32,386 | ) | ||||||
| Other comprehensive income before reclassifications | 252 | — | 252 | |||||||||
| Amortization of unrealized loss on securities transferred to held-to-maturity | — | 646 | 646 | |||||||||
| Net other comprehensive income during period | 252 | 646 | 898 | |||||||||
| Balance at end of Period | (19,754 | ) | (11,734 | ) | (31,488 | ) | ||||||
Note 11 - Subsequent Events
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date.
Management has reviewed events occurring through the date the financial statements were available to be issued and no other subsequent events occurred requiring accrual or that require disclosure and have not been disclosed in the footnotes to the Company’s unaudited consolidated financial statements as of June 30, 2023.
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This report, including information included or incorporated by reference in this report, contains statements which constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements may relate to, among other matters, the financial condition, results of operations, plans, objectives, future performance, and business of our company. Forward-looking statements are based on many assumptions and estimates and are not guarantees of future performance. Our actual results may differ materially from those anticipated in any forward-looking statements, as they will depend on many factors about which we are unsure, including many factors which are beyond our control. The words “may,” “approximately,” “is likely,” “would,” “could,” “should,” “will,” “expect,” “anticipate,” “predict,” “project,” “potential,” “continue,” “assume,” “believe,” “intend,” “plan,” “forecast,” “goal,” and “estimate,” as well as similar expressions, are meant to identify such forward-looking statements. Potential risks and uncertainties that could cause our actual results to differ materially from those anticipated in our forward-looking statements include, without limitation, those described under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022 as filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 22, 2023 and the following:
| · | credit losses as a result of, among other potential factors, declining real estate values, increasing interest rates, increasing unemployment, or changes in customer payment behavior or other factors; | |
| · | the amount of our loan portfolio collateralized by real estate and weaknesses in the real estate market; | |
| · | restrictions or conditions imposed by our regulators on our operations; | |
| · | the adequacy of the level of our allowance for credit losses and the amount of credit loss provisions required in future periods; | |
| · | examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for credit losses, write-down assets, or take other actions; | |
| · | risks associated with actual or potential information gatherings, investigations or legal proceedings by customers, regulatory agencies or others; | |
| · | reduced earnings due to higher other-than-temporary impairment charges resulting from additional decline in the value of our securities portfolio, specifically as a result of increasing default rates, and loss severities on the underlying real estate collateral; | |
| · | increases in competitive pressure in the banking and financial services industries; | |
| · | changes in the interest rate environment, which are affected by many factors beyond our control, including inflation, recession, unemployment, money supply, domestic and international events and changes in the United States and other financial markets, and that could reduce anticipated or actual margins; temporarily reduce the market value of our available-for-sale investment securities and temporarily reduce accumulated other comprehensive income or increase accumulated other comprehensive loss, which temporarily could reduce shareholders’ equity; | |
| · | enterprise risk management may not be effective in mitigating risk and reducing the potential for losses; | |
| · | changes in political conditions or the legislative or regulatory environment, including governmental initiatives affecting the financial services industry, including as a result of the presidential administration and congressional elections; | |
| · | general economic conditions resulting in, among other things, a deterioration in credit quality; | |
| · | changes occurring in business conditions and inflation, including the impact of inflation on us, including a decrease in demand for new mortgage loan and commercial real estate loan originations and refinancings, an increase in competition for deposits, and an increase in non-interest expense, which may have an adverse impact on our financial performance; | |
| · | changes in access to funding or increased regulatory requirements with regard to funding, which could impair our liquidity; | |
| · | FDIC assessment which has increased, and may continue to increase, our cost of doing business; |
|
|
| · | cybersecurity risk related to our dependence on internal computer systems and the technology of outside service providers, as well as the potential impacts of third party security breaches, which subject us to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; | |
| · | changes in deposit flows, which may be negatively affected by a number of factors, including rates paid by competitors, general interest rate levels, regulatory capital requirements, and returns available to customers on alternative investments; | |
| · | changes in technology, including the increasing use of artificial intelligence; | |
| · | our current and future products, services, applications and functionality and plans to promote them; | |
| · | changes in monetary and tax policies, including potential changes in tax laws and regulations; | |
| · | changes in accounting standards, policies, estimates and practices as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the SEC and the Public Company Accounting Oversight Board; | |
| · | our assumptions and estimates used in applying critical accounting policies, which may prove unreliable, inaccurate or not predictive of actual results; | |
| · | the rate of delinquencies and amounts of loans charged-off; | |
| · | the rate of loan growth in recent years and the lack of seasoning of a portion of our loan portfolio; | |
| · | our ability to maintain appropriate levels of capital, including levels of capital required under the capital rules implementing Basel III; | |
| · | our ability to successfully execute our business strategy; | |
| · | our ability to attract and retain key personnel; | |
| · | our ability to retain our existing customers, including our deposit relationships; | |
| · | adverse changes in asset quality and resulting credit risk-related losses and expenses; | |
| · | the potential effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as epidemics and pandemics (including COVID-19), war or terrorist activities, the Russian invasion of Ukraine, disruptions in our customers’ supply chains, disruptions in transportation, essential utility outages or trade disputes and related tariffs; | |
| · | disruptions due to flooding, severe weather or other natural disasters; and | |
| · | other risks and uncertainties detailed in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2022, in Part II, Item 1A of our Quarterly Reports on Form 10-Q, and in our other filings with the SEC. |
Because of these and other risks and uncertainties, our actual future results may be materially different from the results indicated by any forward-looking statements. For additional information with respect to factors that could cause actual results to differ from the expectations stated in the forward-looking statements, see “Risk Factors” under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2022. In addition, our past results of operations do not necessarily indicate our future results. Therefore, we caution you not to place undue reliance on our forward-looking information and statements.
All forward-looking statements in this report are based on information available to us as of the date of this report. Although we believe that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee you that these expectations will be achieved. We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by applicable law.
Overview
The following discussion describes our results of operations for the three and six months ended June 30, 2023 as compared to the three and six months ended June 30, 2022 and analyzes our financial condition as of June 30, 2023 as compared to December 31, 2022. Like most community banks, we derive most of our income from interest we receive on our loans and investments. Our primary sources of funds for making these loans and investments are our deposits and borrowings, on which we pay interest. Consequently, one of the key measures of our success is our amount of net interest income, or the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits and borrowings. Another key measure is the spread between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities. There are risks inherent in all loans, so we maintain an allowance for credit losses to absorb our estimate of expected credit losses on existing loans that may become uncollectible. We establish and maintain this allowance by recording a provision for or release of credit losses against our earnings. In the following section, we have included a detailed discussion of this process.
|
|
In addition to earning interest on our loans and investments, we earn income through fees and other expenses we charge to our customers. We describe the various components of this non-interest income, as well as our non-interest expense, in the following discussion.
The following discussion and analysis identify significant factors that have affected our financial position and operating results during the periods included in the accompanying financial statements. We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information also included in this report.
Unless the context requires otherwise, references to the “Company,” “we,” “us,” “our,” or similar references mean First Community Corporation and its subsidiaries.
Recent Events
Effect of Governmental Monetary Policies. Our earnings are affected by domestic economic conditions and the monetary and fiscal policies of the United States government and its agencies. The Federal Reserve’s monetary policies have had, and are likely to continue to have, an important impact on the operating results of commercial banks through its power to implement national monetary policy in order, among other things, to curb inflation or combat a recession. The monetary policies of the Federal Reserve have major effects upon the levels of bank loans, investments and deposits through its open market operations in United States government securities and through its regulation of the discount rate on borrowings of member banks and the reserve requirements against member bank deposits. It is not possible to predict the nature or impact of future changes in monetary and fiscal policies. During 2022 and the first six months of 2023, market interest rates have increased significantly due to an increase in inflation.
The target range of federal funds was 5.00% - 5.25% at June 30, 2023 compared to 1.50% - 1.75% at June 30, 2022. In July of 2023, the Federal Reserve increased the target range of federal funds to 5.25% - 5.50%. Changes in market interest rates can have a significant impact on the level of income and expense recorded on a large portion of our interest-earning assets and interest-bearing liabilities, and on the market value of all interest-earning assets, other than those possessing a short term to maturity. Furthermore, changes in market interest rates can have a significant impact on the level of mortgage originations and related mortgage banking income.
Between March 10, 2023 and March 12, 2023, two financial institutions unrelated to the Company experienced a significant run on deposits, leading to insolvency. Both institutions had deposit concentrations related to higher-risk customer types, such as venture capital and cryptocurrency. Both institutions failed and were placed into receivership by the FDIC. The Federal Reserve determined that these institutions were a systemic risk and therefore, in concert with the FDIC, have determined that all deposits held by these two institutions will be insured. Then, on May 1, 2023, First Republic Bank failed and was placed into receivership by the FDIC. These three bank failures have created market volatility for the financial sector; however, the ultimate ramifications of these events have yet to be seen but will likely result in increased FDIC assessments. These events have not caused any significant changes in deposit balances at the Company since the date of the balance sheet.
Critical Accounting Estimates
We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements. Our significant accounting policies are described in the notes to our unaudited consolidated financial statements as of June 30, 2023 and our notes included in the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2022 as filed with the SEC on March 22, 2023.
|
|
Certain accounting policies inherently involve a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported, which could have a material impact on the carrying values of our assets and liabilities and our results of operations. We consider these accounting policies and estimates to be critical accounting policies. We have identified the determination of the allowance for credit losses, income taxes, goodwill and other intangible assets, derivative instruments, and deferred tax assets to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates. Therefore, management has reviewed and approved these critical accounting policies and estimates and has discussed these policies with our Audit and Compliance Committee. A brief discussion of each of these areas appears in our 2022 Annual Report on Form 10-K or our Quarterly Report on Form 10-Q for the period ended March 31, 2023.
Derivative Instruments
We utilize derivative instruments to manage risks such as interest rate risk or market risk. Our Derivatives Policy prohibits using derivatives for speculative purposes.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with a specific asset or liability or future expected cash flow at the time it is purchased. In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with that item. To determine if a derivative instrument continues to be an effective hedge, we must make assumptions and judgments about the continued effectiveness of the hedging strategies and the nature and timing of forecasted transactions. If our hedging strategy was to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. See Note 8, “Derivative Financial Instruments,” to the Consolidated Financial Statements for a further discussion of derivative accounting.
With the exception of derivative instruments, which is discussed above, we did not significantly alter the manner in which we applied our other critical accounting policies or developed related assumptions and estimates. There have been no other significant changes to our critical accounting estimates as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022 and our Quarterly Report on Form 10-Q for the period ended March 31, 2023.
Comparison of Results of Operations for Six Months Ended June 30, 2023 to the Six Months Ended June 30, 2022
Net Income
Our net income for the six months ended June 30, 2023 was $6.8 million, or $0.89 diluted earnings per common share, as compared to $6.6 million, or $0.87 diluted earnings per common share, for the six months ended June 30, 2022. The $171,000 increase in net income between the two periods is primarily due to a $2.7 million increase in net interest income partially offset by a $757,000 decline in non-interest income, a $1.0 million increase in non-interest expense, a $451,000 increase in provision for credit losses, and a $282,000 increase in income tax expense.
| · | The increase in net interest income results from increases of $79.5 million in average earning assets and 19 basis points in the net interest margin between the two periods. | |
| · | The $256,000 provision for credit losses during the six months ended June 30, 2023 is primarily related to a $51.3 million increase in loans held-for-investment, increases in our qualitative factors related to our new residential construction mortgage team and product and forecast alternative scenarios, partially offset by $1,000 in net recoveries and a reduction on our qualitative factor related to past due, rated, and non-accrual loans due to a $4.8 million reduction in non-accrual loans. The $195,000 release of credit losses during the six months ended June 30, 2022 was related to the following: a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the six months ended June 30, 2022 partially offset by increases in our economic conditions qualitative factor due to inflation, supply chain bottlenecks, labor shortages in certain industries, and the war in Ukraine; an increase in our changes in staff qualitative factor due to the addition of a new team and new market in York County, South Carolina in March 2022; an increase in our change in total of past due, rated, and non-accrual loans qualitative factor due to a $4.1 million loan being moved to non-accrual status in June 2022; and loan growth. |
|
|
| · | The $757,000 decline in non-interest income is primarily related to decreases in mortgage banking income of $794,000 due to increased interest rates and related decreased demand and investment advisory fees and non-deposit commissions of $245,000 partially offset by higher non-recurring non-interest income of $226,000. The $226,000 in non-recurring non-interest income during the six months ended June 30, 2023 includes gain on sale of other real estate owned of $105,000, a bank owned life insurance claim of $93,000, and gains on insurance proceeds of $28,000. We recorded $9,000 in other non-recurring income related to gains on insurance proceeds during the six months ended June 30, 2022. | |
| · |
Non-interest expense increased $1.0 million primarily due to increases in salaries and benefits of $545,000, occupancy expense of $152,000, FDIC assessment of $168,000, computer service expense of $249,000, and director fees of $64,000 partially offset by lower other real estate expense of $239,000. |
|
| · | Our effective tax rate was 21.71% during the six months ended June 30, 2023 compared to 19.48% during the six months ended June 30, 2022. |
| o | The increase in the effective tax rate was primarily due to a $153 thousand non-recurring reduction to income tax expense during the six months ended June 30, 2022. |
Net Interest Income
Net interest income is our primary source of revenue. Net interest income is the difference between income earned on assets and interest paid on deposits and borrowings used to support such assets. Net interest income is determined by the rates earned on our interest-earning assets and the rates paid on our interest-bearing liabilities, the relative amounts of interest-earning assets and interest-bearing liabilities, and the degree of mismatch and the maturity and repricing characteristics of our interest-earning assets and interest-bearing liabilities.
