FIRST NATIONAL CORP /VA/ (FXNC)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=719402. Latest filing source: 0001437749-26-009748.
Informational only - descriptive public-record data, not investment advice.
Business
Read FXNC's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read FXNC's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 99,497,000 | USD | 2025 | 2026-03-25 |
| Net income | 17,703,000 | USD | 2025 | 2026-03-25 |
| Assets | 2,037,978,000 | USD | 2025 | 2026-03-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000719402.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25,237,000 | 27,652,000 | 31,138,000 | 32,897,000 | 32,851,000 | 37,144,000 | 49,395,000 | 57,719,000 | 76,319,000 | 99,497,000 | ||||
| Net income | 5,907,000 | 6,448,000 | 10,135,000 | 9,556,000 | 8,858,000 | 10,359,000 | 16,797,000 | 9,624,000 | 6,966,000 | 17,703,000 | ||||
| Diluted EPS | 1.20 | 1.30 | 2.04 | 1.92 | 1.82 | 1.86 | 2.68 | 1.53 | 1.00 | 1.96 | ||||
| Operating cash flow | 9,009,000 | 6,569,000 | 13,758,000 | 11,851,000 | 15,091,000 | 7,868,000 | 26,772,000 | 16,390,000 | -22,204,000 | 25,109,000 | ||||
| Capital expenditures | 1,033,000 | 1,070,000 | 1,539,000 | 1,030,000 | 909,000 | 835,000 | 1,181,000 | 1,866,000 | 3,300,000 | 4,180,000 | ||||
| Dividends paid | 550,000 | 646,000 | 929,000 | 1,674,000 | 2,007,000 | 2,505,000 | 3,308,000 | 3,596,000 | 4,038,000 | 5,520,000 | ||||
| Assets | 716,000,000 | 739,110,000 | 752,969,000 | 800,048,000 | 950,932,000 | 1,389,437,000 | 1,369,383,000 | 1,419,295,000 | 2,010,281,000 | 2,037,978,000 | ||||
| Liabilities | 663,849,000 | 680,956,000 | 686,295,000 | 722,829,000 | 866,016,000 | 1,272,398,000 | 1,261,023,000 | 1,303,024,000 | 1,843,750,000 | 1,851,782,000 | ||||
| Stockholders' equity | 52,151,000 | 58,154,000 | 66,674,000 | 77,219,000 | 84,916,000 | 117,039,000 | 108,360,000 | 116,271,000 | 166,531,000 | 186,196,000 | ||||
| Cash and cash equivalents | 31,028,000 | 31,508,000 | 24,845,000 | 39,334,000 | 41,092,000 | 39,986,000 | 28,618,000 | 87,161,000 | 162,874,000 | 160,910,000 | ||||
| Free cash flow | 7,976,000 | 5,499,000 | 12,219,000 | 10,821,000 | 14,182,000 | 7,033,000 | 25,591,000 | 14,524,000 | -25,504,000 | 20,929,000 |
Ratios
| Metric | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 23.41% | 23.32% | 32.55% | 29.05% | 26.96% | 27.89% | 34.01% | 16.67% | 9.13% | 17.79% | ||||
| Return on equity | 11.33% | 11.09% | 15.20% | 12.38% | 10.43% | 8.85% | 15.50% | 8.28% | 4.18% | 9.51% | ||||
| Return on assets | 0.83% | 0.87% | 1.35% | 1.19% | 0.93% | 0.75% | 1.23% | 0.68% | 0.35% | 0.87% | ||||
| Liabilities / equity | 12.73 | 11.71 | 10.29 | 9.36 | 10.20 | 10.87 | 11.64 | 11.21 | 11.07 | 9.95 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001437749-26-009748; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001437749-26-009748; concept PaymentsToAcquireProductiveAssets; source concepts us-gaap:PaymentsToAcquireProductiveAssets | Free cash flow: accession 0001437749-26-009748; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquireProductiveAssets; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquireProductiveAssets
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:PaymentsToAcquireProductiveAssets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-009748; filed 2026-03-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquireProductiveAssets.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-13. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000719402.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.61 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.71 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.61 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 14,286,000 | 3,505,000 | 0.56 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 14,631,000 | 3,121,000 | 0.50 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 15,274,000 | -851,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 16,334,000 | 3,209,000 | 0.51 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 17,055,000 | 2,442,000 | 0.39 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 17,444,000 | 2,248,000 | 0.36 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 25,486,000 | -933,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 24,022,000 | 1,598,000 | 0.18 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 25,165,000 | 5,051,000 | 0.56 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 25,087,000 | 5,550,000 | 0.62 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 25,224,000 | 5,504,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 24,329,000 | 4,887,000 | 0.54 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-016708; filed 2026-05-13. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-016708; filed 2026-05-13. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-016708; filed 2026-05-13. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001437749-26-016708.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Cautionary Statement Regarding Forward-Looking Statements
First National Corporation (the Company) makes forward-looking statements in this Form 10-Q that are subject to risks and uncertainties. These forward-looking statements include, but are not limited to, statements regarding profitability, liquidity, adequacy of capital, allowance for credit losses, interest rate sensitivity, market risk, and growth strategy, as well as certain financial and other goals. The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or other similar words or terms are intended to identify forward-looking statements. These forward-looking statements are subject to significant uncertainties because they are based upon or are affected by factors including:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | general business conditions, as well as conditions within the financial markets; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | general economic conditions, including unemployment levels, inflation and slowdowns in economic growth; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | the Company’s branch and market expansions, technology initiatives and other strategic initiatives; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | the impact of competition from banks and non-banks, including financial technology companies (Fintech); |
| • | advances and changes in technology, including artificial intelligence, and the Company’s ability to develop timely and competitive products and services and effectively manage related risks; | |
|---|---|---|
| • | the composition of the loan and deposit portfolio, including the types of accounts and customers, may change, which could impact the amount of net interest income and noninterest income in future periods, including revenue from service charges on deposits; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | limited availability of financing or inability to raise capital; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | reliance on third parties for key services; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | the Company’s credit standards and its on-going credit assessment processes might not protect it from significant credit losses; |
| • | the quality of the loan portfolio and the value of the collateral securing those loans; | |
|---|---|---|
| • | prepayments of loans and securities could materially impact earnings through a reduction in interest income and fees on loans and interest income on securities; | |
| • | the level of net charge-offs on loans and the adequacy of the allowance for credit losses on loans; | |
| • | the concentration in loans secured by real estate may adversely affect earnings due to changes in the real estate markets; | |
| • | demand for loan products; | |
| • | deposit flows; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | the ability to maintain adequate liquidity by retaining deposit customers and secondary funding sources, especially if the Company’s, or industry's, reputation become damaged; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | the value of securities held in the Company's investment portfolio; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | legislative or regulatory changes or actions, including the effects of changes in tax laws; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | changes in accounting principles, policies and guidelines and elections made by the Company thereunder; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | cyber threats, attacks or events; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | monetary and fiscal policies of the U.S. Government, including policies of the U.S. Department of the Treasury and the Federal Reserve Board, and the effect of those policies on interest rates and business in the Company's markets; |
| • | changes in interest rates could have a negative impact on the value of the Company’s securities portfolio and its net interest income and an unfavorable impact on the Company’s customers’ ability to repay loans; | |
|---|---|---|
| • | U.S. and global trade policies and tensions, including change in, or the imposition of, tariffs and/or other barriers or restrictions on trade and/or any retaliatory counter measures, and the economic impacts, volatility and uncertainty resulting therefrom, and geopolitical instability; | |
| • | geopolitical conditions, including acts or threats of terrorism, international hostilities, or actions taken by the U.S. or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the U.S. and abroad; |
| • | the emergence of digital assets and payment stablecoins, and evolving legislative or regulatory frameworks, which could alter deposit flows, competition, and credit intermediation and, in turn, adversely affect the Company’s funding, liquidity, or overall financial performance; | |
|---|---|---|
| • | political developments, including government shutdowns and other significant disruptions and changes in the funding, size, scope, and effectiveness of the federal government, its agencies and services; and | |
| • | other factors identified in Item 1A. Risk Factors of the Company’s Form 10-K for the year ending December 31, 2025. |
Because of these and other uncertainties, actual results may be materially different from the results indicated by these forward-looking statements. In addition, past results of operations do not necessarily indicate future results. The following discussion and analysis of the financial condition at March 31, 2026 and statements of income of the Company for the three months ended March 31, 2026 and 2025 should be read in conjunction with the consolidated financial statements and related notes included in Part I, Item 1, of this Form 10-Q and in Part II, Item 8, of the Form 10-K for the period ending December 31, 2025. The statements of income for the three months ended March 31, 2026 may not be indicative of the results to be achieved for the year.
35
Table of Contents
Executive Overview
The Company
First National Corporation (the Company) is the bank holding company of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank (the Bank). The Bank owns: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank Financial Services, Inc. |
| • | Shen-Valley Land Holdings, LLC | |
|---|---|---|
| • | McKenney Group, LLC |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust II (Trust II) |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust III (Trust III and, together with Trust II, the Trusts) |
First Bank Financial Services, Inc. owns an interest in an entity that provides title insurance services. Shen-Valley Land Holdings, LLC was formed to hold other real estate owned and future office sites. McKenney Group, LLC owns an interest in an entity that provides insurance services. The Trusts were formed for the purpose of issuing redeemable capital securities, commonly known as trust preferred securities and are not included in the Company’s consolidated financial statements in accordance with authoritative accounting guidance because management has determined that the Trusts qualify as variable interest entities.
In March of 2025 two previously held subsidiaries of the Company, Bank of Fincastle Services, Inc. and ESF, LLC, were closed with no material impact to the financials related to the closures.
Products, Services, Customers and Locations
The Bank offers loan, deposit, and wealth management products and services. Loan products and services include consumer loans, residential mortgages, home equity loans, and commercial loans. Deposit products and services include checking accounts, treasury management solutions, savings accounts, money market accounts, certificates of deposit, and individual retirement accounts. Wealth management services include estate planning, investment management of assets, trustee under an agreement, trustee under a will, individual retirement accounts, and estate settlement. Customers include small and medium-sized businesses, individuals, estates, local governmental entities, and non-profit organizations. The Bank’s office locations are well-positioned in attractive markets along the Interstate 81, Interstate 66, and Interstate 64 corridors in the Shenandoah Valley, the Roanoke Valley, south-central regions of Virginia, the Richmond MSA, and northern North Carolina. Within this market area, there are diverse types of industry including medical and professional services, manufacturing, retail, warehousing, government, hospitality, and higher education. The Bank’s products and services are delivered through 33 bank offices, one loan production offices, and one customer service center in a retirement community. For the location and general character of each of these offices, see Item 2 of the Company's Form 10-K for the year ended December 31, 2025. Many of the Bank’s services are also delivered through the Bank’s mobile banking platforms and a network of ATMs located throughout its market area.
In February of 2026, the Company announced plans to sell two of its banking offices and consolidate three others into nearby locations. The transactions, which include the sale of two standalone banking offices in North Carolina located in Roanoke Rapids and Louisburg, and the consolidation of three offices in Virginia into proximate existing branches, are expected to close in the second half of 2026 following receipt of required regulatory approvals, customer notification and vendor conversion availability. This will reduce the number of banking offices from 33 to 28. These actions are designed to streamline operations, reduce overhead, and allow the Bank to better allocate resources toward delivering enhanced customer service, innovative digital banking solutions, and continued support for the communities it serves. For additional information, see the Company's Form 8-K dated February 11, 2026, referenced herein at Exhibit 2.
Revenue Sources and Expense Factors
The primary source of revenue is from net interest income earned by the Bank. Net interest income is the difference between interest income and interest expense and typically represents between 75% and 85% of the Company’s total revenue. Interest income is determined by the amount of interest-earning assets outstanding during the period and the interest rates earned on those assets. The Bank’s interest expense is a function of the amount of interest-bearing liabilities outstanding during the period and the interest rates paid. In addition to net interest income, noninterest income is the other source of revenue for the Company. Noninterest income is derived primarily from service charges on deposits, fee income from wealth management services, and ATM and check card fees.
Primary expense categories are salaries and employee benefits, which comprised 56% of noninterest expenses for the three months ended March 31, 2026, followed by other operating expense, which comprised 10% of noninterest expenses. The provision for credit losses is also typically a primary expense of the Bank. The provision is determined by factors that include net charge-offs, asset quality, economic conditions, and loa
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation
The following discussion and analysis of the financial condition and results of operations of the Company for the years ended December 31, 2025 and 2024 should be read in conjunction with the consolidated financial statements and related notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Critical Accounting Policies
General
The Company’s consolidated financial statements and related notes are prepared in accordance with GAAP. The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset, or relieving a liability. The Bank uses historical losses as one factor in determining the inherent loss that may be present in the loan portfolio. Actual losses could differ significantly from the historical factors used. In addition, GAAP itself may change from one previously acceptable method to another. Although the economics of transactions would be the same, the timing of events that would impact transactions could change.
Presented below is a discussion of those accounting policies that management believes are the most important (Critical Accounting Policies) to the portrayal and understanding of the Company’s financial condition and results of operations. The Critical Accounting Policies require management’s most difficult, subjective, and complex judgments about matters that are inherently uncertain. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.
Allowance for Credit Losses on Loans
The allowance for credit losses on loans (ACLL) is established as losses are estimated to have occurred through a provision for credit losses charged to earnings. Loan losses are charged against the allowance when management determines that the loan balance is uncollectible. Subsequent recoveries, if any, are credited to the allowance. For further information about the Company’s loans and the ACLL, see Notes 1, 4, and 5 to the Consolidated Financial Statements included in this Form 10-K.
The ACLL is evaluated on a quarterly basis by management and is based on a discounted cash flow model to estimate its current expected credit losses. For the purposes of calculating its quantitative reserves, the Company has segmented its loan portfolio based on loans which share similar risk characteristics. Within the quantitative portion of the calculation, the Company utilizes at least one or a combination of loss drivers, which may include unemployment rates, home price indices, and/or gross domestic product (GDP), to adjust its loss rates over a reasonable and supportable forecast period of one year. A straight-line reversion technique is used for the following eight quarters, at which time the Company reverts to historical averages. To further adjust the allowance for credit losses for expected losses not already included within the quantitative component of the calculation, the Company may consider qualitative factors, including but not limited to: variability in the economic forecast, changes in volume and severity of adversity classified loans, changes in concentrations of credit, changes in the nature and volume of the loan segments, factors related to credit administration, and other idiosyncratic risks not embedded in the data used in the model. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company performs regular credit reviews of the loan portfolio to review credit quality and adherence to underwriting standards. The credit reviews consist of reviews by its internal credit administration department and reviews performed by an independent third party. Upon origination, each loan is assigned a risk rating ranging from one to nine, with loans closer to one having less risk. This risk rating scale is the Company's primary credit quality indicator. The Company has various committees that review and ensure that the allowance for credit losses methodology is in accordance with GAAP and loss factors used appropriately reflect the risk characteristics of the loan portfolio.
The allowance for loan credit losses represents an amount which, in management’s judgement, is adequate to absorb the lifetime expected losses that may be sustained on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience. The allowance for loan credit losses is measured and recorded upon the initial recognition of a financial asset. The allowance for loan credit losses is reduced by charge-offs, net of recoveries of previous losses, and is increased or decreased by a provision for (or recovery of) credit losses, which is recorded in the Consolidated Statement of Income. The evaluation also considers the following risk characteristics of each loan portfolio class:
| ● | 1-4 family residential mortgage loans carry risks associated with the continued creditworthiness of the borrower and changes in the value of the collateral. | |
|---|---|---|
| ● | Real estate construction and land development loans carry risks that the project may not be finished according to schedule, the project may not be finished according to budget, and the value of the collateral may, at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be a loan customer, may not finish the construction project as planned because of financial pressure or other factors unrelated to the project. | |
| ● | Commercial and industrial loans carry risks associated with the successful operation of a business because repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much reliability. | |
| ● | Consumer and other loans carry risk associated with the continued creditworthiness of the borrower and the value of the collateral, if any. Consumer loans are typically either unsecured or secured by rapidly depreciating assets such as automobiles. These loans are also likely to be immediately and adversely affected by job loss, divorce, illness, personal bankruptcy, or other changes in circumstances. Other loans included in this category include loans to states and political subdivisions. |
25
Table of Contents
The ACLL consists of loans individually evaluated and loans collectively evaluated. Loans that do not share risk characteristics are evaluated on an individual basis. The Company designates individually evaluated loans on nonaccrual status as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk and loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses. Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required. For further information regarding the ACLL, see Notes 1 and 5 to the Consolidated Financial Statements included in this Form 10-K.
The Company estimates expected credit losses on held-to-maturity securities on an individual basis based on a Probability of Default/Loss Given Default (PD/LGD) methodology primarily using security-level credit ratings. The primary indicators of credit quality for the Company’s held-to-maturity portfolio are security type and credit ratings, which are influenced by a number of factors including obligor cash flow, geography, seniority, among other factors. The Company’s held-to-maturity securities with credit risk are municipal bonds and corporate debt securities. All other held-to-maturity securities are covered by the explicit or implied guarantee of the United States government or one if its agencies.
Management evaluates all available-for-sale securities in an unrealized loss position on a quarterly basis, and 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, 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 specific 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 deficiency 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 a provision for (or recovery of) credit losses in the Consolidated Statements of Income. 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.
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 losses 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 all 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 (or recovery of) credit losses in the Consolidated Statement of Income. The allowances for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit losses model using the same methodology as the loan portfolio, 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 sheet.
The loan portfolio includes commercial and industrial loans that were originated by a third-party and were acquired at premiums. Premiums on performing loans are amortized into interest income and fees on loans over the life of the loans using the effective interest method. Premiums on non-performing loans are not amortized into interest income and fees on loans after loans are placed on non-accrual status and are included in the calculation of specific reserve component of the allowance for credit losses on loans for individually analyzed loans.
26
Table of Contents
Results of Operations
Executive Overview
The Company’s 2025 financial highlights:
| ● | The Company acquired Touchstone Bankshares, Inc. on October 1, 2024, and completed the operational merger in the first quarter of 2025. | |
|---|---|---|
| ● | Net income available to common shareholders was $17.7 million and diluted earnings per share was $1.96 compared to net income of $7.0 million and diluted earnings per share of $1.00 in 2024. | |
| ● | Earnings produced a return on average equity of 10.10% for 2025 compared to 5.33% for 2024. | |
| ● | Period end loans, net, decreased $15.2 million in 2025 as compared to 2024. | |
| ● | Period end deposits decreased $4.2 million in 2025 as compared to 2024. | |
| ● | The 2025 provision for credit losses on loans totaled $2.9 million, compared to $7.9 million in 2024. | |
| ● | Nonperforming assets as a percentage of total loans were 0.32% on December 31, 2025, compared to 0.50% in 2024. | |
| ● | The net interest margin increased to 3.88% for 2025, compared to 3.51% in 2024. |
Net Income
Net income increased by $10.7 million to $17.7 million, or $1.96 per diluted share, for the year ended December 31, 2025, compared to $7.0 million, or $1.00 per diluted share, for the same period in 2024. Return on average assets was 0.87% and return on average equity was 10.10% for the year ended December 31, 2025, compared to 0.44% and 5.33%, respectively, for the year ended December 31, 2024.
The $10.7 million increase in net income resulted from a $20.8 million increase in net interest income, a $5.9 million decrease in merger expenses associated with the Touchstone acquisition, a $5.0 million decrease in provision for credit losses partially associated with the acquisition, and a $638 thousand increase in noninterest income. These favorable variances were partially offset by a $12.5 million, or 24%, increase in noninterest expense and a $3.2 million increase in income tax expense.
27
Table of Contents
The following is selected financial data for the Company for the years ended December 31, 2025 and 2024. This information has been derived from audited financial information included in Item 8 of this Form 10-K (in thousands, except ratios and per share amounts).
| As of and for the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Results of Operations | ||||||||
| Interest and dividend income | $ | 99,497 | $ | 76,319 | ||||
| Interest expense | 26,251 | 23,867 | ||||||
| Net interest income | 73,246 | 52,452 | ||||||
| Provision for credit losses | 2,887 | 7,850 | ||||||
| Net interest income after provision for credit losses | 70,359 | 44,602 | ||||||
| Noninterest income | 17,018 | 16,380 | ||||||
| Noninterest expense | 65,433 | 52,934 | ||||||
| Income before income taxes | 21,944 | 8,048 | ||||||
| Income tax expense | 4,241 | 1,082 | ||||||
| Net income | $ | 17,703 | $ | 6,966 | ||||
| Key Performance Ratios | ||||||||
| Return on average assets | 0.87 | % | 0.44 | % | ||||
| Return on average equity | 10.10 | % | 5.33 | % | ||||
| Net interest margin (1) | 3.88 | % | 3.51 | % | ||||
| Efficiency ratio (1) | 68.18 | % | 66.73 | % | ||||
| Dividend payout | 32.27 | % | 60.54 | % | ||||
| Equity to assets | 9.14 | % | 8.28 | % | ||||
| Per Common Share Data | ||||||||
| Net income, basic | $ | 1.97 | $ | 1.00 | ||||
| Net income, diluted | 1.96 | 1.00 | ||||||
| Cash dividends | 0.635 | 0.605 | ||||||
| Book value at period end | 18.83 | 16.48 | ||||||
| Financial Condition | ||||||||
| Assets | $ | 2,037,978 | $ | 2,010,281 | ||||
| Loans, net | 1,435,026 | 1,450,195 | ||||||
| Securities | 326,034 | 277,329 | ||||||
| Deposits | 1,799,548 | 1,803,778 | ||||||
| Shareholders’ equity | 186,196 | 166,531 | ||||||
| Average shares outstanding, diluted | 9,015 | 6,971 | ||||||
| Capital Ratios (2) | ||||||||
| Leverage | 9.13 | % | 7.95 | % | ||||
| Risk-based capital ratios: | ||||||||
| Common equity Tier 1 capital | 12.59 | % | 11.19 | % | ||||
| Tier 1 capital | 12.59 | % | 11.19 | % | ||||
| Total capital | 13.64 | % | 12.34 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | This performance ratio is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational performance. Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such. In addition, these non-GAAP financial measures may be calculated differently and may not be comparable to similar measures provided by other companies. Management believes such financial information is meaningful to the reader in understanding operating performance but cautions that such information should not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” included below. |
| Column 1 | Column 2 |
|---|---|
| (2) | All capital ratios reported are for the Bank. |
For a more detailed discussion of the Company's annual performance, see "Net Interest Income,” “Provision for Credit Losses,” "Noninterest Income," "Noninterest Expense" and "Income Taxes" below.
28
Table of Contents
Non-GAAP Financial Measures
This report refers to the efficiency ratio, which is computed by dividing noninterest expense, excluding OREO expense, amortization of intangibles, and merger expenses, by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding (gains)/losses on disposal of premises and equipment, and securities gains. This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. Such information is not prepared in accordance with GAAP and should not be construed as such. Management believes, however, such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. The Company, in referring to its net income, is referring to income under GAAP. The components of the efficiency ratio calculation are summarized in the following table (dollars in thousands).
| Efficiency Ratio | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Total noninterest expense (GAAP) | $ | 65,433 | $ | 52,934 | ||||
| Subtract: other real estate (gain) loss and expense, net | 7 | (15 | ) | |||||
| Subtract: amortization of intangibles | (1,767 | ) | (461 | ) | ||||
| Subtract: loss on disposal of premises and equipment, net | 16 | (47 | ) | |||||
| Subtract: merger expenses | (2,159 | ) | (8,107 | ) | ||||
| Adjusted non-interest expense (non-GAAP) | $ | 61,530 | $ | 44,304 | ||||
| Tax-equivalent net interest income (non-GAAP) | $ | 73,613 | $ | 52,821 | ||||
| Total noninterest income (GAAP) | 17,018 | 16,380 | ||||||
| Gain on subordinated debt payoff | (80 | ) | — | |||||
| Bargain purchase gain from acquisition | (304 | ) | (2,920 | ) | ||||
| Securities losses (gains), net | — | 115 | ||||||
| Adjusted income for efficiency ratio (non-GAAP) | $ | 90,247 | $ | 66,396 | ||||
| Efficiency ratio (non-GAAP) | 68.18 | % | 66.73 | % |
This report also refers to net interest margin, which is calculated by dividing tax equivalent net interest income by total average earning assets. Because a portion of interest income earned by the Company is nontaxable, the tax equivalent net interest income is considered in the calculation of this ratio. Tax equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit for both 2025 and 2024 is 21%. The reconciliation of tax equivalent net interest income, which is not a measurement under GAAP, to net interest income, is reflected in the table below (in thousands).
| Reconciliation of Net Interest Income to Tax-Equivalent Net Interest Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| GAAP measures: | ||||||||
| Interest income – loans | $ | 85,174 | $ | 63,483 | ||||
| Interest income – investments and other | 14,323 | 12,836 | ||||||
| Interest expense – deposits | (24,292 | ) | (20,964 | ) | ||||
| Interest expense – federal funds purchased | — | (1 | ) | |||||
| Interest expense – subordinated debt | (1,687 | ) | (603 | ) | ||||
| Interest expense – junior subordinated debt | (266 | ) | (270 | ) | ||||
| Interest expense – other borrowings | (6 | ) | (2,029 | ) | ||||
| Total net interest income | $ | 73,246 | $ | 52,452 | ||||
| Non-GAAP measures: | ||||||||
| Tax benefit realized on non-taxable interest income - loans | $ | 52 | $ | 43 | ||||
| Tax benefit realized on non-taxable interest income - municipal securities | 315 | 326 | ||||||
| Total tax benefit realized on non-taxable interest income | $ | 367 | $ | 369 | ||||
| Total tax-equivalent net interest income | $ | 73,613 | $ | 52,821 |
29
Table of Contents
Net Interest Income
Net interest income represents the primary source of earnings for the Company. Net interest income equals the amount by which interest income on interest-earning assets, predominantly loans and securities, exceeds interest expense on interest-bearing liabilities, including deposits, other borrowings, subordinated debt, and junior subordinated debt. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, are the components that impact the level of net interest income. The net interest margin is calculated by dividing tax-equivalent net interest income by average earning assets. The provision for credit losses, noninterest income, noninterest expense and income tax expense are the other components that determine net income. Noninterest income primarily consists of income from service charges on deposit accounts, ATM and check card income, wealth management income, income from other customer services, and income from bank owned life insurance. Noninterest expense primarily consists of salaries and benefits, occupancy and equipment expenses, marketing expenses, legal and professional fees, data processing expenses, atm and check card expenses, FDIC assessments, bank franchise taxes, merger expenses and other operating expenses.
Net interest income increased $20.8 million, or 39.6%, to $73.2 million for 2025 compared to the prior year. Total interest income increased by $23.2 million and was partially offset by total interest expense, which increased by $2.4 million. The net interest margin increased by 37-basis points to 3.88% and average earnings assets increased by $393.5 million, or 26.1%, offset by a $279.9 million, or 27.1%, increase in average interest-bearing liabilities, in each case primarily related to the acquisition of Touchstone.
The increase in total interest income was primarily attributable to a $21.7 million, or 34%, increase in interest income and fees on loans. The increase in interest income on loans was attributable to a 12-basis point increase in the yield on loans and a 31.5% increase in average loan balances compared to the prior year due to the acquisition of Touchstone.
The increase in total interest expense was attributable to a $3.3 million increase in interest expense on deposits offset by a $2.0 million decrease in interest expense on other borrowings. Although there was a 31-basis point decrease in the cost of interest-bearing liabilities, interest expense increased due to a 31.9% increase in average interest-bearing deposits due to the acquisition of Touchstone.
The net interest margin was 3.88% for the year ended December 31, 2025, compared to the 3.51% for the prior year as the increase in the yield on earning assets exceeded the increase in cost of funds during 2025. Net accretion income related to acquisition accounting was $1.1 million, or a six-basis point incremental increase to the net interest margin.
30
Table of Contents
The following table provides information on average interest-earning assets and interest-bearing liabilities for the years ended December 31, 2025 and 2024 as well as amounts and rates of tax equivalent interest earned and interest paid (dollars in thousands). The volume and rate analysis table analyzes the changes in net interest income for the periods broken down by their rate and volume components (in thousands).
| Average Balances, Income and Expense, Yields and Rates (Taxable Equivalent Basis) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||||||
| Average Balance | Interest Income/Expense | Yield/Rate | Average Balance | Interest Income/Expense | Yield/Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Interest-bearing deposits in other banks | $ | 160,064 | $ | 6,913 | 4.32 | % | $ | 124,407 | $ | 6,490 | 5.22 | % | ||||||||||||
| Securities: | ||||||||||||||||||||||||
| Taxable | 236,181 | 5,923 | 2.51 | % | 221,611 | 4,733 | 2.14 | % | ||||||||||||||||
| Tax-exempt (1) | 51,613 | 1,502 | 2.91 | % | 53,289 | 1,547 | 2.90 | % | ||||||||||||||||
| Restricted | 4,377 | 260 | 5.94 | % | 2,522 | 202 | 8.01 | % | ||||||||||||||||
| Total securities | 292,171 | 7,685 | 2.63 | % | 277,422 | 6,482 | 2.34 | % | ||||||||||||||||
| Loans: (2) | ||||||||||||||||||||||||
| Taxable | 1,441,319 | 84,982 | 5.90 | % | 1,096,312 | 63,320 | 5.78 | % | ||||||||||||||||
| Tax-exempt (1) | 3,978 | 244 | 6.13 | % | 2,561 | 206 | 8.04 | % | ||||||||||||||||
| Total loans | 1,445,297 | 85,226 | 5.90 | % | 1,098,873 | 63,526 | 5.78 | % | ||||||||||||||||
| Federal funds sold | 892 | 40 | 4.52 | % | 4,244 | 189 | 4.44 | % | ||||||||||||||||
| Total earning assets | 1,898,424 | 99,864 | 5.26 | % | 1,504,946 | 76,687 | 5.10 | % | ||||||||||||||||
| Less: allowance for credit losses on loans | (15,437 | ) | (13,381 | ) | ||||||||||||||||||||
| Total nonearning assets | 143,540 | 105,585 | ||||||||||||||||||||||
| Total assets | $ | 2,026,527 | $ | 1,597,150 | ||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||
| Checking | $ | 377,944 | $ | 4,880 | 1.29 | % | $ | 278,558 | $ | 4,870 | 1.75 | % | ||||||||||||
| Money market accounts | 332,467 | 7,370 | 2.22 | % | 294,818 | 8,265 | 2.80 | % | ||||||||||||||||
| Savings accounts | 210,510 | 756 | 0.36 | % | 160,795 | 292 | 0.18 | % | ||||||||||||||||
| Certificates of deposit: | ||||||||||||||||||||||||
| Less than $250 | 292,203 | 8,831 | 3.02 | % | 192,456 | 5,856 | 3.01 | % | ||||||||||||||||
| Greater than $250 | 71,438 | 2,455 | 3.44 | % | 46,846 | 1,668 | 3.56 | % | ||||||||||||||||
| Brokered deposits | — | — | 0.00 | % | 288 | 13 | 4.82 | % | ||||||||||||||||
| Total interest-bearing deposits | 1,284,562 | 24,292 | 1.89 | % | 973,761 | 20,964 | 2.15 | % | ||||||||||||||||
| Federal funds purchased | 1 | — | 0.00 | % | 2 | — | 5.24 | % | ||||||||||||||||
| Subordinated debt | 20,308 | 1,687 | 8.31 | % | 8,889 | 603 | 6.78 | % | ||||||||||||||||
| Junior subordinated debt | 9,279 | 266 | 2.86 | % | 9,279 | 270 | 2.91 | % | ||||||||||||||||
| Other borrowings | 137 | 6 | 4.28 | % | 42,486 | 2,029 | 4.78 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,314,287 | 26,251 | 2.00 | % | 1,034,417 | 23,866 | 2.31 | % | ||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||
| Demand deposits | 527,756 | 422,981 | ||||||||||||||||||||||
| Other liabilities | 9,220 | 9,037 | ||||||||||||||||||||||
| Total liabilities | 1,851,263 | 1,466,435 | ||||||||||||||||||||||
| Shareholders’ equity | 175,264 | 130,715 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 2,026,527 | $ | 1,597,150 | ||||||||||||||||||||
| Net interest income | $ | 73,613 | $ | 52,821 | ||||||||||||||||||||
| Interest rate spread | 3.26 | % | 2.79 | % | ||||||||||||||||||||
| Cost of funds | 1.43 | % | 1.64 | % | ||||||||||||||||||||
| Interest expense as a percent of average earning assets | 1.38 | % | 1.59 | % | ||||||||||||||||||||
| Net interest margin | 3.88 | % | 3.51 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Income and yields are reported on a taxable-equivalent basis assuming a federal tax rate of 21%. The tax-equivalent adjustment was $367 thousand for 2025, and $369 thousand for 2024. |
| Column 1 | Column 2 |
|---|---|
| (2) | Loans placed on a non-accrual status are reflected in the balances. |
31
Table of Contents
| Volume and Rate | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||
| 2025 | ||||||||||||
| Volume Effect | Rate Effect | Change in Income/Expense | ||||||||||
| Interest-bearing deposits in other banks | $ | 1,064 | $ | (641 | ) | $ | 423 | |||||
| Loans, taxable | 20,361 | 1,300 | 21,661 | |||||||||
| Loans, tax-exempt | 66 | (28 | ) | 38 | ||||||||
| Securities, taxable | 329 | 861 | 1,190 | |||||||||
| Securities, tax-exempt | (51 | ) | 6 | (45 | ) | |||||||
| Securities, restricted | 89 | (31 | ) | 58 | ||||||||
| Federal funds sold | (152 | ) | 4 | (148 | ) | |||||||
| Total earning assets | $ | 21,706 | $ | 1,471 | $ | 23,177 | ||||||
| Checking | $ | 39 | $ | (29 | ) | $ | 10 | |||||
| Money market accounts | 1,418 | (2,313 | ) | (895 | ) | |||||||
| Savings accounts | 110 | 354 | 464 | |||||||||
| Certificates of deposits: | ||||||||||||
| Less than $250 | 2,993 | (18 | ) | 2,975 | ||||||||
| Greater than $250 | 843 | (56 | ) | 787 | ||||||||
| Brokered deposits | (13 | ) | — | (13 | ) | |||||||
| Subordinated debt | 923 | 162 | 1,085 | |||||||||
| Junior subordinated debt | — | (4 | ) | (4 | ) | |||||||
| Other borrowings | (1,833 | ) | (191 | ) | (2,024 | ) | ||||||
| Total interest-bearing liabilities | $ | 4,480 | $ | (2,095 | ) | $ | 2,385 | |||||
| Change in net interest income | $ | 17,226 | $ | 3,566 | $ | 20,792 |
Provision for Credit Losses
Provision for credit losses totaled $2.9 million in 2025, compared to a provision for credit losses of $7.9 million for the prior year. The 2025 provision was comprised of a $2.8 million provision for credit losses on loans, a $141 thousand provision for credit losses on unfunded commitments, and a $12 thousand recovery of credit losses on held-to-maturity securities. Included in the provision for credit losses for the fourth quarter of 2024 was a $3.8 million initial provision expense on non-purchased credit deteriorated (PCD) loans acquired from Touchstone.