Net interest income increased $2.7 million, or 12.4%, to $24.5 million for the six months ended June 30, 2023 from $21.8 million for the six months ended June 30, 2022. Our net interest margin increased by 19 basis points to 3.08% during the six months ended June 30, 2023 from 2.89% during the six months ended June 30, 2022. Our net interest margin, on a taxable equivalent basis, was 3.10% for the six months ended June 30, 2023 compared to 2.92% for the six months ended June 30, 2022. Average earning assets increased $79.5 million, or 5.2%, to $1.6 billion for the six months ended June 30, 2023 compared to $1.5 billion in the same period of 2022.
| · | The increase in net interest income was primarily due to higher levels of average earning assets and net interest margin. | |
| · | The increase in average earning assets was due to a $115.4 million increase in loans partially offset by declines of $2.2 million in securities and $33.6 million in short-term investments. | |
| · | The increase in net interest margin was due to a change in the mix of our earning assets from lower yielding securities and short-term investments to higher yielding loans, which resulted in a higher percentage of earning assets in higher yielding loans, due to an increase in market interest rates, and due to a pay-fixed/receive-floating interest rate swap (the “Pay-Fixed Swap Agreement”) described below. |
| o | Investment securities represented 35.2% of average total earning assets for the six months ended June 30, 2023 compared to 37.2% during the same period in 2022. | |
| o | Short-term investments represented 2.3% of average total earning assets for the six months ended June 30, 2023 compared to 4.6% during the same period in 2022. | |
| o | Loans represented 62.5% of average total earning assets for the six months ended June 30, 2023 compared to 58.2% during the same period in 2022. |
|
|
| o | During 2022 and the first six months of 2023, market interest rates increased significantly due to an increase in inflation. The target range of federal funds was 5.00% - 5.25% at June 30, 2023 compared to 1.50% - 1.75% at June 30, 2022. | |
| o | Effective May 5, 2023, we entered into Pay-Fixed Swap Agreement for a notional amount of $150.0 million that was designated as a fair value hedge in order to hedge the risk of changes in the fair value of the fixed rate loans included in the closed loan portfolio. This fair value hedge converts the hedged loans from a fixed rate to a synthetic floating SOFR rate. The Pay-Fixed Swap Agreement will mature on May 5, 2026 and we will pay a fixed coupon rate of 3.58% while receiving the overnight SOFR rate. This interest rate swap positively impacted interest on loans by $336,000 during the six months ended June 30, 2023. Loan yields and net interest margin both benefited during the six months ended June 30, 2023 with an increase of six basis points and four basis points, respectively. |
Average loans increased $115.4 million, or 13.0%, to $1.0 billion for the six months ended June 30, 2023 from $886.5 million for the same period in 2022. Our loan (including loans held-for-sale) to deposit ratio on average during the six months ended June 30, 2023 was 71.8%, as compared to 63.3% during same period in 2022. Our average growth in loans during the six months ended June 30, 2023 from the same period in 2022 of $115.4 million exceeded our decline in deposits of $6.0 million during the same period. The yield on loans increased 56 basis points to 4.72% during the six months ended June 30, 2023 from 4.16% during the same period in 2022 due to an increase in market interest rates and the Pay-Fixed Swap Agreement.
Average securities for the six months ended June 30, 2023 declined $2.2 million, or 0.4%, to $563.9 million from $566.1 million during the same period in 2022. Short-term investments declined $33.6 million to $36.4 million during the six months ended June 30, 2023 from $70.0 million during the same period in 2022. These declines were due to the deployment of lower yielding short-term investments and securities into higher yielding loans. The yield on our securities portfolio increased to 3.23% for the six months ended June 30, 2023 from 1.50% for the same period in 2022. The yield on our short-term investments increased to 4.92% for the six months ended June 30, 2023 from 0.56% for the same period in 2022 due to the FOMC increasing the target range of federal funds a total of 5.00% since March 2022.
The yields on earning assets for the six months ended June 30, 2023 and 2022 were 4.20% and 3.01%, respectively.
The cost of interest-bearing liabilities was 1.59% during the six months ended June 30, 2023 compared to 18 basis points during the same period in 2022. The cost of deposits, including demand deposits, was 78 basis points during the six months ended June 30, 2023 compared to nine basis points during the same period in 2022. The cost of funds, including demand deposits, was 1.14% during the six months ended June 30, 2023 compared to 12 basis points during the same period in 2022. We continue to focus on growing our pure deposits (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds. During the six months ended June 30, 2023, pure deposits averaged 92.0% of total deposits plus customer cash management repurchase agreements as compared to 91.7% during the same period of 2022.
Average Balances, Income Expenses and Rates. The following table depicts, for the periods indicated, certain information related to our average balance sheet and our average yields on assets and average costs of liabilities. Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average balances have been derived from daily averages.
|
|
FIRST COMMUNITY CORPORATION
Yields
on Average Earning Assets and
Rates on Average Interest-Bearing Liabilities
| Six months ended June 30, 2023 | Six months ended June 30, 2022 | |||||||||||||||||||||||
| Average | Interest | Yield/ | Average | Interest | Yield/ | |||||||||||||||||||
| Balance | Earned/Paid | Rate | Balance | Earned/Paid | Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Earning assets | ||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||
| PPP loans | $ | 200 | $ | 2 | 2.02 | % | $ | 432 | $ | 46 | 21.47 | % | ||||||||||||
| Non-PPP loans | 1,001,742 | 23,471 | 4.72 | % | 886,108 | 18,261 | 4.16 | % | ||||||||||||||||
| Total loans | 1,001,942 | 23,473 | 4.72 | % | 886,540 | 18,307 | 4.16 | % | ||||||||||||||||
| Non-taxable securities | 51,143 | 743 | 2.93 | % | 52,352 | 755 | 2.91 | % | ||||||||||||||||
| Taxable securities | 512,723 | 8,284 | 3.26 | % | 513,740 | 3,453 | 1.36 | % | ||||||||||||||||
| Int bearing deposits in other banks | 36,328 | 886 | 4.92 | % | 70,011 | 193 | 0.56 | % | ||||||||||||||||
| Fed funds sold | 63 | 1 | 3.20 | % | 9 | — | 0.00 | % | ||||||||||||||||
| Total earning assets | 1,602,199 | 33,387 | 4.20 | % | 1,522,652 | 22,708 | 3.01 | % | ||||||||||||||||
| Cash and due from banks | 25,749 | 28,444 | ||||||||||||||||||||||
| Premises and equipment | 31,347 | 32,581 | ||||||||||||||||||||||
| Goodwill and other intangibles | 15,358 | 15,516 | ||||||||||||||||||||||
| Other assets | 53,317 | 45,171 | ||||||||||||||||||||||
| Allowance for credit losses - investments | (43 | ) | — | |||||||||||||||||||||
| Allowance for credit losses - loans | (11,464 | ) | (11,218 | ) | ||||||||||||||||||||
| Total assets | $ | 1,716,463 | $ | 1,633,146 | ||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||
| Interest-bearing transaction accounts | $ | 317,039 | $ | 596 | 0.38 | % | $ | 337,059 | $ | 90 | 0.05 | % | ||||||||||||
| Money market accounts | 335,460 | 3,559 | 2.14 | % | 304,387 | 228 | 0.15 | % | ||||||||||||||||
| Savings deposits | 143,353 | 120 | 0.17 | % | 150,039 | 42 | 0.06 | % | ||||||||||||||||
| Time deposits | 144,096 | 1,110 | 1.55 | % | 152,213 | 282 | 0.37 | % | ||||||||||||||||
| Fed funds purchased | 1,411 | 33 | 4.72 | % | — | — | NA | |||||||||||||||||
| Securities sold under agreements to repurchase | 78,485 | 719 | 1.85 | % | 77,308 | 47 | 0.12 | % | ||||||||||||||||
| FHLB advances | 89,636 | 2,192 | 4.93 | % | — | — | NA | |||||||||||||||||
| Other long-term debt | 14,964 | 564 | 7.60 | % | 14,964 | 235 | 3.17 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,124,444 | 8,893 | 1.59 | % | 1,035,970 | 924 | 0.18 | % | ||||||||||||||||
| Demand deposits | 455,547 | 457,842 | ||||||||||||||||||||||
| Allowance for credit losses - unfunded commitments | 390 | — | ||||||||||||||||||||||
| Other liabilities | 13,953 | 12,736 | ||||||||||||||||||||||
| Shareholders’ equity | 122,129 | 126,598 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,716,463 | $ | 1,633,146 | ||||||||||||||||||||
| Cost of deposits, including demand deposits | 0.78 | % | 0.09 | % | ||||||||||||||||||||
| Cost of funds, including demand deposits | 1.14 | % | 0.12 | % | ||||||||||||||||||||
| Net interest spread | 2.61 | % | 2.83 | % | ||||||||||||||||||||
| Net interest income/margin | $ | 24,494 | 3.08 | % | $ | 21,784 | 2.89 | % | ||||||||||||||||
| Net interest income/margin (tax equivalent) | $ | 24,669 | 3.10 | % | $ | 22,044 | 2.92 | % | ||||||||||||||||
|
|
The table below sets forth the relative impact on net interest income of changes in the volume of earning assets and interest-bearing liabilities and changes in rates earned and paid by the Company on such assets and liabilities.
| Six Months Ended June 30, | ||||||||||||
| 2023 versus 2022 | ||||||||||||
| Increase (Decrease) Due to Changes in(1) |
||||||||||||
| Volume | Rate | Total | ||||||||||
| (in thousands) | ||||||||||||
| Interest income: | ||||||||||||
| Loans | $ | 2,541 | $ | 2,625 | $ | 5,166 | ||||||
| Non-taxable securities | (18 | ) | 6 | (12 | ) | |||||||
| Taxable securities | (7 | ) | 4,838 | 4,831 | ||||||||
| Interest bearing deposits in other banks | (135 | ) | 828 | 693 | ||||||||
| Federal Funds sold | — | 1 | 1 | |||||||||
| Total interest income | 2,381 | 8,298 | 10,679 | |||||||||
| Interest expense: | ||||||||||||
| Interest-bearing transaction accounts | (6 | ) | 512 | 506 | ||||||||
| Money market accounts | 26 | 3,305 | 3,331 | |||||||||
| Savings deposits | (2 | ) | 80 | 78 | ||||||||
| Time deposits | (16 | ) | 844 | 828 | ||||||||
| Federal Funds purchased | 17 | 16 | 33 | |||||||||
| Securities sold under agreements to repurchase | 1 | 671 | 672 | |||||||||
| FHLB Advances | 1,096 | 1,096 | 2,192 | |||||||||
| Other long-term debt | — | 329 | 329 | |||||||||
| Total interest expense | 1,116 | 6,853 | 7,969 | |||||||||
| Total net interest income | $ | 1,265 | $ | 1,445 | $ | 2,710 | ||||||
| (1) | The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. |
Provision and Allowance for Credit Losses
On January 1, 2023, we adopted CECL, which resulted in a day one reduction of $14,000 to the allowance for credit losses on loans offset by increases of $398,000 to the allowance for credit losses on unfunded commitments and $43,500 to the allowance for credit losses on held-to-maturity investments. Furthermore, deferred tax assets increased $90,000 and retained earnings declined $337,000. Compared to the day one CECL results, the allowance for credit losses on loans increased $232,000 to $11.6 million at June 30, 2023 from $11.3 million at January 1, 2023; the allowance for credit losses on unfunded commitments increased $31,000 to $429,000 as of June 30, 2023 from $398,000 as of January 1, 2023; and the allowance for credit losses on held-to-maturity investments declined $6,500 to $37,000 at June 30, 2023 from $43,500 at January 1, 2023. As of June 30, 2023, the combined allowance for credit losses for loans, unfunded commitments, and investments was $12.0 million compared to $11.8 million at January 1, 2023 and $11.3 million at December 31, 2022.
The allowance for credit losses on loans as a percentage of total loans held-for-investment was 1.12% at June 30, 2023, 1.15% at January 1, 2023, and 1.16% at December 31, 2022.
Refer to the “Application of New Accounting Guidance Adopted in 2023” section in Note 1 for more information about our CECL adoption and methodology.
|
|
We have a significant portion of our loan portfolio with real estate as the underlying collateral. As of June 30, 2023 and December 31, 2022, approximately 91.3% and 91.2%, respectively, of the loan portfolio had real estate collateral. When loans, whether commercial or personal, are granted, they are based on the borrower’s ability to generate repayment cash flows from income sources sufficient to service the debt. Real estate is generally taken to reinforce the likelihood of the ultimate repayment and as a secondary source of repayment. We work closely with all our borrowers that experience cash flow or other economic problems, and we believe that we have the appropriate processes in place to monitor and identify problem credits. There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for credit losses as estimated at any point in time or that provisions for credit losses will not be significant to a particular accounting period. The allowance is also subject to examination and testing for adequacy by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions. Such regulatory agencies could require us to adjust our allowance based on information available to them at the time of their examination.
The non-performing asset ratio was 0.06% of total assets with the nominal level of $1.0 million in non-performing assets at June 30, 2023 compared to 0.35% and $5.8 million at December 31, 2022. Non-accrual loans declined to $83,000 at June 30, 2023 from $4.9 million at December 31, 2022. The declines in both non-performing assets and non-accrual loans from December 31, 2022 to June 30, 2023 were due to non-accrual loan payoffs and paydowns primarily due to the successful resolution of two customer relationships with three non-accrual loans totaling $716,000, which were paid-off during the first quarter of 2023; and due to one large loan relationship totaling $3.9 million, which was resolved during the second quarter of 2023. The resolution of the $3.9 million loan relationship during the second quarter of 2023 occurred through the foreclosure process followed by the timely sale of the real estate at a gain to the Bank of $105,000. We had $1,000 in accruing loans past due 90 days or more at June 30, 2023 compared to $2,000 at December 31, 2022. Loans past due 30 days or more represented 0.05% of the loan portfolio at June 30, 2023 compared to 0.06% at December 31, 2022. The ratio of classified loans plus OREO and repossessed assets declined to 1.38% of total bank regulatory risk-based capital at June 30, 2023 from 4.47% at December 31, 2022. During the three months ended June 30, 2023, we experienced net loan recoveries of $14,000 (charge-offs of $1,000 less recoveries of $15,000) and net overdraft charge-offs of $24,000 (charge-offs of $26,000 and recoveries of $2,000). During the six months ended June 30, 2023, we experienced net loan recoveries of $29,000 (charge-offs of $3,000 less recoveries of $32,000) and net overdraft charge-offs of $28,000 (charge-offs of $33,000 and recoveries of $5,000). In comparison, we experienced net loan recoveries of $242,000 and net overdraft charge-offs of $15,000 during the three months ended June 30, 2022 and net loan recoveries of $261,000 and net overdraft charge-offs of $25,000 during the six months ended June 30, 2022.
There were six loans totaling $83,000 (0.01% of total loans) included on non-performing status (non-accrual loans and loans past due 90 days and still accruing) at June 30, 2023. Five of these loans were on non-accrual status. The largest loan of the five is $34,000 and is secured by a first mortgage lien. The average balance of the remaining four loans on non-accrual status is approximately $12,000 with a range between $1,000 and $24,000. One of these loans is secured by first mortgage liens, one loan is secured by second mortgage liens, one loan is secured by equipment, and one loan is secured by an automobile. Furthermore, we had $84,000 in accruing trouble debt restructurings, or TDRs, at June 30, 2023 compared to $88,000 at December 31, 2022. We had one loan totaling $1,000 that was an accruing loan past due 90 days or more at June 30, 2023. At June 30, 2023, we considered loan relationships exceeding $500,000 and on non-accrual status as individually assessed loans for the allowance for credit losses. At June 30, 2023, we had no individually assessed loans. At December 31, 2022, we considered a loan impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due, including both principal and interest, according to the contractual terms of the loan agreement. Non-accrual loans and accruing TDRs were considered impaired. At December 31, 2022, we had 11 impaired loans totaling $5.0 million. The specific allowance for individually assessed loans is based on the fair value of collateral method or present value of expected cash flows method. For collateral dependent loans, the fair value of collateral method is used and the fair value is determined by an independent appraisal less estimated selling costs. There was no specific allowance for credit losses on our individually assessed loans at June 30, 2023 and December 31, 2022. At June 30, 2023, we had $515,000 in loans that were delinquent 30 days to 89 days representing 0.05% of total loans compared to $565,000 or 0.06% of total loans at December 31, 2022.
|
|
The following table summarizes the activity related to our allowance for credit losses for the periods indicated:
Allowance for Credit Losses - Loans
| Six Months Ended | ||||||||
| June 30, | ||||||||
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Average loans outstanding (excluding loans held-for-sale) | $ | 1,014,726 | $ | 877,810 | ||||
| Loans outstanding at period end (excluding loans held-for-sale) | $ | 1,032,165 | $ | 916,322 | ||||
| Non-performing assets: | ||||||||
| Non-accrual loans | $ | 83 | $ | 4,351 | ||||
| Loans 90 days past due still accruing | 1 | — | ||||||
| Foreclosed real estate | 927 | 984 | ||||||
| Repossessed-other | — | — | ||||||
| Total non-performing assets | $ | 1,011 | $ | 5,335 | ||||
| Beginning balance of allowance | $ | 11,336 | $ | 11,179 | ||||
| Adjustment to allowance for adopting ASU 2016-13 | (14 | ) | — | |||||
| Loans charged-off: | ||||||||
| Consumer - Other | 36 | 33 | ||||||
| Total loans charged-off | 36 | 33 | ||||||
| Recoveries: | ||||||||
| Commercial | 3 | 11 | ||||||
| Real Estate Mortgage – Residential | 3 | 1 | ||||||
| Real Estate Mortgage – Commercial | 17 | 243 | ||||||
| Consumer – Home Equity | 7 | 7 | ||||||
| Consumer – Other | 6 | 7 | ||||||
| Total recoveries | 37 | 269 | ||||||
| Net loan charge offs | (1 | ) | (236 | ) | ||||
| Provision for credit/loan losses1 | 231 | (195 | ) | |||||
| Balance at period end | $ | 11,554 | $ | 11,220 | ||||
| Net charge offs to average loans (annualized) | (0.00 | )% | (0.05 | )% | ||||
| Allowance as percent of total loans | 1.12 | % | 1.22 | % | ||||
| Non-performing assets as % of total assets | 0.06 | % | 0.32 | % | ||||
| Allowance as % of non-performing loans | 13,920.48 | % | 257.87 | % | ||||
| Non-accrual loans as % of total loans | 0.01 | % | 0.50 | % | ||||
| Allowance as % of non-accrual loans | 14,000.90 | % | 257.87 | % | ||||
The following table details net charge-offs to average loans outstanding by loan category for the six months ended June 30,
| Six Months Ended June 30, | ||||||||||||||||||||||||
| 2023 | 2022 | |||||||||||||||||||||||
| (Dollars in thousands) | Net Charge- Offs (Recoveries) |
Average Loans HFI(1) |
Net Charge-Off Ratio |
Net Charge- Offs (Recoveries) |
Average Loans HFI |
Net Charge-Off Ratio |
||||||||||||||||||
| Commercial | (3 | ) | 74,702 | 0.00 | % | (11 | ) | 71,174 | -0.02 | % | ||||||||||||||
| Real estate: | ||||||||||||||||||||||||
| Construction | (1 | ) | 84,407 | 0.00 | % | — | 94,044 | 0.00 | % | |||||||||||||||
| Mortgage-residential | (3 | ) | 70,221 | 0.00 | % | (1 | ) | 44,421 | 0.00 | % | ||||||||||||||
| Mortgage-commercial | (17 | ) | 741,861 | 0.00 | % | (243 | ) | 637,963 | -0.04 | % | ||||||||||||||
| Consumer: | ||||||||||||||||||||||||
| Home Equity | (7 | ) | 30,362 | -0.02 | % | (8 | ) | 26,866 | -0.03 | % | ||||||||||||||
| Other | 30 | 13,173 | 0.22 | % | 27 | 13,819 | 0.20 | % | ||||||||||||||||
| Total: | (1 | ) | 1,014,726 | 0.00 | % | (236 | ) | 888,287 | -0.03 | % | ||||||||||||||
| (1) | Average loans exclude loans held for sale |
|
|
The following allocation of the allowance to specific components is not necessarily indicative of future losses or future allocations. The entire allowance is available to absorb losses in the portfolio.
Composition of the Allowance for Credit Losses - Loans
| June 30, 2023 | December 31, 2022 | |||||||||||||||
| % of allowance in |
% of allowance in |
|||||||||||||||
| (Dollars in thousands) | Amount | Category | Amount | Category | ||||||||||||
| Commercial | $ | 1,012 | 8.8 | % | $ | 849 | 7.5 | % | ||||||||
| Real Estate – Construction | 1,127 | 9.8 | % | 75 | .7 | % | ||||||||||
| Real Estate Mortgage: | ||||||||||||||||
| Residential | 861 | 7.4 | % | 723 | 6.4 | % | ||||||||||
| Commercial | 7,885 | 68.2 | % | 8,569 | 75.6 | % | ||||||||||
| Consumer: | ||||||||||||||||
| Home Equity | 438 | 3.8 | % | 314 | 2.8 | % | ||||||||||
| Other | 231 | 2.0 | % | 170 | 1.5 | % | ||||||||||
| Unallocated | — | — | 636 | 5.6 | % | |||||||||||
| Total | $ | 11,554 | 100.0 | % | $ | 11,336 | 100.0 | % | ||||||||
Accrual of interest is discontinued on loans when management believes, after considering economic and business conditions and collection efforts that a borrower’s financial condition is such that the collection of interest is doubtful. A delinquent loan is generally placed in non-accrual status when it becomes 90 days or more past due. At the time a loan is placed in non-accrual status, all interest, which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.
Non-interest Income and Non-interest Expense
Non-interest income during the six months ended June 30, 2023 declined to $5.6 million from $6.4 million during the same period in 2022. The decline in non-interest income was primarily related to declines in mortgage banking income, investment advisory fees and non-deposit commissions partially offset by an increase in non-recurring non-interest income.
Mortgage banking income declined by $794,000 to $526,000 during the six months ended June 30, 2023 from $1.3 million during the same period in 2022. Secondary mortgage production during the six months ended June 30, 2023 was $18.1 million compared to $45.9 million during the same period in 2022 while the gain on sale margin increased to 2.90% during the six months ended June, 2023 from 2.87% during the same period in 2022. The reduction in mortgage production was primarily due to a higher interest rate environment and low levels of home inventories.
With the headwinds of rising interest rates, we began to market an adjustable rate mortgage (ARM) product during the second quarter of 2022 to provide borrowers with an alternative to fixed-rate mortgages and to help offset anticipated mortgage production challenges. Currently, we are offering 5/6, 7/6, and 10/6 ARM loans that are originated for our loans held-for-investment portfolio. Furthermore, we added a new construction residential real estate team and product during the latter part of 2022. Total mortgage production during the six months ended June 30, 2023 was $55.4 million, $18.1 million of the production was originated to be sold in the secondary market, $11.1 million of the loan production was originated as ARM loans for our loans held-for-investment portfolio, and $26.2 million of the loan production was commitments for new construction residential real estate loans. As these ARM and new construction residential real estate loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income.
|
|
Investment advisory fees declined $245,000 to $2.1 million during the six months ended June 30, 2023 from $2.4 million during the same period in 2022. Total assets under management increased to $675.4 million at June 30, 2023 compared to $524.3 million at June 30, 2022. Total assets under management were $558.8 million at December 31, 2022. Our net new assets were $21.6 million during the six months ended June 30, 2023. Furthermore, our investment performance for the six-month period from December 31, 2022 to June 30, 2023 was 17.0% compared to 15.9% for the S&P 500; and our investment performance for the 12-month period from June 30, 2022 to June 30, 2023 was 18.1% compared to 17.6% for the S&P 500. We continue to focus on both the mortgage banking income as well as the investment advisory fees and commissions.
The $226,000 in non-recurring non-interest income during the six months ended June 30, 2023 includes gain on sale of other real estate owned of $105,000, a bank owned life insurance claim of $93,000, and gains on insurance proceeds of $28,000. We recorded $9,000 in other non-recurring income related to gains on insurance proceeds during the six months ended June 30, 2022.
The following table shows the components of non-interest income for the six-month periods ended June 30, 2023 and June 30, 2022.
| (Dollars in thousands) | Six
months ended June 30, |
|||||||
| 2023 | 2022 | |||||||
| Deposit service charges | $ | 452 | $ | 527 | ||||
| Mortgage banking income | 527 | 1,320 | ||||||
| Investment advisory fees and non-deposit commissions | 2,148 | 2,393 | ||||||
| Gain (loss) on sale of other assets | 105 | (45 | ) | |||||
| ATM debit card income | 1,414 | 1,356 | ||||||
| Bank owned life insurance | 455 | 358 | ||||||
| Rental income | 184 | 162 | ||||||
| Other service fees including safe deposit box fees | 115 | 123 | ||||||
| Wire transfer fees | 60 | 68 | ||||||
| Other | 166 | 121 | ||||||
| $ | 5,626 | $ | 6,383 | |||||
Non-interest expense increased $1.0 million during the six months ended June 30, 2023 to $21.2 million compared to $20.1 million during the same period in 2022. The $1.0 million increase in non-interest expense is primarily related to increases in salaries and benefits, occupancy expense, FDIC assessments, computer service expense, and director fees partially offset by lower other real estate expense.