For the year ended December 31, 2025, the provision for credit losses on loans of $2.8 million and net charge offs of $4.4 million resulted in a $1.7 million decrease in the allowance for credit losses on loans. The $4.4 million of net charge-offs included $1.3 million of loans purchased through a third-party lending program and $650 thousand of related unamortized purchase premiums on the loans.
Outside of the initial provision expense recorded on non-PCD loans in 2024, the general reserve component of the ACLL decreased $395 thousand and the specific reserve component of the ACLL decreased $1.3 million in 2025. The decrease in the general reserve was attributable to a decrease in loans. Calculated loss rates were lower as were the inherent risks in the loan portfolio through adjustments to qualitative risk factors. The specific reserve decrease was driven by lower individually analyzed loans balances following charge-offs recorded in 2025.
For the year ended December 31, 2024, the provision for credit losses on loans of $7.8 million, the allowance for credit losses on acquired PCD loans of $386 thousand, and net charge offs of $3.8 million resulted in a $4.4 million increase in the allowance for credit losses on loans. The $3.8 million of net charge-offs included $2.3 million of loans purchased through a third-party lending program and $1.1 million of related unamortized purchase premiums on the loans.
Noninterest Income
Noninterest income totaled $17.0 million for the year, which was an increase of $638 thousand, or 3.9%, compared to $16.4 million for the prior year. The increase was primarily from increases in ATM and check card fees of $1.3 million, or 38.7%, and service charges on deposit accounts of $833 thousand, or 26.7%. Noninterest income categories with moderate increases over the prior year included brokered mortgage fees which increased $397 thousand, or 157.5%, income from bank owned life insurance which increased $389 thousand, or 51.5%, and fees for other customer services which increased $221 thousand, or 22.9%. These increases were offset by a decrease of $2.6 million from the bargain purchase gain recognized on the acquisition of Touchstone.
Noninterest Expense
Noninterest expense increased $12.5 million, or 23.6%, for the year ended December 31, 2025, compared to the prior year. The increase was primarily a result of salaries and employee benefits of $8.5 million and other operating expenses of $3.0 million. Categories with moderate increases over the prior year included occupancy expense which increased $1.5 million, or 56.8%, amortization expense which increased $1.3 million, or 283.3%, equipment expense which increased $1.2 million, or 37.5%, and data processing expense which increased $858 thousand, or 61.1%. The increase was primarily driven by the Touchstone merger resulting in increased operating expenses due to operating additional branches, duplicative expenses incurred prior to system integration, and amortization expense due to time deposit accretion on time deposits acquired from Touchstone. Other operating expense increased from higher recruiting expense, directors fees, debit card promotion expense, education and training, loan collection expense, item processing expense, core deposit intangible expense, and courier and armored services. These increases were offset by a decrease in merger expenses from prior year of $5.9 million, or 73.4%.
32
Table of Contents
Income Taxes
Income tax expense increased $3.2 million during the year ended
December 31, 2025
compared to the prior year. The Company’s income tax expense differed from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the years ended
December 31, 2025
and
2024
. The difference was a result of an increase in net permanent tax deductions, primarily comprised of tax-exempt bargain purchase gain, interest income and income from bank owned life insurance. A more detailed discussion of the Company’s tax calculation is contained in Note 12 to the Consolidated Financial Statements included in this Form 10-K.
Financial Condition
General
Total assets increased $27.7 million during the year and totaled $2.0 billion at December 31, 2025. The increase was attributable to a $53.7 million increase in securities available for sale. This increase was offset by a $15.2 million decrease in loans, net of allowance for credit losses, $6.9 million decrease in securities held to maturity, and a $4.1 million decrease in cash and due from banks.
Total liabilities increased $8.0 million during the year and totaled $1.9 billion at December 31, 2025. The increase was attributable to other borrowings of $25.0 million from the Federal Home Loan Bank. Subordinated debt decreased by $12.9 million due to redemptions and total deposits decreased by $4.2 million.
Total shareholders' equity increased $19.7 million to $186.2 million at December 31, 2025, compared to $166.5 million at December 31, 2024. The increase was primarily attributable to a $12.0 million increase in retained earnings and $6.5 million decrease in accumulated other comprehensive loss.
Loans
The Bank is an active lender with a loan portfolio that includes commercial and residential real estate loans, commercial loans, consumer loans, construction and land development loans, and home equity loans. The Bank’s lending activity is concentrated on individuals, and small and medium-sized businesses primarily in its market areas. As a provider of community-oriented financial services, the Bank does not typically attempt to further geographically diversify its loan portfolio by undertaking significant lending activity outside its market areas.
The loan portfolio includes loans that were acquired through business combinations. Loans acquired through business combinations included unamortized discounts, net of unamortized premiums totaling $13.2 million and $14.3 million, as of December 31, 2025 and 2024, respectively, which are amortized over the life of the loans.
Loans purchased from a third-party that originated and serviced loans to health care professionals totaled $14.1 million as of December 31, 2025, which included unamortized premiums totaling $4.1 million, compared to loans totaling $19.0 million as of December 31, 2024, which included unamortized premiums totaling $5.8 million.
Loans decreased $16.9 million to $1.4 billion at December 31, 2025, compared to $1.5 billion at December 31, 2024. Other real estate loans increased by $24.8 million, construction and land development loans increased by $3.9 million, commercial, and industrial loans decreased by $23.4 million, residential real estate loans decreased by $19.9 million, and consumer and other loans decreased by $2.3 million.
33
Table of Contents
The following table sets forth the maturities of the loan portfolio at December 31, 2025 (in thousands):
| Maturity Schedule of Loans Held for Investment | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | |||||||||||||||||||||||
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | ||||||||||||||||||
| Variable Rate: | |||||||||||||||||||||||
| Within 1 year | $ | 22,643 | $ | 9,965 | $ | 13,580 | $ | 22,166 | $ | 5 | $ | 68,359 | |||||||||||
| 1 to 5 years | 26,844 | 21,679 | 43,937 | 9,122 | 1,783 | 103,365 | |||||||||||||||||
| 5 to 15 years | 18,196 | 133,802 | 238,884 | 2,860 | — | 393,742 | |||||||||||||||||
| After 15 years | 4,797 | 107,633 | 120,780 | 3,365 | — | 236,575 | |||||||||||||||||
| Fixed Rate: | |||||||||||||||||||||||
| Within 1 year | 7,574 | 13,093 | 31,686 | 11,471 | 2,822 | 66,646 | |||||||||||||||||
| 1 to 5 years | 5,815 | 55,444 | 182,029 | 59,883 | 8,239 | 311,410 | |||||||||||||||||
| 5 to 15 years | 1,145 | 90,112 | 52,182 | 8,011 | 6,251 | 157,701 | |||||||||||||||||
| After 15 years | 1,410 | 95,555 | 13,900 | 1,066 | 16 | 111,947 | |||||||||||||||||
| $ | 88,424 | $ | 527,283 | $ | 696,978 | $ | 117,944 | $ | 19,116 | $ | 1,449,745 |
Asset Quality
Management classifies non-performing assets as non-accrual loans and OREO. OREO represents real property taken by the Bank when its customers do not meet the contractual obligation of their loans, either through foreclosure or through a deed in lieu thereof from the borrower and properties originally acquired for branch operations or expansion but no longer intended to be used for that purpose. OREO is recorded at the lower of cost or fair value, less estimated selling costs, and is marketed by the Bank through brokerage channels. The Bank had $0 and $53 thousand in assets classified as OREO at December 31, 2025 and 2024, respectively.
Non-performing assets totaled $4.7 million and $7.0 million at December 31, 2025 and 2024, representing approximately 0.23% and 0.35% of total assets, respectively. Non-performing assets consisted of $4.7 million and $7.0 million of non-accrual loans at December 31, 2025 and 2024, respectively.
At December 31, 2025, 56.2% of non-performing assets were commercial and industrial loans, 42.9% were residential real estate loans, and 1.0% were construction loans. Non-performing assets could increase due to the deterioration of other loans identified by management as potential problem loans. Other potential problem loans are defined as performing loans that possess certain risks, including the borrower’s ability to pay and the collateral value securing the loan, that management has identified that may result in the loans not being repaid in accordance with their terms. Other potential problem loans totaled $6.4 million and $9.1 million at December 31, 2025 and December 31, 2024, respectively. The amount of other potential problem loans in future periods may be dependent on economic conditions and other factors influencing a customers’ ability to meet their debt requirements.
There were no loans greater than 90 days past due and still accruing at December 31, 2025. There were $365 thousand in loans greater than 90 days past due and still accruing at December 31, 2024.
The ACLL represents management’s analysis of the existing loan portfolio and related credit risks. The provision for credit losses is based upon management’s current estimate of the amount required to maintain an adequate ACLL reflective of the risks in the loan portfolio. The allowance for credit losses on loans totaled $14.7 million at
December 31, 2025
and $16.4 million at
December 31, 2024
, representing 1.02% and 1.12% of total loans, respectively. The Company determined that the historical loss analysis and the qualitative adjustment factors that established the collectively evaluated reserve component of the ACLL were appropriate at
December 31, 2025
. The collectively evaluated reserve decreased $395 thousand and the individually evaluated reserve component of the ACLL decreased $1.3 million.
For further discussion regarding the ACLL, see “Provision for Credit Losses” above.
Recoveries of credit losses of $1.5 million and $29 thousand were recorded in the other real estate and construction and land development loans classes during the year ended December 31, 2025. The recoveries of credit losses resulted primarily from a decrease in the collectively evaluated reserve. These recoveries were offset by provision for credit losses totaling $4.3 million in the 1-4 family residential, consumer and other loans, and commercial and industrial loan classes. For more detailed information regarding the provision for credit losses on loans, see Note 5 to the Consolidated Financial Statements included in this Form 10-K.
Loans individually evaluated for impairment totaled $4.7 million and $7.0 million at December 31, 2025 and 2024, respectively. The related allowance for credit losses required for these loans totaled $1.8 million and $3.1 million at December 31, 2025 and December 31, 2024, respectively.
34
Table of Contents
Management believes, based upon its review and analysis, that the Bank has sufficient reserves to cover expected losses inherent within the loan portfolio. For each period presented, the provision for credit losses on loans charged to expense was based on factors that include net charge-offs, asset quality, economic conditions, and loan growth. Changing economic conditions caused by inflation, recession, unemployment, or other factors beyond the Company’s control have a direct correlation with asset quality, net charge-offs, and ultimately the required provision for credit losses. There can be no assurance, however, that an additional provision for credit losses will not be required in the future, including as a result of changes in the qualitative factors underlying management’s estimates and judgments, changes in accounting standards, adverse developments in the economy, on a national basis or in the Company’s market area, loan growth, or changes in the circumstances of particular borrowers. For further discussion regarding the ACLL, see “Critical Accounting Policies” above. The following table shows a detail of loans charged-off, recovered, and the changes in the ACLL (dollars in thousands).
| Allowance for credit losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |||||||||||||||||||
| For the year ended December 31, 2024: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 312 | $ | 3,159 | $ | 4,698 | $ | 3,706 | $ | 99 | $ | 11,974 | ||||||||||||
| Initial Allowance on PCD Touchstone loans | $ | 11 | $ | 173 | $ | 201 | $ | 1 | $ | — | $ | 386 | ||||||||||||
| Charge-offs | (4 | ) | (38 | ) | — | (3,699 | ) | (293 | ) | (4,034 | ) | |||||||||||||
| Recoveries | — | 22 | 3 | 111 | 148 | 284 | ||||||||||||||||||
| Initial Provision - Non-PCD Touchstone loans | 118 | 1,310 | 1,370 | 143 | 888 | 3,829 | ||||||||||||||||||
| Provision for (recovery of) credit losses on loans | 148 | (360 | ) | 1,190 | 3,665 | (682 | ) | 3,961 | ||||||||||||||||
| Balance at end of year | $ | 585 | $ | 4,266 | $ | 7,462 | $ | 3,927 | $ | 160 | $ | 16,400 | ||||||||||||
| Average loans | $ | 137,029 | $ | 373,012 | $ | 457,732 | $ | 115,410 | $ | 15,689 | $ | 1,098,872 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | 0.00 | % | 0.00 | % | 0.00 | % | 3.11 | % | 0.92 | % | 0.34 | % | ||||||||||||
| For the year ended December 31, 2025: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 585 | $ | 4,266 | $ | 7,462 | $ | 3,927 | $ | 160 | $ | 16,400 | ||||||||||||
| Charge-offs | (22 | ) | (59 | ) | (7 | ) | (4,221 | ) | (496 | ) | (4,805 | ) | ||||||||||||
| Recoveries | 5 | 31 | 15 | 168 | 147 | 366 | ||||||||||||||||||
| Provision for (recovery of) credit losses on loans | (29 | ) | 581 | (1,518 | ) | 3,314 | 410 | 2,758 | ||||||||||||||||
| Balance at end of year | $ | 539 | $ | 4,819 | $ | 5,952 | $ | 3,188 | $ | 221 | $ | 14,719 | ||||||||||||
| Average loans | $ | 123,177 | $ | 488,008 | $ | 698,965 | $ | 120,285 | $ | 14,862 | $ | 1,445,297 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | 0.01 | % | 0.01 | % | 0.00 | % | 3.37 | % | 2.35 | % | 0.31 | % |
The following table shows the balance of the Bank’s ACLL allocated to each major category of loans and the ratio of related outstanding loan balances to total loans (dollars in thousands).
| Allocation of Allowance for Credit Losses | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2025 | 2024 | |||||||
| Allocation of Allowance for Credit Losses: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | $ | 539 | $ | 585 | ||||
| Secured by 1-4 family | 4,819 | 4,266 | ||||||
| Other real estate loans | 5,952 | 7,462 | ||||||
| Commercial and industrial | 3,188 | 3,927 | ||||||
| Consumer and other loans | 221 | 160 | ||||||
| Total allowance for credit losses | $ | 14,719 | $ | 16,400 | ||||
| Ratios of loans to total period-end loans: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | 6.1 | % | 5.8 | % | ||||
| Secured by 1-4 family | 36.4 | % | 37.3 | % | ||||
| Other real estate loans | 48.1 | % | 45.8 | % | ||||
| Commercial and industrial | 8.1 | % | 9.6 | % | ||||
| Consumer and other loans | 1.3 | % | 1.5 | % | ||||
| 100.0 | % | 100.0 | % |
35
Table of Contents
The following table provides information on the Bank’s non-performing assets at the dates indicated (dollars in thousands).
| Non-performing Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2025 | 2024 | |||||||
| Non-accrual loans | $ | 4,654 | $ | 6,971 | ||||
| Other real estate owned | — | 53 | ||||||
| Total non-performing assets | $ | 4,654 | $ | 7,024 | ||||
| Loans past due 90 days accruing interest | — | 365 | ||||||
| Total non-performing assets and past due loans | $ | 4,654 | $ | 7,389 | ||||
| Non-performing assets to period end loans | 0.32 | % | 0.50 | % |
The following table summarizes the Company's credit ratios on a consolidated basis as of December 31, 2025 and 2024.
| Consolidated Credit Ratios | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||
| 2025 | 2024 | |||||||
| Total Loans | $ | 1,449,745 | $ | 1,466,595 | ||||
| Nonaccrual loans | $ | 4,654 | $ | 6,971 | ||||
| Allowance for credit losses (ACL) | $ | 14,719 | $ | 16,400 | ||||
| Nonaccrual loans to total loans | 0.32 | % | 0.48 | % | ||||
| ACL to total loans | 1.02 | % | 1.12 | % | ||||
| ACL to nonaccrual loans | 316.27 | % | 235.26 | % |
The Company purchased commercial and industrial loans between October 2021 and October 2023 from a third-party finance company that originated and serviced loans to health care professionals. The finance company operated a program that historically provided credit support to the Company through, among other things, the repurchase of their loans and unamortized loan premiums when loans did not pay according to the loan agreements. On December 31, 2025, loans purchased from the finance company totaled $14.1 million, which was comprised of $10.0 million of loan balances and unamortized premiums totaling $4.1 million. The Company determined that $2.1 million of the loans were non-accrual and thus were individually evaluated. Specific reserves on the individually evaluated loans were included in the Company’s allowance for credit losses on loans. The remaining $12.0 million of loans were considered performing and were included in the calculation of the collectively evaluated reserve component of the allowance for credit losses. Premiums are amortized over the life of the loans using the effective interest method. On December 31, 2025 and 2024, there were a total of 130 and 155 loans, respectively, purchased from the finance company included in the Company’s loan portfolio with a weighted average maturity of 6.0 and 7.0 years, respectively.
Securities
Securities totaled $326.0 million at December 31, 2025, an increase of $48.7 million, or 17.6%, from $277.3 million at the end of 2024. Investment securities are comprised of U.S. agency and mortgage-backed securities, obligations of state and political subdivisions, corporate debt securities, and restricted securities. As of December 31, 2025, neither the Company nor the Bank held any derivative financial instruments in their respective investment security portfolios. Gross unrealized gains in the available for sale portfolio totaled $363 thousand and $62 thousand at December 31, 2025 and 2024, respectively. Gross unrealized losses in the available for sale portfolio totaled $14.8 million and $22.1 million at December 31, 2025 and 2024, respectively. Gross unrealized gains in the held to maturity portfolio totaled $98 thousand and $8 thousand at December 31, 2025 and 2024, respectively. Gross unrealized losses in the held to maturity portfolio totaled $6.8 million and $11.0 million at December 31, 2025 and 2024, respectively. The change in the unrealized gains and losses of investment securities from December 31, 2024 to December 31, 2025 was related to changes in market interest rates and was not related to credit concerns of the issuers.
The Company evaluated securities available for sale in an unrealized loss position for credit related impairment and determined that no allowance for credit losses was necessary at December 31, 2025 and 2024. At December 31, 2025, the allowance for credit losses on held to maturity securities was $83 thousand. There was a $95 thousand allowance for credit losses on held to maturity securities at December 31, 2024.
On September 1, 2022, the Bank transferred 24 securities designated as available for sale with a combined book value of $82.2 million, market value of $74.4 million, and unrealized loss of $7.8 million, to securities designated held to maturity. The unrealized loss is being amortized monthly over the life of the securities with an increase to the carrying value of securities and a decrease to the related accumulated other comprehensive loss, which is included in the shareholders’ equity section of the Company’s balance sheet. The amortization of the unrealized loss on the transferred securities totaled $957 thousand, or $756 thousand net of tax, for the year ended December 31, 2025. The amortization of the unrealized loss on the transferred securities totaled $1.0 million, or $791 thousand net of tax, for the year ended December 31, 2024. The securities selected for transfer had larger potential decreases in their fair market values in higher interest rate environments than most of the other securities in the available for sale portfolio and included U.S. Treasury, agency, municipal and commercial mortgage-backed securities. The securities were transferred to mitigate the potential unfavorable impact that higher market interest rates may have on the carrying value of the securities and on the related accumulated other comprehensive loss. Securities designated as held to maturity are carried on the balance sheet at amortized cost, while securities designated as available for sale are carried at fair market value.
36
Table of Contents
The following table shows the maturities of debt and restricted securities at amortized cost and market value at December 31, 2025 and approximate weighted average yields of such securities (dollars in thousands). Yields on state and political subdivision securities are shown on a tax equivalent basis, assuming a 21% federal income tax rate. The Company attempts to maintain diversity in its portfolio and maintain credit quality and re-pricing terms that are consistent with its asset/liability management and investment practices and policies. For further information on securities, see Note 3 to the Consolidated Financial Statements included in this Form 10-K.
| Securities Portfolio Maturity Distribution/Yield Analysis | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2025 | ||||||||||||||||||||
| Less than One Year | One to Five Years | Five to Ten Years | Greater than Ten Years and Equity Securities | Total | ||||||||||||||||
| U.S. Treasury securities | ||||||||||||||||||||
| Amortized cost | $ | 23,877 | $ | 23,579 | $ | — | $ | — | $ | 47,456 | ||||||||||
| Market value | $ | 23,659 | $ | 23,556 | $ | — | $ | — | $ | 47,215 | ||||||||||
| Weighted average yield | 2.68 | % | 3.50 | % | — | % | — | % | 3.09 | % | ||||||||||
| U.S. agency and mortgage-backed securities | ||||||||||||||||||||
| Amortized cost | $ | 5,977 | $ | 53,697 | $ | 31,638 | $ | 119,492 | $ | 210,804 | ||||||||||
| Market value | $ | 5,902 | $ | 52,925 | $ | 30,881 | $ | 106,880 | $ | 196,588 | ||||||||||
| Weighted average yield | 2.10 | % | 3.56 | % | 3.69 | % | 2.40 | % | 2.88 | % | ||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||||||
| Amortized cost | $ | 2,316 | $ | 16,068 | $ | 25,062 | $ | 29,274 | $ | 72,720 | ||||||||||
| Market value | $ | 2,309 | $ | 15,361 | $ | 22,910 | $ | 25,741 | $ | 66,321 | ||||||||||
| Weighted average yield | 3.47 | % | 2.49 | % | 2.65 | % | 2.55 | % | 2.60 | % | ||||||||||
| Corporate debt securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | 3,973 | $ | — | $ | 3,973 | ||||||||||
| Market value | $ | — | $ | — | $ | 3,698 | $ | — | $ | 3,698 | ||||||||||
| Weighted average yield | — | % | — | % | 4.85 | % | — | % | 4.85 | % | ||||||||||
| Restricted securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | — | $ | 5,624 | $ | 5,624 | ||||||||||
| Market value | $ | — | $ | — | $ | — | $ | 5,624 | $ | 5,624 | ||||||||||
| Weighted average yield | — | % | — | % | — | % | 4.62 | % | 4.62 | % | ||||||||||
| Total portfolio | ||||||||||||||||||||
| Amortized cost | $ | 32,170 | $ | 93,344 | $ | 60,673 | $ | 154,390 | $ | 340,577 | ||||||||||
| Market value | $ | 31,871 | $ | 91,842 | $ | 57,489 | $ | 138,244 | $ | 319,446 | ||||||||||
| Weighted average yield (1) | 2.63 | % | 3.36 | % | 3.33 | % | 2.51 | % | 2.90 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Yields on tax-exempt securities have been calculated on a tax-equivalent basis using the federal corporate income tax rate of 21%. The weighted average yield is calculated based on the relative amortized costs of the securities. |
The above table was prepared using the contractual maturities for all securities with the exception of mortgage-backed securities (MBS) and collateralized mortgage obligations (CMO). Both MBS and CMO securities were recorded using the yield book prepayment model that incorporates four causes of prepayments including home sales, refinancing, defaults, and curtailments/full payoffs.
As of December 31, 2025, the Company did not own securities of any issuer for which the aggregate book value of the securities of such issuer exceeded twelve percent of shareholders’ equity.
37
Table of Contents
Deposits
At December 31, 2025, deposits totaled $1.8 billion, decreasing by $4.2 million, from $1.8 billion at December 31, 2024. At December 31, 2025, noninterest-bearing demand deposits, savings and interest-bearing demand deposits, and time deposits composed 28%, 52%, and 20% of total deposits, respectively, compared to 29%, 51%, and 20% at December 31, 2024.
The following tables include a summary of average deposits and average rates paid (dollars in thousands).
| Average Deposits and Rates Paid | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| 2025 | 2024 | |||||||||||||
| Amount | Rate | Amount | Rate | |||||||||||
| Noninterest-bearing deposits | $ | 527,756 | — | % | $ | 422,981 | — | % | ||||||
| Interest-bearing deposits: | ||||||||||||||
| Interest checking | $ | 377,944 | 1.29 | % | $ | 278,558 | 1.75 | % | ||||||
| Money market | 332,467 | 2.22 | % | 294,818 | 2.80 | % | ||||||||
| Savings | 210,510 | 0.36 | % | 160,795 | 0.18 | % | ||||||||
| Time deposits: | ||||||||||||||
| Less than $250 | 292,203 | 3.02 | % | 192,456 | 3.01 | % | ||||||||
| Greater than $250 | 71,438 | 3.44 | % | 46,846 | 3.56 | % | ||||||||
| Brokered deposits | — | — | % | 288 | 4.82 | % | ||||||||
| Total interest-bearing deposits | $ | 1,284,562 | 1.89 | % | $ | 973,761 | 2.15 | % | ||||||
| Total deposits | $ | 1,812,318 | $ | 1,396,742 |
As of December 31, 2025 the estimated amount of total uninsured deposits was $538.2 million. Maturities of the estimated amount of uninsured time deposits at December 31, 2025 are presented in the table below. The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank’s regulatory reporting requirements.
| Maturities of Uninsured Time Deposits (in thousands) | |||
|---|---|---|---|
| December 31, 2025 | |||
| 3 months or less | $ | 27,619 | |
| 3-6 months | 12,158 | ||
| 6-12 months | 19,791 | ||
| Over 12 months | 9,107 | ||
| $ | 68,675 |
Liquidity
Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, and available lines of credit totaled $819.0 million on December 31, 2025, and $758.0 million on December 31, 2024. Available lines of credit from other institutions included in the total amount above was $556.2 million on December 31, 2025, and $562.5 million on December 31, 2024. The available lines of credit were comprised of secured and unsecured lines of credit and the Bank had $25.0 million and $0 on the lines as of December 31, 2025 and December 31, 2024, respectively.
The Bank maintains liquidity to fund loan growth and meet the potential demand from its deposit customers, including potential volatile deposits. The estimated amount of uninsured customer deposits totaled $538.2 million on December 31, 2025, and $537.0 million on December 31, 2024. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $448.8 million on December 31, 2025, and $319.1 million on December 31, 2024. Municipal deposits are partially secured with pledged investment securities.
Subordinated Debt
See Note 10 to the Consolidated Financial Statements included in this Form 10-K, for discussion of subordinated debt.
Junior Subordinated Debt
See Note 11 to the Consolidated Financial Statements included in this Form 10-K, for discussion of junior subordinated debt.
38
Table of Contents
Off-Balance Sheet Arrangements
The Company, through the Bank, is a party to credit related financial instruments with risk not reflected in the consolidated financial statements in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance sheet instruments.
At December 31, 2025 and 2024, the following financial instruments were outstanding whose contract amounts represent credit risk (in thousands):
| 2025 | 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Commitments to extend credit and unfunded commitments under lines of credit | $ | 299,104 | $ | 271,419 | |||
| Standby letters of credit | 3,079 | 15,594 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines, and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are collateralized as deemed necessary and may or may not be drawn upon to the total extent to which the Bank is committed.
Commercial and standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.
At December 31, 2025, the Bank had $4.7 million in locked-rate commitments to originate mortgage loans. Risks arise from the possible inability of counterparties to meet the terms of their contracts. The Bank does not expect any counterparty to fail to meet its obligations.
On April 21, 2020, the Company entered into interest rate swap agreements related to its outstanding junior subordinated debt. The Company uses derivatives to manage exposure to interest rate risk through the use of interest rate swaps. Interest rate swaps involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date with no exchange of underlying principal amounts.
The interest rate swaps qualified and are designated as cash flow hedges. The Company’s cash flow hedges effectively modify the Company’s exposure to interest rate risk by converting variable rates of interest on $9.0 million of the Company’s junior subordinated debt to fixed rates of interest for periods that end between June 2034 and October 2036. The cash flow hedges’ total notional amount is $9.0 million. At December 31, 2025, the cash flow hedges had a fair value of $2.3 million, which is recorded in other assets. The net gain/loss on the cash flow hedges is recognized as a component of other comprehensive income and reclassified into earnings in the same period(s) during which the hedged transactions affect earnings. The Company’s derivative financial instruments are described more fully in Note 25 to the Consolidated Financial Statements included in this Form 10-K.
Capital Resources
The adequacy of the Company’s capital is reviewed by management on an ongoing basis with reference to the size, composition, and quality of the Company’s asset and liability levels and consistent with regulatory requirements and industry standards. Management seeks to maintain a capital structure that will assure an adequate level of capital to support anticipated asset growth and absorb potential losses. The Company meets eligibility criteria of a small bank holding company in accordance with the Federal Reserve Board’s Small Bank Holding Company Policy Statement issued in February 2015 and is not obligated to report consolidated regulatory capital.
Effective January 1, 2015, the Bank became subject to capital rules adopted by federal bank regulators implementing the Basel III regulatory capital reforms adopted by the Basel Committee on Banking Supervision (the Basel Committee), and certain changes required by the Dodd-Frank Act.
The minimum capital level requirements applicable to the Bank under the final rules are as follows: a new common equity Tier 1 capital ratio of 4.5%; a Tier 1 capital ratio of 6%; a total capital ratio of 8%; and a Tier 1 leverage ratio of 4% for all institutions. The final rules also established a “capital conservation buffer” above the new regulatory minimum capital requirements. The capital conservation buffer requires a buffer of 2.5% of risk-weighted assets. This results in the following minimum capital ratios: a common equity Tier 1 capital ratio of 7.0%, a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. Under the final rules, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions. Management believes, as of December 31, 2025 and December 31, 2024, that the Bank met all capital adequacy requirements to which it is subject, including the capital conservation buffer.
39
Table of Contents
The following table summarizes the Bank’s regulatory capital and related ratios at December 31, 2025, and 2024 (dollars in thousands).
| Analysis of Capital | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2025 | 2024 | |||||||
| Common equity Tier 1 capital | $ | 186,193 | $ | 164,454 | ||||
| Tier 1 capital | 186,193 | 164,454 | ||||||
| Tier 2 capital | 15,429 | 16,995 | ||||||
| Total risk-based capital | 201,622 | 181,449 | ||||||
| Risk-weighted assets | 1,478,549 | 1,469,752 | ||||||
| Capital ratios: | ||||||||
| Common equity Tier 1 capital ratio | 12.59 | % | 11.19 | % | ||||
| Tier 1 capital ratio | 12.59 | % | 11.19 | % | ||||
| Total capital ratio | 13.64 | % | 12.35 | % | ||||
| Leverage ratio (Tier 1 capital to average assets) | 9.13 | % | 7.95 | % | ||||
| Capital conservation buffer ratio(1) | 5.64 | % | 4.34 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio for Common equity Tier 1, Tier 1, and Total risk based capital. The lowest of the three measures represents the Bank’s capital conservation buffer ratio. |
The prompt corrective action framework is designed to place restrictions on insured depository institutions if their capital levels begin to show signs of weakness. Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions are required to meet the following capital level requirements in order to qualify as “well capitalized:” a common equity Tier 1 capital ratio of 6.5%; a Tier 1 capital ratio of 8%; a total capital ratio of 10%; and a Tier 1 leverage ratio of 5%. The Bank met the requirements to qualify as "well capitalized" as of December 31, 2025 and 2024.
On September 17, 2019 the FDIC finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (CBLR) framework), as required by the Economic Growth Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework. The Company did not opt into the framework.
The Company did not repurchase any shares during the year ended December 31, 2025.