| · | Salary and benefit expense increased $545,000 to $12.8 million during the six months ended June 30, 2023 from $12.3 million during the same period in 2022. This increase is primarily a result of normal salary adjustments; the addition of six employees in our York County, South Carolina office in 2022; the addition of new mortgage lenders during the third quarter of 2022, increased compensation levels for banking office employees implemented at the beginning of the third quarter of 2022 partially offset by lower mortgage banking and financial planning and investment advisory commissions. We had 265 full time employees at June 30, 2023 compared to 242 at June 30, 2022. | |
| · | Occupancy expense increased $152,000 to $1.6 million during the six months ended June 30, 2023 compared to $1.5 million during the same period in 2022 primarily related to the opening of our York County, South Carolina office in 2022 , the expansion of our Southlake operations and support location in Lexington, South Carolina, and higher maintenance expense partially offset by lower janitorial expense. |
|
|
| · | FDIC assessments increased $168,000 to $403,000 during the six months ended June 30, 2023 compared to $235,000 during the same period in 2022 due to an increase in industrywide FDIC assessment rates. | |
| · | Other real estate expenses declined $239,000 to $163,000 in contra expenses or credits during the six months ended June 30, 2023 compared to $76,000 in expenses during the same period in 2022 primarily due to a reversal in accruals for real estate taxes on a non-accrual loan, which were either paid by the borrower or recovered as a result of the sale of the real estate. |
| · | Other expense increased $462 thousand to $5.0 million during the six months ended June 30, 2023 compared to $4.5 million during the same period in 2022, which included |
| o | Computer service expense, which includes core banking and electronic processing and services, ATM/debit card processing, software subscriptions and services and wire processing fees, increased $249,000 primarily due to higher customer activity and enhanced technology solutions; and | |
| o | Director fees increased $64,000 primarily due to an increase in director stock awards. |
The following table shows the components of non-interest expense for the six-month periods ended June 30, 2023 and June 30, 2022.
| (Dollars in thousands) | Six months ended June 30, |
|||||||
| 2023 | 2022 | |||||||
| Salaries and employee benefits | $ | 12,839 | $ | 12,294 | ||||
| Occupancy | 1,643 | 1,491 | ||||||
| Equipment | 713 | 661 | ||||||
| Marketing and public relations | 716 | 807 | ||||||
| FDIC Insurance assessments | 403 | 235 | ||||||
| Other real estate expense | (163 | ) | 57 | |||||
| Amortization of intangibles | 79 | 79 | ||||||
| Core banking and electronic processing and services | 1,255 | 1,162 | ||||||
| ATM/debit card processing | 514 | 421 | ||||||
| Software subscriptions and services | 479 | 411 | ||||||
| Wire processing fees-include in other | 44 | 48 | ||||||
| Supplies | 89 | 74 | ||||||
| Telephone | 202 | 166 | ||||||
| Courier | 134 | 122 | ||||||
| Correspondent services | 177 | 151 | ||||||
| Insurance | 187 | 172 | ||||||
| Debit card and Fraud losses | 103 | 193 | ||||||
| LPL | 175 | 212 | ||||||
| Loan processing and closing costs | 175 | 98 | ||||||
| Director fees | 299 | 235 | ||||||
| Legal and Professional fees | 97 | 93 | ||||||
| Shareholder expense | 102 | 116 | ||||||
| Other | 929 | 844 | ||||||
| Total | $ | 21,191 | $ | 20,142 | ||||
|
|
Income Tax Expense
We incurred income tax expense of $1.9 million and $1.6 million for the six months ended June 30, 2023 and 2022, respectively. Our effective tax rate was 21.71% and 19.48% for the six months ended June 30, 2023 and 2022, respectively. The increase in the effective tax rate was primarily due to a $153,000 non-recurring reduction to income tax expense during the six months ended June 30, 2022.
Comparison of Results of Operations for Three Months Ended June 30, 2023 to the Three Months Ended June 30, 2022
Net Income
Our net income for the three months ended June 30, 2023 was $3.3 million, or $0.43 diluted earnings per common share, as compared to $3.1 million, or $0.41 diluted earnings per common share, for the three months ended June 30, 2022. The $197,000 increase in net income between the two periods is primarily due to a $1.1 million increase in net interest income and a $42,000 increase in non-interest income partially offset by a $567,000 increase in non-interest expense, a $256,000 increase in provision for credit losses, and a $108,000 increase in income tax expense.
| · | The increase in net interest income results from increases of $92.6 million in average earning assets and 10 basis points in the net interest margin between the two periods. | |
| · | The $186,000 provision for credit losses during the three months ended June 30, 2023 is primarily related to a $39.4 million increase in loans held-for-investment and an increase in our qualitative factors related to our forecast alternative scenarios partially offset by a reduction on our qualitative factor related to past due, rated, and non-accrual loans due to a $4.8 million reduction in non-accrual loans. The $70,000 release of credit losses during the three months ended June 30, 2022 was related to the following: a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the three months ended June 30, 2022 partially offset by an increase in our economic conditions qualitative factor due to inflation, supply chain bottlenecks, and labor shortages in certain industries; by an increase in our change in total of past due, rated, and non-accrual loans qualitative factor due to a $4.1 million loan being moved to non-accrual status in June 2022; and by loan growth. | |
| · | The $42,000 increase in non-interest income is primarily related to an increase in non-recurring non-interest income of $266,000 partially offset by decreases in mortgage banking income of $110,000 due to increased interest rates and related decreased demand and investment advisory fees and non-deposit commissions of $114,000. The $226,000 in non-recurring non-interest income during the three months ended June 30, 2023 includes a gain on sale of other real estate owned of $105,000, a bank owned life insurance claim of $93,000, and gains on insurance proceeds of $28,000. We recorded a loss on sale of other real estate owned of $45,000 and gains on insurance proceeds of $5,000 during the three months ended June 30, 2022. | |
| · | Non-interest expense increased $567,000 primarily due to increases in salaries and benefits of $333,000, equipment expense of $48,000, FDIC assessments of $116,000, and computer service expense of $128,000 partially offset by lower marketing and public relations expense of $76,000 and lower other real estate expense of $59,000. | |
| · | Our effective tax rate was 21.66% during the three months ended June 30, 2023 compared to 20.60% during the three months ended June 30, 2022. |
Net Interest Income
Net interest income is our primary source of revenue. Net interest income is the difference between income earned on assets and interest paid on deposits and borrowings used to support such assets. Net interest income is determined by the rates earned on our interest-earning assets and the rates paid on our interest-bearing liabilities, the relative amounts of interest-earning assets and interest-bearing liabilities, and the degree of mismatch and the maturity and repricing characteristics of our interest-earning assets and interest-bearing liabilities.
Net interest income increased $1.1 million, or 9.8%, to $12.1 million for the three months ended June 30, 2023 from $11.1 million for the three months ended June 30, 2022. Our net interest margin increased by 10 basis points to 3.00% during the three months ended June 30, 2023 from 2.90% during the three months ended June 30, 2022. Our net interest margin, on a taxable equivalent basis, was 3.02% for the three months ended June 30, 2023 compared to 2.93% for the three months ended June 30, 2022. Average earning assets increased $92.6 million, or 6.1%, to $1.6 billion for the three months ended June 30, 2023 compared to $1.5 billion in the same period of 2022.
|
|
| · | The increase in net interest income was primarily due to higher levels of average earning assets and net interest margin. | |
| · | The increase in average earning assets was due to a $120.6 million increase in loans and a $2.2 million increase in securities partially offset by a decline of $30.2 million in short-term investments. | |
| · | The increase in net interest margin was due to a change in the mix of our earning assets, which resulted in a higher percentage of our earning assets in higher yielding loans, due to an increase in market interest rates, and due to the Pay-Fixed Swap Agreement that we entered into effective May 5, 2023. |
| o | Investment securities represented 34.7% of average total earning assets for the three months ended June 30, 2023 compared to 36.6% during the same period in 2022. | |
| o | Short-term investments represented 2.6% of average total earning assets for the three months ended June 30, 2023 compared to 4.8% during the same period in 2022. | |
| o | Loans represented 62.7% of average total earning assets for the three months ended June 30, 2023 compared to 58.6% during the same period in 2022. | |
| o | During 2022 and the first six months of 2023, market interest rates increased significantly due to an increase in inflation. The target range of federal funds was 5.00% - 5.25% at June 30, 2023 compared to 1.50% - 1.75% at June 30, 2022. | |
| o | Effective May 5, 2023, we entered into Pay-Fixed Swap Agreement for a notional amount of $150.0 million that was designated as a fair value hedge in order to hedge the risk of changes in the fair value of the fixed rate loans included in the closed loan portfolio. This fair value hedge converts the hedged loans from a fixed rate to a synthetic floating SOFR rate. The Pay-Fixed Swap Agreement will mature on May 5, 2026 and we will pay a fixed coupon rate of 3.58% while receiving the overnight SOFR rate. This interest rate swap positively impacted interest on loans by $336 thousand during the three months ended June 30, 2023. Loan yields and net interest margin both benefited during the three months ended June 30, 2023 with an increase of eight basis points and 14 basis points, respectively. |
Average loans increased $120.6 million, or 13.5%, to $1.0 billion for the three months ended June 30, 2023 from $896.6 million for the same period in 2022. Our loan (including loans held-for-sale) to deposit ratio on average during the three months ended June 30, 2023 was 72.2%, as compared to 62.8% during same period in 2022. Our average growth in loans during the three months ended June 30, 2023 from the same period in 2022 of $120.6 million exceeded our decline in deposits of $18.8 million during the same period. Total deposits declined $83.6 million during the six month period from June 30, 2022 to December 31, 2022; however, total deposits increased $35.4 million or 2.6% (5.1% annualized) during the six month period from December 31, 2022 to June 30, 2023. The yield on loans increased 70 basis points to 4.86% during the three months ended June 30, 2023 from 4.16% during the same period in 2022 due to an increase in market interest rates and the Pay-Fixed Swap Agreement.
Average securities for the three months ended June 30, 2023 increased $2.2 million, or 0.4%, to $562.6 million from $560.4 million during the same period in 2022. Short-term investments declined $30.2 million to $42.6 million during the three months ended June 30, 2023 from $72.8 million during the same period in 2022. The decline in short-term investments was due to the deployment of lower yielding short-term investments into higher yielding loans. The yield on our securities portfolio increased to 3.27% for the three months ended June 30, 2023 from 1.47% for the same period in 2022. The yield on our short-term investments increased to 5.58% for the three months ended June 30, 2023 from 0.88% for the same period in 2022 due to the FOMC increasing the target range of federal funds a total of 5.00% since March 2022.
The yields on earning assets for the three months ended June 30, 2023 and 2022 were 4.33% and 3.02%, respectively.
The cost of interest-bearing liabilities was 1.88% during the three months ended June 30, 2023 compared to 18 basis points during the same period in 2022. The cost of deposits, including demand deposits, was 97 basis points during the three months ended June 30, 2023 compared to nine basis points during the same period in 2022. The cost of funds, including demand deposits, was 1.34% during the three months ended June 30, 2023 compared to 12 basis points during the same period in 2022. We continue to focus on growing our pure deposits (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds. During the three months ended June 30, 2023, pure deposits averaged 91.7% of total deposits plus customer cash management repurchase agreements as compared to 91.9% during the same period of 2022.
Average Balances, Income Expenses and Rates. The following table depicts, for the periods indicated, certain information related to our average balance sheet and our average yields on assets and average costs of liabilities. Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average balances have been derived from daily averages.
|
|
FIRST COMMUNITY CORPORATION
Yields
on Average Earning Assets and
Rates on Average Interest-Bearing Liabilities
| Three months ended June 30, 2023 | Three months ended June 30, 2022 | |||||||||||||||||||||||
| Average | Interest | Yield/ | Average | Interest | Yield/ | |||||||||||||||||||
| Balance | Earned/Paid | Rate | Balance | Earned/Paid | Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Earning assets | ||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||
| PPP loans | $ | 190 | $ | 1 | 2.11 | % | $ | 256 | $ | 1 | 1.57 | % | ||||||||||||
| Non-PPP loans | 1,017,025 | 12,313 | 4.86 | % | 896,363 | 9,303 | 4.16 | % | ||||||||||||||||
| Total loans | 1,017,215 | 12,314 | 4.86 | % | 896,619 | 9,304 | 4.16 | % | ||||||||||||||||
| Non-taxable securities | 50,729 | 368 | 2.91 | % | 52,064 | 375 | 2.89 | % | ||||||||||||||||
| Taxable securities | 511,900 | 4,223 | 3.31 | % | 508,353 | 1,674 | 1.32 | % | ||||||||||||||||
| Int bearing deposits in other banks | 42,576 | 592 | 5.58 | % | 72,813 | 160 | 0.88 | % | ||||||||||||||||
| Fed funds sold | — | — | NA | 3 | — | 0.00 | % | |||||||||||||||||
| Total earning assets | 1,622,420 | 17,497 | 4.33 | % | 1,529,852 | 11,513 | 3.02 | % | ||||||||||||||||
| Cash and due from banks | 25,490 | 28,379 | ||||||||||||||||||||||
| Premises and equipment | 31,320 | 32,442 | ||||||||||||||||||||||
| Goodwill and other intangibles | 15,339 | 15,496 | ||||||||||||||||||||||
| Other assets | 54,074 | 48,950 | ||||||||||||||||||||||
| Allowance for credit losses - investments | (42 | ) | — | |||||||||||||||||||||
| Allowance for credit losses - loans | (11,557 | ) | (11,211 | ) | ||||||||||||||||||||
| Total assets | $ | 1,737,044 | $ | 1,643,908 | ||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||
| Interest-bearing transaction accounts | $ | 313,627 | $ | 374 | 0.48 | % | $ | 342,289 | $ | 45 | 0.05 | % | ||||||||||||
| Money market accounts | 359,274 | 2,230 | 2.49 | % | 313,141 | 117 | 0.15 | % | ||||||||||||||||
| Savings deposits | 133,823 | 60 | 0.18 | % | 154,687 | 22 | 0.06 | % | ||||||||||||||||
| Time deposits | 149,899 | 728 | 1.95 | % | 151,549 | 125 | 0.33 | % | ||||||||||||||||
| Fed funds purchased | 181 | 2 | 4.43 | % | — | — | NA | |||||||||||||||||
| Securities sold under agreements to repurchase | 70,582 | 363 | 2.06 | % | 72,120 | 22 | 0.12 | % | ||||||||||||||||
| FHLB Advances | 103,682 | 1,310 | 5.07 | % | — | — | NA | |||||||||||||||||
| Other long-term debt | 14,964 | 293 | 7.85 | % | 14,964 | 131 | 3.51 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,146,032 | 5,360 | 1.88 | % | 1,048,750 | 462 | 0.18 | % | ||||||||||||||||
| Demand deposits | 452,508 | 466,309 | ||||||||||||||||||||||
| Allowance for credit losses - unfunded commitments | 382 | — | ||||||||||||||||||||||
| Other liabilities | 13,943 | 12,782 | ||||||||||||||||||||||
| Shareholders’ equity | 124,179 | 116,067 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,737,044 | $ | 1,643,908 | ||||||||||||||||||||
| Cost of deposits, including demand deposits | 0.97 | % | 0.09 | % | ||||||||||||||||||||
| Cost of funds, including demand deposits | 1.34 | % | 0.12 | % | ||||||||||||||||||||
| Net interest spread | 2.45 | % | 2.84 | % | ||||||||||||||||||||
| Net interest income/margin | $ | 12,137 | 3.00 | % | $ | 11,051 | 2.90 | % | ||||||||||||||||
| Net interest income/margin (tax equivalent) | $ | 12,213 | 3.02 | % | $ | 11,180 | 2.93 | % | ||||||||||||||||
|
|
The table below sets forth the relative impact on net interest income of changes in the volume of earning assets and interest-bearing liabilities and changes in rates earned and paid by the Company on such assets and liabilities.