The Company issued $5.0 million of subordinated debt in June 2020. The subordinated debt issued consisted of a 5.50% fixed-to-floating rate subordinated note due 2030 issued to an institutional investor and was structured to qualify as Tier 2 capital under bank regulatory guidelines. The floating rate period for this subordinated note began July 1, 2025. The Company assumed two subordinated debt issuances from the acquisition of Touchstone. The subordinated debt assumed consisted of an $8.0 million 6.00% fixed-to-floating rate subordinated note due 2030. The floating rate period for this subordinated note began August 15, 2025. The subordinated debt assumed also consisted of a $10.0 million 4.00% fixed-to-floating rate subordinated note due 2032. During the fourth quarter of 2025, the Company redeemed $13 million in subordinated debt, at par, including redemptions of the 5.50% fixed-to-floating rate subordinated note due 2030 on October 1, 2025 ($5 million) and the 6.00% fixed-to-floating rate subordinated note due 2030 on November 15, 2025 ($8 million). There was no gain or loss recognized on these redemptions. These capital redemptions had minimal impact on the total risk-based capital ratio and should position the Company for improved profitability in future periods
Recent Accounting Pronouncements
See Note 1 to the Consolidated Financial Statements included in this Form 10-K, for discussion of recent accounting pronouncements.
40
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001437749-25-010228.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation
The following discussion and analysis of the financial condition and results of operations of the Company for the years ended December 31, 2024 and 2023 should be read in conjunction with the consolidated financial statements and related notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Critical Accounting Policies
General
The Company’s consolidated financial statements and related notes are prepared in accordance with GAAP. The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset, or relieving a liability. The Bank uses historical losses as one factor in determining the inherent loss that may be present in the loan portfolio. Actual losses could differ significantly from the historical factors used. In addition, GAAP itself may change from one previously acceptable method to another. Although the economics of transactions would be the same, the timing of events that would impact transactions could change.
Presented below is a discussion of those accounting policies that management believes are the most important (Critical Accounting Policies) to the portrayal and understanding of the Company’s financial condition and results of operations. The Critical Accounting Policies require management’s most difficult, subjective, and complex judgments about matters that are inherently uncertain. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.
Allowance for Credit Losses on Loans
The allowance for credit losses on loans (ACLL) is established as losses are estimated to have occurred through a provision for credit losses charged to earnings. Loan losses are charged against the allowance when management determines that the loan balance is uncollectible. Subsequent recoveries, if any, are credited to the allowance. For further information about the Company’s loans and the ACLL, see Notes 1, 4, and 5 to the Consolidated Financial Statements included in this Form 10-K.
The ACLL is evaluated on a quarterly basis by management and is based on a discounted cash flow model to estimate its current expected credit losses. For the purposes of calculating its quantitative reserves, the Company has segmented its loan portfolio based on loans which share similar risk characteristics. Within the quantitative portion of the calculation, the Company utilizes at least one or a combination of loss drivers, which may include unemployment rates, home price indices, and/or gross domestic product (GDP), to adjust its loss rates over a reasonable and supportable forecast period of one year. A straight-line reversion technique is used for the following eight quarters, at which time the Company reverts to historical averages. To further adjust the allowance for credit losses for expected losses not already included within the quantitative component of the calculation, the Company may consider qualitative factors, including but not limited to: variability in the economic forecast, changes in volume and severity of adversity classified loans, changes in concentrations of credit, changes in the nature and volume of the loan segments, factors related to credit administration, and other idiosyncratic risks not embedded in the data used in the model.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company performs regular credit reviews of the loan portfolio to review credit quality and adherence to underwriting standards. The credit reviews consist of reviews by its internal credit administration department and reviews performed by an independent third party. Upon origination, each loan is assigned a risk rating ranging from one to nine, with loans closer to one having less risk. This risk rating scale is the Company's primary credit quality indicator. The Company has various committees that review and ensure that the allowance for credit losses methodology is in accordance with GAAP and loss factors used appropriately reflect the risk characteristics of the loan portfolio.
The allowance for loan credit losses represents an amount which, in management’s judgement, is adequate to absorb the lifetime expected losses that may be sustained on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience. The allowance for loan credit losses is measured and recorded upon the initial recognition of a financial asset. The allowance for loan credit losses is reduced by charge-offs, net of recoveries of previous losses, and is increased or decreased by a provision for (or recovery of) credit losses, which is recorded in the Consolidated Statement of Income. The evaluation also considers the following risk characteristics of each loan portfolio class:
| ● | 1-4 family residential mortgage loans carry risks associated with the continued creditworthiness of the borrower and changes in the value of the collateral. | |
|---|---|---|
| ● | Real estate construction and land development loans carry risks that the project may not be finished according to schedule, the project may not be finished according to budget, and the value of the collateral may, at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be a loan customer, may be unable to finish the construction project as planned because of financial pressure or other factors unrelated to the project. | |
| ● | Commercial and industrial loans carry risks associated with the successful operation of a business because repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much reliability. | |
| ● | Consumer and other loans carry risk associated with the continued creditworthiness of the borrower and the value of the collateral, if any. Consumer loans are typically either unsecured or secured by rapidly depreciating assets such as automobiles. These loans are also likely to be immediately and adversely affected by job loss, divorce, illness, personal bankruptcy, or other changes in circumstances. Other loans included in this category include loans to states and political subdivisions. |
25
Table of Contents
The ACLL consists of loans individually evaluated and loans collectively evaluated. Loans that do not share risk characteristics are evaluated on an individual basis. The Company designates individually evaluated loans on nonaccrual status as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk and loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses. Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required. For further information regarding the ACLL, see Notes 1 and 5 to the Consolidated Financial Statements included in this Form 10-K.
The Company estimates expected credit losses on held-to-maturity securities on an individual basis based on a Probability of Default/Loss Given Default (PD/LGD) methodology primarily using security-level credit ratings. The primary indicators of credit quality for the Company’s held-to-maturity portfolio are security type and credit ratings, which are influenced by a number of factors including obligor cash flow, geography, seniority, among other factors. The Company’s held-to-maturity securities with credit risk are municipal bonds and corporate debt securities. All other held-to-maturity securities are covered by the explicit or implied guarantee of the United States government or one if its agencies.
Changes in the allowance for credit loss are recorded as provision for (or recovery of) credit losses in the Consolidated Statements of Income. The Company recorded an allowance for credit losses on held-to-maturity securities of $132 thousand upon adoption of ASC 326.
Management evaluates all available-for-sale securities in an unrealized loss position on a quarterly basis, and 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, 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 specific 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 deficiency 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 a provision for (or recovery of) credit losses in the Consolidated Statements of Income. 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.
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 losses 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 all 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 (or recovery of) credit losses in the Consolidated Statement of Income. The allowances for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit losses model using the same methodology as the loan portfolio, 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 sheet.
The loan portfolio includes commercial and industrial loans that were originated by a third-party and were acquired at premiums. Premiums on performing loans are amortized into interest income and fees on loans over the life of the loans using the effective interest method. Premiums on non-performing loans are not amortized into interest income and fees on loans after loans are placed on non-accrual status and are included in the calculation of specific reserve component of the allowance for credit losses on loans for individually analyzed loans.
26
Table of Contents
Acquisition Accounting
The Company accounts for mergers and acquisitions that qualify as a business combination under ASC 805,
Business Combinations, which requires the use of the acquisition method of accounting. Under the acquisition method, we record all identifiable assets acquired, including intangible assets and the liabilities assumed at their fair values as of the acquisition date. Determining fair values of net assets acquired often involves estimates based on third-party valuations, such as appraisals or internal valuations based on discounted cash flow analysis or other valuation techniques. These methodologies are inherently subjective and involve significant assumptions, adjustments, and judgement around the selection of assumptions including, among others, discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and subject to change. The determination of the useful lives over which an intangible asset will be amortized is also subjective. While the selected fair values represent our best estimate of fair value as of the acquisition date, these estimates are inherently uncertain. In addition, the acquisition method of accounting allows for a measurement period to adjust acquisition accounting for up to one year after the acquisition date, for new information that existed at the acquisition date but may not have been known or available at that time. For further information, refer to Note 2 “Acquisitions” in Part I, Item 1 of this Annual Report.
Acquired loans are recorded at their fair value at acquisition date without carryover of the acquiree’s previously established ACLL, as credit discounts are included in the determination of fair value. The fair value of the loans is determined using market participant assumptions in estimating the amount and timing of both principal and interest cash flows expected to be collected on the loans and then applying a market-based discount rate to those cash flows. During evaluation upon acquisition, acquired loans are also classified as either PCD or Non-PCD. Acquired loans are subject to the Company’s ACLL policy upon acquisition.
For Non-PCD loans, the difference between the fair value and unpaid principal balance of the loan at acquisition date (premium or discount) is amortized or accreted into interest income over the life of the loans in accordance with ASC 310-20, Receivables – Nonrefundable Fees and Other Costs. If the acquired performing loan has revolving privileges, it is accounted for using the straight-line method; otherwise, the effective interest method is used.
PCD loans are loans that have experienced more-than-insignificant credit deterioration since origination. PCD loans are recorded at the amount paid. An ACLL is determined using the same methodology as other loans held for investment (LHFI). The sum of the loan’s purchase price and ACLL becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan under ASC 310-20, Receivables – Nonrefundable Fees and Other Costs. If the loan has revolving privileges, the discount/premium is amortized/accreted using the straight-line method; otherwise, the effective interest method is used. Subsequent changes to the ACLL are recorded through provision expense.
Goodwill
The Company reviews the carrying value of goodwill at least annually or more frequently if certain impairment indicators exist. In testing goodwill for impairment, the Company first considers qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, the Company concludes that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then no further testing would be required and the goodwill of the reporting unit would not be impaired. If the Company elects to bypass the qualitative assessment or if we conclude that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then the fair value of the reporting unit will be compared with its carrying value to determine whether an impairment exists. The Company evaluated goodwill as of June 30, 2024 and determined there was no impairment.
Results of Operations
Executive Overview
The Company’s 2024 financial highlights:
| ● | The Company completed the acquisition of Touchstone Bankshares, Inc. on October 1. | |
|---|---|---|
| ● | Net income available to common shareholders was $7.0 million and diluted earnings per share was $1.00 compared to net income of $9.6 million and diluted earnings per share of $1.53 in 2023. | |
| ● | Earnings produced a return on average equity of 5.33% for 2024 compared to 8.59% for 2023. | |
| ● | Period end loans, net, grew $493.1 million in 2024 as compared to 2023. | |
| ● | Period end deposits grew $570.1 million in 2024 as compared to 2023. | |
| ● | The 2024 provision for credit losses on loans totaled $7.9 million, compared to $6.2 million in 2023. | |
| ● | Nonperforming assets as a percentage of total loans were 0.50% at December 31, 2024, compared to 0.70% in 2023. | |
| ● | The net interest margin increased ten basis points to 3.51% for 2024, compared to 3.41% in 2023. |
Net Income
Net income decreased by $2.6 million to $7.0 million, or $1.00 per diluted share, for the year ended December 31, 2024, compared to $9.6 million, or $1.53 per diluted share, for the same period in 2023. Return on average assets was 0.44% and return on average equity was 5.33% for the year ended December 31, 2024, compared to 0.71% and 8.59%, respectively, for the year ended December 31, 2023.
The $2.6 million decrease in net income resulted from a $8.1 million increase in merger expenses associated with the Touchstone acquisition and a $1.7 million increase in provision for credit losses partially associated with the acquisition. These unfavorable variances were partially offset by a $9.0 million, or 21%, increase in net interest income, a $4.6 million, or 39%, increase in noninterest income, and a $1.1 million decrease in income tax expense.
27
Table of Contents
The following is selected financial data for the Company for the years ended December 31, 2024 and 2023. This information has been derived from audited financial information included in Item 8 of this Form 10-K (in thousands, except ratios and per share amounts).
| As of and for the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Results of Operations | ||||||||
| Interest and dividend income | $ | 76,319 | $ | 57,719 | ||||
| Interest expense | 23,867 | 14,306 | ||||||
| Net interest income | 52,452 | 43,413 | ||||||
| Provision for credit losses | 7,850 | 6,150 | ||||||
| Net interest income after provision for credit losses | 44,602 | 37,263 | ||||||
| Noninterest income | 16,380 | 11,784 | ||||||
| Noninterest expense | 52,934 | 37,242 | ||||||
| Income before income taxes | 8,048 | 11,805 | ||||||
| Income tax expense | 1,082 | 2,181 | ||||||
| Net income | $ | 6,966 | $ | 9,624 | ||||
| Key Performance Ratios | ||||||||
| Return on average assets | 0.44 | % | 0.71 | % | ||||
| Return on average equity | 5.33 | % | 8.59 | % | ||||
| Net interest margin (1) | 3.51 | % | 3.41 | % | ||||
| Efficiency ratio (1) | 66.73 | % | 67.69 | % | ||||
| Dividend payout | 60.54 | % | 39.05 | % | ||||
| Equity to assets | 8.28 | % | 7.97 | % | ||||
| Per Common Share Data | ||||||||
| Net income, basic | $ | 1.00 | $ | 1.54 | ||||
| Net income, diluted | 1.00 | 1.53 | ||||||
| Cash dividends | 0.605 | 0.600 | ||||||
| Book value at period end | 16.48 | 18.06 | ||||||
| Financial Condition | ||||||||
| Assets | $ | 2,010,281 | $ | 1,419,295 | ||||
| Loans, net | 1,450,195 | 957,456 | ||||||
| Securities | 277,329 | 303,179 | ||||||
| Deposits | 1,803,778 | 1,233,726 | ||||||
| Shareholders’ equity | 166,531 | 116,271 | ||||||
| Average shares outstanding, diluted | 6,971 | 6,279 | ||||||
| Capital Ratios (2) | ||||||||
| Leverage | 7.95 | % | 9.31 | % | ||||
| Risk-based capital ratios: | ||||||||
| Common equity Tier 1 capital | 11.19 | % | 12.82 | % | ||||
| Tier 1 capital | 11.19 | % | 12.82 | % | ||||
| Total capital | 12.34 | % | 14.05 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | This performance ratio is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational performance. Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such. In addition, these non-GAAP financial measures may be calculated differently and may not be comparable to similar measures provided by other companies. Management believes such financial information is meaningful to the reader in understanding operating performance but cautions that such information should not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” included below. |
| Column 1 | Column 2 |
|---|---|
| (2) | All capital ratios reported are for the Bank. |
For a more detailed discussion of the Company's annual performance, see "Net Interest Income,” “Provision for Credit Losses,” "Noninterest Income," "Noninterest Expense" and "Income Taxes" below.
28
Table of Contents
Non-GAAP Financial Measures
This report refers to the efficiency ratio, which is computed by dividing noninterest expense, excluding OREO expense, amortization of intangibles, and merger expenses, by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding (gains)/losses on disposal of premises and equipment, and securities gains. This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. Such information is not prepared in accordance with GAAP and should not be construed as such. Management believes, however, such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. The Company, in referring to its net income, is referring to income under GAAP. The components of the efficiency ratio calculation are summarized in the following table (dollars in thousands).
| Efficiency Ratio | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Total noninterest expense (GAAP) | $ | 52,934 | $ | 37,242 | ||||
| Subtract: other real estate (gain) loss and expense, net | (15 | ) | 199 | |||||
| Subtract: amortization of intangibles | (461 | ) | (18 | ) | ||||
| Subtract: loss on disposal of premises and equipment, net | (47 | ) | — | |||||
| Subtract: merger expenses | (8,107 | ) | — | |||||
| Adjusted non-interest expense (non-GAAP) | $ | 44,304 | $ | 37,423 | ||||
| Tax-equivalent net interest income (non-GAAP) | $ | 52,821 | $ | 43,738 | ||||
| Total noninterest income (GAAP) | 16,380 | 11,784 | ||||||
| (Gain) loss on disposal of premises and equipment | — | (47 | ) | |||||
| Gain on sale of other investment | — | (186 | ) | |||||
| Bargain purchase gain from acquisition | (2,920 | ) | — | |||||
| Securities losses (gains), net | 115 | — | ||||||
| Adjusted income for efficiency ratio (non-GAAP) | $ | 66,396 | $ | 55,289 | ||||
| Efficiency ratio (non-GAAP) | 66.73 | % | 67.69 | % |
This report also refers to net interest margin, which is calculated by dividing tax equivalent net interest income by total average earning assets. Because a portion of interest income earned by the Company is nontaxable, the tax equivalent net interest income is considered in the calculation of this ratio. Tax equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit for both 2024 and 2023 is 21%. The reconciliation of tax equivalent net interest income, which is not a measurement under GAAP, to net interest income, is reflected in the table below (in thousands).
| Reconciliation of Net Interest Income to Tax-Equivalent Net Interest Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| GAAP measures: | ||||||||
| Interest income – loans | $ | 63,483 | $ | 49,293 | ||||
| Interest income – investments and other | 12,836 | 8,426 | ||||||
| Interest expense – deposits | (20,964 | ) | (13,660 | ) | ||||
| Interest expense – federal funds purchased | (1 | ) | — | |||||
| Interest expense – subordinated debt | (603 | ) | (277 | ) | ||||
| Interest expense – junior subordinated debt | (270 | ) | (271 | ) | ||||
| Interest expense – other borrowings | (2,029 | ) | (98 | ) | ||||
| Total net interest income | $ | 52,452 | $ | 43,413 | ||||
| Non-GAAP measures: | ||||||||
| Tax benefit realized on non-taxable interest income - loans | $ | 43 | $ | — | ||||
| Tax benefit realized on non-taxable interest income - municipal securities | 326 | 325 | ||||||
| Total tax benefit realized on non-taxable interest income | $ | 369 | $ | 325 | ||||
| Total tax-equivalent net interest income | $ | 52,821 | $ | 43,738 |
29
Table of Contents
Net Interest Income
Net interest income represents the primary source of earnings for the Company. Net interest income equals the amount by which interest income on interest-earning assets, predominantly loans and securities, exceeds interest expense on interest-bearing liabilities, including deposits, other borrowings, subordinated debt, and junior subordinated debt. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, are the components that impact the level of net interest income. The net interest margin is calculated by dividing tax-equivalent net interest income by average earning assets. The provision for credit losses, noninterest income, noninterest expense and income tax expense are the other components that determine net income. Noninterest income and expense primarily consists of income from service charges on deposit accounts, ATM and check card income, wealth management income, income from other customer services, income from bank owned life insurance, and general and administrative expenses.
Net interest income increased $9.0 million, or 21%, to $52.5 million for 2024 compared to the prior year. Total interest income increased by $18.6 million and was partially offset by total interest expense, which increased by $9.6 million. The net interest margin increased by 10-basis points to 3.51% and average earnings assets increased by $224.0 million, or 17%, offset by a $186.2 million, or 22%, increase in average interest-bearing liabilities, in each case primarily related to the acquisition of Touchstone.
The increase in total interest income was primarily attributable to a $14.2 million, or 29%, increase in interest income and fees on loans. The increase in interest income on loans was attributable to a 52-basis point increase in the yield on loans and a 17% increase in average loan balances compared to the prior year in part due to the acquisition of Touchstone.
The increase in total interest expense was attributable to a $7.3 million increase in interest expense on deposits. The higher interest expense on deposits resulted from a 51-basis point increase in the cost of interest-bearing deposits and a 17% increase in average interest-bearing deposits in part due to the acquisition of Touchstone. The increase in the cost of deposits was also impacted by a change in the composition of the deposit portfolio as lower cost deposit balances decreased, while higher cost deposit balances increased.
The net interest margin was 3.51% for the year ended December 31, 2024, compared to the 3.41% for the prior year as the increase in the yield on earning assets exceeded the increase in cost of funds during 2024. Net accretion income related to acquisition accounting was $408 thousand, or a three-basis point incremental increase to the net interest margin.
30
Table of Contents
The following table provides information on average interest-earning assets and interest-bearing liabilities for the years ended December 31, 2024 and 2023 as well as amounts and rates of tax equivalent interest earned and interest paid (dollars in thousands). The volume and rate analysis table analyzes the changes in net interest income for the periods broken down by their rate and volume components (in thousands).
| Average Balances, Income and Expense, Yields and Rates (Taxable Equivalent Basis) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||
| Average Balance | Interest Income/Expense | Yield/Rate | Average Balance | Interest Income/Expense | Yield/Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Interest-bearing deposits in other banks | $ | 124,407 | $ | 6,490 | 5.22 | % | $ | 36,050 | $ | 1,809 | 5.02 | % | ||||||||||||
| Securities: | ||||||||||||||||||||||||
| Taxable | 221,611 | 4,733 | 2.14 | % | 252,470 | 5,286 | 2.09 | % | ||||||||||||||||
| Tax-exempt (1) | 53,289 | 1,547 | 2.90 | % | 53,524 | 1,545 | 2.89 | % | ||||||||||||||||
| Restricted | 2,522 | 202 | 8.01 | % | 1,923 | 111 | 5.79 | % | ||||||||||||||||
| Total securities | 277,422 | 6,482 | 2.34 | % | 307,917 | 6,942 | 2.25 | % | ||||||||||||||||
| Loans: (2) | ||||||||||||||||||||||||
| Taxable | 1,096,312 | 63,320 | 5.78 | % | 937,013 | 49,293 | 5.26 | % | ||||||||||||||||
| Tax-exempt (1) | 2,561 | 206 | 8.04 | % | — | — | 0.00 | % | ||||||||||||||||
| Total loans | 1,098,873 | 63,526 | 5.78 | % | 937,013 | 49,293 | 5.26 | % | ||||||||||||||||
| Federal funds sold | 4,244 | 189 | 4.44 | % | — | — | 0.00 | % | ||||||||||||||||
| Total earning assets | 1,504,946 | 76,687 | 5.10 | % | 1,280,980 | 58,044 | 4.53 | % | ||||||||||||||||
| Less: allowance for credit losses on loans | (13,381 | ) | (8,994 | ) | ||||||||||||||||||||
| Total nonearning assets | 105,585 | 91,353 | ||||||||||||||||||||||
| Total assets | $ | 1,597,150 | $ | 1,363,339 | ||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||
| Checking | $ | 278,558 | $ | 4,870 | 1.75 | % | $ | 269,551 | $ | 4,538 | 1.68 | % | ||||||||||||
| Money market accounts | 294,818 | 8,265 | 2.80 | % | 219,655 | 4,882 | 2.22 | % | ||||||||||||||||
| Savings accounts | 160,795 | 292 | 0.18 | % | 173,075 | 211 | 0.12 | % | ||||||||||||||||
| Certificates of deposit: | ||||||||||||||||||||||||
| Less than $250 | 187,664 | 5,656 | 3.01 | % | 84,387 | 1,641 | 1.94 | % | ||||||||||||||||
| Greater than $250 | 46,846 | 1,668 | 3.56 | % | 82,184 | 2,275 | 2.77 | % | ||||||||||||||||
| Brokered deposits | 5,080 | 213 | 4.20 | % | 3,061 | 113 | 3.70 | % | ||||||||||||||||
| Total interest-bearing deposits | 973,761 | 20,964 | 2.15 | % | 831,913 | 13,660 | 1.64 | % | ||||||||||||||||
| Federal funds purchased | 2 | — | 5.24 | % | 15 | 1 | 5.90 | % | ||||||||||||||||
| Subordinated debt | 8,889 | 603 | 6.78 | % | 4,997 | 277 | 5.54 | % | ||||||||||||||||
| Junior subordinated debt | 9,279 | 270 | 2.91 | % | 9,279 | 271 | 2.92 | % | ||||||||||||||||
| Other borrowings | 42,486 | 2,029 | 4.78 | % | 1,973 | 97 | 4.90 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,034,417 | 23,866 | 2.31 | % | 848,177 | 14,306 | 1.69 | % | ||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||
| Demand deposits | 422,981 | 397,932 | ||||||||||||||||||||||
| Other liabilities | 9,037 | 5,147 | ||||||||||||||||||||||
| Total liabilities | 1,466,435 | 1,251,256 | ||||||||||||||||||||||
| Shareholders’ equity | 130,715 | 112,083 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,597,150 | $ | 1,363,339 | ||||||||||||||||||||
| Net interest income | $ | 52,821 | $ | 43,738 | ||||||||||||||||||||
| Interest rate spread | 2.79 | % | 2.84 | % | ||||||||||||||||||||
| Cost of funds | 1.64 | % | 1.15 | % | ||||||||||||||||||||
| Interest expense as a percent of average earning assets | 1.59 | % | 1.12 | % | ||||||||||||||||||||
| Net interest margin | 3.51 | % | 3.41 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Income and yields are reported on a taxable-equivalent basis assuming a federal tax rate of 21%. The tax-equivalent adjustment was $368 thousand for 2024, and $325 thousand for 2023. |
| Column 1 | Column 2 |
|---|---|
| (2) | Loans placed on a non-accrual status are reflected in the balances. |
31
Table of Contents
| Volume and Rate | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||
| 2024 | ||||||||||||
| Volume Effect | Rate Effect | Change in Income/Expense | ||||||||||
| Interest-bearing deposits in other banks | $ | 4,605 | $ | 75 | $ | 4,680 | ||||||
| Loans, taxable | 8,870 | 5,158 | 14,028 | |||||||||
| Loans, tax-exempt | 206 | — | 206 | |||||||||
| Securities, taxable | (688 | ) | 135 | (553 | ) | |||||||
| Securities, tax-exempt | 14 | (11 | ) | 3 | ||||||||
| Securities, restricted | 41 | 50 | 91 | |||||||||
| Federal funds sold | 189 | — | 189 | |||||||||
| Total earning assets | $ | 13,237 | $ | 5,407 | $ | 18,644 | ||||||
| Checking | $ | 147 | $ | 184 | $ | 331 | ||||||
| Money market accounts | 1,918 | 1,465 | 3,383 | |||||||||
| Savings accounts | (13 | ) | 95 | 82 | ||||||||
| Certificates of deposits: | ||||||||||||
| Less than $250 | 2,768 | 1,248 | 4,016 | |||||||||
| Greater than $250 | (1,804 | ) | 1,196 | (608 | ) | |||||||
| Brokered deposits | 83 | 17 | 100 | |||||||||
| Federal funds purchased | (1 | ) | — | (1 | ) | |||||||
| Subordinated debt | 253 | 73 | 326 | |||||||||
| Junior subordinated debt | — | (2 | ) | (2 | ) | |||||||
| Other borrowings | 1,935 | (2 | ) | 1,933 | ||||||||
| Total interest-bearing liabilities | $ | 5,286 | $ | 4,274 | $ | 9,560 | ||||||
| Change in net interest income | $ | 7,951 | $ | 1,133 | $ | 9,084 |
Provision for Credit Losses
Provision for credit losses totaled $7.9 million in 2024, compared to a provision for credit losses of $6.2 million for the prior year. The provision was comprised of a $7.8 million provision for credit losses on loans which includes $3.8 million Day-One provision on Non-PCD loans purchased from Touchstone, a $73 thousand provision for credit losses on unfunded commitments, and a $12 thousand recovery of credit losses on held-to-maturity securities.
For the year ended December 31, 2024, the provision for credit losses on loans of $7.8 million, the allowance for credit losses on acquired PCD loans of $386 thousand, and net charge offs of $3.8 million resulted in a $4.4 million increase in the allowance for credit losses on loans. The $3.8 million of net charge-offs included $2.3 million of loans purchased through a third-party lending program and $1.1 million of related unamortized purchase premiums on the loans.
The general reserve component of the ACLL increased $4.1 million and the specific reserve component of the ACLL increased $374 thousand. The increase in the general reserve was attributable to loan growth. Calculated loss rates were lower as were the inherent risks in the loan portfolio through adjustments to qualitative risk factors. The specific reserve increased by $374 thousand from individually evaluated loan relationships.
For the year ended December 31, 2023, the provision for credit losses on loans of $6.0 million, the adjustment for the adoption of ASU 2016-13 of $2.1 million, and net charge offs of $3.6 million resulted in a $4.5 million increase in the allowance for credit losses on loans. The $3.6 million of net charge-offs included $1.7 million of loans purchased through a third-party lending program and $830 thousand of related unamortized purchase premiums on the loans.
Noninterest Income
Noninterest income totaled $16.4 million for the year, which was a increase of $4.6 million, or 39%, compared to $11.8 million for the prior year. The increase was primarily a result of a bargain purchase gain of $2.9 million related to the Touchstone acquisition and a recovery on a purchased loan of $1.2 million. Noninterest income categories with moderate increases over the prior year included brokered mortgage fees which increased $133 thousand, or 112%, fees for other customer services which increased $196 thousand, or 25%, wealth management fees which increased $497 thousand, or 16%, and service charges on deposits which increased $342 thousand, or 12%. Categories that decreased over the prior year included gain on sale of other investment which decreased $146 thousand, or 78%, and ATM and check card fees which decreased $144 thousand, or 4%.
Noninterest Expense
Noninterest expense increased $15.7 million, or 42%, for the year ended December 31, 2024, compared to the prior year. The increase was primarily a result of merger expenses of $8.1 million and core deposit intangible amortization expense of $443 thousand. Categories with moderate increases over the prior year included salaries and employee benefits which increased $4.1 million, or 19%, equipment expense which increased $754 thousand, or 32%, legal and professional expense which increased $346 thousand, or 21%, occupancy expense which increased $419 thousand, or 19%, FDIC assessment increased by $227 thousand, or 36%, and other operating expense which increased $706 thousand, or 16%. Each of these line items included the operating expenses of Touchstone for the last three months of 2024. Other operating expense increased from higher recruiting expense, directors fees, card cash expense, education and training, loan collection expense, item processing expense, and courier and armored services.
The Company estimates that it will incur additional pre-tax merger related expenses of approximately $4.2 million during the first quarter of 2025.
32
Table of Contents
Income Taxes
Income tax expense decreased $1.1 million during the year ended
December 31, 2024
compared to the prior year. The Company’s income tax expense differed from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the year ended
December 31, 2024
and 2023. The difference was a result of an increase in net permanent tax deductions, primarily comprised of tax-exempt bargain purchase gain, interest income and income from bank owned life insurance. A more detailed discussion of the Company’s tax calculation is contained in Note 12 to the Consolidated Financial Statements included in this Form 10-K.
Financial Condition
General
Total assets increased $591.0 million during the year and totaled $2.0 billion at December 31, 2024. The increase was primarily attributable to a $493.1 million increase in loans, net of allowance, a $68.0 million increase in interest-bearing deposits in banks, and a $11.0 million increase in securities available for sale, which were partially offset by a $38.5 million decrease in securities held to maturity. The increase in the loan portfolio was impacted by $479.7 million of loans acquired on October 1, 2024, through the acquisition of Touchstone.
Total liabilities increased $540.7 million during the year and totaled $1.8 billion at December 31, 2024. The increase was attributable to the acquisition of Touchstone, on October 1, 2024, which added total liabilities of $614.6 million, and growth of the Bank's deposit portfolio. Total deposits increased by $570.1 million, which included $555.4 million in total deposits acquired from Touchstone. Noninterest-bearing demand deposits increased $140.9 million, savings and interest-bearing deposits increased $261.6 million, and time deposits increased $167.6 million. Other borrowings decreased $50.0 million as the Company repaid borrowed funds from the Federal Reserve Bank through their Bank Term Funding Program.
Total shareholders' equity increased $50.3 million to $166.5 million at December 31, 2024, compared to $116.3 million at December 31, 2023. The increase was primarily attributable to the issuance of common stock in the amount of $3.3 million and surplus of $43.5 million in the acquisition of Touchstone. Other notable increases include a $2.7 million increase in retained earnings.
Loans
The Bank is an active lender with a loan portfolio that includes commercial and residential real estate loans, commercial loans, consumer loans, construction and land development loans, and home equity loans. The Bank’s lending activity is concentrated on individuals, and small and medium-sized businesses primarily in its market areas. As a provider of community-oriented financial services, the Bank does not typically attempt to further geographically diversify its loan portfolio by undertaking significant lending activity outside its market areas.
The Bank actively participated as a lender in the U.S. Small Business Administration’s (SBA) Paycheck Protection Program (PPP) to support local small businesses and non-profit organizations by providing forgivable loans. Loan fees received from the SBA are accreted by the Bank into income evenly over the life of the loans, net of loan origination costs, through interest and fees on loans. PPP loans totaled $66 thousand and $128 thousand at December 31, 2024 and 2023, respectively; with $66 thousand scheduled to mature in the first and second quarters of 2026. The Company believes these loans will ultimately be forgiven and repaid by the SBA in accordance with the terms of the program. It is the Company’s understanding that loans funded through the PPP program are fully guaranteed by the U.S. government. Should those circumstances change, the Company could be required to establish additional ACLL through additional provision for credit losses charged to earnings.
The loan portfolio includes loans that were acquired through business combinations. Loans acquired through business combinations included unamortized discounts, net of unamortized premiums totaling $14.3 million and $1.9 million, as of December 31, 2024 and 2023, respectively, which are amortized over the life of the loans.
Loans purchased from a third-party that originated and serviced loans to health care professionals totaled $19.0 million as of December 31, 2024, which included unamortized premiums totaling $5.8 million, compared to loans totaling $24.6 million as of December 31, 2023, which included unamortized premiums totaling $7.9 million.
Loans increased $497.6 million to $1.5 billion at December 31, 2024, compared to $969.4 million at December 31, 2023 in large part due to the Touchstone acquisition. Other real estate loans increased by $224.9 million, residential real estate loans increased by $203.2 million, construction and land development loans increased by $31.8 million, commercial, and industrial loans increased by $28.3 million, and consumer and other loans increased by $9.4 million.