| Three Months Ended June 30, | ||||||||||||
| 2023 versus 2022 | ||||||||||||
| Increase (Decrease) Due to Changes in(1) |
||||||||||||
| Volume | Rate | Total | ||||||||||
| (in thousands) | ||||||||||||
| Interest income: | ||||||||||||
| Loans | $ | 1,345 | $ | 1,666 | $ | 3,011 | ||||||
| Non-taxable securities | (10 | ) | 3 | (7 | ) | |||||||
| Taxable securities | 12 | 2,537 | 2,549 | |||||||||
| Interest bearing deposits in other banks | (92 | ) | 523 | 431 | ||||||||
| Total interest income | 1,255 | 4,729 | 5,984 | |||||||||
| Interest expense: | ||||||||||||
| Interest-bearing transaction accounts | (4 | ) | 333 | 329 | ||||||||
| Money market accounts | 20 | 2,093 | 2,113 | |||||||||
| Savings deposits | (3 | ) | 41 | 38 | ||||||||
| Time deposits | (1 | ) | 604 | 603 | ||||||||
| Federal Funds purchased | 1 | 1 | 2 | |||||||||
| Securities sold under agreements to repurchase | — | 341 | 341 | |||||||||
| FHLB Advances | 655 | 655 | 1,310 | |||||||||
| Other long-term debt | — | 162 | 162 | |||||||||
| Total interest expense | 668 | 4,230 | 4,898 | |||||||||
| Total net interest income | $ | 587 | $ | 499 | $ | 1,086 | ||||||
| (1) | The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. |
Non-interest Income and Non-interest Expense
Non-interest income during the three months ended June 30, 2023 increased to $3.1 million from $3.0 million during the same period in 2022. The increase in non-interest income was primarily related to increases in non-recurring non-interest income partially offset by decreases in mortgage banking income and investment advisory fees and non-deposit commissions.
Mortgage banking income declined by $110,000 to $371,000 during the three months ended June 30, 2023 from $481 thousand during the same period in 2022. Secondary mortgage production during the three months ended June 30, 2023 was $12.9 million compared to $16.0 million during the same period in 2022 while the gain on sale margin declined to 2.87% during the three months ended June, 2023 from 3.01% during the same period in 2022. The reduction in mortgage production was primarily due to a higher interest rate environment and low levels of home inventories.
With the headwinds of rising interest rates, we began to market an adjustable rate mortgage (ARM) product during the second quarter of 2022 to provide borrowers with an alternative to fixed-rate mortgages and to help offset anticipated mortgage production challenges. Currently, we are offering 5/6, 7/6, and 10/6 ARM loans that are originated for our loans held-for-investment portfolio. Furthermore, we added a new construction residential real estate team and product during the latter part of 2022. Total mortgage production during the three months ended June 30, 2023 was $32.3 million, $12.9 million of the production was originated to be sold in the secondary market, $5.7 million of the loan production was originated as ARM loans for our loans held-for-investment portfolio, and $13.7 million of the loan production was commitments for new construction residential real estate loans. As these ARM and new construction residential real estate loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income.
|
|
Investment advisory fees declined $114,000 to $1.1 million during the three months ended June 30, 2023 from $1.2 million during the same period in 2022. Total assets under management increased to $675.4 million at June 30, 2023 compared to $524.3 million at June 30, 2022. Total assets under management were $558.8 million at December 31, 2022. Our net new assets were $10.6 million during the three months ended June 30, 2023. Furthermore, our investment performance for the three-month period from March 31, 2023 to June 30, 2023 was 6.9% compared to 8.3% for the S&P 500; our investment performance for the six-month period from December 31, 2022 to June 30, 2023 was 17.0% compared to 15.9% for the S&P 500; and our investment performance for the 12-month period from June 30, 2022 to June 30, 2023 was 18.1% compared to 17.6% for the S&P 500. We continue to focus on both the mortgage banking income as well as the investment advisory fees and commissions.
The $226,000 in non-recurring non-interest income during the three months ended 2023 includes gain on sale of other real estate owned of $105,000, a bank owned life insurance claim of $93,000, and gains on insurance proceeds of $28,000. We recorded a loss on sale of other real estate owned of $45,000 and gains on insurance proceeds of $5,000 during the three months ended June 30, 2022.
The following table shows the components of non-interest income for the three-month periods ended June 30, 2023 and June 30, 2022.
| (Dollars in thousands) | Three months ended June 30, |
|||||||
| 2023 | 2022 | |||||||
| Deposit service charges | $ | 220 | $ | 262 | ||||
| Mortgage banking income | 371 | 481 | ||||||
| Investment advisory fees and non-deposit commissions | 1,081 | 1,195 | ||||||
| Gain (loss) on sale of other assets | 105 | (45 | ) | |||||
| ATM debit card income | 720 | 699 | ||||||
| Bank owned life insurance | 276 | 179 | ||||||
| Rental income | 95 | 82 | ||||||
| Other service fees including safe deposit box fees | 56 | 61 | ||||||
| Wire transfer fees | 30 | 34 | ||||||
| Other | 97 | 61 | ||||||
| $ | 3,051 | $ | 3,009 | |||||
Non-interest expense increased $567,000 during the three months ended June 30, 2023 to $10.8 million compared to $10.2 million during the same period in 2022. The $567,000 increase in non-interest expense is primarily related to increases in salaries and benefits, equipment expense, FDIC assessments, and computer service expense partially offset by lower marketing and public relations expense and lower other real estate expense.
| · | Salary and benefit expense increased $333,000 to $6.5 million during the three months ended June 30, 2023 from $6.2 million during the same period in 2022. This increase is primarily a result of normal salary adjustments; the addition of two employees added to our York County, South Carolina office during the third quarter of 2022; the addition of new mortgage lenders during the third quarter of 2022, increased compensation levels for banking office employees implemented at the beginning of the third quarter of 2022 partially offset by lower mortgage banking and financial planning and investment advisory commissions. We had 265 full time employees at June 30, 2023 compared to 242 at June 30, 2022. | |
| · | FDIC assessments increased $116,000 to $221,000 during the three months ended June 30, 2023 compared to $105,000 during the same period in 2022 due to an increase in industrywide FDIC assessment rates. |
|
|
| · | Other real estate expenses declined $59,000 to $30,000 in contra expenses or credits during the three months ended June 30, 2023 compared to $29,000 in expenses during the same period in 2022 primarily due to a reversal in accruals for real estate taxes on a non-accrual loan, which were either paid by the borrower or recovered as a result of the sale of the real estate. | |
| · | Marketing and public relations expense declined to $370,000 during the three months ended June 30, 2023 compared to $446,000 during the same period in 2022 primarily due to the timing of planned media campaigns. |
| · | Other expense increased $178 thousand to $2.5 million during the three months ended June 30, 2023 compared to $2.3 million during the same period in 2022, which included | |||
| o | Computer service expense, which includes core banking and electronic processing and services, ATM/debit card processing, software subscriptions and services and wire processing fees, increased $128,000 primarily due to higher customer activity and enhanced technology solutions; and | |||
| o | Loan processing and closing costs increased $56,000 primarily due to higher mortgage loan processing costs. | |||
The following table shows the components of non-interest expense for the three-month periods ended June 30, 2023 and June 30, 2022.
| (Dollars in thousands) | Three months ended June 30, |
|||||||
| 2023 | 2022 | |||||||
| Salaries and employee benefits | $ | 6,508 | $ | 6,175 | ||||
| Occupancy | 813 | 786 | ||||||
| Equipment | 377 | 329 | ||||||
| Marketing and public relations | 370 | 446 | ||||||
| FDIC Insurance assessments | 221 | 105 | ||||||
| Other real estate expense | (30 | ) | 29 | |||||
| Amortization of intangibles | 40 | 40 | ||||||
| Core banking and electronic processing and services | 628 | 583 | ||||||
| ATM/debit card processing | 264 | 214 | ||||||
| Software subscriptions and services | 248 | 213 | ||||||
| Wire processing fees-include in other | 24 | 26 | ||||||
| Supplies | 46 | 42 | ||||||
| Telephone | 103 | 86 | ||||||
| Courier | 69 | 60 | ||||||
| Correspondent services | 86 | 80 | ||||||
| Insurance | 93 | 87 | ||||||
| Debit card and Fraud losses | 43 | 47 | ||||||
| LPL | 74 | 98 | ||||||
| Loan processing and closing costs | 118 | 62 | ||||||
| Director fees | 155 | 132 | ||||||
| Legal and Professional fees | 13 | 59 | ||||||
| Shareholder expense | 50 | 65 | ||||||
| Other | 442 | 424 | ||||||
| Total | $ | 10,755 | $ | 10,188 | ||||
|
|
Income Tax Expense
We incurred income tax expense of $920,000 and $812,000 for the three months ended June 30, 2023 and 2022, respectively. Our effective tax rate was 21.66% and 20.60% for the three months ended June 30, 2023 and 2022, respectively.
Financial Position
Assets totaled $1.7 billion at both June 30, 2023 and December 31, 2022. Loans (excluding loans held-for-sale) increased $51.3 million, or 5.2% (10.5% annualized), to $1.0 billion at June 30, 2023 from $980.9 million at December 31, 2022.
Total loan production, excluding mortgage secondary market and new construction residential real estate, was $83.2 million during the six months ended June 30, 2023 compared to $135.6 million during the same period in 2022. Advances from unfunded commercial construction loans available for draws were $51.7 million during the six months ended June 30, 2023. Loans held-for-sale increased to $4.2 million at June 30, 2023 from $1.8 million at December 31, 2022. Total mortgage production during the six months ended June 30, 2023 was $55.4 million, $18.1 million of the production was originated to be sold in the secondary market, $11.1 million of the loan production was originated as ARM loans for our loans held-for-investment portfolio, and $26.2 million of the loan production was commitments for new construction residential real estate loans. Total mortgage production during the six months ended June 30, 2022 was $51.0 million, $45.9 million of the production was originated to be sold in the secondary market, $5.0 million of the loan production was originated as ARM loans for our loans held-for-investment portfolio, and none of the loan production was commitments for new construction residential real estate loans. As these ARM and new construction residential real estate loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income. We added a new construction residential real estate team and product during the latter part of 2022. The increase in mortgage production was primarily due to higher ARM and construction residential real estate loan production partially offset by lower secondary market production. The loan-to-deposit ratio (including loans held-for-sale) at June 30, 2023 and December 31, 2022 was 72.94% and 70.93%, respectively. The loan-to-deposit ratio (excluding loans held-for-sale) at June 30, 2023 and December 31, 2022 was 72.65% and 70.80%, respectively. One of our goals as a community bank has been, and continues to be, to grow our assets through quality loan growth by providing credit to small and mid-size businesses and individuals within the markets we serve. We remain committed to meeting the credit needs of our local markets. Based on the Bank’s loan portfolio as of June 30, 2023, its non-owner occupied commercial loans and its construction and land development loans were approximately 285% and 72% of total risk-based capital, respectively. Management and the Board monitor the level of the concentration in commercial real estate loans within the bank’s loan portfolio monthly.