33
Table of Contents
The following table sets forth the maturities of the loan portfolio at December 31, 2024 (in thousands):
| Maturity/Repricing Schedule of Loans Held for Investment | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | |||||||||||||||||||||||
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | ||||||||||||||||||
| Variable Rate: | |||||||||||||||||||||||
| Within 1 year | $ | 22,992 | $ | 11,621 | $ | 14,848 | $ | 23,207 | $ | 315 | $ | 72,983 | |||||||||||
| 1 to 5 years | 11,765 | 18,021 | 28,690 | 7,065 | 2,269 | 67,810 | |||||||||||||||||
| 5 to 15 years | 21,069 | 142,070 | 213,707 | 3,718 | — | 380,564 | |||||||||||||||||
| After 15 years | 4,417 | 145,840 | 130,101 | 2,508 | — | 282,866 | |||||||||||||||||
| Fixed Rate: | |||||||||||||||||||||||
| Within 1 year | 5,507 | 8,310 | 23,185 | 7,516 | 4,223 | 48,741 | |||||||||||||||||
| 1 to 5 years | 8,471 | 54,752 | 203,896 | 82,022 | 10,743 | 359,884 | |||||||||||||||||
| 5 to 15 years | 6,706 | 85,299 | 57,075 | 13,912 | 3,876 | 166,868 | |||||||||||||||||
| After 15 years | 3,553 | 81,663 | 660 | 1,385 | 27 | 87,288 | |||||||||||||||||
| $ | 84,480 | $ | 547,576 | $ | 672,162 | $ | 141,333 | $ | 21,453 | $ | 1,467,004 |
Asset Quality
Management classifies non-performing assets as non-accrual loans and OREO. OREO represents real property taken by the Bank when its customers do not meet the contractual obligation of their loans, either through foreclosure or through a deed in lieu thereof from the borrower and properties originally acquired for branch operations or expansion but no longer intended to be used for that purpose. OREO is recorded at the lower of cost or fair value, less estimated selling costs, and is marketed by the Bank through brokerage channels. The Bank had $53 thousand and $0 in assets classified as OREO at December 31, 2024 and 2023, respectively.
Non-performing assets totaled $7.0 million and $6.8 million at December 31, 2024 and 2023, representing approximately 0.35% and 0.48% of total assets, respectively. Non-performing assets consisted of $7.0 million of non-accrual loans at December 31, 2024. Non-performing assets consisted of $6.8 million of non-accrual loans at December 31, 2023.
At December 31, 2024, 68% of non-performing assets were commercial and industrial loans, 31% were residential real estate loans, and 1% were construction loans. Non-performing assets could increase due to the deterioration of other loans identified by management as potential problem loans. Other potential problem loans are defined as performing loans that possess certain risks, including the borrower’s ability to pay and the collateral value securing the loan, that management has identified that may result in the loans not being repaid in accordance with their terms. Other potential problem loans totaled $9.1 million and $287 thousand at December 31, 2024 and December 31, 2023, respectively. The amount of other potential problem loans in future periods may be dependent on economic conditions and other factors influencing a customers’ ability to meet their debt requirements.
There were $365 thousand in loans greater than 90 days past due and still accruing at December 31, 2024. There were $524 thousand in loans greater than 90 days past due and still accruing at December 31, 2023.
The ACLL represents management’s analysis of the existing loan portfolio and related credit risks. The provision for credit losses is based upon management’s current estimate of the amount required to maintain an adequate ACLL reflective of the risks in the loan portfolio. The allowance for credit losses on loans totaled $16.4 million at
December 31, 2024
and $12.0 million at
December 31, 2023
, representing 1.12% and 1.24% of total loans, respectively. The Company determined that the historical loss analysis and the qualitative adjustment factors that established the collectively evaluated reserve component of the ACLL were appropriate at
December 31, 2024
. The allowance for credit losses on loans as a percentage of total loans decreased to 1.12% at December 31, 2024 compared to 1.24% at December 31, 2023. While the collectively evaluated reserve increased $4.1 million and the individually evaluated reserve component of the ACLL increased $374 thousand, the increased reserve was impacted by an increase in total loans of $497.6 million, or 51.3%, during the same period.
For further discussion regarding the ACLL, see “Provision for Credit Losses” above.
Recoveries of credit losses of $682 thousand and $360 thousand were recorded in the 1-4 family residential and consumer and other loans classes during the year ended December 31, 2024. The recoveries of credit losses resulted primarily from a decrease in the collectively evaluated reserve. These recoveries were offset by provision for credit losses totaling $5.0 million in the construction and land development, other real estate, and commercial and industrial loan classes. For more detailed information regarding the provision for credit losses on loans, see Note 5 to the Consolidated Financial Statements included in this Form 10-K.
Loans individually evaluated for impairment totaled $7.0 million and $6.8 million at December 31, 2024 and 2023, respectively. The related allowance for credit losses required for these loans totaled $3.1 million and $2.7 million at December 31, 2024 and December 31, 2023, respectively.
34
Table of Contents
Management believes, based upon its review and analysis, that the Bank has sufficient reserves to cover expected losses inherent within the loan portfolio. For each period presented, the provision for credit losses on loans charged to expense was based on factors that include net charge-offs, asset quality, economic conditions, and loan growth. Changing economic conditions caused by inflation, recession, unemployment, or other factors beyond the Company’s control have a direct correlation with asset quality, net charge-offs, and ultimately the required provision for credit losses. There can be no assurance, however, that an additional provision for credit losses will not be required in the future, including as a result of changes in the qualitative factors underlying management’s estimates and judgments, changes in accounting standards, adverse developments in the economy, on a national basis or in the Company’s market area, loan growth, or changes in the circumstances of particular borrowers. For further discussion regarding the ACLL, see “Critical Accounting Policies” above. The following table shows a detail of loans charged-off, recovered, and the changes in the ACLL (dollars in thousands).
| Allowance for credit losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |||||||||||||||||||
| For the year ended December 31, 2023: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 546 | $ | 1,108 | $ | 3,609 | $ | 1,874 | $ | 309 | $ | 7,446 | ||||||||||||
| Adjustment to allowance for adoption of ASU 2016-13 | (313 | ) | 1,409 | 1,702 | (387 | ) | (225 | ) | 2,186 | |||||||||||||||
| Charge-offs | — | (59 | ) | (34 | ) | (3,452 | ) | (448 | ) | (3,993 | ) | |||||||||||||
| Recoveries | — | 47 | 14 | 145 | 212 | 418 | ||||||||||||||||||
| Provision for (recovery of) credit losses | 79 | 654 | (593 | ) | 5,526 | 251 | 5,917 | |||||||||||||||||
| Balance at end of year | $ | 312 | $ | 3,159 | $ | 4,698 | $ | 3,706 | $ | 99 | $ | 11,974 | ||||||||||||
| Average loans | $ | 49,950 | $ | 337,278 | $ | 427,094 | $ | 112,822 | $ | 9,868 | $ | 937,012 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | 0.00 | % | 0.00 | % | 0.00 | % | 2.93 | % | 2.39 | % | 0.38 | % | ||||||||||||
| For the year ended December 31, 2024: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 312 | $ | 3,159 | $ | 4,698 | $ | 3,706 | $ | 99 | $ | 11,974 | ||||||||||||
| Initial Allowance on PCD Touchstone loans | 11 | 173 | 201 | 1 | — | 386 | ||||||||||||||||||
| Charge-offs | (4 | ) | (38 | ) | — | (3,699 | ) | (293 | ) | (4,034 | ) | |||||||||||||
| Recoveries | — | 22 | 3 | 111 | 148 | 284 | ||||||||||||||||||
| Initial Provision - Non-PCD Touchstone loans | 118 | 1,310 | 1,370 | 143 | 888 | 3,829 | ||||||||||||||||||
| Provision for (recovery of) credit losses | 148 | (360 | ) | 1,190 | 3,665 | (682 | ) | 3,961 | ||||||||||||||||
| Balance at end of year | $ | 585 | $ | 4,266 | $ | 7,462 | $ | 3,927 | $ | 160 | $ | 16,400 | ||||||||||||
| Average loans | $ | 137,029 | $ | 373,012 | $ | 457,732 | $ | 115,410 | $ | 15,689 | $ | 1,098,872 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | 0.00 | % | 0.00 | % | 0.00 | % | 3.11 | % | 0.92 | % | 0.34 | % |
The following table shows the balance of the Bank’s ACLL allocated to each major category of loans and the ratio of related outstanding loan balances to total loans (dollars in thousands).
| Allocation of Allowance for Credit Losses | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2024 | 2023 | |||||||
| Allocation of Allowance for Credit Losses: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | $ | 585 | $ | 312 | ||||
| Secured by 1-4 family | 4,266 | 3,159 | ||||||
| Other real estate loans | 7,462 | 4,698 | ||||||
| Commercial and industrial | 3,927 | 3,706 | ||||||
| Consumer and other loans | 160 | 99 | ||||||
| Total allowance for credit losses | $ | 16,400 | $ | 11,974 | ||||
| Ratios of loans to total period-end loans: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | 5.8 | % | 5.4 | % | ||||
| Secured by 1-4 family | 37.3 | % | 35.5 | % | ||||
| Other real estate loans | 45.8 | % | 46.1 | % | ||||
| Commercial and industrial | 9.6 | % | 11.7 | % | ||||
| Consumer and other loans | 1.5 | % | 1.2 | % | ||||
| 100.0 | % | 100.0 | % |
35
Table of Contents
The following table provides information on the Bank’s non-performing assets at the dates indicated (dollars in thousands).
| Non-performing Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2024 | 2023 | |||||||
| Non-accrual loans | $ | 6,971 | $ | 6,763 | ||||
| Other real estate owned | 53 | — | ||||||
| Total non-performing assets | $ | 7,024 | $ | 6,763 | ||||
| Loans past due 90 days accruing interest | 365 | 524 | ||||||
| Total non-performing assets and past due loans | $ | 7,389 | $ | 7,287 | ||||
| Non-performing assets to period end loans | 0.50 | % | 0.75 | % |
The following table summarizes the Company's credit ratios on a consolidated basis as of December 31, 2024 and 2023.
| Consolidated Credit Ratios | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||
| 2024 | 2023 | |||||||
| Total Loans | $ | 1,466,595 | $ | 969,430 | ||||
| Nonaccrual loans | $ | 6,971 | $ | 6,763 | ||||
| Allowance for credit losses (ACL) | $ | 16,400 | $ | 11,974 | ||||
| Nonaccrual loans to total loans | 0.48 | % | 0.70 | % | ||||
| ACL to total loans | 1.12 | % | 1.24 | % | ||||
| ACL to nonaccrual loans | 235.26 | % | 177.05 | % |
The Company purchased commercial and industrial loans between October 2021 and October 2023 from a third-party finance company that originated and serviced loans to health care professionals. The finance company operated a program that historically provided credit support to the Company through, among other things, the repurchase of their loans and unamortized loan premiums when loans did not pay according to the loan agreements. On December 31, 2024, loans purchased from the finance company totaled $19.0 million, which was comprised of $13.2 million of loan balances and unamortized premiums totaling $5.8 million. The Company determined that $2.6 million of the loans were non-accrual and thus were individually evaluated. Specific reserves on the individually evaluated loans were included in the Company’s allowance for credit losses on loans. The remaining $16.4 million of loans were considered performing and were included in the calculation of the collectively evaluated reserve component of the allowance for credit losses. Premiums are amortized over the life of the loans using the effective interest method. On December 31, 2024 and 2023, there were a total of 155 and 172 loans, respectively, purchased from the finance company included in the Company’s loan portfolio with a weighted average maturity of 7.0 and 7.5 years, respectively.
Securities
Securities totaled $277.3 million at December 31, 2024, a decrease of $25.9 million, or 8.5%, from $303.2 million at the end of 2023. Investment securities are comprised of U.S. agency and mortgage-backed securities, obligations of state and political subdivisions, corporate debt securities, and restricted securities. As of December 31, 2024, neither the Company nor the Bank held any derivative financial instruments in their respective investment security portfolios. Gross unrealized gains in the available for sale portfolio totaled $62 thousand and $61 thousand at December 31, 2024 and 2023, respectively. Gross unrealized losses in the available for sale portfolio totaled $22.1 million and $20.7 million at December 31, 2024 and 2023, respectively. Gross unrealized gains in the held to maturity portfolio totaled $95 thousand and $107 at December 31, 2024 and 2023, respectively. Gross unrealized losses in the held to maturity portfolio totaled $11.0 million and $10.8 million at December 31, 2024 and 2023, respectively. The change in the unrealized gains and losses of investment securities from December 31, 2023 to December 31, 2024 was related to changes in market interest rates and was not related to credit concerns of the issuers.
The Company evaluated securities available for sale in an unrealized loss position for credit related impairment and determined that no allowance for credit losses was necessary at December 31, 2024 and 2023. At December 31, 2024, the allowance for credit losses on held to maturity securities was $95 thousand. There was a $107 thousand allowance for credit losses on held to maturity securities at December 31, 2023.
On September 1, 2022, the Bank transferred 24 securities designated as available for sale with a combined book value of $82.2 million, market value of $74.4 million, and unrealized loss of $7.8 million, to securities designated held to maturity. The unrealized loss is being amortized monthly over the life of the securities with an increase to the carrying value of securities and a decrease to the related accumulated other comprehensive loss, which is included in the shareholders’ equity section of the Company’s balance sheet. The amortization of the unrealized loss on the transferred securities totaled $1.0 million, or $791 thousand net of tax, for the year ended December 31, 2024. The securities selected for transfer had larger potential decreases in their fair market values in higher interest rate environments than most of the other securities in the available for sale portfolio and included U.S. Treasury, agency, municipal and commercial mortgage-backed securities. The securities were transferred to mitigate the potential unfavorable impact that higher market interest rates may have on the carrying value of the securities and on the related accumulated other comprehensive loss. Securities designated as held to maturity are carried on the balance sheet at amortized cost, while securities designated as available for sale are carried at fair market value.
36
Table of Contents
The following table shows the maturities of debt and restricted securities at amortized cost and market value at December 31, 2024 and approximate weighted average yields of such securities (dollars in thousands). Yields on state and political subdivision securities are shown on a tax equivalent basis, assuming a 21% federal income tax rate. The Company attempts to maintain diversity in its portfolio and maintain credit quality and re-pricing terms that are consistent with its asset/liability management and investment practices and policies. For further information on securities, see Note 3 to the Consolidated Financial Statements included in this Form 10-K.
| Securities Portfolio Maturity Distribution/Yield Analysis | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2024 | ||||||||||||||||||||
| Less than One Year | One to Five Years | Five to Ten Years | Greater than Ten Years and Equity Securities | Total | ||||||||||||||||
| U.S. Treasury securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | 22,115 | $ | — | $ | — | $ | 22,115 | ||||||||||
| Market value | $ | — | $ | 21,195 | $ | — | $ | — | $ | 21,195 | ||||||||||
| Weighted average yield | — | % | 2.24 | % | — | % | — | % | 2.24 | % | ||||||||||
| U.S. agency and mortgage-backed securities | ||||||||||||||||||||
| Amortized cost | $ | 384 | $ | 25,063 | $ | 28,893 | $ | 142,695 | $ | 197,035 | ||||||||||
| Market value | $ | 380 | $ | 23,484 | $ | 27,748 | $ | 123,700 | $ | 175,312 | ||||||||||
| Weighted average yield | 2.51 | % | 2.36 | % | 3.88 | % | 2.58 | % | 2.74 | % | ||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||||||
| Amortized cost | $ | 1,452 | $ | 13,898 | $ | 21,925 | $ | 36,328 | $ | 73,603 | ||||||||||
| Market value | $ | 1,445 | $ | 12,906 | $ | 19,173 | $ | 30,141 | $ | 63,665 | ||||||||||
| Weighted average yield | 3.20 | % | 2.57 | % | 2.49 | % | 2.56 | % | 2.53 | % | ||||||||||
| Corporate debt securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | 3,000 | $ | — | $ | 3,000 | ||||||||||
| Market value | $ | — | $ | — | $ | 2,550 | $ | — | $ | 2,550 | ||||||||||
| Weighted average yield | — | % | — | % | 4.50 | — | % | 4.50 | % | |||||||||||
| Restricted securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | — | $ | 3,741 | $ | 3,741 | ||||||||||
| Market value | $ | — | $ | — | $ | — | $ | 3,741 | $ | 3,741 | ||||||||||
| Weighted average yield | — | % | — | % | — | % | 5.14 | % | 5.14 | % | ||||||||||
| Total portfolio | ||||||||||||||||||||
| Amortized cost | $ | 1,836 | $ | 61,076 | $ | 53,818 | $ | 182,764 | $ | 299,494 | ||||||||||
| Market value | $ | 1,825 | $ | 57,585 | $ | 49,471 | $ | 157,582 | $ | 266,463 | ||||||||||
| Weighted average yield (1) | 3.05 | % | 2.36 | % | 3.34 | % | 2.62 | % | 2.71 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Yields on tax-exempt securities have been calculated on a tax-equivalent basis using the federal corporate income tax rate of 21 percent. The weighted average yield is calculated based on the relative amortized costs of the securities. |
The above table was prepared using the contractual maturities for all securities with the exception of mortgage-backed securities (MBS) and collateralized mortgage obligations (CMO). Both MBS and CMO securities were recorded using the yield book prepayment model that incorporates four causes of prepayments including home sales, refinancing, defaults, and curtailments/full payoffs.
As of December 31, 2024, the Company did not own securities of any issuer for which the aggregate book value of the securities of such issuer exceeded ten percent of shareholders’ equity.
37
Table of Contents
Deposits
At December 31, 2024, deposits totaled $1.8 billion, increasing by $570.1 million, from $1.2 billion at December 31, 2023. At December 31, 2024, noninterest-bearing demand deposits, savings and interest-bearing demand deposits, and time deposits composed 29%, 51%, and 20% of total deposits, respectively, compared to 31%, 54%, and 15% at December 31, 2023.
The following tables include a summary of average deposits and average rates paid (dollars in thousands).
| Average Deposits and Rates Paid | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| 2024 | 2023 | |||||||||||||||
| Amount | Rate | Amount | Rate | |||||||||||||
| Noninterest-bearing deposits | $ | 422,981 | — | % | $ | 397,932 | — | % | ||||||||
| Interest-bearing deposits: | ||||||||||||||||
| Interest checking | $ | 278,558 | 1.75 | % | $ | 269,551 | 1.68 | % | ||||||||
| Money market | 294,818 | 2.80 | % | 219,655 | 2.22 | % | ||||||||||
| Savings | 160,795 | 0.18 | % | 173,075 | 0.12 | % | ||||||||||
| Time deposits: | ||||||||||||||||
| Less than $250 | 187,664 | 3.01 | % | 84,387 | 1.94 | % | ||||||||||
| Greater than $250 | 46,846 | 3.56 | % | 82,184 | 2.77 | % | ||||||||||
| Brokered deposits | 5,080 | 4.20 | % | 3,061 | 3.70 | % | ||||||||||
| Total interest-bearing deposits | $ | 973,761 | 2.15 | % | $ | 831,913 | 1.64 | % | ||||||||
| Total deposits | $ | 1,396,742 | $ | 1,229,845 |
The table above includes brokered deposits greater than $100 thousand.
As of December 31, 2024 the estimated amount of total uninsured deposits was $537.0 million. Maturities of the estimated amount of uninsured time deposits at December 31, 2024 are presented in the table below. The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank’s regulatory reporting requirements.
| Maturities of Uninsured Time Deposits | |||
|---|---|---|---|
| December 31, 2024 | |||
| 3 months or less | $ | 22,482 | |
| 3-6 months | 11,226 | ||
| 6-12 months | 17,692 | ||
| Over 12 months | 6,064 | ||
| $ | 57,464 |
Liquidity
Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, unpledged securities held-to-maturity, at par, and available lines of credit totaled $758.0 million on December 31, 2024, and $512.7 million on December 31, 2023. Available lines of credit from other institutions included in the total amount above was $562.5 million on December 31, 2024, and $351.4 million on December 31, 2023. The available lines of credit were comprised of secured and unsecured lines of credit and the Bank had no borrowings on the lines as of December 31, 2024 and December 31, 2023.
The Bank maintains liquidity to fund loan growth and meet the potential demand from its deposit customers, including potential volatile deposits. The estimated amount of uninsured customer deposits totaled $537.0 million on December 31, 2024, and $368.2 million on December 31, 2023. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $319.1 million on December 31, 2024, and $286.2 million on December 31, 2023.
Subordinated Debt
See Note 10 to the Consolidated Financial Statements included in this Form 10-K, for discussion of subordinated debt.
Junior Subordinated Debt
See Note 11 to the Consolidated Financial Statements included in this Form 10-K, for discussion of junior subordinated debt.
38
Table of Contents
Off-Balance Sheet Arrangements
The Company, through the Bank, is a party to credit related financial instruments with risk not reflected in the consolidated financial statements in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance sheet instruments.
At December 31, 2024 and 2023, the following financial instruments were outstanding whose contract amounts represent credit risk (in thousands):
| 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Commitments to extend credit and unfunded commitments under lines of credit | $ | 271,419 | $ | 194,242 | |||
| Stand-by letters of credit | $ | 15,594 | $ | 11,615 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines, and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are collateralized as deemed necessary and may or may not be drawn upon to the total extent to which the Bank is committed.
Commercial and standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.
At December 31, 2024, the Bank had $2.3 million in locked-rate commitments to originate mortgage loans. Risks arise from the possible inability of counterparties to meet the terms of their contracts. The Bank does not expect any counterparty to fail to meet its obligations.
On April 21, 2020, the Company entered into interest rate swap agreements related to its outstanding junior subordinated debt. The Company uses derivatives to manage exposure to interest rate risk through the use of interest rate swaps. Interest rate swaps involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date with no exchange of underlying principal amounts.
The interest rate swaps qualified and are designated as cash flow hedges. The Company’s cash flow hedges effectively modify the Company’s exposure to interest rate risk by converting variable rates of interest on $9.0 million of the Company’s junior subordinated debt to fixed rates of interest for periods that end between June 2034 and October 2036. The cash flow hedges’ total notional amount is $9.0 million. At December 31, 2024, the cash flow hedges had a fair value of $2.7 million, which is recorded in other assets. The net gain/loss on the cash flow hedges is recognized as a component of other comprehensive income and reclassified into earnings in the same period(s) during which the hedged transactions affect earnings. The Company’s derivative financial instruments are described more fully in Note 25 to the Consolidated Financial Statements included in this Form 10-K.
Capital Resources
The adequacy of the Company’s capital is reviewed by management on an ongoing basis with reference to the size, composition, and quality of the Company’s asset and liability levels and consistent with regulatory requirements and industry standards. Management seeks to maintain a capital structure that will assure an adequate level of capital to support anticipated asset growth and absorb potential losses. The Company meets eligibility criteria of a small bank holding company in accordance with the Federal Reserve Board’s Small Bank Holding Company Policy Statement issued in February 2015 and is not obligated to report consolidated regulatory capital.
Effective January 1, 2015, the Bank became subject to capital rules adopted by federal bank regulators implementing the Basel III regulatory capital reforms adopted by the Basel Committee on Banking Supervision (the Basel Committee), and certain changes required by the Dodd-Frank Act.
The minimum capital level requirements applicable to the Bank under the final rules are as follows: a new common equity Tier 1 capital ratio of 4.5%; a Tier 1 capital ratio of 6%; a total capital ratio of 8%; and a Tier 1 leverage ratio of 4% for all institutions. The final rules also established a “capital conservation buffer” above the new regulatory minimum capital requirements. The capital conservation buffer was phased-in over four years and, as fully implemented effective January 1, 2019, requires a buffer of 2.5% of risk-weighted assets. This results in the following minimum capital ratios beginning in 2019: a common equity Tier 1 capital ratio of 7.0%, a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. Under the final rules, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions. Management believes, as of December 31, 2024 and December 31, 2023, that the Bank met all capital adequacy requirements to which it is subject, including the capital conservation buffer.
39
Table of Contents
The following table summarizes the Bank’s regulatory capital and related ratios at December 31, 2024, and 2023 (dollars in thousands).
| Analysis of Capital | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2024 | 2023 | |||||||
| Common equity Tier 1 capital | $ | 164,454 | $ | 129,840 | ||||
| Tier 1 capital | 164,454 | 129,840 | ||||||
| Tier 2 capital | 16,995 | 12,493 | ||||||
| Total risk-based capital | 181,449 | 142,333 | ||||||
| Risk-weighted assets | 1,469,752 | 1,012,843 | ||||||
| Capital ratios: | ||||||||
| Common equity Tier 1 capital ratio | 11.19 | % | 12.82 | % | ||||
| Tier 1 capital ratio | 11.19 | % | 12.82 | % | ||||
| Total capital ratio | 12.35 | % | 14.05 | % | ||||
| Leverage ratio (Tier 1 capital to average assets) | 7.95 | % | 9.31 | % | ||||
| Capital conservation buffer ratio(1) | 4.34 | % | 6.05 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio for Common equity Tier 1, Tier 1, and Total risk based capital. The lowest of the three measures represents the Bank’s capital conservation buffer ratio. |
The prompt corrective action framework is designed to place restrictions on insured depository institutions if their capital levels begin to show signs of weakness. Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions are required to meet the following capital level requirements in order to qualify as “well capitalized:” a common equity Tier 1 capital ratio of 6.5%; a Tier 1 capital ratio of 8%; a total capital ratio of 10%; and a Tier 1 leverage ratio of 5%. The Bank met the requirements to qualify as "well capitalized" as of December 31, 2024 and 2023.
On September 17, 2019 the FDIC finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (CBLR) framework), as required by the Economic Growth Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework. The Company did not opt into the framework.
The Company did not repurchase any shares during the year ended December 31, 2024.
The Company issued $5.0 million of subordinated debt in June 2020. The purpose of the issuance was primarily to further strengthen holding company liquidity and to remain a source of strength for the Bank in the event of a severe economic downturn. The Company used the proceeds of the issuance for general corporate purposes. The subordinated debt issued consisted of a 5.50% fixed-to-floating rate subordinated note due 2030 issued to an institutional investor and was structured to qualify as Tier 2 capital under bank regulatory guidelines. The floating rate period for this subordinated note begins July 1, 2025, accordingly the related interest expense could increase during the floating rate period. The Company assumed two subordinated debt issuances from the acquisition of Touchstone. The subordinated debt assumed consisted of a $8.0 million issuance at a 6.00% fixed-to-floating rate subordinated note callable due 2030. The floating rate period for this subordinated note begins August 15, 2025, accordingly the related interest expense could increase during the floating rate period. The subordinated debt assumed also consisted of a $10.0 million issuance at a 4.00% fixed-to-floating rate subordinated note due 2032.
First Bank remained well-capitalized at December 31, 2024.
Recent Accounting Pronouncements
See Note 1 to the Consolidated Financial Statements included in this Form 10-K, for discussion of recent accounting pronouncements.
40
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001437749-24-010057.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation
The following discussion and analysis of the financial condition and results of operations of the Company for the years ended December 31, 2023 and 2022 should be read in conjunction with the consolidated financial statements and related notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Executive Overview
The Company
First National Corporation (the Company) is the bank holding company of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank (the Bank). The Bank owns: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank Financial Services, Inc. |
| • | Shen-Valley Land Holdings, LLC | |
|---|---|---|
| • | Bank of Fincastle Services, Inc. | |
| • | ESF, LLC |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust II (Trust II) |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust III (Trust III and, together with Trust II, the Trusts) |
First Bank Financial Services, Inc. owns an interest in an entity that provides title insurance services. Bank of Fincastle Services, Inc. is no longer an active operating entity. Shen-Valley Land Holdings, LLC and ESF, LLC were formed to hold other real estate owned and future office sites. The Trusts were formed for the purpose of issuing redeemable capital securities, commonly known as trust preferred securities and are not included in the Company’s consolidated financial statements in accordance with authoritative accounting guidance because management has determined that the Trusts qualify as variable interest entities.
Products, Services, Customers and Locations
The Bank offers loan, deposit, and wealth management products and services. Loan products and services include consumer loans, residential mortgages, home equity loans, and commercial loans. Deposit products and services include checking accounts, treasury management solutions, savings accounts, money market accounts, certificates of deposit, and individual retirement accounts. Wealth management services include estate planning, investment management of assets, trustee under an agreement, trustee under a will, individual retirement accounts, and estate settlement. Customers include small and medium-sized businesses, individuals, estates, local governmental entities, and non-profit organizations. The Bank’s office locations are well-positioned in attractive markets along the Interstate 81, Interstate 66, and Interstate 64 corridors in the Shenandoah Valley, Roanoke Valley, central regions of Virginia, and the Richmond market areas. Within these market areas, there are diverse types of industry including regional medical, professional services, manufacturing, retail, warehousing, Federal government, hospitality, and higher education. The Bank’s products and services are delivered through 20 bank branch offices, mobile banking platform, website, www.fbvirginia.com, a loan production office, and two customer service centers in retirement communities. The Bank’s services are also delivered through a network of ATMs located throughout its market area. For the location and general character of each of these offices, see Item 2 of this Form 10-K.
Revenue Sources and Expense Factors
The primary source of revenue is from net interest income earned by the Bank. Net interest income is the difference between interest income and interest expense and typically represents between 70% and 80% of the Company’s total revenue. Interest income is determined by the amount of interest-earning assets outstanding during the period and the interest rates earned on those assets. The Bank’s interest expense is a function of the amount of interest-bearing liabilities outstanding during the period and the interest rates paid. In addition to net interest income, noninterest income is the other source of revenue for the Company. Noninterest income is derived primarily from service charges on deposits, fee income from wealth management services, and ATM and check card fees.
Primary expense categories are salaries and employee benefits, which comprised 57% of noninterest expenses during 2023, followed by occupancy and equipment expense, which comprised 12% of noninterest expenses. The provision for credit losses is also a primary expense of the Bank. The provision is determined by factors that include net charge-offs, asset quality, loan growth, evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience. Changing economic conditions caused by inflation, recession, unemployment, or other factors beyond the Company’s control have a direct correlation with asset quality, net charge-offs, and ultimately the required provision for credit losses.
Overview of Financial Performance and Condition
Net income decreased by $7.2 million to $9.6 million, or $1.53 per diluted share, for the year ended December 31, 2023, compared to $16.8 million, or $2.68 per diluted share, for the same period in 2022. Return on average assets was 0.71% and return on average equity was 8.59% for the year ended December 31, 2023, compared to 1.19% and 15.87%, respectively, for the year ended December 31, 2022.
The $7.2 million decrease in net income resulted from a $4.3 million, increase in provision for credit losses, a $2.2 million, or 5%, decrease in net interest income, a $866 thousand, or 7%, decrease in noninterest income, and a $1.6 million, or 5%, increase in noninterest expense. These unfavorable variances were partially offset by a $1.8 million, decrease in income tax expense.
26
Table of Contents
Net interest income decreased $2.2 million, or 5%, from a $10.5 million increase in total interest expense, which was partially offset by an $8.3 million increase in total interest income. Net interest income was negatively impacted by a 3-basis point contraction of the net interest margin to 3.41% and a $51.6 million, or 4%, decrease in average earning assets.
The provision for credit losses increased $4.3 million, to $6.2 million in 2023 compared to $1.9 million in 2022. The allowance for credit losses on loans totaled $12.0 million, or 1.24% of total loans, at December 31, 2023, compared to $7.4 million, or 0.81% of total loans, at December 31, 2022. The allowance for credit losses on loans individually evaluated increased $1.8 million compared to the prior year. The allowance for credit losses on loans collectively evaluated increased $2.9 million compared to the prior year. Net charge-offs totaled $3.6 million in 2023 and $114 thousand in 2022.
Noninterest income totaled $11.8 million for the year, which was a decrease of $866 thousand, or 7%, compared to $12.7 million for the prior year. The decrease was primarily a result of a gain on sale of other investment of $2.9 million in the prior year, which was partially offset by $2.0 million of net losses on sale of securities available for sale in the prior year. The gain on sale of other investment in the prior year resulted from a gain on sale of an interest in a broker-dealer of investment securities by First Bank Financial Services, Inc.
Noninterest expense increased $1.6 million, or 5%, in 2023, compared to the prior year. The increase was attributable to increases in several categories, including salaries and employee benefits, marketing, legal and professional fees, ATM and check card expense, FDIC assessment, bank franchise tax, and other operating expenses.
The following is selected financial data for the Company for the years ended December 31, 2023 and 2022. This information has been derived from audited financial information included in Item 8 of this Form 10-K (in thousands, except ratios and per share amounts).
| As of and for the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Results of Operations | ||||||||
| Interest and dividend income | $ | 57,719 | $ | 49,395 | ||||
| Interest expense | 14,306 | 3,820 | ||||||
| Net interest income | 43,413 | 45,575 | ||||||
| Provision for credit losses | 6,150 | 1,850 | ||||||
| Net interest income after provision for credit losses | 37,263 | 43,725 | ||||||
| Noninterest income | 11,784 | 12,621 | ||||||
| Noninterest expense | 37,242 | 35,597 | ||||||
| Income before income taxes | 11,805 | 20,749 | ||||||
| Income tax expense | 2,181 | 3,952 | ||||||
| Net income | $ | 9,624 | $ | 16,797 | ||||
| Key Performance Ratios | ||||||||
| Return on average assets | 0.71 | % | 1.19 | % | ||||
| Return on average equity | 8.59 | % | 15.87 | % | ||||
| Net interest margin (1) | 3.41 | % | 3.44 | % | ||||
| Efficiency ratio (1) | 67.69 | % | 61.75 | % | ||||
| Dividend payout | 39.05 | % | 20.85 | % | ||||
| Equity to assets | 7.97 | % | 7.91 | % | ||||
| Per Common Share Data | ||||||||
| Net income, basic | $ | 1.54 | $ | 2.69 | ||||
| Net income, diluted | 1.53 | 2.68 | ||||||
| Cash dividends | 0.60 | 0.56 | ||||||
| Book value at period end | 18.06 | 16.79 | ||||||
| Financial Condition | ||||||||
| Assets | $ | 1,419,295 | $ | 1,369,383 | ||||
| Loans, net | 957,456 | 913,077 | ||||||
| Securities | 303,179 | 317,973 | ||||||
| Deposits | 1,233,726 | 1,241,332 | ||||||
| Shareholders’ equity | 116,271 | 108,360 | ||||||
| Average shares outstanding, diluted | 6,279 | 6,259 | ||||||
| Capital Ratios (2) | ||||||||
| Leverage | 9.31 | % | 9.36 | % | ||||
| Risk-based capital ratios: | ||||||||
| Common equity Tier 1 capital | 12.82 | % | 13.82 | % | ||||
| Tier 1 capital | 12.82 | % | 13.82 | % | ||||
| Total capital | 14.05 | % | 14.60 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | This performance ratio is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational performance. Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such. In addition, these non-GAAP financial measures may be calculated differently and may not be comparable to similar measures provided by other companies. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” included in Item 7 of this Form 10-K. |
| Column 1 | Column 2 |
|---|---|
| (2) | All capital ratios reported are for the Bank. |
For a more detailed discussion of the Company's annual performance, see "Net Interest Income,” “Provision for Credit Losses,” "Noninterest Income," "Noninterest Expense" and "Income Taxes" below.
27
Table of Contents
Non-GAAP Financial Measures
This report refers to the efficiency ratio, which is computed by dividing noninterest expense, excluding OREO expense, amortization of intangibles, and merger expenses, by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding (gains)/losses on disposal of premises and equipment, and securities gains. This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. Such information is not prepared in accordance with GAAP and should not be construed as such. Management believes, however, such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. The Company, in referring to its net income, is referring to income under GAAP. The components of the efficiency ratio calculation are summarized in the following table (dollars in thousands).
| Efficiency Ratio | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Noninterest expense | $ | 37,242 | $ | 35,597 | ||||
| Subtract: other real estate (gain) loss and expense, net | 199 | 106 | ||||||
| Subtract: amortization of intangibles | (18 | ) | (19 | ) | ||||
| Subtract: merger related expenses | — | (69 | ) | |||||
| $ | 37,423 | $ | 35,615 | |||||
| Tax-equivalent net interest income | $ | 43,738 | $ | 45,906 | ||||
| Noninterest income | 11,784 | 12,621 | ||||||
| (Gain) loss on disposal of premises and equipment | (47 | ) | 29 | |||||
| Gain on sale of other investment | (186 | ) | (2,885 | ) | ||||
| Securities losses (gains), net | — | 2,004 | ||||||
| $ | 55,289 | $ | 57,675 | |||||
| Efficiency ratio | 67.69 | % | 61.75 | % |
This report also refers to net interest margin, which is calculated by dividing tax equivalent net interest income by total average earning assets. Because a portion of interest income earned by the Company is nontaxable, the tax equivalent net interest income is considered in the calculation of this ratio. Tax equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit for both 2023 and 2022 is 21%. The reconciliation of tax equivalent net interest income, which is not a measurement under GAAP, to net interest income, is reflected in the table below (in thousands).
| Reconciliation of Net Interest Income to Tax-Equivalent Net Interest Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| GAAP measures: | ||||||||
| Interest income - loans | $ | 49,293 | $ | 41,720 | ||||
| Interest income - investments and other | 8,426 | 7,675 | ||||||
| Interest expense - deposits | (13,660 | ) | (3,273 | ) | ||||
| Interest expense – subordinated debt | (277 | ) | (277 | ) | ||||
| Interest expense – junior subordinated debt | (271 | ) | (270 | ) | ||||
| Interest expense - other borrowings | (98 | ) | — | |||||
| Total net interest income | $ | 43,413 | $ | 45,575 | ||||
| Non-GAAP measures: | ||||||||
| Tax benefit realized on non-taxable interest income - loans | $ | — | $ | 5 | ||||
| Tax benefit realized on non-taxable interest income - municipal securities | 325 | 326 | ||||||
| Total tax benefit realized on non-taxable interest income | $ | 325 | $ | 331 | ||||
| Total tax-equivalent net interest income | $ | 43,738 | $ | 45,906 |
28
Table of Contents
Critical Accounting Policies
General
The Company’s consolidated financial statements and related notes are prepared in accordance with GAAP. The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset, or relieving a liability. The Bank uses historical losses as one factor in determining the inherent loss that may be present in the loan portfolio. Actual losses could differ significantly from the historical factors used. In addition, GAAP itself may change from one previously acceptable method to another. Although the economics of transactions would be the same, the timing of events that would impact transactions could change.
Presented below is a discussion of those accounting policies that management believes are the most important (Critical Accounting Policies) to the portrayal and understanding of the Company’s financial condition and results of operations. The Critical Accounting Policies require management’s most difficult, subjective, and complex judgments about matters that are inherently uncertain. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.
Allowance for Credit Losses on Loans
The allowance for credit losses on loans (ACLL) is established as losses are estimated to have occurred through a provision for credit losses charged to earnings. Loan losses are charged against the allowance when management determines that the loan balance is uncollectible. Subsequent recoveries, if any, are credited to the allowance. For further information about the Company’s loans and the ACLL, see Notes 1, 3, and 4 to the Consolidated Financial Statements included in this Form 10-K.
The ACLL is evaluated on a quarterly basis by management and is based on a discounted cash flow model to estimate its current expected credit losses. For the purposes of calculating its quantitative reserves, the Company has segmented its loan portfolio based on loans which share similar risk characteristics. Within the quantitative portion of the calculation, the Company utilizes at least one or a combination of loss drivers, which may include unemployment rates, home price indices, and/or gross domestic product (“GDP”), to adjust its loss rates over a reasonable and supportable forecast period of one year. A straight-line reversion technique is used for the following eight quarters, at which time the Company reverts to historical averages. To further adjust the allowance for credit losses for expected losses not already included within the quantitative component of the calculation, the Company may consider qualitative factors, including but not limited to: variability in the economic forecast, changes in volume and severity of adversity classified loans, changes in concentrations of credit, changes in the nature and volume of the loan segments, factors related to credit administration, and other idiosyncratic risks not embedded in the data used in the model.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company performs regular credit reviews of the loan portfolio to review credit quality and adherence to underwriting standards. The credit reviews consist of reviews by its internal credit administration department and reviews performed by an independent third party. Upon origination, each loan is assigned a risk rating ranging from one to nine, with loans closer to one having less risk. This risk rating scale is the Company's primary credit quality indicator. The Company has various committees that review and ensure that the allowance for credit losses methodology is in accordance with GAAP and loss factors used appropriately reflect the risk characteristics of the loan portfolio.
The allowance for loan credit losses represents an amount which, in management’s judgement, is adequate to absorb the lifetime expected losses that may be sustained on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience. The allowance for loan credit losses is measured and recorded upon the initial recognition of a financial asset. The allowance for loan credit losses is reduced by charge-offs, net of recoveries of previous losses, and is increased or decreased by a provision for (or recovery of) credit losses, which is recorded in the Consolidated Statement of Income. The evaluation also considers the following risk characteristics of each loan portfolio class:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | 1-4 family residential mortgage loans carry risks associated with the continued creditworthiness of the borrower and changes in the value of the collateral. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Real estate construction and land development loans carry risks that the project may not be finished according to schedule, the project may not be finished according to budget, and the value of the collateral may, at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be a loan customer, may be unable to finish the construction project as planned because of financial pressure or other factors unrelated to the project. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Other real estate loans carry risks associated with the successful operation of a business or a real estate project, in addition to other risks associated with the ownership of real estate, because repayment of these loans may be dependent upon the profitability and cash flows of the business or project. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Commercial and industrial loans carry risks associated with the successful operation of a business because repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much reliability. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Consumer and other loans carry risk associated with the continued creditworthiness of the borrower and the value of the collateral, if any. Consumer loans are typically either unsecured or secured by rapidly depreciating assets such as automobiles. These loans are also likely to be immediately and adversely affected by job loss, divorce, illness, personal bankruptcy, or other changes in circumstances. Other loans included in this category include loans to states and political subdivisions. |
29
Table of Contents
The ACLL consists of loans individually evaluated and loans collectively evaluated. Loans that do not share risk characteristics are evaluated on an individual basis. The Company designates individually evaluated loans on nonaccrual status as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk and loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses. Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required. For further information regarding the ACLL, see Notes 1 and 4 to the Consolidated Financial Statements included in this Form 10-K.
Allowance for Credit Losses – Held-to-Maturity Securities
The Company estimates expected credit losses on held-to-maturity securities on an individual basis based on a Probability of Default/Loss Given Default (“PD/LGD”) methodology primarily using security-level credit ratings. The primary indicators of credit quality for the Company’s held-to-maturity portfolio are security type and credit ratings, which are influenced by a number of factors including obligor cash flow, geography, seniority, among other factors. The Company’s held-to-maturity securities with credit risk are municipal bonds and corporate debt securities. All other held-to-maturity securities are covered by the explicit or implied guarantee of the United States government or one if its agencies.
Changes in the allowance for credit loss are recorded as provision for (or recovery of) credit losses in the Consolidated Statements of Income. The Company recorded an allowance for credit losses on held-to-maturity securities of $132 thousand upon adoption of ASC 326.
Allowance for Credit Losses – Available-for-Sale Securities
Management evaluates all available-for-sale securities in an unrealized loss position on a quarterly basis, and 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, 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 specific 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 deficiency 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 a provision for (or recovery of) credit losses in the Consolidated Statements of Income. 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.
Allowance for Credit Losses – 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 losses 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 all 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 (or recovery of) credit losses in the Consolidated Statement of Income. The allowances for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit losses model using the same methodology as the loan portfolio, 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 sheet.
Loans Acquired through Third Party Lending Programs
The loan portfolio includes commercial and industrial loans that were originated by a third-party and were acquired at premiums. Premiums on performing loans are amortized into interest income and fees on loans over the life of the loans using the effective interest method. Premiums on non-performing loans are not amortized into interest income and fees on loans after loans are placed on non-accrual status and are included in the calculation of specific reserve component of the allowance for credit losses on loans for individually analyzed loans.
30
Table of Contents
Loans Acquired in a Business Combination
Acquired loans are recorded at their fair value at acquisition date without carryover of the acquiree’s previously established ACLL, as credit discounts are included in the determination of fair value. The fair value of the loans is determined using market participant assumptions in estimating the amount and timing of both principal and interest cash flows expected to be collected on the loans and then applying a market-based discount rate to those cash flows. During evaluation upon acquisition, acquired loans are also classified as either PCD or Non-PCD. Acquired loans are subject to the Company’s ACLL policy upon acquisition.
For Non-PCD loans, the difference between the fair value and unpaid principal balance of the loan at acquisition date (premium or discount) is amortized or accreted into interest income over the life of the loans in accordance with ASC 310-20, Receivables – Nonrefundable Fees and Other Costs. If the acquired performing loan has revolving privileges, it is accounted for using the straight-line method; otherwise, the effective interest method is used.
PCD loans are loans that have experienced more-than-insignificant credit deterioration since origination. PCD loans are recorded at the amount paid. An ACLL is determined using the same methodology as other loans held for investment (LHFI). The sum of the loan’s purchase price and ACLL becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan under ASC 310-20, Receivables – Nonrefundable Fees and Other Costs. If the loan has revolving privileges, the discount/premium is amortized/accreted using the straight-line method; otherwise, the effective interest method is used. Subsequent changes to the ACLL are recorded through provision expense.
Goodwill
The Company reviews the carrying value of goodwill at least annually or more frequently if certain impairment indicators exist. In testing goodwill for impairment, the Company first considers qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, the Company concludes that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then no further testing would be required and the goodwill of the reporting unit would not be impaired. If the Company elects to bypass the qualitative assessment or if we conclude that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then the fair value of the reporting unit will be compared with its carrying value to determine whether an impairment exists. The Company evaluated goodwill as of June 30, 2023 and determined there was no impairment.
Lending Policies
General
In an effort to manage risk, the Bank’s loan policy gives loan amount approval limits to individual loan officers based on their position within the Bank and level of experience. The Management Loan Committee can approve new loans up to the Bank's legal lending limit. The Board Loan Committee reviews all loans greater than $1.0 million. The Board Loan Committee currently consists of five directors, four of which are non-management directors. The Board Loan Committee approves the Bank’s Loan Policy and reviews risk management reports, including watch list reports, concentrations of credit, policy exceptions, and risk grade migration. The Board Loan Committee meets at least two times per quarter and the Chairman of the Committee then reports to the Board of Directors.
Residential loan originations are primarily generated by mortgage loan officer solicitations and referrals by employees, real estate professionals, and customers. Commercial real estate loan originations and commercial and industrial loan originations are primarily obtained through direct solicitation and additional business from existing customers. All completed loan applications are reviewed by the Bank’s loan officers. As part of the application process, information is obtained concerning the income, financial condition, employment, and credit history of the applicant. The Bank also participates in commercial real estate loans and commercial and industrial loans originated by other financial institutions that are typically outside its market area. In addition, the Bank has purchased consumer loans originated by other financial institutions that are typically outside its market area. Loan quality is analyzed based on the Bank’s experience and credit underwriting guidelines depending on the type of loan involved. Except for loan participations with other financial institutions, real estate collateral is valued by independent appraisers who have been pre-approved by the Board Loan Committee.
As part of the ongoing monitoring of the credit quality of the Company’s loan portfolio, certain appraisals are analyzed by management or by an outsourced appraisal review specialist throughout the year in order to ensure standards of quality are met. The Company also obtains an independent review of loans within the portfolio on an annual basis to analyze loan risk ratings and validate specific reserves on loans individually evaluated.
In the normal course of business, the Bank makes various commitments and incurs certain contingent liabilities which are disclosed but not reflected in its financial statements, including commitments to extend credit. At December 31, 2023, commitments to extend credit, stand-by letters of credit, and rate lock commitments totaled $207.0 million.
Construction and Land Development Lending
The Bank makes local construction loans, including residential and land acquisition and development loans. These loans are secured by the property under construction and the underlying land for which the loan was obtained. The majority of these loans mature in one year. Construction lending entails significant additional risks, compared with residential mortgage lending. Construction and land development loans sometimes involve larger loan balances concentrated with single borrowers or groups of related borrowers. Another risk involved in construction and land development lending is the fact that loan funds are advanced upon the security of the land or property under construction, which value is estimated based on the completion of construction. Thus, there is risk associated with failure to complete construction and potential cost overruns. To mitigate the risks associated with this type of lending, the Bank generally limits loan amounts relative to the appraised value and/or cost of the collateral, analyzes the cost of the project and the creditworthiness of its borrowers, and monitors construction progress. The Bank typically obtains a first lien on the property as security for its construction loans, typically requires personal guarantees from the borrower’s principal owners, and typically monitors the progress of the construction project during the draw period.
31
Table of Contents
1-4 Family Residential Real Estate Lending
1-4 family residential lending activity may be generated by Bank loan officer solicitations and referrals by real estate professionals and existing or new bank customers. Loan applications are taken by a Bank loan officer. As part of the application process, information is gathered concerning income, employment, and credit history of the applicant. Residential mortgage loans generally are made on the basis of the borrower’s ability to make payments from employment and other income and are secured by real estate whose value tends to be readily ascertainable. In addition to the Bank’s underwriting standards, loan quality may be analyzed based on guidelines issued by a secondary market investor. The valuation of residential collateral is generally provided by independent fee appraisers who have been approved by the Board Loan Committee. In addition to originating mortgage loans with the intent to sell to correspondent lenders or broker to wholesale lenders, the Bank also originates and retains certain mortgage loans in its loan portfolio.
Commercial Real Estate Lending
Commercial real estate loans are secured by various types of commercial real estate typically in the Bank’s market area, including multi-family residential buildings, office and retail buildings, hotels, industrial buildings, and religious facilities. Commercial real estate loan originations are primarily obtained through direct solicitation of customers and potential customers. The valuation of commercial real estate collateral is provided by independent appraisers who have been approved by the Board Loan Committee. Commercial real estate lending entails significant additional risk, compared with residential mortgage lending. Commercial real estate loans typically involve larger loan balances concentrated with single borrowers or groups of related borrowers. Additionally, the payment experience on loans secured by income producing properties is typically dependent on the successful operation of a business or a real estate project and thus may be subject, to a greater extent, to adverse conditions in the real estate market or in the economy in general. The Bank’s commercial real estate loan underwriting criteria require an examination of debt service coverage ratios, the borrower’s creditworthiness, prior credit history, and reputation. The Bank typically requires personal guarantees of the borrowers’ principal owners and considers the valuation of the real estate collateral.
Commercial and Industrial Lending
Commercial and industrial loans generally have a higher degree of risk than loans secured by real estate, but typically have higher yields. Commercial and industrial loans typically are made on the basis of the borrower’s ability to make repayment from cash flow from its business. The loans may be unsecured or secured by business assets, such as accounts receivable, equipment, and inventory. As a result, the availability of funds for the repayment of commercial business loans is substantially dependent on the success of the business itself. Furthermore, any collateral for commercial business loans may depreciate over time and generally cannot be appraised with as much reliability as real estate.
Also included in this category are loans originated under the SBA's PPP and loans purchased through a third-party lending programs. PPP loans are fully guaranteed by the SBA, and in some cases, borrowers may be eligible to obtain forgiveness of the loans, in which case loans would be repaid by the SBA. Loans purchased through third-party lending programs included in this category carry risks associated with the borrower, changes in the economic environment, the potential for accelerated amortization of purchase premiums, and the vendor itself. The Company manages these risks through policies that require minimum credit scores and other underwriting requirements, robust analysis of actual performance versus expected performance, as well as ensuring compliance with the Company's vendor management program.
Consumer Lending
Loans to individual borrowers may be secured or unsecured, and include unsecured consumer loans and lines of credit, automobile loans, deposit account loans, and installment and demand loans. These consumer loans may entail greater risk than residential mortgage loans, particularly in the case of consumer loans which are unsecured or secured by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance as a result of the greater likelihood of damage, loss, or depreciation. Consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, or personal bankruptcy. Furthermore, the application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.
The underwriting standards employed by the Bank for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of ability to meet existing obligations and payments on a proposed loan. The stability of the applicant’s monthly income may be determined by verification of gross monthly income from primary employment, and additionally from any verifiable secondary income.
32
Table of Contents
Results of Operations
General
Net interest income represents the primary source of earnings for the Company. Net interest income equals the amount by which interest income on interest-earning assets, predominantly loans and securities, exceeds interest expense on interest-bearing liabilities, including deposits, other borrowings, subordinated debt, and junior subordinated debt. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, are the components that impact the level of net interest income. The net interest margin is calculated by dividing tax-equivalent net interest income by average earning assets. The provision for credit losses, noninterest income, noninterest expense and income tax expense are the other components that determine net income. Noninterest income and expense primarily consists of income from service charges on deposit accounts, ATM and check card income, wealth management income, income from other customer services, income from bank owned life insurance, and general and administrative expenses.
Net Interest Income
Net interest income decreased $2.2 million, or 5%, to $43.4 million for 2023 compared to the prior year. Total interest expense increased by $10.5 million and was partially offset by total interest income, which increased by $8.3 million. The net interest margin decreased by 3-basis points to 3.41% and average earnings assets decreased by $51.6 million, or 4%.
The increase in total interest income was primarily attributable to a $7.6 million, or 18%, increase in interest income and fees on loans. The increase in interest income on loans was attributable to a 48-basis point increase in the yield on loans and a 7% increase in average loan balances compared to the prior year.
The increase in total interest expense was attributable to a $10.4 million increase in interest expense on deposits. The higher interest expense on deposits resulted from a 126-basis point increase in the cost of interest-bearing deposits, which was partially offset by the impact of a 3% decrease in average interest-bearing deposits. The increase in the cost of deposits was impacted by a change in the composition of the deposit portfolio as lower cost deposit balances decreased, while higher cost deposit balances increased.
The net interest margin was 3.41% for the year ended December 31, 2023 compared to the 3.44% for the prior year as the increase in the cost of funds exceeded the increase in yield on earning assets during 2023. Although the interest rate environment continued to be challenging during the year, the net interest margin was stable over the last three quarters of 2023 as the rising cost of funds was offset by an increase in earning asset yields.
33
Table of Contents
The following table provides information on average interest-earning assets and interest-bearing liabilities for the years ended December 31, 2023 and 2022 as well as amounts and rates of tax equivalent interest earned and interest paid (dollars in thousands). The volume and rate analysis table analyzes the changes in net interest income for the periods broken down by their rate and volume components (in thousands).
| Average Balances, Income and Expense, Yields and Rates (Taxable Equivalent Basis) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||||||||||||||
| 2023 | 2022 | |||||||||||||||||||||||
| Average Balance | Interest Income/Expense | Yield/Rate | Average Balance | Interest Income/Expense | Yield/Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Interest-bearing deposits in other banks | $ | 36,050 | $ | 1,809 | 5.02 | % | $ | 107,530 | $ | 1,223 | 1.14 | % | ||||||||||||
| Securities: | ||||||||||||||||||||||||
| Taxable | 252,470 | 5,286 | 2.09 | % | 284,380 | 5,131 | 1.80 | % | ||||||||||||||||
| Tax-exempt (1) | 53,524 | 1,545 | 2.89 | % | 65,836 | 1,555 | 2.36 | % | ||||||||||||||||
| Restricted | 1,923 | 111 | 5.79 | % | 1,887 | 92 | 4.87 | % | ||||||||||||||||
| Total securities | 307,917 | 6,942 | 2.25 | % | 352,103 | 6,778 | 1.93 | % | ||||||||||||||||
| Loans: (2) | ||||||||||||||||||||||||
| Taxable | 937,013 | 49,293 | 5.26 | % | 872,440 | 41,700 | 4.78 | % | ||||||||||||||||
| Tax-exempt (1) | — | — | 0.00 | % | 548 | 25 | 4.49 | % | ||||||||||||||||
| Total loans | 937,013 | 49,293 | 5.26 | % | 872,988 | 41,725 | 4.78 | % | ||||||||||||||||
| Federal funds sold | — | — | 0.00 | % | 1 | — | 2.25 | % | ||||||||||||||||
| Total earning assets | 1,280,980 | 58,044 | 4.53 | % | 1,332,622 | 49,726 | 3.73 | % | ||||||||||||||||
| Less: allowance for credit losses on loans | (8,994 | ) | (6,013 | ) | ||||||||||||||||||||
| Total nonearning assets | 91,353 | 82,101 | ||||||||||||||||||||||
| Total assets | $ | 1,363,339 | $ | 1,408,710 | ||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||
| Checking | $ | 269,551 | $ | 4,538 | 1.68 | % | $ | 295,530 | $ | 1,394 | 0.47 | % | ||||||||||||
| Money market accounts | 219,655 | 4,882 | 2.22 | % | 218,783 | 930 | 0.43 | % | ||||||||||||||||
| Savings accounts | 173,075 | 211 | 0.12 | % | 205,532 | 173 | 0.08 | % | ||||||||||||||||
| Certificates of deposit: | ||||||||||||||||||||||||
| Less than $100 | 84,387 | 1,641 | 1.94 | % | 74,616 | 345 | 0.46 | % | ||||||||||||||||
| Greater than $100 | 82,184 | 2,275 | 2.77 | % | 62,036 | 428 | 0.69 | % | ||||||||||||||||
| Brokered deposits | 3,061 | 113 | 3.70 | % | 556 | 3 | 0.57 | % | ||||||||||||||||
| Total interest-bearing deposits | 831,913 | 13,660 | 1.64 | % | 857,053 | 3,273 | 0.38 | % | ||||||||||||||||
| Federal funds purchased | 15 | 1 | 5.90 | % | 1 | — | 2.27 | % | ||||||||||||||||
| Subordinated debt | 4,997 | 277 | 5.54 | % | 5,379 | 277 | 5.15 | % | ||||||||||||||||
| Junior subordinated debt | 9,279 | 271 | 2.92 | % | 9,279 | 270 | 2.91 | % | ||||||||||||||||
| Other borrowings | 1,973 | 97 | 4.90 | % | — | — | 0.00 | % | ||||||||||||||||
| Total interest-bearing liabilities | 848,177 | 14,306 | 1.69 | % | 871,712 | 3,820 | 0.44 | % | ||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||
| Demand deposits | 397,932 | 426,823 | ||||||||||||||||||||||
| Other liabilities | 5,147 | 4,306 | ||||||||||||||||||||||
| Total liabilities | 1,251,256 | 1,302,841 | ||||||||||||||||||||||
| Shareholders’ equity | 112,083 | 105,869 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,363,339 | $ | 1,408,710 | ||||||||||||||||||||
| Net interest income | $ | 43,738 | $ | 45,906 | ||||||||||||||||||||
| Interest rate spread | 2.84 | % | 3.29 | % | ||||||||||||||||||||
| Cost of funds | 1.15 | % | 0.29 | % | ||||||||||||||||||||
| Interest expense as a percent of average earning assets | 1.12 | % | 0.29 | % | ||||||||||||||||||||
| Net interest margin | 3.41 | % | 3.44 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Income and yields are reported on a taxable-equivalent basis assuming a federal tax rate of 21%. The tax-equivalent adjustment was $325 thousand for 2023, and $331 thousand for 2022 |
| Column 1 | Column 2 |
|---|---|
| (2) | Loans placed on a non-accrual status are reflected in the balances. |
34
Table of Contents
| Volume and Rate | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||
| 2023 | ||||||||||||
| Volume Effect | Rate Effect | Change in Income/Expense | ||||||||||
| Interest-bearing deposits in other banks | $ | (142 | ) | $ | 729 | $ | 587 | |||||
| Loans, taxable | 3,221 | 4,371 | 7,592 | |||||||||
| Loans, tax-exempt | (25 | ) | — | (25 | ) | |||||||
| Securities, taxable | 58 | 97 | 155 | |||||||||
| Securities, tax-exempt | (15 | ) | 4 | (11 | ) | |||||||
| Securities, restricted | 2 | 18 | 20 | |||||||||
| Federal funds sold | — | — | — | |||||||||
| Total earning assets | $ | 3,099 | $ | 5,219 | $ | 8,318 | ||||||
| Checking | $ | (111 | ) | $ | 3,255 | $ | 3,144 | |||||
| Money market accounts | 4 | 3,948 | 3,952 | |||||||||
| Savings accounts | (17 | ) | 55 | 38 | ||||||||
| Certificates of deposits: | ||||||||||||
| Less than $100 | 50 | 1,245 | 1,295 | |||||||||
| Greater than $100 | 180 | 1,668 | 1,848 | |||||||||
| Brokered deposits | 49 | 61 | 110 | |||||||||
| Federal funds purchased | 1 | — | 1 | |||||||||
| Subordinated debt | — | — | — | |||||||||
| Junior subordinated debt | — | 1 | 1 | |||||||||
| Other borrowings | — | — | 97 | |||||||||
| Total interest-bearing liabilities | $ | 156 | $ | 10,233 | $ | 10,486 | ||||||
| Change in net interest income | $ | 2,943 | $ | (5,014 | ) | $ | (2,168 | ) |
Provision for Credit Losses
Provision for credit losses totaled $6.2 million in 2023, compared to a provision for credit losses of $1.9 million for the prior year. The provision was comprised of a $6.0 million provision for credit losses on loans, a $260 thousand provision for credit losses on unfunded commitments, and a $26 thousand recovery of credit losses on held-to-maturity securities.
For the year ended December 31, 2023, the provision for credit losses on loans of $6.0 million, the adjustment for the adoption of ASU 2016-13 of $2.1 million, and net charge offs of $3.6 million resulted in a $4.5 million increase in the allowance for credit losses on loans. The $3.6 million of net charge-offs included $1.7 million of loans purchased through a third-party lending program and $830 thousand of related unamortized purchase premiums on the loans.
The general reserve component of the ACLL increased $2.7 million and the specific reserve component of the ACLL increased $1.8 million. The increase in the general reserve was attributable to loan growth, higher calculated loss rates, and from the recognition of higher inherent risk in the loan portfolio through adjustments to qualitative risk factors. The specific reserve increased by $1.8 million from fourteen new individually evaluated loan relationships and from two loans to one customer, which were individually analyzed for specific reserves in prior periods. All new individually evaluated loan relationships were loans purchased through a third-party lending program.
For the year ended December 31, 2022, provision for loan losses of $1.9 million and net charge offs of $114 thousand resulted in a $1.7 million increase in the allowance for loan losses. The general reserve component of the allowance for loan losses increased $903 thousand and the specific reserve component of the allowance for loan losses increased $833 thousand. The increase in the general reserve was attributable to loan growth and reserves on purchased loans, which were partially offset by improvements to the asset quality and economic conditions qualitative factors. The increase in the specific reserve was attributable to two new impaired loans.
Noninterest Income
Noninterest income totaled $11.8 million for the year, which was a decrease of $866 thousand, or 7%, compared to $12.6 million for the prior year. The decrease was primarily a result of a gain on sale of other investment of $2.9 million in the prior year, which was partially offset by $2.0 million of net losses on sale of securities available for sale in the prior year. The gain on sale of other investment resulted from a gain on sale of an interest in a broker-dealer of investment securities by First Bank Financial Services, Inc. Noninterest income categories with moderate increases over the prior year included service charges on deposits, which increased $103 thousand, or 4%, ATM and check card fees, which increased $149 thousand, or 5%, and wealth management fees, which increased $112 thousand, or 4%. Categories that decreased over the prior year included brokered mortgage fees, which decreased $126 thousand, or 51%, and other operating income, which decreased $417 thousand. Brokered mortgage fees decreased from less demand for mortgage loans from customers as home purchases and refinance opportunities were likely impacted by the higher interest rate environment. Other operating income decreased primarily from a recovery on a purchased loan in the prior year, which was partially offset by an increase in referral fee income.
Noninterest Expense
Noninterest expense increased $1.6 million, or 5%, for the year ended December 31, 2023, compared to the prior year. Categories with the largest increases over the prior year included salaries and employee benefits which increased $330 thousand, or 2%, legal and professional fees increased by $233 thousand, or 17%, ATM and check card expense increased by $208 thousand, or 15%, FDIC assessment increased by $170 thousand, or 37%, and other operating expenses increased by $444 thousand, or 11%. Other operating expense increased from higher recruiting expense, directors fees, cardcash expense, education and training, loan collection expense, and courier and armored services.
Income Taxes
Income tax expense decreased $1.8 million during the year ended December 31, 2023 compared to the prior year. The Company’s income tax expense differed from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the year ended December 31, 2023 and 2022. The difference was a result of net permanent tax deductions, primarily comprised of tax-exempt interest income and income from bank owned life insurance. A more detailed discussion of the Company’s tax calculation is contained in Note 11 to the Consolidated Financial Statements included in this Form 10-K.
35
Table of Contents
Financial Condition
General
Total assets increased $49.9 million during the year and totaled $1.4 billion at December 31, 2023. The increase was primarily attributable to a $44.4 million increase in loans, net of allowance and a $23.8 million increase in interest-bearing deposits in banks, which was partially offset by a $10.1 million decrease in securities available for sale, and a $4.9 million decrease in securities held to maturity.
Total liabilities increased $42.0 million during the year and totaled $1.3 billion at December 31, 2023. Total deposits decreased $7.6 million and was offset by other borrowings, which increased $50.0 million. Total deposits decreased as noninterest-bearing demand deposits decreased by $48.1 million and savings and interest-bearing deposits decreased by $15.0 million, while time deposits increased $55.5 million.
Total shareholders' equity increased $7.9 million to $116.3 million at December 31, 2023, compared to $108.4 million at December 31, 2022. The increase was primarily attributable to a $3.8 million decrease in accumulated other comprehensive loss and a $3.9 million increase in retained earnings.
Loans
The Bank is an active lender with a loan portfolio that includes commercial and residential real estate loans, commercial loans, consumer loans, construction and land development loans, and home equity loans. The Bank’s lending activity is concentrated on individuals, and small and medium-sized businesses primarily in its market areas. As a provider of community-oriented financial services, the Bank does not attempt to further geographically diversify its loan portfolio by undertaking significant lending activity outside its market areas.
The Bank actively participated as a lender in the U.S. Small Business Administration’s (SBA) Paycheck Protection Program (PPP) to support local small businesses and non-profit organizations by providing forgivable loans. Loan fees received from the SBA are accreted by the Bank into income evenly over the life of the loans, net of loan origination costs, through interest and fees on loans. PPP loans totaled $128 thousand and $350 thousand at December 31, 2023 and 2022, respectively; with $128 thousand scheduled to mature in the first and second quarters of 2026. The Company believes these loans will ultimately be forgiven and repaid by the SBA in accordance with the terms of the program. It is the Company’s understanding that loans funded through the PPP program are fully guaranteed by the U.S. government. Should those circumstances change, the Company could be required to establish additional ACLL through additional provision for credit losses charged to earnings.