The following table shows the composition of the loan portfolio by category at the dates indicated:
| June 30, 2023 | December 31, 2022 | |||||||||||||||
| (Dollars in thousands) | Amount | Percent | Amount | Percent | ||||||||||||
| Commercial | $ | 75,716 | 7.3 | % | $ | 72,409 | 7.4 | % | ||||||||
| Real estate: | ||||||||||||||||
| Construction | 94,418 | 9.1 | % | 91,223 | 9.3 | % | ||||||||||
| Mortgage – residential | 74,626 | 7.2 | % | 65,759 | 6.7 | % | ||||||||||
| Mortgage – commercial | 741,662 | 72.0 | % | 709,218 | 72.3 | % | ||||||||||
| Consumer: | ||||||||||||||||
| Home Equity | 31,334 | 3.0 | % | 28,723 | 2.9 | % | ||||||||||
| Other | 14,409 | 1.4 | % | 13,525 | 1.4 | % | ||||||||||
| Total gross loans | 1,032,165 | 100.0 | % | 980,857 | 100.0 | % | ||||||||||
| Allowance for credit losses1 | (11,554 | ) | (11,336 | ) | ||||||||||||
| Total net loans | $ | 1,020,611 | $ | 969,521 | ||||||||||||
1 Prior to the adoption of ASC 326 on January 1, 2023, the Company calculated the allowance for loan losses under the incurred loss methodology.
In the context of this discussion, a real estate mortgage loan is defined as any loan, other than loans for construction purposes and advances on home equity lines of credit, secured by real estate, regardless of the purpose of the loan. Advances on home equity lines of credit are included in consumer loans. We follow the common practice of financial institutions in our market areas of obtaining a security interest in real estate whenever possible, in addition to any other available collateral. This collateral is taken to reinforce the likelihood of the ultimate repayment of the loan and tends to increase the magnitude of the real estate loan components. We generally limit the loan-to-value ratio to 80%.
|
|
The repayment of loans in the loan portfolio as they mature is a source of liquidity. The following table sets forth the loans maturing within specified intervals at June 30, 2023.
Loan Maturity Schedule and Sensitivity to Changes in Interest Rates
| June 30, 2023 | ||||||||||||||||||||
| (In thousands) | One Year or Less |
Over One Year Through Five Years |
Over Five Years Through Fifteen years |
Over Fifteen Years |
Total | |||||||||||||||
| Commercial | $ | 11,520 | $ | 40,122 | $ | 24,074 | $ | — | $ | 75,716 | ||||||||||
| Real estate: | ||||||||||||||||||||
| Construction | 25,927 | 29,658 | 38,833 | — | 94,418 | |||||||||||||||
| Mortgage—residential | 1,864 | 15,924 | 3,119 | 53,719 | 74,626 | |||||||||||||||
| Mortgage—commercial | 35,958 | 403,368 | 300,975 | 1,361 | 741,662 | |||||||||||||||
| Consumer: | ||||||||||||||||||||
| Home equity | 929 | 7,635 | 22,770 | — | 31,334 | |||||||||||||||
| Other | 3,935 | 9,361 | 724 | 389 | 14,409 | |||||||||||||||
| Total | $ | 80,133 | $ | 506,068 | $ | 390,495 | $ | 55,469 | $ | 1,032,165 | ||||||||||
Loans maturing after one year with:
| Variable Rate | $ | 117,276 | ||
| Fixed Rate | 834,756 | |||
| $ | 952,032 |
The information presented in the above table is based on the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon their maturity.
Investment Securities
Investment securities declined $8.9 million to $555.9 million, net of allowance for credit losses on investments of $37,000, at June 30, 2023 from $564.8 million, net of allowance for credit losses on investments of zero, at December 31, 2022.
|
|
On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS). These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available-for-sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss. This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $14.9 million ($11.7 million net of tax) at June 30, 2023. Our HTM investments totaled $221.4 million and represented approximately 40% of our total investments at June 30, 2023. Our AFS investments totaled $328.2 million or approximately 59% of our total investments with a modified duration of 3.38 at June 30, 2023. Our investments at cost totaled $6.2 million or approximately 1% of our total investments at June 30, 2023. The unrealized losses on our investment securities are related to an increase in market interest rates, which has a temporary negative impact on the fair value of our investment securities portfolio and on accumulated other comprehensive income (loss), which is included in shareholders’ equity.
Other short-term investments increased $15.8 million to $28.7 million at June 30, 2023 from $12.9 million at December 31, 2022 due to higher borrowings during the six months ended June 30, 2023.
The following table shows, at amortized cost, the expected maturities and weighted average yield, which is calculated using amortized cost as the weight and tax-equivalent book yield, of securities held at June 30, 2023:
| (Dollars in thousands) | Within One Year |
Over One Year and less than Five |
Over Five Years and less than Ten |
Over Ten years |
||||||||||||||||||||||||||||
| Available-for-Sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | 29,909 | 1.76 | % | $ | 15,956 | 1.45 | % | 14,784 | 1.24 | % | $ | — | — | ||||||||||||||||||
| Government sponsored enterprises | — | — | — | — | 2,500 | 2.00 | % | — | — | |||||||||||||||||||||||
| Small Business Administration pools | 191 | 3.79 | % | 14,145 | 4.64 | % | 4,019 | 6.54 | % | 250 | 6.71 | % | ||||||||||||||||||||
| Mortgage-backed securities | 579 | 1.89 | % | 34,686 | 4.41 | % | 199,595 | 4.41 | % | 27,861 | 2.51 | % | ||||||||||||||||||||
| State and local government | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Corporate and other securities | 10 | 3.70 | % | 1,987 | 7.58 | % | 6,761 | 3.76 | % | — | — | |||||||||||||||||||||
| Total investment securities available-for-sale | $ | 30,689 | 1.84 | % | $ | 66,774 | 3.84 | % | $ | 227,659 | 4.19 | % | $ | 28,111 | 2.55 | % | ||||||||||||||||
|
|
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
| Within
One Year |
After
One But Within Five Years |
After
Five But Within Ten Years |
After
Ten Years |
|||||||||||||||||||||||||||||
| Held-to-Maturity: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | — | — | $ | — | — | $ | — | — | $ | — | — | ||||||||||||||||||||
| Government sponsored enterprises | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Small Business Administration pools | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Mortgage-backed securities | 1,285 | 2.58 | % | 19,263 | 3.23 | % | 77,522 | 3.27 | % | 17,923 | 2.82 | % | ||||||||||||||||||||
| State and local government | 1,313 | 2.64 | % | 26,101 | 2.75 | % | 53,848 | 3.43 | % | 24,174 | 3.81 | % | ||||||||||||||||||||
| Corporate and other securities | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Total investment securities held-to-maturity | $ | 2,598 | 2.61 | % | $ | 45,364 | 2.95 | % | $ | 131,370 | 3.33 | % | $ | 42,097 | 3.38 | % | ||||||||||||||||
The following table shows, at amortized cost, the expected maturities and weighted average yield, which is calculated using amortized cost as the weight and tax-equivalent book yield, of securities held at December 31, 2022:
| (Dollars in thousands) | Within One Year |
Over One Year and less than Five |
Over Five Years and less than Ten |
Over Ten years |
||||||||||||||||||||||||||||
| Available-for-Sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | — | — | $ | 45,781 | 1.67 | % | $ | 14,770 | 1.21 | % | $ | — | — | ||||||||||||||||||
| Government sponsored enterprises | — | — | 2,500 | 2.00 | % | — | — | — | — | |||||||||||||||||||||||
| Small Business Administration pools | 335 | 0.60 | % | 19,085 | 4.50 | % | 2,237 | 3.76 | % | — | — | |||||||||||||||||||||
| Mortgage-backed securities | 870 | 0.70 | % | 40,461 | 2.18 | % | 202,863 | 2.92 | % | 19,517 | 2.91 | % | ||||||||||||||||||||
| State and local government | — | — | — | — | — | — | — | — | % | |||||||||||||||||||||||
| Corporate and other securities | 10 | 3.70 | % | 5,764 | 3.85 | % | 2,986 | 4.19 | % | 9 | 3.70 | % | ||||||||||||||||||||
| Total investment securities available-for-sale | $ | 1,215 | 0.70 | % | $ | 113,591 | 2.44 | % | $ | 222,856 | 2.83 | % | $ | 19,526 | 2.91 | % | ||||||||||||||||
| Within One | After One But | After Five But | After Ten | |||||||||||||||||||||||||||||
| (Dollars in thousands) | Year | Within Five Years | Within Ten Years | Years | ||||||||||||||||||||||||||||
| Held-to-Maturity: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | — | — | $ | — | — | $ | — | — | $ | — | — | ||||||||||||||||||||
| Government sponsored enterprises | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Small Business Administration pools | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Mortgage-backed securities | 3,228 | 1.71 | % | 24,520 | 3.45 | % | 81,646 | 3.27 | % | 12,381 | 3.11 | % | ||||||||||||||||||||
| State and local government | 3,236 | 0.95 | % | 14,664 | 2.56 | % | 61,567 | 3.31 | % | 27,462 | 3.81 | % | ||||||||||||||||||||
| Corporate and other securities | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Total investment securities held-to-maturity | $ | 6,464 | 1.33 | % | $ | 39,184 | 3.12 | % | $ | 143,213 | 3.29 | % | $ | 39,843 | 3.59 | % | ||||||||||||||||
Deposits increased $35.4 million, or 2.6% (5.1% annualized), to $1.4 billion at June 30, 2023 compared to $1.4 billion at December 31, 2022. Our pure deposits, which are defined as total deposits less certificates of deposits, increased $10.1 million, or 0.8% (1.6% annualized), to $1.3 billion at June 30, 2023 from $1.3 billion at December 31, 2022. We continue to focus on growing our pure deposits as a percentage of total deposits in order to better manage our overall cost of funds. Total uninsured deposits were $422.4 million and $407.0 million at June 30, 2023 and December 31, 2022, respectively. Included in uninsured deposits at June 30, 2023 and December 31, 2022 were $82.4 million and $59.5 million of deposits of states or political subdivisions in the U.S., which are secured or collateralized, respectively. Total uninsured deposits, excluding these deposits that are secured or collateralized, totaled $340.0 million, or 23.9%, of total deposits at June 30, 2023 and $347.5 million, or 25.1%, of total deposits at December 31, 2022. The average balance of all customer deposit accounts at June 30, 2023 was $28,049. The average balance for consumer accounts was $15,425 and the average balance for non-consumer accounts was $61,796. We had no brokered deposits and no listing services deposits at June 30, 2023 and December 31, 2022. However, we may utilize brokered deposits in the future to optimize our funding mix and funding costs.
|
|
The following table sets forth the deposits by category:
| June 30, | December 31, | |||||||||||||||
| 2023 | 2022 | |||||||||||||||
| % of | % of | |||||||||||||||
| (Dollars in thousands) | Amount | Deposits | Amount | Deposits | ||||||||||||
| Demand deposit accounts | $ | 447,105 | 31.5 | % | $ | 461,010 | 33.3 | % | ||||||||
| Interest bearing checking accounts | 316,689 | 22.3 | % | 334,540 | 24.1 | % | ||||||||||
| Money market accounts | 369,661 | 25.9 | % | 295,223 | 21.3 | % | ||||||||||
| Savings accounts | 130,531 | 9.2 | % | 161,770 | 11.7 | % | ||||||||||
| Time deposits less than $100,000 | 70,679 | 5.0 | % | 66,410 | 4.8 | % | ||||||||||
| Time deposits more than $100,000 | 86,088 | 6.1 | % | 66,429 | 4.8 | % | ||||||||||
| $ | 1,420,753 | 100.0 | % | $ | 1,385,382 | 100.0 | % | |||||||||
Maturities of Certificates of Deposit and Other Time Deposit with balances greater than $250,000
The tables below show at June 30, 2023 and December 31, 2022, maturities of certificates and other time deposits greater than $250,000.
| June 30, 2023 | ||||||||||||||||||||
| Within Three | After Three Through |
After Six Through |
After Twelve |
|||||||||||||||||
| (Dollars in thousands) | Months | Six Months | Twelve Months | Months | Total | |||||||||||||||
| Certificates and time deposits greater than $250,000 | $ | 3,738 | $ | 15,159 | $ | 7,190 | $ | 2,873 | $ | 28,960 | ||||||||||
| December 31, 2022 | ||||||||||||||||||||
| Within Three | After Three Through |
After Six Through |
After Twelve |
|||||||||||||||||
| (Dollars in thousands) | Months | Six Months | Twelve Months | Months | Total | |||||||||||||||
| Certificates and time deposits greater than $250,000 | $ | 6,586 | $ | 3,119 | $ | 11,565 | $ | 3,726 | $ | 24,996 | ||||||||||
Of the $29.0 million and $25.0 million of time deposits greater than $250,000 at June 30, 2023 and December 31, 2022, $10.2 million and $9.5 million, respectively were in excess of the $250,000 FDIC insurance limit.
Borrowed funds. Borrowed funds consist of fed funds purchased, securities sold under agreements to repurchase, FHLB advances and long-term debt. Our long-term debt is a result of issuing $15.0 million in trust preferred securities. Short-term borrowings in the form of securities sold under agreements to repurchase averaged $70.6 million, $73.3 million, and $72.1 million during the three months ended June 30, 2023, December 31, 2022, and June 30, 2022, respectively. The average rates paid during these periods were 2.06%, 0.80%, and 0.12%, respectively. The balances of securities sold under agreements to repurchase were $72.1 million, $68.7 million, and $71.8 million at June 30, 2023, December 31, 2022, and June 30, 2022, respectively. The repurchase agreements all mature within one to four days and are generally originated with customers that have other relationships with us and tend to provide a stable and predictable source of funding. Federal funds purchased averaged $181,000, $5.7 million, and zero during the three months ended June 30, 2023, December 31, 2022, and June 30, 2022, respectively. The average rates paid during these periods were 4.43%, 3.57%, and zero, respectively. The balances of federal funds purchased were zero, $22.0 million, and zero at June 30, 2023, December 2022, and June 30, 2022, respectively. As a member of the FHLB, the Bank has access to advances from the FHLB for various terms and amounts. FHLB advances averaged $103.7 million, $37.5 million, and zero during the three months ended June 30, 2023, December 31, 2022, and June 30, 2022, respectively. The average rates paid during these periods were 5.07%, 3.91%, and zero respectively. The balances of FHLB advances were $95.0 million, $50.0 million, and zero at June 30, 2023, December 31, 2022, and June 30, 2022, respectively.
|
|
The $95.0 million in FHLB advances at June 30, 2023 had maturity dates between July 10, 2023 and December 9, 2024 with interest rates between 4.83% and 5.31%.