The loan portfolio includes loans that were acquired through business combinations. Loans acquired through business combinations included unamortized discounts, net of unamortized premiums totaling $1.9 million and $2.5 million, as of December 31, 2023 and 2022, respectively, which are amortized over the life of the loans.
The loan portfolio also includes loans that were acquired through business combinations and loans that were purchased through a third-party loan originator. Loans acquired through business combinations included unamortized discounts, net of unamortized premiums totaling $1.9 million and $2.5 million, as of December 31, 2023 and 2022, respectively.
Loans purchased from a third-party that originated and serviced loans to health care professionals totaled $24.6 million as of December 31, 2023, which included unamortized premiums totaling $7.9 million, compared to loans totaling $22.3 million as of December 31, 2022, which included unamortized premiums totaling $7.4 million.
Loans increased $48.9 million to $969.4 million at December 31, 2023, compared to $920.5 million at December 31, 2022. Other real estate loans increased by $28.8 million, residential real estate loans increased by $12.9 million, consumer and other loans increased by $4.5 million, commercial, and industrial loans increased by $1.8 million, and construction and land development loans increased by $840 thousand.
36
Table of Contents
The following table sets forth the maturities of the loan portfolio at December 31, 2023 (in thousands):
| Maturity/Repricing Schedule of Loans Held for Investment | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | |||||||||||||||||||||||
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | ||||||||||||||||||
| Variable Rate: | |||||||||||||||||||||||
| Within 1 year | $ | 8,264 | $ | 8,324 | $ | 6,103 | $ | 14,835 | $ | 364 | $ | 37,890 | |||||||||||
| 1 to 5 years | 9,488 | 8,136 | 11,205 | 1,911 | — | 30,740 | |||||||||||||||||
| 5 to 15 years | 13,988 | 135,710 | 153,437 | 6,637 | 3,236 | 313,008 | |||||||||||||||||
| After 15 years | 2,390 | 49,305 | 82,432 | — | — | 134,127 | |||||||||||||||||
| Fixed Rate: | |||||||||||||||||||||||
| Within 1 year | 5,051 | 3,274 | 5,131 | 4,689 | 235 | 18,380 | |||||||||||||||||
| 1 to 5 years | 1,805 | 20,593 | 95,231 | 46,230 | 7,733 | 171,592 | |||||||||||||||||
| 5 to 15 years | 7,095 | 83,106 | 91,907 | 36,648 | 468 | 219,224 | |||||||||||||||||
| After 15 years | 4,599 | 35,921 | 1,825 | 2,124 | — | 44,469 | |||||||||||||||||
| $ | 52,680 | $ | 344,369 | $ | 447,271 | $ | 113,074 | $ | 12,036 | $ | 969,430 |
Asset Quality
Management classifies non-performing assets as non-accrual loans and OREO. OREO represents real property taken by the Bank when its customers do not meet the contractual obligation of their loans, either through foreclosure or through a deed in lieu thereof from the borrower and properties originally acquired for branch operations or expansion but no longer intended to be used for that purpose. OREO is recorded at the lower of cost or fair value, less estimated selling costs, and is marketed by the Bank through brokerage channels. The Bank had $0 and $184 thousand in assets classified as OREO at December 31, 2023 and 2022, respectively.
Non-performing assets totaled $6.8 million and $2.9 million at December 31, 2023 and 2022, representing approximately 0.48% and 0.21% of total assets, respectively. Non-performing assets consisted of $6.8 million of non-accrual loans at December 31, 2023. Non-performing assets consisted of $184 thousand of OREO and $2.7 million of non-accrual loans and at December 31, 2022.
At December 31, 2023, 92.1% of non-performing assets were commercial and industrial loans, 7.3% were residential real estate loans, 0.6% construction loans. Non-performing assets could increase due to the deterioration of other loans identified by management as potential problem loans. Other potential problem loans are defined as performing loans that possess certain risks, including the borrower’s ability to pay and the collateral value securing the loan, that management has identified that may result in the loans not being repaid in accordance with their terms. Other potential problem loans totaled $287 thousand and $2.3 million at December 31, 2023 and December 31, 2022, respectively. The amount of other potential problem loans in future periods may be dependent on economic conditions and other factors influencing a customers’ ability to meet their debt requirements.
There were $524 thousand loans greater than 90 days past due and still accruing at December 31, 2023. There were no loans greater than 90 days past due and still accruing at December 31, 2022.
During the fourth quarter of 2020 and the first half of 2021, the Bank modified terms of certain loans for customers that continued to be negatively impacted by the pandemic by lowering borrower’s loan payments with interest only payments for periods ranging between 6 and 24 months. Modified loans totaled $9.1 million at December 31, 2022, which were all in the Bank’s commercial real estate loan portfolio. All of these loans resumed regular payments during 2023.
The ACLL represents management’s analysis of the existing loan portfolio and related credit risks. The provision for credit losses is based upon management’s current estimate of the amount required to maintain an adequate ACLL reflective of the risks in the loan portfolio. The allowance for credit losses on loans totaled $12.0 million at December 31, 2023 and $7.4 million at December 31, 2022, representing 1.24% and 0.81% of total loans, respectively. The Company determined that the historical loss analysis and the qualitative adjustment factors that established the general reserve component of the ACLL were appropriate at December 31, 2023. The allowance for credit losses on loans as a percentage of total loans increased to 1.24% at December 31, 2023 compared to 0.81% at December 31, 2022 as a result of a $2.9 million increase in the general reserve and a $1.8 million increase in the specific reserve component of the ACLL.
For further discussion regarding the ACLL, see “Provision for Credit Losses” above.
A recovery of credit losses of $593 thousand was recorded in the other real estate class during the year ended December 31, 2023. The recovery of credit losses resulted primarily from a decrease in the general reserve. This recovery was offset by provision for credit losses totaling $6.5 million in the construction and land development, 1-4 family residential, commercial and industrial, and consumer loan classes. For more detailed information regarding the provision for credit losses on loans, see Note 4 to the Consolidated Financial Statements included in this Form 10-K.
Loans individually evaluated for impairment totaled $6.8 million and $2.7 million at December 31, 2023 and 2022, respectively. The related allowance for credit losses required for these loans totaled $2.7 million and $888 thousand at December 31, 2023 and December 31, 2022, respectively.
37
Table of Contents
Management believes, based upon its review and analysis, that the Bank has sufficient reserves to cover losses inherent within the loan portfolio. For each period presented, the provision for credit losses on loans charged to expense was based on factors that include net charge-offs, asset quality, economic conditions, and loan growth. Changing economic conditions caused by inflation, recession, unemployment, or other factors beyond the Company’s control have a direct correlation with asset quality, net charge-offs, and ultimately the required provision for credit losses. There can be no assurance, however, that an additional provision for credit losses will not be required in the future, including as a result of changes in the qualitative factors underlying management’s estimates and judgments, changes in accounting standards, adverse developments in the economy, on a national basis or in the Company’s market area, loan growth, or changes in the circumstances of particular borrowers. For further discussion regarding the ACLL, see “Critical Accounting Policies” above. The following table shows a detail of loans charged-off, recovered, and the changes in the ACLL (dollars in thousands).
| Allowance for credit losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |||||||||||||||||||
| For the year ended December 31, 2022: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 345 | $ | 1,077 | $ | 3,230 | $ | 718 | $ | 340 | $ | 5,710 | ||||||||||||
| Charge-offs | — | (6 | ) | — | (32 | ) | (491 | ) | (529 | ) | ||||||||||||||
| Recoveries | 10 | 19 | 15 | 145 | 226 | 415 | ||||||||||||||||||
| Provision for (recovery of) credit losses | 191 | 18 | 364 | 1,043 | 234 | 1,850 | ||||||||||||||||||
| Balance at end of year | $ | 546 | $ | 1,108 | $ | 3,609 | $ | 1,874 | $ | 309 | $ | 7,446 | ||||||||||||
| Average loans | $ | 49,671 | $ | 308,276 | $ | 399,395 | $ | 107,561 | $ | 8,085 | $ | 872,988 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | -0.02 | % | 0.00 | % | 0.00 | % | -0.11 | % | 3.28 | % | 0.01 | % | ||||||||||||
| For the year ended December 31, 2023: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 546 | $ | 1,108 | $ | 3,609 | $ | 1,874 | $ | 309 | $ | 7,446 | ||||||||||||
| Adjustment to allowance for adoption of ASU 2016-13 | (313 | ) | 1,409 | 1,702 | (387 | ) | (225 | ) | 2,186 | |||||||||||||||
| Charge-offs | — | (59 | ) | (34 | ) | (3,452 | ) | (448 | ) | (3,993 | ) | |||||||||||||
| Recoveries | — | 47 | 14 | 145 | 212 | 418 | ||||||||||||||||||
| Provision for (recovery of) credit losses | 79 | 654 | (593 | ) | 5,526 | 251 | 5,917 | |||||||||||||||||
| Balance at end of year | $ | 312 | $ | 3,159 | $ | 4,698 | $ | 3,706 | $ | 99 | $ | 11,974 | ||||||||||||
| Average loans | $ | 49,950 | $ | 337,278 | $ | 427,094 | $ | 112,822 | $ | 9,868 | $ | 937,012 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | 0.00 | % | 0.00 | % | 0.00 | % | 2.93 | % | 2.39 | % | 0.38 | % |
The following table shows the balance of the Bank’s ACLL allocated to each major category of loans and the ratio of related outstanding loan balances to total loans (dollars in thousands).
| Allocation of Allowance for Credit Losses | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2023 | 2022 | |||||||
| Allocation of Allowance for Credit Losses: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | $ | 312 | $ | 546 | ||||
| Secured by 1-4 family | 3,159 | 1,108 | ||||||
| Other real estate loans | 4,698 | 3,609 | ||||||
| Commercial and industrial | 3,706 | 1,874 | ||||||
| Consumer and other loans | 99 | 309 | ||||||
| Total allowance for credit losses | $ | 11,974 | $ | 7,446 | ||||
| Ratios of loans to total period-end loans: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | 5.4 | % | 5.6 | % | ||||
| Secured by 1-4 family | 35.5 | % | 36.0 | % | ||||
| Other real estate loans | 46.1 | % | 45.5 | % | ||||
| Commercial and industrial | 11.7 | % | 12.1 | % | ||||
| Consumer and other loans | 1.2 | % | 0.8 | % | ||||
| 100.0 | % | 100.0 | % |
38
Table of Contents
The following table provides information on the Bank’s non-performing assets at the dates indicated (dollars in thousands).
| Non-performing Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2023 | 2022 | |||||||
| Non-accrual loans | $ | 6,763 | $ | 2,673 | ||||
| Other real estate owned | — | 184 | ||||||
| Total non-performing assets | $ | 6,763 | $ | 2,857 | ||||
| Loans past due 90 days accruing interest | 524 | — | ||||||
| Total non-performing assets and past due loans | $ | 7,287 | $ | 2,857 | ||||
| Troubled debt restructurings | $ | — | $ | 101 | ||||
| Non-performing assets to period end loans | 0.75 | % | 0.31 | % |
The following table summarizes the Company's credit ratios on a consolidated basis as of December 31, 2023 and 2022.
| Consolidated Credit Ratios | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | ||||||||
| 2023 | 2022 | |||||||
| Total Loans | $ | 969,430 | $ | 920,523 | ||||
| Nonaccrual loans | $ | 6,763 | $ | 2,673 | ||||
| Allowance for credit losses (ACL) | $ | 11,974 | $ | 7,446 | ||||
| Nonaccrual loans to total loans | 0.70 | % | 0.29 | % | ||||
| ACL to total loans | 1.24 | % | 0.81 | % | ||||
| ACL to nonaccrual loans | 177.05 | % | 278.56 | % |
The Company purchased commercial and industrial loans between October 2021 and October 2023 from a third-party finance company that originated and serviced loans to health care professionals. The finance company operated a program that historically provided credit support to the Company through, among other things, the repurchase of their loans and unamortized loan premiums when loans did not pay according to the loan agreements. The Company performed an evaluation of the purchased loans, which resulted in a loss classification for $1.7 million of the loans and $830 thousand of their unamortized premiums. The classifications resulted in charge offs of the loans and unamortized premiums totaling $2.5 million to the allowance for credit losses on loans during the fourth quarter of 2023. On December 31, 2023, loans purchased from the finance company totaled $24.5 million, which was comprised of $16.6 million of loan balances and unamortized premiums totaling $7.9 million. The Company determined that $2.4 million of the loans were non-accrual and thus were individually evaluated. Specific reserves on the individually evaluated loans were included in the Company’s allowance for credit losses on loans. The remaining $22.1 million of loans were considered performing and were included in the calculation of the general reserve component of the allowance for credit losses. Premiums are amortized over the life of the loans using the effective interest method. On December 31, 2023, there was a total of 172 loans purchased from the finance company included in the Company’s loan portfolio with a weighted average maturity of 7.5 years.
Securities
Securities totaled $303.2 million at December 31, 2023, a decrease of $14.8 million, or 4.7%, from $318.0 million at the end of 2022. Investment securities are comprised of U.S. agency and mortgage-backed securities, obligations of state and political subdivisions, corporate debt securities, and restricted securities. As of December 31, 2023, neither the Company nor the Bank held any derivative financial instruments in their respective investment security portfolios. Gross unrealized gains in the available for sale portfolio totaled $61 thousand and $99 thousand at December 31, 2023 and 2022, respectively. Gross unrealized losses in the available for sale portfolio totaled $20.7 million and $24.0 million at December 31, 2023 and 2022, respectively. Gross unrealized gains in the held to maturity portfolio totaled $107 thousand and $0 at December 31, 2023 and 2022, respectively. Gross unrealized losses in the held to maturity portfolio totaled $10.8 million and $11.4 thousand at December 31, 2023 and 2022, respectively. The change in the unrealized gains and losses of investment securities from December 31, 2022 to December 31, 2023 was related to changes in market interest rates and was not related to credit concerns of the issuers.
The Company evaluated securities available for sale in an unrealized loss position for credit related impairment and determined that no allowance for credit losses was necessary at December 31, 2023 and 2022. At December 31, 2023, the allowance for credit losses on held to maturity securities was $107 thousand. There was no allowance for credit losses on held to maturity securities at December 31, 2022.
On September 1, 2022, the Bank transferred 24 securities designated as available for sale with a combined book value of $82.2 million, market value of $74.4 million, and unrealized loss of $7.8 million, to securities designated held to maturity. The unrealized loss is being amortized monthly over the life of the securities with an increase to the carrying value of securities and a decrease to the related accumulated other comprehensive loss, which is included in the shareholders’ equity section of the Company’s balance sheet. The amortization of the unrealized loss on the transferred securities totaled $593 thousand, or $468 thousand net of tax, for the year ended December 31, 2022. The securities selected for transfer had larger potential decreases in their fair market values in higher interest rate environments than most of the other securities in the available for sale portfolio and included U.S. Treasury, agency, municipal and commercial mortgage-backed securities. The securities were transferred to mitigate the potential unfavorable impact that higher market interest rates may have on the carrying value of the securities and on the related accumulated other comprehensive loss. Securities designated as held to maturity are carried on the balance sheet at amortized cost, while securities designated as available for sale are carried at fair market value.
39
Table of Contents
The following table shows the maturities of debt and restricted securities at amortized cost and market value at December 31, 2023 and approximate weighted average yields of such securities (dollars in thousands). Yields on state and political subdivision securities are shown on a tax equivalent basis, assuming a 21% federal income tax rate. The Company attempts to maintain diversity in its portfolio and maintain credit quality and re-pricing terms that are consistent with its asset/liability management and investment practices and policies. For further information on securities, see Note 2 to the Consolidated Financial Statements included in this Form 10-K.
| Securities Portfolio Maturity Distribution/Yield Analysis | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2023 | ||||||||||||||||||||
| Less than One Year | One to Five Years | Five to Ten Years | Greater than Ten Years and Equity Securities | Total | ||||||||||||||||
| U.S. Treasury securities | ||||||||||||||||||||
| Amortized cost | $ | 29,703 | $ | 21,858 | $ | — | $ | — | $ | 51,561 | ||||||||||
| Market value | $ | 29,489 | $ | 20,657 | $ | — | $ | — | $ | 50,146 | ||||||||||
| Weighted average yield | 3.46 | 2.22 | % | — | % | — | % | 2.94 | % | |||||||||||
| U.S. agency and mortgage-backed securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | 17,511 | $ | 29,535 | $ | 144,508 | $ | 191,554 | ||||||||||
| Market value | $ | — | $ | 16,299 | $ | 27,552 | $ | 126,574 | $ | 170,425 | ||||||||||
| Weighted average yield | — | % | 2.33 | % | 3.05 | % | 2.39 | % | 2.49 | % | ||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||||||
| Amortized cost | $ | 1,747 | $ | 6,420 | $ | 24,379 | $ | 43,148 | $ | 75,694 | ||||||||||
| Market value | $ | 1,739 | $ | 6,308 | $ | 21,933 | $ | 37,440 | $ | 67,420 | ||||||||||
| Weighted average yield | 3.57 | % | 3.27 | % | 2.25 | % | 2.53 | % | 2.53 | % | ||||||||||
| Corporate debt securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | 3,000 | $ | — | $ | 3,000 | ||||||||||
| Market value | $ | — | $ | — | $ | 2,480 | $ | — | $ | 2,480 | ||||||||||
| Weighted average yield | — | % | — | % | 4.50 | — | % | 4.50 | % | |||||||||||
| Restricted securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | — | $ | 2,078 | $ | 2,078 | ||||||||||
| Market value | $ | — | $ | — | $ | — | $ | 2,078 | $ | 2,078 | ||||||||||
| Weighted average yield | — | % | — | % | — | % | 5.36 | % | 5.36 | % | ||||||||||
| Total portfolio | ||||||||||||||||||||
| Amortized cost | $ | 31,450 | $ | 45,789 | $ | 56,914 | $ | 189,734 | $ | 323,887 | ||||||||||
| Market value | $ | 31,228 | $ | 43,264 | $ | 51,965 | $ | 166,092 | $ | 292,549 | ||||||||||
| Weighted average yield (1) | 3.47 | % | 2.41 | % | 2.79 | % | 2.46 | % | 2.61 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Yields on tax-exempt securities have been calculated on a tax-equivalent basis using the federal corporate income tax rate of 21 percent. The weighted average yield is calculated based on the relative amortized costs of the securities. |
The above table was prepared using the contractual maturities for all securities with the exception of mortgage-backed securities (MBS) and collateralized mortgage obligations (CMO). Both MBS and CMO securities were recorded using the yield book prepayment model that incorporates four causes of prepayments including home sales, refinancing, defaults, and curtailments/full payoffs.
As of December 31, 2023, the Company did not own securities of any issuer for which the aggregate book value of the securities of such issuer exceeded ten percent of shareholders’ equity.
40
Table of Contents
Deposits
At December 31, 2023, deposits totaled $1.2 billion, decreasing slightly by $7.6 million, from $1.2 billion at December 31, 2022. There was a change in the deposit mix when comparing the periods. At December 31, 2023, noninterest-bearing demand deposits, savings and interest-bearing demand deposits, and time deposits composed 31%, 54%, and 15% of total deposits, respectively, compared to 34%, 55%, and 11% at December 31, 2022.
The following tables include a summary of average deposits and average rates paid (dollars in thousands).
| Average Deposits and Rates Paid | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| 2023 | 2022 | |||||||||||||||
| Amount | Rate | Amount | Rate | |||||||||||||
| Noninterest-bearing deposits | $ | 397,932 | — | % | $ | 426,823 | — | % | ||||||||
| Interest-bearing deposits: | ||||||||||||||||
| Interest checking | $ | 269,551 | 1.68 | % | $ | 295,530 | 0.47 | % | ||||||||
| Money market | 219,655 | 2.22 | % | 218,783 | 0.43 | % | ||||||||||
| Savings | 173,075 | 0.12 | % | 205,532 | 0.08 | % | ||||||||||
| Time deposits: | ||||||||||||||||
| Less than $100 | 84,387 | 1.94 | % | 74,616 | 0.46 | % | ||||||||||
| Greater than $100 | 82,184 | 2.77 | % | 62,036 | 0.69 | % | ||||||||||
| Brokered deposits | 3,061 | 3.70 | % | 556 | 0.57 | % | ||||||||||
| Total interest-bearing deposits | $ | 831,913 | 1.64 | % | $ | 857,053 | 0.38 | % | ||||||||
| Total deposits | $ | 1,229,845 | $ | 1,283,876 |
The table above includes brokered deposits greater than $100 thousand.
As of December 31, 2023 the estimated amount of total uninsured deposits was $368.2 million. Maturities of the estimated amount of uninsured time deposits at December 31, 2023 are presented in the table below. The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank’s regulatory reporting requirements.
| Maturities of Uninsured Time Deposits | |||
|---|---|---|---|
| December 31, 2023 | |||
| 3 months or less | $ | 5,157 | |
| 3-6 months | 5,555 | ||
| 6-12 months | 4,967 | ||
| Over 12 months | 7,802 | ||
| $ | 23,481 |
Liquidity
Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, unpledged securities held-to-maturity, at par, eligible to be pledged to the Federal Reserve Bank through its Bank Term Funding Program, and available lines of credit totaled $512.7 million on December 31, 2023, and $417.2 million on December 31, 2022. Available lines of credit from other institutions included in the total amount above was $351.4 million on December 31, 2023, and $287.3 million on December 31, 2022. The available lines of credit were comprised of secured and unsecured lines of credit and the Bank had no borrowings on the lines as of December 31, 2023 and December 31, 2022.
The Bank maintains liquidity to fund loan growth and meet the potential demand from its deposit customers, including potential volatile deposits. The estimated amount of uninsured customer deposits totaled $368.2 million on December 31, 2023, and $261.7 million on December 31, 2022. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $286.2 million on December 31, 2023, and $185.3 million on December 31, 2022.
Subordinated Debt
See Note 9 to the Consolidated Financial Statements included in this Form 10-K, for discussion of subordinated debt.
Junior Subordinated Debt
See Note 10 to the Consolidated Financial Statements included in this Form 10-K, for discussion of junior subordinated debt.
41
Table of Contents
Off-Balance Sheet Arrangements
The Company, through the Bank, is a party to credit related financial instruments with risk not reflected in the consolidated financial statements in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance sheet instruments.
At December 31, 2023 and 2022, the following financial instruments were outstanding whose contract amounts represent credit risk (in thousands):
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Commitments to extend credit and unfunded commitments under lines of credit | $ | 194,242 | $ | 158,297 | |||
| Stand-by letters of credit | 11,615 | 17,950 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines, and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are collateralized as deemed necessary and may or may not be drawn upon to the total extent to which the Bank is committed.
Commercial and standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.
At December 31, 2023, the Bank had $1.2 million in locked-rate commitments to originate mortgage loans. Risks arise from the possible inability of counterparties to meet the terms of their contracts. The Bank does not expect any counterparty to fail to meet its obligations.
On April 21, 2020, the Company entered into interest rate swap agreements related to its outstanding junior subordinated debt. The Company uses derivatives to manage exposure to interest rate risk through the use of interest rate swaps. Interest rate swaps involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date with no exchange of underlying principal amounts.
The interest rate swaps qualified and are designated as cash flow hedges. The Company’s cash flow hedges effectively modify the Company’s exposure to interest rate risk by converting variable rates of interest on $9.0 million of the Company’s junior subordinated debt to fixed rates of interest for periods that end between June 2034 and October 2036. The cash flow hedges’ total notional amount is $9.0 million. At December 31, 2023, the cash flow hedges had a fair value of $2.5 million, which is recorded in other assets. The net gain/loss on the cash flow hedges is recognized as a component of other comprehensive income and reclassified into earnings in the same period(s) during which the hedged transactions affect earnings. The Company’s derivative financial instruments are described more fully in Note 24 to the Consolidated Financial Statements included in this Form 10-K.
Capital Resources
The adequacy of the Company’s capital is reviewed by management on an ongoing basis with reference to the size, composition, and quality of the Company’s asset and liability levels and consistent with regulatory requirements and industry standards. Management seeks to maintain a capital structure that will assure an adequate level of capital to support anticipated asset growth and absorb potential losses. The Company meets eligibility criteria of a small bank holding company in accordance with the Federal Reserve Board’s Small Bank Holding Company Policy Statement issued in February 2015 and is not obligated to report consolidated regulatory capital.
Effective January 1, 2015, the Bank became subject to capital rules adopted by federal bank regulators implementing the Basel III regulatory capital reforms adopted by the Basel Committee on Banking Supervision (the Basel Committee), and certain changes required by the Dodd-Frank Act.
The minimum capital level requirements applicable to the Bank under the final rules are as follows: a new common equity Tier 1 capital ratio of 4.5%; a Tier 1 capital ratio of 6%; a total capital ratio of 8%; and a Tier 1 leverage ratio of 4% for all institutions. The final rules also established a “capital conservation buffer” above the new regulatory minimum capital requirements. The capital conservation buffer was phased-in over four years and, as fully implemented effective January 1, 2019, requires a buffer of 2.5% of risk-weighted assets. This results in the following minimum capital ratios beginning in 2019: a common equity Tier 1 capital ratio of 7.0%, a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. Under the final rules, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions. Management believes, as of December 31, 2023 and December 31, 2022, that the Bank met all capital adequacy requirements to which it is subject, including the capital conservation buffer.
42
Table of Contents
The following table summarizes the Bank’s regulatory capital and related ratios at December 31, 2023, and 2022 (dollars in thousands).
| Analysis of Capital | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2023 | 2022 | |||||||
| Common equity Tier 1 capital | $ | 129,840 | $ | 132,103 | ||||
| Tier 1 capital | 129,840 | 132,103 | ||||||
| Tier 2 capital | 12,493 | 7,446 | ||||||
| Total risk-based capital | 142,333 | 139,549 | ||||||
| Risk-weighted assets | 1,012,843 | 955,779 | ||||||
| Capital ratios: | ||||||||
| Common equity Tier 1 capital ratio | 12.82 | % | 13.82 | % | ||||
| Tier 1 capital ratio | 12.82 | % | 13.82 | % | ||||
| Total capital ratio | 14.05 | % | 14.60 | % | ||||
| Leverage ratio (Tier 1 capital to average assets) | 9.31 | % | 9.36 | % | ||||
| Capital conservation buffer ratio(1) | 6.05 | % | 6.60 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio for Common equity Tier 1, Tier 1, and Total risk based capital. The lowest of the three measures represents the Bank’s capital conservation buffer ratio. |
The prompt corrective action framework is designed to place restrictions on insured depository institutions if their capital levels begin to show signs of weakness. Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions are required to meet the following capital level requirements in order to qualify as “well capitalized:” a common equity Tier 1 capital ratio of 6.5%; a Tier 1 capital ratio of 8%; a total capital ratio of 10%; and a Tier 1 leverage ratio of 5%. The Bank met the requirements to qualify as "well capitalized" as of December 31, 2023 and 2022.
On September 17, 2019 the FDIC finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (CBLR) framework), as required by the Economic Growth Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.
In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio greater than 9%, less than $10 billion in total consolidated assets, and limited amounts of off-balance sheet exposures and trading assets and liabilities. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the "well-capitalized" ratio requirements under the prompt corrective action regulations and would not be required to report or calculate risk-based capital. Although the Bank did not opt into the CBLR framework at December 31, 2023, it may opt into the CBLR framework in a future quarterly period.
During the fourth quarter of 2022, the Board of Directors of the Company authorized a stock repurchase plan pursuant to which the Company could repurchase up to $5.0 million of its outstanding common stock through December 31, 2023. During the year ended December 31, 2023 the Company repurchased 37,532 shares of its common stock at an average price of $15.14 per share. The Company did not repurchase any shares during the year ended December 31, 2022.
The Company issued $5.0 million of subordinated debt in June 2020. The purpose of the issuance was primarily to further strengthen holding company liquidity and to remain a source of strength for the Bank in the event of a severe economic downturn. The Company used the proceeds of the issuance for general corporate purposes. The subordinated debt issued consisted of a 5.50% fixed-to-floating rate subordinated note due 2030 issued to an institutional investor and was structured to qualify as Tier 2 capital under bank regulatory guidelines.
First Bank remained well-capitalized at December 31, 2023.
Recent Accounting Pronouncements
See Note 1 to the Consolidated Financial Statements included in this Form 10-K, for discussion of recent accounting pronouncements.
43
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001437749-23-008571.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation
The following discussion and analysis of the financial condition and results of operations of the Company for the years ended December 31, 2022 and 2021 should be read in conjunction with the consolidated financial statements and related notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Executive Overview
The Company
First National Corporation (the Company) is the bank holding company of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank (the Bank). The Bank owns: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank Financial Services, Inc. |
| • | Shen-Valley Land Holdings, LLC | |
|---|---|---|
| • | Bank of Fincastle Services, Inc. | |
| • | ESF, LLC |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust II (Trust II) |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust III (Trust III and, together with Trust II, the Trusts) |
First Bank Financial Services, Inc. owns an interest in an entity that provides title insurance services. Bank of Fincastle Services, Inc. is no longer an active operating entity. Shen-Valley Land Holdings, LLC and ESF, LLC were formed to hold other real estate owned and future office sites. The Trusts were formed for the purpose of issuing redeemable capital securities, commonly known as trust preferred securities and are not included in the Company’s consolidated financial statements in accordance with authoritative accounting guidance because management has determined that the Trusts qualify as variable interest entities.
Products, Services, Customers and Locations
The Bank offers loan, deposit, and wealth management products and services. Loan products and services include consumer loans, residential mortgages, home equity loans, and commercial loans. Deposit products and services include checking accounts, treasury management solutions, savings accounts, money market accounts, certificates of deposit, and individual retirement accounts. Wealth management services include estate planning, investment management of assets, trustee under an agreement, trustee under a will, individual retirement accounts, and estate settlement. Customers include small and medium-sized businesses, individuals, estates, local governmental entities, and non-profit organizations. The Bank’s office locations are well-positioned in attractive markets along the Interstate 81, Interstate 66, and Interstate 64 corridors in the Shenandoah Valley, Roanoke Valley, central regions of Virginia, and the Richmond market areas. Within these market areas, there are diverse types of industry including regional medical, professional services, manufacturing, retail, warehousing, Federal government, hospitality, and higher education. The Bank’s products and services are delivered through 20 bank branch offices, mobile banking platform, website, www.fbvirginia.com, a loan production office, and two customer service centers in retirement communities. The Bank’s services are also delivered through a network of ATMs located throughout its market area. For the location and general character of each of these offices, see Item 2 of this Form 10-K.
Revenue Sources and Expense Factors
The primary source of revenue is from net interest income earned by the Bank. Net interest income is the difference between interest income and interest expense and typically represents between 70% and 80% of the Company’s total revenue. Interest income is determined by the amount of interest-earning assets outstanding during the period and the interest rates earned on those assets. The Bank’s interest expense is a function of the amount of interest-bearing liabilities outstanding during the period and the interest rates paid. In addition to net interest income, noninterest income is the other source of revenue for the Company. Noninterest income is derived primarily from service charges on deposits, fee income from wealth management services, ATM and check card fees, and brokered mortgage fees.
Primary expense categories are salaries and employee benefits, which comprised 58% of noninterest expenses during 2022, followed by occupancy and equipment expense, which comprised 13% of noninterest expenses. The provision for loan losses is also a primary expense of the Bank. The provision is determined by factors that include net charge-offs, asset quality, economic conditions, and loan growth. Changing economic conditions caused by inflation, recession, unemployment, or other factors beyond the Company’s control have a direct correlation with asset quality, net charge-offs, and ultimately the required provision for loan losses.
Overview of Financial Performance and Condition
Net income increased by $6.4 million to $16.8 million, or $2.68 per diluted share, for the year ended December 31, 2022, compared to $10.4 million, or $1.86 per diluted share, for the same period in 2021. Return on average assets was 1.19% and return on average equity was 15.87% for the year ended December 31, 2022, compared to 0.88% and 10.30%, respectively, for the year ended December 31, 2021.
The $6.4 million increase in net income for the year ended December 31, 2022 resulted primarily from a $10.7 million, or 31%, increase in net interest income, and a $2.5 million, or 24%, increase in noninterest income, compared to the same period of 2021. These favorable variances were partially offset by a $2.5 million increase in provision for loan losses, a $2.9 million, or 9%, increase in noninterest expense and a $1.4 million increase in income tax expense.
26
Table of Contents
Net interest income increased $10.7 million, or 31%, for the year ended December 31, 2022, compared to the same period of 2021 from a $12.3 million increase in total interest income, which was partially offset by a $1.5 million increase in total interest expense. Net interest income increased from a 31-basis point expansion of the net interest margin to 3.44% and a $212.0 million, or 19%, increase in average earning assets. The merger of The Bank of Fincastle with and into First Bank on July 1, 2021 contributed to the increase in average earning assets.
Accretion of loan discounts, net of premium amortization on acquired loans, which was included in interest income, increased by $722 thousand to $1.1 million in 2022. While accretion on loan discounts increased, accretion of deferred PPP loan income, net of origination costs, which was also included in interest income, decreased by $1.6 million to $358 thousand in 2022.