We issued $15.5 million in trust preferred securities on September 16, 2004. During the fourth quarter of 2015, we redeemed $500,000 of these securities. Until the cessation of LIBOR on June 30, 2023, the securities accrued and paid distributions quarterly at a rate of three month LIBOR plus 257 basis points, thereafter, such distributions to be paid quarterly transitioned to an adjusted Secured Overnight Financing Rate (SOFR) index in accordance with the Federal Reserve’s final rule implementing the Adjustable Interest Rate Act. The remaining debt may be redeemed in full anytime with notice and matures on September 16, 2034. Trust preferred securities averaged $15.0 million during the three months ended June 30, 2023, December 31, 2022, and June 30, 2022. The average rates paid during these periods were 7.85%, 6.58%, and 3.51%, respectively. The balances of trust preferred securities were $15.0 million as of June 30, 2023, December 31, 2022, and June 30, 2022.
Total shareholders’ equity increased $5.8 million, or 4.9%, to $124.1 million at June 30, 2023 from $118.4 million at December 31, 2022. Shareholders’ equity increased to 7.13% of total assets at June 30, 2023 from 7.08% at December 31, 2022 due to total asset growth of $68.0 million, or 4.1%, compared to total shareholders’ equity growth of $5.8 million, or 4.9%. The $5.8 million increase in shareholders’ equity was due to a $898,000 improvement in accumulated other comprehensive loss, a $4.3 million increase in retention of earnings due to $6.8 million in net income less $2.1 million in dividends and a $300,000 adjustment related to the implementation of CECL on January 1, 2023, a $300,000 increase due to employee and director stock awards, and a $200,000 increase due to dividend reinvestment plan (DRIP) purchases. The improvement in accumulated other comprehensive loss was due to a decrease in market interest rates, which affects the fair value of our investment securities portfolio and accumulated other comprehensive (loss) income, which is included in shareholders’ equity.
On April 12, 2021, we announced that our Board of Directors approved the repurchase of up to 375,000 shares of our common stock (the “2021 Repurchase Plan”), which represented approximately 5% of our 7,559,760 shares outstanding as of March 31, 2022. No share repurchases were made under the 2021 Repurchase Plan prior to its expiration at the market close on March 31, 2022. On April 20, 2022, we announced that our Board of Directors approved the repurchase of up to 375,000 shares of our common stock (the “2022 Repurchase Plan”), which represented approximately 5% of our 7,593,759 shares outstanding as of June 30, 2023. No repurchases have been made under the 2022 Repurchase Plan. The 2022 Repurchase Plan expires at the market close on December 31, 2023.
Market Risk Management
Market risk reflects the risk of economic loss resulting from adverse changes in market prices and interest rates. The risk of loss can be measured in either diminished current market values or reduced current and potential net income. Our primary market risk is interest rate risk. We have established an Asset/Liability Committee of the Board of Directors (the “ALCO”), which has members from our Board of Directors and Management, including our President and Chief Executive Officer, Chief Financial Officer, Chief Credit Officer, and Chief Risk Officer, to monitor and manage interest rate risk. Our ALCO monitors our compliance with regulatory guidance in the formulation and implementation of our interest rate risk program. Our ALCO reviews the results of our interest rate risk modeling quarterly to assess whether we have appropriately measured our interest rate risk, mitigated our exposures appropriately and any residual risk is acceptable. Our ALCO monitors and manages the pricing and maturity of our assets and liabilities in order to diminish the potential adverse impact that changes in interest rates could have on our net interest income. Our ALCO has established policies, policy guidelines, and strategies with respect to interest rate risk exposure and liquidity. Our ALCO and Board of Directors explicitly review our ALCO policies at least annually and review our ALCO assumptions and policy limits quarterly.
|
|
We employ a monitoring technique to measure our interest sensitivity “gap,” which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time. Simulation modeling is performed to assess the impact varying interest rates and balance sheet mix assumptions will have on net interest income. We model the impact on net interest income for several different changes, to include a flattening, steepening and parallel shift in the yield curve. For each of these scenarios, we model the impact on net interest income in an increasing and decreasing rate environment of 100, 200, 300, and 400 basis points. We also periodically stress certain assumptions such as loan prepayment rates, deposit decay rates and interest rate betas to evaluate our overall sensitivity to changes in interest rates. Policies have been established in an effort to maintain the maximum anticipated negative impact of these modeled changes in net interest income at no more than 10%, 15%, 20%, and 20%, respectively, in a 100, 200, 300, and 400 basis point change in interest rates over the first 12-month period subsequent to interest rate changes. Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available-for-sale, replacing an asset or liability at maturity, by adjusting the interest rate during the life of an asset or liability, or by the use of derivatives such as interest rate swaps and other hedging instruments. Managing the amount of assets and liabilities repricing in the same time interval helps to hedge the risk and minimize the impact on net interest income of rising or falling interest rates. Neither the “gap” analysis or asset/liability modeling are precise indicators of our interest sensitivity position due to the many factors that affect net interest income including, the timing, magnitude and frequency of interest rate changes as well as changes in the volume and mix of earning assets and interest-bearing liabilities.
Based on the many factors and assumptions used in simulating the effect of changes in interest rates, the following table estimates the hypothetical percentage change in net interest income at June 30, 2023 and at December 31, 2022 over the subsequent 12 months. We were slightly asset sensitive at June 30, 2023 compared to liability sensitive at December 31, 2022. Our change from a liability sensitive to an asset sensitive interest rate risk position was primarily due to the previously mentioned $150.0 million Pay-Fixed Swap Agreement that we entered into effective May 5, 2023. As a result, our modeling, at June 30, 2023, reflects an increase in net interest income in a rising interest rate environment during the first 12-month period subsequent to interest rate changes. The positive impact of rising rates continues and net interest income is more favorably impacted during the second 12-month period subsequent to interest rate changes. In a declining interest rate environment, the model reflects increases in net interest income in the down 100 basis point and down 200 basis point scenarios and declines in net interest income in the down 300 basis point and 400 basis point scenarios during the first 12-month period subsequent to interest rate changes. The positive impact in the down 100 and down 200 basis point scenarios of declining rates reverses and net interest income is negatively impacted during the second 12-month period subsequent to interest rate changes. The increase and decrease of 100, 200, 300, and 400 basis points, respectively, reflected in the table below assume a simultaneous and parallel change in interest rates along the entire yield curve.
Net Interest Income Sensitivity
| Change in short-term interest rates | Hypothetical percentage change in net interest income |
|||||||||
| June 30, 2023 | December 31, 2022 | |||||||||
| +400bp | +1.49 | % | -8.99 | % | ||||||
| +300bp | +1.61 | % | -6.21 | % | ||||||
| +200bp | +1.37 | % | -3.74 | % | ||||||
| +100bp | +0.75 | % | -1.82 | % | ||||||
| Flat | — | — | ||||||||
| -100bp | +1.60 | % | +3.13 | % | ||||||
| -200bp | +0.74 | % | +1.12 | % | ||||||
| -300bp | -2.48 | % | -3.86 | % | ||||||
| -400bp | -6.23 | % | -7.25 | % | ||||||
During the second 12-month period after 100 basis point, 200 basis point, 300 basis point, and 400 basis point simultaneous and parallel increases in interest rates along the entire yield curve, our net interest income is projected to increase 5.02%, 9.66%, 13.66%, and 17.03%, respectively, at June 30, 2023, and 3.44%, 6.13%, 8.23%, and 9.58%, respectively, at December 31, 2022. During the second 12-month period after 100 basis point, 200 basis point, 300 basis point, and 400 basis point simultaneous and parallel reduction in interest rates along the entire yield curve, our net interest income is projected to decline 4.40%, 11.40%, 19.41%, and 24.65%, respectively, at June 30, 2023, and to decline 4.92%, 12.86%, 21.14%, and 26.33%, respectively, at December 31, 2022.
|
|
We perform a valuation analysis projecting future cash flows from assets and liabilities to determine the Present Value of Equity (“PVE”) over a range of changes in market interest rates. The sensitivity of PVE to changes in interest rates is a measure of the sensitivity of earnings over a longer time horizon. Policies have been established in an effort to maintain the maximum anticipated negative impact of these modeled changes in PVE at no more than 15%, 20%, 25%, and 25%, respectively, in a 100, 200, 300, and 400 basis point change in market interest rates. Based on PVE, we were asset sensitive at June 30, 2023 and at December 31, 2022.
Present Value of Equity Sensitivity
| Change in present value of equity | Hypothetical percentage change in PVE |
||||||||||||
| June 30, 2023 | December 31, 2022 | ||||||||||||
| +400bp | +5.20 | % | +1.43 | % | |||||||||
| +300bp | +5.15 | % | +2.61 | % | |||||||||
| +200bp | +4.52 | % | +3.13 | % | |||||||||
| +100bp | +2.86 | % | +2.33 | % | |||||||||
| Flat | — | — | |||||||||||
| -100bp | -3.02 | % | -3.83 | % | |||||||||
| -200bp | -8.46 | % | -10.00 | % | |||||||||
| -300bp | -17.56 | % | -18.44 | % | |||||||||
| -400bp | -24.48 | % | -25.23 | % | |||||||||
Liquidity and Capital Resources
Liquidity management involves monitoring sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity represents our ability to convert assets into cash or cash equivalents without significant loss and to raise additional funds by increasing liabilities. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of the investment portfolio is very predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to nearly the same degree of control. Asset liquidity is provided by cash and assets which are readily marketable, or which can be pledged or will mature in the near future. Liability liquidity is provided by access to core funding sources, principally the ability to generate customer deposits in our market area. In addition, liability liquidity is provided through the ability to borrow against approved lines of credit (federal funds purchased) from correspondent banks, to borrow on a secured basis through the Federal Reserve Discount Window, and to borrow on a secured basis through securities sold under agreements to repurchase. Furthermore, the Bank is a member of the FHLB and has the ability to obtain advances for various periods of time. These advances are secured by eligible securities pledged by the Bank or assignment of eligible loans within the Bank’s portfolio.
We had no brokered deposits and no listing services deposits as of June 30, 2023 and at December 31, 2022. However, we may utilize brokered deposits in the future to optimize our funding mix and funding costs. We believe that we have ample liquidity to meet the needs of our customers through our low cost deposits, ability to borrow against approved lines of credit (federal funds purchased) from correspondent banks, ability to borrow on a secured basis through the Federal Reserve Discount Window, and ability to obtain advances secured by certain securities and loans from the FHLB.
We generally maintain a high level of liquidity and adequate capital, which along with continued retained earnings, we believe will be sufficient to fund the operations of the Bank for at least the next 12 months. Furthermore, we believe that we will have access to adequate liquidity and capital to support the long-term operations of the Bank.
|
|
The Bank maintains federal funds purchased lines in the total amount of $85.0 million with four financial institutions and $10.0 million through the Federal Reserve Discount Window. We utilized zero of our federal funds purchased lines at June 30, 2023 compared to $22.0 million at December 31, 2022. The FHLB of Atlanta has approved a line of credit of up to 25.00% of the Bank’s total assets, which, when utilized, is collateralized by a pledge against specific investment securities and/or eligible loans. We had $95.0 million in FHLB advances at June 30, 2023 compared to $50.0 million at December 31, 2022. The FHLB advances at June 30, 2023 had maturity dates between July 10, 2023 and December 9, 2024 with interest rates between 4.83% and 5.31%. At June 30, 2023, we have remaining credit availability under this facility in excess of $338.8 million, subject to collateral requirements. Combined, the company has a total remaining credit availability, subject to collateral requirements, in excess of $433.8 million as compared to uninsured deposits excluding deposits of states or political subdivisions in the U.S., which are secured or collateralized of $340.0 million as previously noted.
Through the operations of our Bank, we have made contractual commitments to extend credit in the ordinary course of our business activities. These commitments are legally binding agreements to lend money to our customers at predetermined interest rates for a specified period of time. At June 30, 2023, we had issued commitments to extend unused credit of $176.1 million, including $50.2 million in unused home equity lines of credit, through various types of lending arrangements. At December 31, 2022, we had issued commitments to extend unused credit of $156.9 million, including $47.3 million in unused home equity lines of credit, through various types of lending arrangements. We evaluate each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. Collateral varies but may include accounts receivable, inventory, property, plant and equipment, commercial and residential real estate. We manage the credit risk on these commitments by subjecting them to normal underwriting and risk management processes.
We regularly review our liquidity position and have implemented internal policies establishing guidelines for sources of asset-based liquidity and evaluate and monitor the total amount of purchased funds used to support the balance sheet and funding from noncore sources.