The provision for loan losses increased $2.5 million, which resulted from a provision for loan losses of $1.9 million in 2022 compared to a $650 thousand recovery of loan losses in 2021. The allowance for loan losses totaled $7.4 million, or 0.81% of total loans, at December 31, 2022, compared to $5.7 million, or 0.69% of total loans, at December 31, 2021. The specific reserve increased $833 thousand, and the general reserve increased $903 thousand compared to the prior year. Net charge-offs totaled $114 thousand in 2022 and $1.1 million in 2021.
Noninterest income increased $2.4 million, primarily from a gain of $2.9 million recognized from the sale of an interest in a company owned by First Bank Financial Services, Inc. Other notable increases include service charges on deposit accounts, ATM and check card fees, wealth management fees, and other operating income totaling $616 thousand, $370 thousand, $296 thousand, and $549 thousand, respectively. The increases in these noninterest income categories were partially offset by a $2.0 million net loss on the sale of securities available for sale.
Noninterest expense increased $2.9 million, or 9%, and was impacted by the first full year of operations after the merger of The Bank of Fincastle with and into First Bank on July 1, 2021, as well as the addition of employees, a loan production office, and customer accounts that resulted from the acquisition of the SmartBank banking office on September 30, 2021. Several noninterest expense categories increased compared to the prior year, including salaries and employee benefits, occupancy, equipment, bank franchise tax and other operating expenses. The increases were partially offset by decreases in data processing and legal and professional fees.
The following is selected financial data for the Company for the years ended December 31, 2022 and 2021. This information has been derived from audited financial information included in Item 8 of this Form 10-K (in thousands, except ratios and per share amounts).
| As of and for the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| Results of Operations | ||||||||
| Interest and dividend income | $ | 49,395 | $ | 37,144 | ||||
| Interest expense | 3,820 | 2,304 | ||||||
| Net interest income | 45,575 | 34,840 | ||||||
| Provision for (recovery of) loan losses | 1,850 | (650 | ) | |||||
| Net interest income after provision for loan losses | 43,725 | 35,490 | ||||||
| Noninterest income | 12,621 | 10,172 | ||||||
| Noninterest expense | 35,597 | 32,717 | ||||||
| Income before income taxes | 20,749 | 12,945 | ||||||
| Income tax expense | 3,952 | 2,586 | ||||||
| Net income | $ | 16,797 | $ | 10,359 | ||||
| Key Performance Ratios | ||||||||
| Return on average assets | 1.19 | % | 0.88 | % | ||||
| Return on average equity | 15.87 | % | 10.30 | % | ||||
| Net interest margin (1) | 3.44 | % | 3.13 | % | ||||
| Efficiency ratio (1) | 61.75 | % | 64.44 | % | ||||
| Dividend payout | 20.85 | % | 25.69 | % | ||||
| Equity to assets | 7.91 | % | 8.42 | % | ||||
| Per Common Share Data | ||||||||
| Net income, basic | $ | 2.69 | $ | 1.87 | ||||
| Net income, diluted | 2.68 | 1.86 | ||||||
| Cash dividends | 0.56 | 0.48 | ||||||
| Book value at period end | 16.79 | 18.28 | ||||||
| Financial Condition | ||||||||
| Assets | $ | 1,369,383 | $ | 1,389,437 | ||||
| Loans, net | 913,077 | 819,408 | ||||||
| Securities | 317,973 | 324,749 | ||||||
| Deposits | 1,241,332 | 1,248,752 | ||||||
| Shareholders’ equity | 108,360 | 117,039 | ||||||
| Average shares outstanding, diluted | 6,259 | 5,559 | ||||||
| Capital Ratios (2) | ||||||||
| Leverage | 9.36 | % | 8.82 | % | ||||
| Risk-based capital ratios: | ||||||||
| Common equity Tier 1 capital | 13.82 | % | 14.09 | % | ||||
| Tier 1 capital | 13.82 | % | 14.09 | % | ||||
| Total capital | 14.60 | % | 14.76 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | This performance ratio is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational performance. Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such. In addition, these non-GAAP financial measures may be calculated differently and may not be comparable to similar measures provided by other companies. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” included in Item 7 of this Form 10-K. |
| Column 1 | Column 2 |
|---|---|
| (2) | All capital ratios reported are for the Bank. |
For a more detailed discussion of the Company's annual performance, see "Net Interest Income,” “Provision for Loan Losses,” "Noninterest Income," "Noninterest Expense" and "Income Taxes" below.
27
Table of Contents
Acquisition of The Bank of Fincastle
On July 1, 2021, the Company completed the acquisition of The Bank of Fincastle for an aggregate purchase price of $33.8 million of cash and stock. The Company paid cash consideration of $6.8 million and issued 1,348,065 shares of its common stock to the shareholders of Fincastle. Upon completion of the transaction, Fincastle was merged with and into First Bank. At the time of closing of the acquisition, The Bank of Fincastle had six bank branch offices operating in the Roanoke Valley region of Virginia and reported total assets of $267.9 million, total loans of $194.5 million and total deposits of $236.3 million. For the year ended December 31, 2021, the Company recorded merger related expenses of $3.4 million in connection with the acquisition of Fincastle. The Company incurred an additional $69 thousand of merger related expenses in the first and second quarters of 2022. After the merger, the former Fincastle branches continued to operate as The Bank of Fincastle, a division of First Bank, until the systems were converted on October 16, 2021 when the branch offices began operating under the First Bank name. Purchased performing loans were recorded at fair value, including a credit discount which is being accreted as an adjustment to yield over the estimated lives of the loans.
Acquisition of SmartBank Loan Portfolio
On September 30, 2021, the Bank acquired $82.0 million of loans and certain fixed assets from SmartBank related to its Richmond area branch, located in Glen Allen, Virginia. First Bank paid cash consideration of $83.7 million for the loans and fixed assets. Additionally, an experienced team of bankers based out of the SmartBank location have transitioned to become employees of First Bank. First Bank did not assume any deposit liabilities from SmartBank in connection with the transaction, and SmartBank closed their branch operation on December 31, 2021. First Bank assumed the facility lease at the branch on December 31, 2021 and operates a loan production office in the location of the former SmartBank branch. The Company incurred expenses totaling $101 thousand related to the acquisition of loans and fixed assets of SmartBank in the fourth quarter of 2021 and did not incur any additional acquisition expenses in 2022. Purchased performing loans were recorded at fair value, including a credit discount which is being accreted as an adjustment to yield over the estimated lives of the loans.
Non-GAAP Financial Measures
This report refers to the efficiency ratio, which is computed by dividing noninterest expense, excluding OREO expense, amortization of intangibles, merger expenses, and gains/(losses) on disposal of premises and equipment, by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding securities gains. This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. Such information is not prepared in accordance with GAAP and should not be construed as such. Management believes, however, such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. The Company, in referring to its net income, is referring to income under GAAP. The components of the efficiency ratio calculation are summarized in the following table (dollars in thousands).
| Efficiency Ratio | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| Noninterest expense | $ | 35,597 | $ | 32,732 | ||||
| Subtract: other real estate owned income (expense), net | 106 | (26 | ) | |||||
| Subtract: amortization of intangibles | (19 | ) | (28 | ) | ||||
| Subtract: merger related expenses | (69 | ) | (3,514 | ) | ||||
| $ | 35,615 | $ | 29,164 | |||||
| Tax-equivalent net interest income | $ | 45,906 | $ | 35,120 | ||||
| Noninterest income | 12,621 | 10,172 | ||||||
| Loss (gain) on disposal of premises and equipment | 29 | (37 | ) | |||||
| Gain on sale of other investment | (2,885 | ) | — | |||||
| Securities losses (gains), net | 2,004 | — | ||||||
| $ | 57,675 | $ | 45,255 | |||||
| Efficiency ratio | 61.75 | % | 64.44 | % |
28
Table of Contents
This report also refers to net interest margin, which is calculated by dividing tax equivalent net interest income by total average earning assets. Because a portion of interest income earned by the Company is nontaxable, the tax equivalent net interest income is considered in the calculation of this ratio. Tax equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit for both 2022 and 2021 is 21%. The reconciliation of tax equivalent net interest income, which is not a measurement under GAAP, to net interest income, is reflected in the table below (in thousands).
| Reconciliation of Net Interest Income to Tax-Equivalent Net Interest Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| GAAP measures: | ||||||||
| Interest income - loans | $ | 41,720 | $ | 32,797 | ||||
| Interest income - investments and other | 7,675 | 4,347 | ||||||
| Interest expense - deposits | (3,273 | ) | (1,415 | ) | ||||
| Interest expense – subordinated debt | (277 | ) | (619 | ) | ||||
| Interest expense – junior subordinated debt | (270 | ) | (270 | ) | ||||
| Total net interest income | $ | 45,575 | $ | 34,840 | ||||
| Non-GAAP measures: | ||||||||
| Tax benefit realized on non-taxable interest income - loans | $ | 5 | $ | 32 | ||||
| Tax benefit realized on non-taxable interest income - municipal securities | 326 | 248 | ||||||
| Total tax benefit realized on non-taxable interest income | $ | 331 | $ | 280 | ||||
| Total tax-equivalent net interest income | $ | 45,906 | $ | 35,120 |
Critical Accounting Policies
General
The Company’s consolidated financial statements and related notes are prepared in accordance with GAAP. The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset, or relieving a liability. The Bank uses historical losses as one factor in determining the inherent loss that may be present in the loan portfolio. Actual losses could differ significantly from the historical factors used. In addition, GAAP itself may change from one previously acceptable method to another. Although the economics of transactions would be the same, the timing of events that would impact transactions could change.
Presented below is a discussion of those accounting policies that management believes are the most important (Critical Accounting Policies) to the portrayal and understanding of the Company’s financial condition and results of operations. The Critical Accounting Policies require management’s most difficult, subjective, and complex judgments about matters that are inherently uncertain. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.
Allowance for Loan Losses
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management determines that the loan balance is uncollectible. Subsequent recoveries, if any, are credited to the allowance. For further information about the Company’s loans and the allowance for loan losses, see Notes 1, 3, and 4 to the Consolidated Financial Statements included in this Form 10-K.
The allowance for loan losses is evaluated on a quarterly basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company performs regular credit reviews of the loan portfolio to review credit quality and adherence to underwriting standards. The credit reviews consist of reviews by its internal credit administration department and reviews performed by an independent third party. Upon origination, each loan is assigned a risk rating ranging from one to nine, with loans closer to one having less risk. This risk rating scale is the Company's primary credit quality indicator. The Company has various committees that review and ensure that the allowance for loans losses methodology is in accordance with GAAP and loss factors used appropriately reflect the risk characteristics of the loan portfolio.
29
Table of Contents
The allowance represents an amount that, in management’s judgment, will be adequate to absorb any losses on existing loans that may become uncollectible. Management’s judgment in determining the level of the allowance is based on evaluations of the collectability of loans while taking into consideration such factors as trends in delinquencies and charge-offs, changes in the nature and volume of the loan portfolio, current economic conditions that may affect a borrower’s ability to repay and the value of the collateral, overall portfolio quality, and review of specific potential losses. The evaluation also considers the following risk characteristics of each loan portfolio class:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | 1-4 family residential mortgage loans carry risks associated with the continued creditworthiness of the borrower and changes in the value of the collateral. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Real estate construction and land development loans carry risks that the project may not be finished according to schedule, the project may not be finished according to budget, and the value of the collateral may, at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be a loan customer, may be unable to finish the construction project as planned because of financial pressure or other factors unrelated to the project. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Other real estate loans carry risks associated with the successful operation of a business or a real estate project, in addition to other risks associated with the ownership of real estate, because repayment of these loans may be dependent upon the profitability and cash flows of the business or project. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Commercial and industrial loans carry risks associated with the successful operation of a business because repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much reliability. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Consumer and other loans carry risk associated with the continued creditworthiness of the borrower and the value of the collateral, if any. Consumer loans are typically either unsecured or secured by rapidly depreciating assets such as automobiles. These loans are also likely to be immediately and adversely affected by job loss, divorce, illness, personal bankruptcy, or other changes in circumstances. Other loans included in this category include loans to states and political subdivisions. |
The allowance for loan losses consists of specific and general components. The specific component relates to loans that are classified as impaired, and is established when the discounted cash flows, fair value of collateral less estimated costs to sell, or observable market price of the impaired loan is lower than the carrying value of that loan. For collateral dependent loans, an updated appraisal is ordered if a current one is not on file. Appraisals are typically performed by independent third-party appraisers with relevant industry experience. Adjustments to the appraised value may be made based on recent sales of like properties or general market conditions among other considerations.
The general component covers loans that are not considered impaired and is based on historical loss experience adjusted for qualitative factors. The historical loss experience is calculated by loan type and uses an average loss rate during the preceding twelve quarters. The qualitative factors are assigned by management based on delinquencies and asset quality, national and local economic trends, effects of the changes in the value of underlying collateral, trends in volume and nature of loans, effects of changes in the lending policy, the experience and depth of management, concentrations of credit, quality of the loan review system, and the effect of external factors such as competition and regulatory requirements. The factors assigned differ by loan type. The general allowance estimates losses whose impact on the portfolio has yet to be recognized by a specific allowance. Allowance factors and the overall size of the allowance may change from period to period based on management’s assessment of the above described factors and the relative weights given to each factor. For further information regarding the allowance for loan losses, see Notes 1 and 4 to the Consolidated Financial Statements included in this Form 10-K.
Loans Acquired in a Business Combination
Acquired loans are classified as either (i) purchased credit-impaired (PCI) loans or (ii) purchased performing loans and are recorded at fair value on the date of acquisition. PCI loans are those for which there is evidence of credit deterioration since origination and for which it is probable at the date of acquisition that the Corporation will not collect all contractually required principal and interest payments. When determining fair value, PCI loans may be evaluated individually or may be aggregated into pools of loans based on common risk characteristics as of the date of acquisition such as loan type, date of origination, and evidence of credit quality deterioration such as internal risk grades and past due and nonaccrual status. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the “nonaccretable difference.” Any excess of cash flows expected at acquisition over the estimated fair value is referred to as the “accretable yield” and is recognized as interest income over the remaining life of the loan when there is a reasonable expectation about the amount and timing of such cash flows. There were no acquired loans classified as PCI in the acquisition of Fincastle and the SmartBank loan portfolio acquisition during the third quarter of 2021.
Purchased performing loans are those for which there is no evidence of credit deterioration. When determining fair value for purchased performing loans acquired from the Bank of Fincastle and SmartBank during 2021, First Bank evaluated the loans individually and they were initially recorded at fair value on the date of the acquisitions. Overall, there were net discounts recorded for the acquired loans, which are being accreted into income over the life of the loans through interest and fees on loans. The Bank calculated a required allowance for loan loss for each purchased performing loan on a quarterly basis. Provision for loan losses were recorded for purchased performing loans for the amount of the required allowance for loan losses that exceeded the unaccreted discount.
Goodwill
The Company's goodwill was recognized in connection with business combinations that occurred in the third quarter of 2021. The Company reviews the carrying value of goodwill at least annually or more frequently if certain impairment indicators exist. In testing goodwill for impairment, the Company first considers qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, the Company concludes that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then no further testing would be required and the goodwill of the reporting unit would not be impaired. If the Company elects to bypass the qualitative assessment or if we conclude that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then the fair value of the reporting unit will be compared with its carrying value to determine whether an impairment exists. The Company evaluated goodwill as of June 30, 2022 and determined there was no impairment.
30
Table of Contents
Lending Policies
General
In an effort to manage risk, the Bank’s loan policy gives loan amount approval limits to individual loan officers based on their position within the Bank and level of experience. The Management Loan Committee can approve new loans up to the Bank's legal lending limit. The Board Loan Committee reviews all loans greater than $1.0 million. The Board Loan Committee currently consists of five directors, four of which are non-management directors. The Board Loan Committee approves the Bank’s Loan Policy and reviews risk management reports, including watch list reports, concentrations of credit, policy exceptions, and risk grade migration. The Board Loan Committee meets at least two times per quarter and the Chairman of the Committee then reports to the Board of Directors.
Residential loan originations are primarily generated by mortgage loan officer solicitations and referrals by employees, real estate professionals, and customers. Commercial real estate loan originations and commercial and industrial loan originations are primarily obtained through direct solicitation and additional business from existing customers. All completed loan applications are reviewed by the Bank’s loan officers. As part of the application process, information is obtained concerning the income, financial condition, employment, and credit history of the applicant. The Bank also participates in commercial real estate loans and commercial and industrial loans originated by other financial institutions that are typically outside its market area. In addition, the Bank has purchased consumer loans originated by other financial institutions that are typically outside its market area. Loan quality is analyzed based on the Bank’s experience and credit underwriting guidelines depending on the type of loan involved. Except for loan participations with other financial institutions, real estate collateral is valued by independent appraisers who have been pre-approved by the Board Loan Committee.
As part of the ongoing monitoring of the credit quality of the Company’s loan portfolio, certain appraisals are analyzed by management or by an outsourced appraisal review specialist throughout the year in order to ensure standards of quality are met. The Company also obtains an independent review of loans within the portfolio on an annual basis to analyze loan risk ratings and validate specific reserves on impaired loans.
In the normal course of business, the Bank makes various commitments and incurs certain contingent liabilities which are disclosed but not reflected in its financial statements, including commitments to extend credit. At December 31, 2022, commitments to extend credit, stand-by letters of credit, and rate lock commitments totaled $177.2 million.
Construction and Land Development Lending
The Bank makes local construction loans, including residential and land acquisition and development loans. These loans are secured by the property under construction and the underlying land for which the loan was obtained. The majority of these loans mature in one year. Construction lending entails significant additional risks, compared with residential mortgage lending. Construction and land development loans sometimes involve larger loan balances concentrated with single borrowers or groups of related borrowers. Another risk involved in construction and land development lending is the fact that loan funds are advanced upon the security of the land or property under construction, which value is estimated based on the completion of construction. Thus, there is risk associated with failure to complete construction and potential cost overruns. To mitigate the risks associated with this type of lending, the Bank generally limits loan amounts relative to the appraised value and/or cost of the collateral, analyzes the cost of the project and the creditworthiness of its borrowers, and monitors construction progress. The Bank typically obtains a first lien on the property as security for its construction loans, typically requires personal guarantees from the borrower’s principal owners, and typically monitors the progress of the construction project during the draw period.
31
Table of Contents
1-4 Family Residential Real Estate Lending
1-4 family residential lending activity may be generated by Bank loan officer solicitations and referrals by real estate professionals and existing or new bank customers. Loan applications are taken by a Bank loan officer. As part of the application process, information is gathered concerning income, employment, and credit history of the applicant. Residential mortgage loans generally are made on the basis of the borrower’s ability to make payments from employment and other income and are secured by real estate whose value tends to be readily ascertainable. In addition to the Bank’s underwriting standards, loan quality may be analyzed based on guidelines issued by a secondary market investor. The valuation of residential collateral is generally provided by independent fee appraisers who have been approved by the Board Loan Committee. In addition to originating mortgage loans with the intent to sell to correspondent lenders or broker to wholesale lenders, the Bank also originates and retains certain mortgage loans in its loan portfolio.
Commercial Real Estate Lending
Commercial real estate loans are secured by various types of commercial real estate typically in the Bank’s market area, including multi-family residential buildings, office and retail buildings, hotels, industrial buildings, and religious facilities. Commercial real estate loan originations are primarily obtained through direct solicitation of customers and potential customers. The valuation of commercial real estate collateral is provided by independent appraisers who have been approved by the Board Loan Committee. Commercial real estate lending entails significant additional risk, compared with residential mortgage lending. Commercial real estate loans typically involve larger loan balances concentrated with single borrowers or groups of related borrowers. Additionally, the payment experience on loans secured by income producing properties is typically dependent on the successful operation of a business or a real estate project and thus may be subject, to a greater extent, to adverse conditions in the real estate market or in the economy in general. The Bank’s commercial real estate loan underwriting criteria require an examination of debt service coverage ratios, the borrower’s creditworthiness, prior credit history, and reputation. The Bank typically requires personal guarantees of the borrowers’ principal owners and considers the valuation of the real estate collateral.
Commercial and Industrial Lending
Commercial and industrial loans generally have a higher degree of risk than loans secured by real estate, but typically have higher yields. Commercial and industrial loans typically are made on the basis of the borrower’s ability to make repayment from cash flow from its business. The loans may be unsecured or secured by business assets, such as accounts receivable, equipment, and inventory. As a result, the availability of funds for the repayment of commercial business loans is substantially dependent on the success of the business itself. Furthermore, any collateral for commercial business loans may depreciate over time and generally cannot be appraised with as much reliability as real estate.
Also included in this category are loans originated under the SBA's PPP. PPP loans are fully guaranteed by the SBA, and in some cases borrowers may be eligible to obtain forgiveness of the loans, in which case loans would be repaid by the SBA.
Consumer Lending
Loans to individual borrowers may be secured or unsecured, and include unsecured consumer loans and lines of credit, automobile loans, deposit account loans, and installment and demand loans. These consumer loans may entail greater risk than residential mortgage loans, particularly in the case of consumer loans which are unsecured or secured by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance as a result of the greater likelihood of damage, loss, or depreciation. Consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, or personal bankruptcy. Furthermore, the application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.
The underwriting standards employed by the Bank for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of ability to meet existing obligations and payments on a proposed loan. The stability of the applicant’s monthly income may be determined by verification of gross monthly income from primary employment, and additionally from any verifiable secondary income.
Also included in this category are loans purchased through a third-party lending program. These portfolios include consumer loans and carry risks associated with the borrower, changes in the economic environment, and the vendor itself. The Company manages these risks through policies that require minimum credit scores and other underwriting requirements, robust analysis of actual performance versus expected performance, as well as ensuring compliance with the Company's vendor management program.
32
Table of Contents
Results of Operations
General
Net interest income represents the primary source of earnings for the Company. Net interest income equals the amount by which interest income on interest-earning assets, predominantly loans and securities, exceeds interest expense on interest-bearing liabilities, including deposits, other borrowings, subordinated debt, and junior subordinated debt. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, are the components that impact the level of net interest income. The net interest margin is calculated by dividing tax-equivalent net interest income by average earning assets. The provision for loan losses, noninterest income, noninterest expense and income tax expense are the other components that determine net income. Noninterest income and expense primarily consists of income from service charges on deposit accounts, ATM and check card income, wealth management income, income from other customer services, income from bank owned life insurance, general and administrative expenses, and amortization expense.
Net Interest Income
Net interest income increased $10.7 million, or 31%, for the year ended December 31, 2022, compared to the same period of 2021 from a $12.3 million increase in total interest income, which was partially offset by a $1.5 million increase in total interest expense. The net interest margin expanded by 31-basis points to 3.44% and average earnings assets increased by $212.0 million, or 19%, which both contributed to the increase in net interest income. The merger of Fincastle with and into the Bank on July 1, 2021, contributed to the increase in average earning assets.
Accretion of loan discounts, net of premium amortization on acquired loans, increased by $722 thousand compared to the prior year and totaled $1.1 million in 2022. While accretion on loan discounts increased, accretion of deferred PPP loan income, net of origination costs, which was also included in interest income, decreased by $1.6 million compared to the prior year and totaled $359 thousand in 2022.
Total interest income increased $12.3 million, or 33%, and was attributable to a $212.0 million, or 19%, increase in average earning assets and a 39-basis point increase in the yield on total earning assets. Total interest expense increased by $1.5 million, or 66%, from a $141.8 million, or 19%, increase in average interest-bearing liabilities and a 12-basis point increase in the cost of total interest-bearing liabilities. The merger of Fincastle with and into the Bank on July 1, 2021, contributed to the increases in average earning assets and average interest-bearing liabilities. The increases in the yield on total earning assets and cost of interest-bearing liabilities were impacted by the increases in market interest rates, including the Federal funds rate, which increased from 0.25% to 4.50%, at the high end of the Federal funds rate range, during the year ended December 31, 2022.
The increase in total interest income over the prior year was a result of an $8.9 million increase in interest and fees on loans, a $2.3 million increase in interest and dividends on securities, and a $1.0 million increase in interest on deposits in banks. Interest and fees on loans increased from a $160.3 million increase in average loans and a 17-basis point increase in the yield on loans. Interest and dividends on securities increased from a $129.2 million increase in average total securities, which was partially offset by a 3-basis point decrease in the yield on total securities. Interest on deposits in banks increased from a 101-basis point increase in yield and was partially offset by a $56.6 million decrease in the average balance of deposits in banks.
The increase in total interest expense over the prior year was a result of a $1.9 million increase in interest expense on deposits, which was partially offset by a $342 thousand decrease in interest expense on subordinated debt. Interest expense on deposits increased from a $146.4 million increase in average interest-bearing deposits and an 18-basis point increase in the cost of interest-bearing deposits. Interest expense on subordinated debt decreased from a decrease in the average balance of subordinated debt and a 105 basis points decrease in the cost of subordinated debt as the Company repaid $5.0 million of subordinated debt on January 1, 2022.
33
Table of Contents
The following table provides information on average interest-earning assets and interest-bearing liabilities for the years ended December 31, 2022 and 2021 as well as amounts and rates of tax equivalent interest earned and interest paid (dollars in thousands). The volume and rate analysis table analyzes the changes in net interest income for the periods broken down by their rate and volume components (in thousands).
| Average Balances, Income and Expense, Yields and Rates (Taxable Equivalent Basis) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||||||||||||||
| 2022 | 2021 | |||||||||||||||||||||||
| Average Balance | Interest Income/Expense | Yield/Rate | Average Balance | Interest Income/Expense | Yield/Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Interest-bearing deposits in other banks | $ | 107,530 | $ | 1,223 | 1.14 | % | $ | 164,118 | $ | 213 | 0.13 | % | ||||||||||||
| Securities: | ||||||||||||||||||||||||
| Taxable | 284,380 | 5,131 | 1.80 | % | 173,363 | 3,100 | 1.79 | % | ||||||||||||||||
| Tax-exempt (1) | 65,836 | 1,555 | 2.36 | % | 47,570 | 1,184 | 2.49 | % | ||||||||||||||||
| Restricted | 1,887 | 92 | 4.87 | % | 1,926 | 88 | 4.56 | % | ||||||||||||||||
| Total securities | 352,103 | 6,778 | 1.93 | % | 222,859 | 4,372 | 1.96 | % | ||||||||||||||||
| Loans: (2) | ||||||||||||||||||||||||
| Taxable | 872,440 | 41,700 | 4.78 | % | 709,347 | 32,677 | 4.61 | % | ||||||||||||||||
| Tax-exempt (1) | 548 | 25 | 4.49 | % | 3,389 | 152 | 4.49 | % | ||||||||||||||||
| Total loans | 872,988 | 41,725 | 4.78 | % | 712,736 | 32,829 | 4.61 | % | ||||||||||||||||
| Federal funds sold | 1 | — | 2.25 | % | 20,934 | 10 | 0.05 | % | ||||||||||||||||
| Total earning assets | 1,332,622 | 49,726 | 3.73 | % | 1,120,647 | 37,424 | 3.34 | % | ||||||||||||||||
| Less: allowance for loan losses | (6,013 | ) | (6,316 | ) | ||||||||||||||||||||
| Total nonearning assets | 82,101 | 68,105 | ||||||||||||||||||||||
| Total assets | $ | 1,408,710 | $ | 1,182,436 | ||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||
| Checking | $ | 295,530 | $ | 1,394 | 0.47 | % | $ | 254,077 | $ | 424 | 0.17 | % | ||||||||||||
| Money market accounts | 218,783 | 930 | 0.43 | % | 168,932 | 187 | 0.11 | % | ||||||||||||||||
| Savings accounts | 205,532 | 173 | 0.08 | % | 164,768 | 107 | 0.07 | % | ||||||||||||||||
| Certificates of deposit: | ||||||||||||||||||||||||
| Less than $100 | 74,616 | 345 | 0.46 | % | 69,904 | 310 | 0.44 | % | ||||||||||||||||
| Greater than $100 | 62,036 | 428 | 0.69 | % | 52,304 | 385 | 0.74 | % | ||||||||||||||||
| Brokered deposits | 556 | 3 | 0.57 | % | 650 | 2 | 0.34 | % | ||||||||||||||||
| Total interest-bearing deposits | 857,053 | 3,273 | 0.38 | % | 710,635 | 1,415 | 0.20 | % | ||||||||||||||||
| Federal funds purchased | 1 | — | 2.27 | % | 1 | — | 0.47 | % | ||||||||||||||||
| Subordinated debt | 5,379 | 277 | 5.15 | % | 9,992 | 619 | 6.20 | % | ||||||||||||||||
| Junior subordinated debt | 9,279 | 270 | 2.91 | % | 9,279 | 270 | 2.91 | % | ||||||||||||||||
| Other borrowings | — | — | — | % | 0 | — | 0.00 | % | ||||||||||||||||
| Total interest-bearing liabilities | 871,712 | 3,820 | 0.44 | % | 729,907 | 2,304 | 0.32 | % | ||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||
| Demand deposits | 426,823 | 348,829 | ||||||||||||||||||||||
| Other liabilities | 4,306 | 3,104 | ||||||||||||||||||||||
| Total liabilities | 1,302,841 | 1,081,840 | ||||||||||||||||||||||
| Shareholders’ equity | 105,869 | 100,596 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,408,710 | $ | 1,182,436 | ||||||||||||||||||||
| Net interest income | $ | 45,906 | $ | 35,120 | ||||||||||||||||||||
| Interest rate spread | 3.29 | % | 3.02 | % | ||||||||||||||||||||
| Cost of funds | 0.29 | % | 0.21 | % | ||||||||||||||||||||
| Interest expense as a percent of average earning assets | 0.29 | % | 0.21 | % | ||||||||||||||||||||
| Net interest margin | 3.44 | % | 3.13 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Income and yields are reported on a taxable-equivalent basis assuming a federal tax rate of 21%. The tax-equivalent adjustment was $331 thousand for 2022, and $280 thousand for 2021 |
| Column 1 | Column 2 |
|---|---|
| (2) | Loans placed on a non-accrual status are reflected in the balances. |
34
Table of Contents
| Volume and Rate | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||
| 2022 | ||||||||||||
| Volume Effect | Rate Effect | Change in Income/Expense | ||||||||||
| Interest-bearing deposits in other banks | $ | (96 | ) | $ | 1,106 | $ | 1,010 | |||||
| Loans, taxable | 7,777 | 1,247 | 9,024 | |||||||||
| Loans, tax-exempt | (127 | ) | (1 | ) | (128 | ) | ||||||
| Securities, taxable | 1,202 | 829 | 2,031 | |||||||||
| Securities, tax-exempt | 292 | 79 | 371 | |||||||||
| Securities, restricted | (2 | ) | 6 | 4 | ||||||||
| Federal funds sold | — | (10 | ) | (10 | ) | |||||||
| Total earning assets | $ | 9,046 | $ | 3,256 | $ | 12,302 | ||||||
| Checking | $ | 82 | $ | 888 | $ | 970 | ||||||
| Money market accounts | 68 | 675 | 743 | |||||||||
| Savings accounts | 42 | 24 | 66 | |||||||||
| Certificates of deposits: | ||||||||||||
| Less than $100 | 21 | 14 | 35 | |||||||||
| Greater than $100 | 67 | (24 | ) | 43 | ||||||||
| Brokered deposits | — | 1 | 1 | |||||||||
| Federal funds purchased | — | — | — | |||||||||
| Subordinated debt | (250 | ) | (92 | ) | (342 | ) | ||||||
| Junior subordinated debt | — | — | — | |||||||||
| Other borrowings | — | — | — | |||||||||
| Total interest-bearing liabilities | $ | 30 | $ | 1,486 | $ | 1,516 | ||||||
| Change in net interest income | $ | 9,016 | $ | 1,770 | $ | 10,786 |
Provision for Loan Losses
Provision for loan losses totaled $1.9 million for the year ended December 31, 2022, and resulted in an allowance for loan losses that totaled $7.4 million, or 0.81% of total loans. This compared to a recovery of loan losses of $650 thousand for the year ended December 31, 2021, and an allowance for loan losses of $5.7 million, or 0.69% of total loans at December 31, 2021. The increase in the allowance for loan losses resulted from an increase in both the general and specific reserve components.
For the year ended December 31, 2022, provision for loan losses of $1.9 million and net charge offs of $114 thousand resulted in a $1.7 million increase in the allowance for loan losses. The general reserve component of the allowance for loan losses increased $903 thousand and the specific reserve component of the allowance for loan losses increased $833 thousand. The increase in the general reserve was attributable to loan growth and reserves on purchased loans, which were partially offset by improvements to the asset quality and economic conditions qualitative factors. The increase in the specific reserve was attributable to two new impaired loans.
For the prior year ended December 31, 2021, recovery of loan losses of $650 thousand and net charge offs of $1.1 million resulted in a $1.8 million decrease in the allowance for loan losses. The specific reserve component of the allowance for loan losses decreased $2.2 million, while the general reserve component of the allowance for loan losses increased $392 thousand. The decrease in the specific reserve was primarily attributable to the resolution of a previously impaired loan. The increase in the general reserve was attributable to loan growth, an increase in historical losses, and reserves on purchased loans. These increases were partially offset by improvements to the asset quality and economic qualitative factors.