Regulatory capital rules known as the Basel III rules or Basel III, impose minimum capital requirements for bank holding companies and banks. Basel III was released in the form of enforceable regulations by each of the applicable federal bank regulatory agencies. Basel III is applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies.” A small bank holding company is generally a qualifying bank holding company or savings and loan holding company with less than $3.0 billion in consolidated assets. More stringent requirements are imposed on “advanced approaches” banking organizations-generally those organizations with $250 billion or more in total consolidated assets or $10 billion or more in total foreign exposures.
Based on the foregoing, as a small bank holding company, we are generally not subject to the capital requirements at the holding company level unless otherwise advised by the Federal Reserve; however, our Bank remains subject to the capital requirements. Accordingly, the Bank is required to maintain the following capital levels:
| · | a Common Equity Tier 1 risk-based capital ratio of 4.5%; | |
| · | a Tier 1 risk-based capital ratio of 6%; | |
| · | a total risk-based capital ratio of 8%; and | |
| · | a leverage ratio of 4%. |
Basel III also established a “capital conservation buffer” above the regulatory minimum capital requirements, which must consist entirely of Common Equity Tier 1 capital, which was phased in over several years. The fully phased-in capital conservation buffer of 2.500%, which became effective on January 1, 2019, resulted in the following effective minimum capital ratios for the Bank beginning in 2019: (i) a Common Equity Tier 1 capital ratio of 7.0%, (ii) a Tier 1 capital ratio of 8.5%, and (iii) a total capital ratio of 10.5%. Under Basel III, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if their capital levels fall below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions.
|
|
Under Basel III, Tier 1 capital includes two components: Common Equity Tier 1 capital and additional Tier 1 capital. The highest form of capital, Common Equity Tier 1 capital, consists solely of common stock (plus related surplus), retained earnings, accumulated other comprehensive income, otherwise referred to as AOCI, and limited amounts of minority interests that are in the form of common stock. Additional Tier 1 capital is primarily comprised of noncumulative perpetual preferred stock, Tier 1 minority interests and grandfathered trust preferred securities. Tier 2 capital generally includes the allowance for credit losses up to 1.25% of risk-weighted assets, qualifying preferred stock, subordinated debt and qualifying Tier 2 minority interests, less any deductions in Tier 2 instruments of an unconsolidated financial institution. AOCI is presumptively included in Common Equity Tier 1 capital and often would operate to reduce this category of capital. When implemented, Basel III provided a one-time opportunity at the end of the first quarter of 2015 for covered banking organizations to opt out of a large part of this treatment of AOCI. We made this opt-out election and, as a result, retained our pre-existing treatment for AOCI.
On December 21, 2018, the federal banking agencies issued a joint final rule to revise their regulatory capital rules to (i) address the upcoming implementation of a new credit impairment model, the CECL model ; (ii) provide an optional three-year phase-in period for the day-one adverse regulatory capital effects that banking organizations are expected to experience upon adopting CECL; and (iii) require the use of CECL in stress tests beginning with the 2023 capital planning and stress testing cycle for certain banking organizations that are subject to stress testing. As part of its response to the impact of the COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted the CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2023, we did not elect to utilize the three-year phase-in period for the day-one adverse regulatory capital effects or the five-year CECL transition.
In November 2019, the federal banking regulators published final rules implementing a simplified measure of capital adequacy for certain banking organizations that have less than $10.0 billion in total consolidated assets. Under the final rules, which went into effect on January 1, 2020, depository institutions and depository institution holding companies that have less than $10 billion in total consolidated assets and meet other qualifying criteria, including a leverage ratio of greater than 9%, off-balance-sheet exposures of 25% or less of total consolidated assets, and trading assets plus trading liabilities of 5% or less of total consolidated assets, are deemed “qualifying community banking organizations” and are eligible to opt into the “community bank leverage ratio framework.” A qualifying community banking organization that elects to use the community bank leverage ratio framework and that maintains a leverage ratio of greater than 9% is considered to have satisfied the generally applicable risk-based and leverage capital requirements under the Basel III rules and, if applicable, is considered to have met the “well capitalized” ratio requirements for purposes of its primary federal regulator’s prompt corrective action rules, discussed below. We do not have any immediate plans to elect to use the community bank leverage ratio framework but may make such an election in the future.
As outlined above, we are generally not subject to the Federal Reserve capital requirements unless advised otherwise because we qualify as a small bank holding company. Our Bank remains subject to capital requirements including a minimum leverage ratio and a minimum ratio of “qualifying capital” to risk weighted assets. As of June 30, 2023, the Bank met all capital adequacy requirements under the rules on a fully phased-in basis.
| (Dollars in thousands) | Prompt Corrective Action (PCA) Requirements |
Excess Capital $s of PCA Requirements |
||||||||||||||||||
| Capital Ratios | Actual | Well Capitalized |
Adequately Capitalized |
Well Capitalized |
Adequately Capitalized |
|||||||||||||||
| June 30, 2023 | ||||||||||||||||||||
| Leverage Ratio | 8.63 | % | 5.00 | % | 4.00 | % | $ | 63,238 | $ | 80,673 | ||||||||||
| Common Equity Tier 1 Capital Ratio | 13.29 | % | 6.50 | % | 4.50 | % | 76,836 | 99,476 | ||||||||||||
| Tier 1 Capital Ratio | 13.29 | % | 8.00 | % | 6.00 | % | 59,857 | 82,496 | ||||||||||||
| Total Capital Ratio | 14.35 | % | 10.00 | % | 8.00 | % | 49,238 | 71,877 | ||||||||||||
| December 31, 2022 | ||||||||||||||||||||
| Leverage Ratio | 8.63 | % | 5.00 | % | 4.00 | % | $ | 61,191 | $ | 78,069 | ||||||||||
| Common Equity Tier 1 Capital Ratio | 13.49 | % | 6.50 | % | 4.50 | % | 75,442 | 97,023 | ||||||||||||
| Tier 1 Capital Ratio | 13.49 | % | 8.00 | % | 6.00 | % | 59,257 | 80,837 | ||||||||||||
| Total Capital Ratio | 14.54 | % | 10.00 | % | 8.00 | % | 49,013 | 70,593 | ||||||||||||
|
|
The Bank’s risk-based capital ratios of leverage ratio, Tier 1, and total capital were 8.63%, 13.29% and 14.35%, respectively, at June 30, 2023 as compared to 8.63%, 13.49%, and 14.54%, respectively, at December 31, 2022. The Bank’s Common Equity Tier 1 ratio at June 30, 2023 was 13.29% and at December 31, 2022 was 13.49%. Under the Basel III rules, we anticipate that the Bank will remain a well capitalized institution for at least the next 12 months. Furthermore, based on our strong capital, conservative underwriting, and internal stress testing, we believe that we will have access to adequate capital to support the long-term operations of the Bank. However, the Bank’s reported and regulatory capital ratios could be adversely impacted by future credit losses related to an economic recession.
As a bank holding company, our ability to declare and pay dividends is dependent on certain federal and state regulatory considerations, including the guidelines of the Federal Reserve. The Federal Reserve has issued a policy statement regarding the payment of dividends by bank holding companies. In general, the Federal Reserve’s policies provide that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the bank holding company appears consistent with the organization’s capital needs, asset quality and overall financial condition. The Federal Reserve’s policies also require that a bank holding company serve as a source of financial strength to its subsidiary bank(s) by standing ready to use available resources to provide adequate capital funds to those banks during periods of financial stress or adversity and by maintaining the financial flexibility and capital-raising capacity to obtain additional resources for assisting its subsidiary banks where necessary. In addition, under the prompt corrective action regulations, the ability of a bank holding company to pay dividends may be restricted if a subsidiary bank becomes undercapitalized. These regulatory policies could affect our ability to pay dividends or otherwise engage in capital distributions. Our Board of Directors approved a cash dividend for the second quarter of 2023 of $0.14 per common share. This dividend is payable on August 15, 2023 to shareholders of record of our common stock as of August 1, 2023.
As we are a legal entity separate and distinct from the Bank and do not conduct stand-alone operations, our ability to pay dividends depends on the ability of the Bank to pay dividends to us, which is also subject to regulatory restrictions. As a South Carolina-chartered bank, the Bank is subject to limitations on the amount of dividends that it is permitted to pay. Unless otherwise instructed by the South Carolina Board of Financial Institutions, the Bank is generally permitted under South Carolina State banking regulations to pay cash dividends of up to 100% of net income in any calendar year without obtaining the prior approval of the South Carolina Board of Financial Institutions. The FDIC also has the authority under federal law to enjoin a bank from engaging in what in its opinion constitutes an unsafe or unsound practice in conducting its business, including the payment of a dividend under certain circumstances.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not applicable.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Management, including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is (i) recorded, processed, summarized and reported as and when required and (ii) accumulated and communicated to our management, including our Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.
Changes in Internal Control over Financial Reporting
There has been no change in our internal control over financial reporting during the six months ended June 30, 2023 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
|
|
PART II -
OTHER INFORMATION
Item 1. Legal Proceedings.
We are a party to claims and lawsuits arising in the course of normal business activities. Management is not aware of any material pending legal proceedings against us which we believe, if determined adversely, would have a material adverse impact on our financial position, results of operations or cash flows.
Item 1A. Risk Factors.
Investing in shares of our common stock involves certain risks, including those identified and described in Item 1A. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as well as cautionary statements contained in this Quarterly Report on Form 10-Q, including those under the caption “Cautionary Statement Regarding Forward-Looking Statements” set forth in Part I, Item 2 of this Quarterly Report on Form 10-Q, risks and matters described elsewhere in this Quarterly Report on Form 10-Q and in our other filings with the SEC.
There have been no material changes to the risk factors previously disclosed in the Company’s (i) Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and (ii) Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2023.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
| (a) | Under the Company’s Non-Employee Director Deferred Compensation Plan, as amended and restated effective as of January 1, 2021, during the three months ended June 30, 2023, we credited an aggregate of 2,151 deferred stock units, respectively, to accounts for directors who elected to defer monthly fees. These deferred stock units include dividend equivalents in the form of additional stock units. The deferred stock units were issued pursuant to an exemption from registration under the Securities Act of 1933 in reliance upon Section 4(a)(2) of the Securities Act of 1933. | |
| (b) | Not Applicable. | |
| (c) | No share repurchases were made during the three months ended June 30, 2023 and zero shares were withheld to satisfy tax withholding obligations applicable to the vesting of restricted stock for the three months ended June 30, 2023. Our Board of Directors approved the repurchase of up to 375,000 shares of our common stock (the “2022 Repurchase Plan”), which represented approximately 5% of our 7,593,759 shares outstanding as of June 30, 2023. The 2022 Repurchase Plan expires at the market close on December 31, 2023. | |
Item 3. Defaults Upon Senior Securities.
Not Applicable.
Item 4. Mine Safety Disclosures.
Not Applicable.
Item 5. Other Information.
None.
|
|
Item 6. Exhibits.
| Exhibit | Description | |
| 3.1 | Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on June 27, 2011). | |
| 3.2 | Articles of Amendment (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on May 23, 2019). | |
| 3.3 | Amended and Restated Bylaws dated May 16, 2023 (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on May 18, 2023). | |
| 31.1 | Rule 13a-14(a) Certification of the Principal Executive Officer. | |
| 31.2 | Rule 13a-14(a) Certification of the Principal Financial Officer. | |
| 32 | Section 1350 Certifications | |
| 101 | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, formatted in iXBRL (inline eXtensible Business Reporting Language; (i) Consolidated Balance Sheets at June 30, 2023 and December 31, 2022, (ii) Consolidated Statements of Income for the three and six months ended June 30, 2023 and 2022, (iii) Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2023 and 2022 (iv) Consolidated Statements of Changes in Shareholders’ Equity for the three and six months ended June 30, 2023 and 2022, (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022, and (vi) Notes to Consolidated Financial Statements. | |
| 104 | Cover Page Interactive Data File (the cover page XBRL tags are embedded within the iXBRL document). |
|
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| FIRST COMMUNITY CORPORATION | ||
| (REGISTRANT) | ||
| Date: August 10, 2023 | By: | /s/ Michael C. Crapps |
| Michael C. Crapps | ||
| President and Chief Executive Officer | ||
| (Principal Executive Officer) | ||
| Date: August 10, 2023 | By: | /s/ D. Shawn Jordan |
| D. Shawn Jordan | ||
| Executive Vice President and Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) | ||
|
|
Exhibit 31.1
Rule 13a-14(a) Certification of the Principal Executive Officer.
I, Michael C. Crapps, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of First Community Corporation; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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; |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: August 10, 2023
| /s/ Michael C. Crapps | |
| Michael C. Crapps, President and Chief Executive Officer | |
| (Principal Executive Officer) |
Exhibit 31.2
Rule 13a-14(a) Certification of the Principal Financial Officer.
I, D. Shawn Jordan, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of First Community Corporation; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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; |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: August 10, 2023
| /s/ D. Shawn Jordan | |
| D. Shawn Jordan, Chief Financial Officer | |
| (Principal Financial and Accounting Officer) |
Exhibit 32
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
The undersigned, the Chief Executive Officer and the Chief Financial Officer of First Community Corporation (the “Company”), each certify that, to his knowledge on the date of this certification:
| 1. | The quarterly report of the Company for the period ended June 30, 2023 as filed with the Securities and Exchange Commission on this date (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
| /s/ Michael C. Crapps | |
| Michael C. Crapps | |
| Chief Executive Officer | |
| August 10, 2023 | |
| /s/ D. Shawn Jordan | |
| D. Shawn Jordan | |
| Chief Financial Officer | |
| August 10, 2023 |