35
Table of Contents
Noninterest Income
Noninterest income increased $2.4 million, or 24%, to $12.6 million for the year ending December 31, 2022, compared to the prior year. The increase was primarily attributable to a $616 thousand, or 30%, increase in service charges on deposit accounts, a $370 thousand, or 13%, increase in ATM and check card fees, a $296 thousand, or 11%, increase in wealth management fees, a $549 thousand, or 99%, increase in other operating income, and a $2.9 million gain on sale of an interest in a company owned by First Bank Financial Services, Inc. The increases in service charges on deposit accounts and ATM and check card fees were attributable to the addition of new customer deposit accounts through the merger with Fincastle during 2021 and an increase in customer check card transactions. Wealth management revenue increased from a higher amount of assets under management. Other operating income increased primarily from a recovery on a purchased loan. These increases were partially offset by a $2.0 million net loss on sale of securities available for sale and a $294 thousand decrease in brokered mortgage fee income.
Noninterest Expense
Noninterest expense increased $2.9 million, or 9%, to $35.6 million for the year ending December 31, 2022, compared to the prior year. Several expense categories increased and were impacted by the addition of employees, customers, branch locations, and a loan production office as a result of the acquisitions of Fincastle and the SmartBank office during the third quarter of 2021. Expense categories that were impacted by the acquisitions included salaries and employee benefits, occupancy, equipment, marketing, ATM and check card expense, FDIC assessment, and other operating expense. The acquisitions impacted the full year of 2022 compared to only a partial year of 2021.
While several expense categories increased, legal and professional fees decreased by $1.1 million and data processing expense decreased by $1.2 million when compared to the prior year. The decreases were attributable to merger and acquisition expenses that were incurred during the prior year ending December 31, 2021. Merger and acquisitions expenses totaled $69 thousand in 2022 compared to $3.5 million in 2021.
Income Taxes
Income tax expense increased $1.4 million during the year ended December 31, 2022 compared to the prior year. The Company’s income tax expense differed from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the year ended December 31, 2022 and 2021. The difference was a result of net permanent tax deductions, primarily comprised of tax-exempt interest income and income from bank owned life insurance. A more detailed discussion of the Company’s tax calculation is contained in Note 11 to the Consolidated Financial Statements included in this Form 10-K.
36
Table of Contents
Financial Condition
General
Total assets decreased $20.1 million during the year and totaled $1.4 billion at December 31, 2022. The decrease was primarily attributable to a $111.2 million decrease in interest-bearing deposits in banks, which was partially offset by offset by a $93.7 million increase in net loans. Securities available for sale decreased $126.6 million and was mostly offset by securities held to maturity that increased $119.7 million during the year ended December 31, 2022. During 2022, the Bank transferred $74.4 million of market value of securities from the available for sale to the held to maturity category, which contributed to the changes in the securities balances.
Total liabilities decreased $11.4 million during the year and totaled $1.3 billion at December 31, 2022. Total deposits decreased by $7.4 million as savings and interest-bearing deposits decreased by $12.9 million, and time deposits decreased $8.7 million. These decreases were partially offset by a $14.2 million increase in noninterest-bearing demand deposits.
Total shareholders' equity decreased $8.6 million to $108.4 million at December 31, 2022, compared to $117.0 million at December 31, 2021. The decrease was primarily attributable to a $22.8 million decrease in accumulated other comprehensive income due to unrealized losses in the available-for-sale securities portfolio, which was partially offset by a $13.3 million increase in retained earnings. The unrealized loss resulted from market interest rate increases during 2022.
Loans
The Bank is an active lender with a loan portfolio that includes commercial and residential real estate loans, commercial loans, consumer loans, construction and land development loans, and home equity loans. The Bank’s lending activity is concentrated on individuals, small and medium-sized businesses, and local governmental entities primarily in its market areas. As a provider of community-oriented financial services, the Bank does not attempt to further geographically diversify its loan portfolio by undertaking significant lending activity outside its market areas.
The Bank actively participated as a lender in the U.S. Small Business Administration’s (SBA) Paycheck Protection Program (PPP) to support local small businesses and non-profit organizations by providing forgivable loans. Loan fees received from the SBA are accreted by the Bank into income evenly over the life of the loans, net of loan origination costs, through interest and fees on loans. PPP loans totaled $350 thousand and $12.4 million at December 31, 2022 and 2021, respectively; with $350 thousand scheduled to mature in the first and second quarters of 2026. The Company believes these loans will ultimately be forgiven and repaid by the SBA in accordance with the terms of the program. It is the Company’s understanding that loans funded through the PPP program are fully guaranteed by the U.S. government. Should those circumstances change, the Company could be required to establish additional allowance for loan losses through additional provision for loan losses charged to earnings.
The Bank recognized $359 thousand and $2.0 million of accretion on deferred PPP income, net of origination costs, through interest and fees on loans for year ended December 31, 2022 and 2021, respectively. The total amount of deferred PPP income, net of origination costs, not yet recognized through interest and fees on loans totaled $8 thousand at December 31, 2022.
Loans increased $95.4 million to $920.5 million at December 31, 2022, compared to $825.1 million at December 31, 2021. Residential real estate loans increased by $39.4 million, other real estate loans increased by $53.5 million, and commercial and industrial loans increased by $11.4 million. These increases were partially offset by decreases in construction and land development loans and consumer loans that decreased by $3.9 million and $5.1 million, respectively.
37
Table of Contents
The following table sets forth the maturities of the loan portfolio at December 31, 2022 (in thousands):
| Maturity/Repricing Schedule of Loans Held for Investment | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | |||||||||||||||||||||||
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | ||||||||||||||||||
| Variable Rate: | |||||||||||||||||||||||
| Within 1 year | $ | 15,168 | $ | 12,036 | $ | 12,611 | $ | 12,868 | $ | 77 | $ | 52,760 | |||||||||||
| 1 to 5 years | 2,378 | 13,488 | 5,195 | 2,576 | 152 | 23,789 | |||||||||||||||||
| 5 to 15 years | 6,761 | 113,485 | 134,740 | 6,922 | 3,361 | 265,269 | |||||||||||||||||
| After 15 years | 1,091 | 46,748 | 68,853 | 882 | — | 117,574 | |||||||||||||||||
| Fixed Rate: | |||||||||||||||||||||||
| Within 1 year | 16,120 | 2,440 | 12,619 | 5,776 | 266 | 37,221 | |||||||||||||||||
| 1 to 5 years | 6,696 | 23,385 | 72,476 | 39,706 | 3,538 | 145,801 | |||||||||||||||||
| 5 to 15 years | 3,626 | 75,023 | 100,016 | 39,820 | 187 | 218,672 | |||||||||||||||||
| After 15 years | — | 44,816 | 11,946 | 2,675 | — | 59,437 | |||||||||||||||||
| $ | 51,840 | $ | 331,421 | $ | 418,456 | $ | 111,225 | $ | 7,581 | $ | 920,523 |
Asset Quality
Management classifies non-performing assets as non-accrual loans and OREO. OREO represents real property taken by the Bank when its customers do not meet the contractual obligation of their loans, either through foreclosure or through a deed in lieu thereof from the borrower and properties originally acquired for branch operations or expansion but no longer intended to be used for that purpose. OREO is recorded at the lower of cost or fair value, less estimated selling costs, and is marketed by the Bank through brokerage channels. The Bank had $184 thousand and $1.8 million in assets classified as OREO at December 31, 2022 and 2021, respectively.
Non-performing assets totaled $2.9 million and $4.2 million at December 31, 2022 and 2021, representing approximately 0.21% and 0.30% of total assets, respectively. Non-performing assets consisted of $184 thousand of OREO and $2.7 million of non-accrual loans at December 31, 2022. Non-performing assets consisted of $1.8 million of OREO and $2.3 million of non-accrual loans and at December 31, 2021.
At December 31, 2022, 42.8% of non-performing assets were commercial and industrial loans, 18.6% were residential real estate loans, 38.1% construction loans, and 0.5% were other real estate loans. Non-performing assets could increase due to the deterioration of other loans identified by management as potential problem loans. Other potential problem loans are defined as performing loans that possess certain risks, including the borrower’s ability to pay and the collateral value securing the loan, that management has identified that may result in the loans not being repaid in accordance with their terms. Other potential problem loans totaled $2.3 million and $1.1 million at December 31, 2022 and December 31, 2021, respectively. The amount of other potential problem loans in future periods may be dependent on economic conditions and other factors influencing a customers’ ability to meet their debt requirements.
38
Table of Contents
There were no loans greater than 90 days past due and still accruing at December 31, 2022 and 2021, respectively.
In response to the unknown impact of the pandemic on the economy and its customers, the Bank created and implemented a loan payment deferral program for individual and business customers beginning in the first quarter of 2020, which provided them the opportunity to defer monthly payments for 90 days. By June 30,
2020, loans participating in the program reached $182.6 million. The majority of these loans resumed regular payments during the second half of 2020 after their deferral periods ended. There were no loans remaining in the program at December 31, 2021. These loans were not considered troubled debt restructurings (TDRs) because they were modified in accordance with relief provisions of the CARES Act and interagency regulatory guidance.
During the fourth quarter of 2020 and the first half of 2021, the Bank modified terms of certain loans for customers that continued to be negatively impacted by the pandemic by lowering borrower’s loan payments with interest only payments for periods ranging between 6 and 24 months. Modified loans totaled $9.1 million at December 31, 2022, which were all in the Bank’s commercial real estate loan portfolio. All modified loans were either performing under their modified terms or resumed regular loan payments as of December 31, 2022.
The allowance for loan losses represents management’s analysis of the existing loan portfolio and related credit risks. The provision for loan losses is based upon management’s current estimate of the amount required to maintain an adequate allowance for loan losses reflective of the risks in the loan portfolio. The allowance for loan losses totaled $7.4 million at December 31, 2022 and $5.7 million at December 31, 2021, representing 0.81% and 0.69% of total loans, respectively. After analyzing the composition of the loan portfolio, related credit risks, and changes in asset quality during recent years, the Company determined that the three year loss period and the qualitative adjustment factors that established the general reserve component of the allowance for loan losses were appropriate at December 31, 2022. The allowance for loan losses as a percentage of total loans increased to 0.81% at December 31, 2022 compared to 0.69% at December 31, 2021 primarily as a result of an $833 thousand increase in the specific reserve component of the allowance for loan losses.
For further discussion regarding the allowance for loan losses, see “Provision for Loan Losses” above.
A recovery of loan losses of $66 thousand was recorded in the consumer and other loan class during the year ended December 31, 2022. The recovery of loan losses in the consumer and other loan class resulted primarily from a decrease in the general reserve. This recovery was offset by provision for loan losses totaling $1.9 million in the construction and land development, 1-4 family residential, other real estate loan and commercial and industrial loan classes. For more detailed information regarding the provision for loan losses, see Note 4 to the Consolidated Financial Statements included in this Form 10-K.
Impaired loans totaled $2.7 million and $2.3 million at December 31, 2022 and 2021, respectively. The related allowance for loan losses required for these loans totaled $888 thousand and $55 thousand at December 31, 2022 and December 31, 2021, respectively. The average recorded investment in impaired loans during 2022 and 2021 was $1.3 million and $4.5 million, respectively. Included in the impaired loans total are loans classified as TDRs totaling $101 thousand and $1.6 million at December 31, 2022 and 2021, respectively. Loans classified as TDRs represent situations in which a modification to the contractual interest rate or repayment structure has been granted to address a financial hardship. As of December 31, 2022, none of these TDRs were performing under the restructured terms and all were considered non-performing assets.
39
Table of Contents
Management believes, based upon its review and analysis, that the Bank has sufficient reserves to cover losses inherent within the loan portfolio. For each period presented, the provision for loan losses charged to expense was based on management’s judgment after taking into consideration all factors connected with the collectability of the existing portfolio. Management considers economic conditions, historical loss factors, past due percentages, internally generated loan quality reports, and other relevant factors when evaluating the loan portfolio. There can be no assurance, however, that an additional provision for loan losses will not be required in the future, including as a result of changes in the qualitative factors underlying management’s estimates and judgments, changes in accounting standards, adverse developments in the economy, on a national basis or in the Company’s market area, loan growth, or changes in the circumstances of particular borrowers. For further discussion regarding the allowance for loan losses, see “Critical Accounting Policies” above. The following table shows a detail of loans charged-off, recovered, and the changes in the allowance for loan losses (dollars in thousands).
| Allowance for loan losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |||||||||||||||||||
| For the year ended December 31, 2021: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 306 | $ | 1,022 | $ | 4,956 | $ | 784 | $ | 417 | $ | 7,485 | ||||||||||||
| Charge-offs | — | (15 | ) | (992 | ) | (6 | ) | (434 | ) | (1,447 | ) | |||||||||||||
| Recoveries | 6 | 65 | 3 | 7 | 241 | 322 | ||||||||||||||||||
| Provision for (recovery of) loan losses | 33 | 5 | (737 | ) | (67 | ) | 116 | (650 | ) | |||||||||||||||
| Balance at end of year | $ | 345 | $ | 1,077 | $ | 3,230 | $ | 718 | $ | 340 | $ | 5,710 | ||||||||||||
| Average loans | $ | 32,233 | $ | 265,900 | $ | 296,381 | $ | 107,964 | $ | 10,258 | $ | 712,736 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | -0.02 | % | -0.02 | % | 0.33 | % | 0.00 | % | 1.88 | % | 0.16 | % | ||||||||||||
| For the year ended December 31, 2022: | ||||||||||||||||||||||||
| Balance at beginning of year | 345 | 1,077 | 3,230 | 718 | 340 | 5,710 | ||||||||||||||||||
| Charge-offs | — | — | — | (398 | ) | (131 | ) | (529 | ) | |||||||||||||||
| Recoveries | — | 10 | 15 | 277 | 113 | 415 | ||||||||||||||||||
| Provision for (recovery of) loan losses | 4 | 192 | 350 | 1,370 | (66 | ) | 1,850 | |||||||||||||||||
| Balance at end of year | $ | 349 | $ | 1,279 | $ | 3,595 | $ | 1,967 | $ | 256 | $ | 7,446 | ||||||||||||
| Average loans | $ | 49,671 | $ | 308,276 | $ | 399,395 | $ | 107,561 | $ | 8,085 | $ | 872,988 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.11 | % | 0.22 | % | 0.01 | % |
The following table shows the balance of the Bank’s allowance for loan losses allocated to each major category of loans and the ratio of related outstanding loan balances to total loans (dollars in thousands).
| Allocation of Allowance for Loan Losses | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2022 | 2021 | |||||||
| Allocation of Allowance for Loan Losses: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | $ | 546 | $ | 345 | ||||
| Secured by 1-4 family | 1,108 | 1,077 | ||||||
| Other real estate loans | 3,609 | 3,230 | ||||||
| Commercial and industrial | 1,874 | 718 | ||||||
| Consumer and other loans | 309 | 340 | ||||||
| Total allowance for loan losses | $ | 7,446 | $ | 5,710 | ||||
| Ratios of loans to total period-end loans: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | 5.6 | % | 6.8 | % | ||||
| Secured by 1-4 family | 36.0 | % | 35.4 | % | ||||
| Other real estate loans | 45.5 | % | 44.2 | % | ||||
| Commercial and industrial | 12.1 | % | 12.1 | % | ||||
| Consumer and other loans | 0.8 | % | 1.5 | % | ||||
| 100.0 | % | 100.0 | % |
40
Table of Contents
The following table provides information on the Bank’s non-performing assets at the dates indicated (dollars in thousands).
| Non-performing Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2022 | 2021 | |||||||
| Non-accrual loans | $ | 2,673 | $ | 2,304 | ||||
| Other real estate owned | 184 | 1,848 | ||||||
| Total non-performing assets | $ | 2,857 | $ | 4,152 | ||||
| Loans past due 90 days accruing interest | — | — | ||||||
| Total non-performing assets and past due loans | $ | 2,857 | $ | 4,152 | ||||
| Troubled debt restructurings | $ | 101 | $ | 1,638 | ||||
| Non-performing assets to period end loans | 0.31 | % | 0.50 | % |
The following table summarizes the Company's credit ratios on a consolidated basis as of December 31, 2022 and 2021.
| Consolidated Credit Ratios | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||
| 2022 | 2021 | |||||||
| Total Loans | $ | 920,523 | $ | 825,118 | ||||
| Nonaccrual loans | $ | 2,673 | $ | 2,304 | ||||
| Allowance for loan losses (ALL) | $ | 7,446 | $ | 5,710 | ||||
| Nonaccrual loans to total loans | 0.29 | % | 0.28 | % | ||||
| ALL to total loans | 0.81 | % | 0.69 | % | ||||
| ALL to nonaccrual loans | 278.56 | % | 247.83 | % |
Securities
Securities totaled $318.0 million at December 31, 2022, a decrease of $6.8 million, or 2.1%, from $324.8 million at the end of 2021. Investment securities are comprised of U.S. agency and mortgage-backed securities, obligations of state and political subdivisions, corporate debt securities, and restricted securities. As of December 31, 2022, neither the Company nor the Bank held any derivative financial instruments in their respective investment security portfolios. Gross unrealized gains in the available for sale portfolio totaled $99 thousand and $2.0 million at December 31, 2022 and 2021, respectively. Gross unrealized losses in the available for sale portfolio totaled $24.0 million and $2.6 million at December 31, 2022 and 2021, respectively. There were no gross unrealized gains in the held to maturity portfolio at December 31, 2022. Gross unrealized gains in the held to maturity portfolio totaled $242 thousand at December 31, 2022 Gross unrealized losses in the held to maturity portfolio totaled $11.4 million and $66 thousand at December 31, 2022 and 2021, respectively. Investments in an unrealized loss position were considered temporarily impaired at December 31, 2022 and 2021. The change in the unrealized gains and losses of investment securities from December 31, 2021 to December 31, 2022 was related to changes in market interest rates and was not related to credit concerns of the issuers.
On September 1, 2022, the Bank transferred 24 securities designated as available for sale with a combined book value of $82.2 million, market value of $74.4 million, and unrealized loss of $7.8 million, to securities designated held to maturity. The unrealized loss is being amortized monthly over the life of the securities with an increase to the carrying value of securities and a decrease to the related accumulated other comprehensive loss, which is included in the shareholders’ equity section of the Company’s balance sheet. The amortization of the unrealized loss on the transferred securities totaled $593 thousand, or $468 thousand net of tax, for the year ended December 31, 2022. The securities selected for transfer had larger potential decreases in their fair market values in higher interest rate environments than most of the other securities in the available for sale portfolio and included U.S. Treasury, agency, municipal and commercial mortgage-backed securities. The securities were transferred to mitigate the potential unfavorable impact that higher market interest rates may have on the carrying value of the securities and on the related accumulated other comprehensive loss. Securities designated as held to maturity are carried on the balance sheet at amortized cost, while securities designated as available for sale are carried at fair market value.
41
Table of Contents
The following table shows the maturities of debt and restricted securities at amortized cost and market value at December 31, 2022 and approximate weighted average yields of such securities (dollars in thousands). Yields on state and political subdivision securities are shown on a tax equivalent basis, assuming a 21% federal income tax rate. The Company attempts to maintain diversity in its portfolio and maintain credit quality and re-pricing terms that are consistent with its asset/liability management and investment practices and policies. For further information on securities, see Note 2 to the Consolidated Financial Statements included in this Form 10-K.
| Securities Portfolio Maturity Distribution/Yield Analysis | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2022 | ||||||||||||||||||||
| Less than One Year | One to Five Years | Five to Ten Years | Greater than Ten Years and Equity Securities | Total | ||||||||||||||||
| U.S. Treasury securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | 48,184 | $ | 2,496 | $ | — | $ | 50,680 | ||||||||||
| Market value | $ | — | $ | 46,684 | $ | 2,188 | $ | — | $ | 48,872 | ||||||||||
| Weighted average yield | — | % | 3.01 | % | 1.28 | % | — | % | 2.92 | % | ||||||||||
| U.S. agency and mortgage-backed securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | 9,566 | $ | 38,978 | $ | 160,802 | $ | 209,346 | ||||||||||
| Market value | $ | — | $ | 8,845 | $ | 36,023 | $ | 142,235 | $ | 187,103 | ||||||||||
| Weighted average yield | — | % | 2.22 | % | 2.60 | % | 2.32 | % | 2.37 | % | ||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||||||
| Amortized cost | $ | 905 | $ | 6,493 | $ | 22,516 | $ | 47,044 | $ | 76,958 | ||||||||||
| Market value | $ | 902 | $ | 6,409 | $ | 20,185 | $ | 38,585 | $ | 66,081 | ||||||||||
| Weighted average yield | 2.67 | % | 3.39 | % | 2.33 | % | 2.49 | % | 2.52 | % | ||||||||||
| Corporate debt securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | 3,000 | $ | — | $ | 3,000 | ||||||||||
| Market value | $ | — | $ | — | $ | 2,648 | $ | — | $ | 2,648 | ||||||||||
| Weighted average yield | — | % | — | % | 4.50 | — | % | 4.50 | % | |||||||||||
| Restricted securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | — | $ | 1,908 | $ | 1,908 | ||||||||||
| Market value | $ | — | $ | — | $ | — | $ | 1,908 | $ | 1,908 | ||||||||||
| Weighted average yield | — | % | — | % | — | % | 4.87 | % | 4.87 | % | ||||||||||
| Total portfolio | ||||||||||||||||||||
| Amortized cost | $ | 905 | $ | 64,243 | $ | 66,990 | $ | 209,754 | $ | 341,892 | ||||||||||
| Market value | $ | 902 | $ | 61,938 | $ | 61,044 | $ | 182,728 | $ | 306,612 | ||||||||||
| Weighted average yield (1) | 2.67 | % | 2.93 | % | 2.54 | % | 2.38 | % | 2.52 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Yields on tax-exempt securities have been calculated on a tax-equivalent basis using the federal corporate income tax rate of 21 percent. The weighted average yield is calculated based on the relative amortized costs of the securities. |
The above table was prepared using the contractual maturities for all securities with the exception of mortgage-backed securities (MBS) and collateralized mortgage obligations (CMO). Both MBS and CMO securities were recorded using the yield book prepayment model that incorporates four causes of prepayments including home sales, refinancing, defaults, and curtailments/full payoffs.
As of December 31, 2022, the Company did not own securities of any issuer for which the aggregate book value of the securities of such issuer exceeded ten percent of shareholders’ equity.
42
Table of Contents
Deposits
At December 31, 2022, deposits totaled $1.2 billion, decreasing slightly by $7.4 million, from $1.2 billion at December 31, 2021. There was a slight change in the deposit mix when comparing the periods. At December 31, 2022, noninterest-bearing demand deposits, savings and interest-bearing demand deposits, and time deposits composed 34%, 55%, and 11% of total deposits, respectively, compared to 33%, 55%, and 12% at December 31, 2021.
The following tables include a summary of average deposits and average rates paid (dollars in thousands).
| Average Deposits and Rates Paid | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| 2022 | 2021 | |||||||||||||||
| Amount | Rate | Amount | Rate | |||||||||||||
| Noninterest-bearing deposits | $ | 426,823 | — | % | $ | 348,829 | — | % | ||||||||
| Interest-bearing deposits: | ||||||||||||||||
| Interest checking | $ | 295,530 | 0.47 | % | $ | 254,077 | 0.17 | % | ||||||||
| Money market | 218,783 | 0.43 | % | 168,932 | 0.11 | % | ||||||||||
| Savings | 205,532 | 0.08 | % | 164,768 | 0.07 | % | ||||||||||
| Time deposits: | ||||||||||||||||
| Less than $100 | 74,616 | 0.46 | % | 69,904 | 0.44 | % | ||||||||||
| Greater than $100 | 62,036 | 0.69 | % | 52,304 | 0.74 | % | ||||||||||
| Brokered deposits | 556 | 0.57 | % | 650 | 0.34 | % | ||||||||||
| Total interest-bearing deposits | $ | 857,053 | 0.38 | % | $ | 710,635 | 0.20 | % | ||||||||
| Total deposits | $ | 1,283,876 | $ | 1,059,464 |
The table above includes brokered deposits greater than $100 thousand.
As of December 31, 2022 the estimated amount of total uninsured deposits was $256.5 million. Maturities of the estimated amount of uninsured time deposits at December 31, 2022 are presented in the table below. The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank’s regulatory reporting requirements.
| Maturities of Uninsured Time Deposits | |||
|---|---|---|---|
| December 31, 2022 | |||
| 3 months or less | $ | 1,730 | |
| 3-6 months | 331 | ||
| 6-12 months | 4,207 | ||
| Over 12 months | 4,192 | ||
| $ | 10,460 |
Liquidity
Liquidity represents the ability to meet present and future financial obligations through either the sale or maturity of existing assets or with borrowings from correspondent banks or other deposit markets. The Company classifies cash, interest-bearing and noninterest-bearing deposits with banks, federal funds sold, investment securities, and loans maturing within one year as liquid assets. As part of the Bank’s liquidity risk management, stress tests and cash flow modeling are performed quarterly.
As a result of the Bank’s management of liquid assets and the ability to generate liquidity through liability funding, management believes that the Bank maintains overall liquidity sufficient to satisfy its depositors’ requirements and to meet its customers’ borrowing needs.
At December 31, 2022, cash, interest-bearing and noninterest-bearing deposits with banks, securities, and loans maturing within one year totaled $157.9 million. At December 31, 2022, 10% or $90.0 million of the loan portfolio is scheduled to mature within one year. Non-deposit sources of available funds totaled $287.3 million at December 31, 2022, which included $188.8 million of secured funds available from Federal Home Loan Bank of Atlanta (FHLB), $51.0 million of unsecured federal funds lines of credit with other correspondent banks, and $47.5 million available through the Federal Reserve Discount Window.
Subordinated Debt
See Note 9 to the Consolidated Financial Statements included in this Form 10-K, for discussion of subordinated debt.
Junior Subordinated Debt
See Note 10 to the Consolidated Financial Statements included in this Form 10-K, for discussion of junior subordinated debt.
43
Table of Contents
Off-Balance Sheet Arrangements
The Company, through the Bank, is a party to credit related financial instruments with risk not reflected in the consolidated financial statements in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance sheet instruments.
At December 31, 2022 and 2021, the following financial instruments were outstanding whose contract amounts represent credit risk (in thousands):
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Commitments to extend credit and unfunded commitments under lines of credit | $ | 158,297 | $ | 161,428 | |||
| Stand-by letters of credit | 17,950 | 18,904 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines, and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are collateralized as deemed necessary and may or may not be drawn upon to the total extent to which the Bank is committed.
Commercial and standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.
At December 31, 2022, the Bank had $998 thousand in locked-rate commitments to originate mortgage loans. Risks arise from the possible inability of counterparties to meet the terms of their contracts. The Bank does not expect any counterparty to fail to meet its obligations.
On April 21, 2020, the Company entered into interest rate swap agreements related to its outstanding junior subordinated debt. The Company uses derivatives to manage exposure to interest rate risk through the use of interest rate swaps. Interest rate swaps involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date with no exchange of underlying principal amounts.
The interest rate swaps qualified and are designated as cash flow hedges. The Company’s cash flow hedges effectively modify the Company’s exposure to interest rate risk by converting variable rates of interest on $9.0 million of the Company’s junior subordinated debt to fixed rates of interest for periods that end between June 2034 and October 2036. The cash flow hedges’ total notional amount is $9.0 million. At December 31, 2022, the cash flow hedges had a fair value of $2,679 thousand, which is recorded in other assets. The net gain/loss on the cash flow hedges is recognized as a component of other comprehensive income and reclassified into earnings in the same period(s) during which the hedged transactions affect earnings. The Company’s derivative financial instruments are described more fully in Note 24 to the Consolidated Financial Statements included in this Form 10-K.
Capital Resources
The adequacy of the Company’s capital is reviewed by management on an ongoing basis with reference to the size, composition, and quality of the Company’s asset and liability levels and consistent with regulatory requirements and industry standards. Management seeks to maintain a capital structure that will assure an adequate level of capital to support anticipated asset growth and absorb potential losses. The Company meets eligibility criteria of a small bank holding company in accordance with the Federal Reserve Board’s Small Bank Holding Company Policy Statement issued in February 2015 and is no longer obligated to report consolidated regulatory capital.
Effective January 1, 2015, the Bank became subject to capital rules adopted by federal bank regulators implementing the Basel III regulatory capital reforms adopted by the Basel Committee on Banking Supervision (the Basel Committee), and certain changes required by the Dodd-Frank Act.
The minimum capital level requirements applicable to the Bank under the final rules are as follows: a new common equity Tier 1 capital ratio of 4.5%; a Tier 1 capital ratio of 6%; a total capital ratio of 8%; and a Tier 1 leverage ratio of 4% for all institutions. The final rules also established a “capital conservation buffer” above the new regulatory minimum capital requirements. The capital conservation buffer was phased-in over four years and, as fully implemented effective January 1, 2019, requires a buffer of 2.5% of risk-weighted assets. This results in the following minimum capital ratios beginning in 2019: a common equity Tier 1 capital ratio of 7.0%, a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. Under the final rules, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions. Management believes, as of December 31, 2022 and December 31, 2021, that the Bank met all capital adequacy requirements to which it is subject, including the capital conservation buffer.
44
Table of Contents
The following table summarizes the Bank’s regulatory capital and related ratios at December 31, 2022, and 2021(dollars in thousands).
| Analysis of Capital | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2022 | 2021 | |||||||
| Common equity Tier 1 capital | $ | 132,103 | $ | 120,224 | ||||
| Tier 1 capital | 132,103 | 120,224 | ||||||
| Tier 2 capital | 7,446 | 5,710 | ||||||
| Total risk-based capital | 139,549 | 125,934 | ||||||
| Risk-weighted assets | 955,779 | 852,959 | ||||||
| Capital ratios: | ||||||||
| Common equity Tier 1 capital ratio | 13.82 | % | 14.09 | % | ||||
| Tier 1 capital ratio | 13.82 | % | 14.09 | % | ||||
| Total capital ratio | 14.60 | % | 14.76 | % | ||||
| Leverage ratio (Tier 1 capital to average assets) | 9.36 | % | 8.82 | % | ||||
| Capital conservation buffer ratio(1) | 6.60 | % | 6.76 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio for Common equity Tier 1, Tier 1, and Total risk based capital. The lowest of the three measures represents the Bank’s capital conservation buffer ratio. |
The prompt corrective action framework is designed to place restrictions on insured depository institutions if their capital levels begin to show signs of weakness. Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions are required to meet the following capital level requirements in order to qualify as “well capitalized:” a common equity Tier 1 capital ratio of 6.5%; a Tier 1 capital ratio of 8%; a total capital ratio of 10%; and a Tier 1 leverage ratio of 5%. The Bank met the requirements to qualify as "well capitalized" as of December 31, 2022 and 2021.
On September 17, 2019 the FDIC finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (CBLR) framework), as required by the Economic Growth Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.
In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio greater than 9%, less than $10 billion in total consolidated assets, and limited amounts of off-balance sheet exposures and trading assets and liabilities. The CARES Act temporarily lowered the tier 1 leverage ratio requirement to 8% until December 31, 2020. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the "well-capitalized" ratio requirements under the prompt corrective action regulations and would not be required to report or calculate risk-based capital. Although the Bank did not opt into the CBLR framework at December 31, 2021, it may opt into the CBLR framework in a future quarterly period. For further discussion regarding the CARES Act, see "Supervision and Regulation" included in Item 1 of this Form 10-K.
During the fourth quarter of 2022, the Board of Directors of the Company authorized a stock repurchase plan pursuant to which the Company could repurchase up to $5.0 million of its outstanding common stock through December 31, 2023. The Company did not repurchase any shares during the year ended December 31, 2022.
The Company continues to update its enterprise risk assessment and capital plan as the operating environment develops. As a result of its risk assessments and capital planning, the Company issued $5.0 million of subordinated debt in June 2020. The purpose of the issuance was primarily to further strengthen holding company liquidity and to remain a source of strength for the Bank in the event of a severe economic downturn. The Company was able to use the proceeds of the issuance for general corporate purposes. The subordinated debt issued consisted of a 5.50% fixed-to-floating rate subordinated note due 2030 issued to an institutional investor and was structured to qualify as Tier 2 capital under bank regulatory guidelines. After considering several factors, including the overall risk profile and capital adequacy of the Company and the Bank, on January 1, 2022, the Company repaid $5.0 million of subordinated debt with a fixed interest rate of 6.75% that was issued in 2015. The capital planning process also included consideration of whether to continue the Company’s cash dividend payments to common shareholders. The Company continued to pay quarterly cash dividends on its common stock during the years ended December 31, 2022 and 2021.
The Company acquired Fincastle on July 1, 2021 and their shareholders received aggregate merger consideration of $6.8 million in cash and 1,348,065 shares of the Company’s common stock. The acquisition of Fincastle resulted in goodwill and other intangible assets that were excluded from the regulatory capital of First Bank. For the twelve-month period ended December 31, 2021, the Company recorded merger and acquisition related expenses of $3.4 million in connection with the acquisition of Fincastle. The Company incurred aggregate Fincastle merger related costs of $3.4 million, which includes $69 thousand of merger related costs incurred during the first and second quarters of 2022.
The Bank acquired SmartBank’s Richmond, Virginia office and hired a team of their employees on September 30, 2021, which included the office’s loan portfolio and certain fixed assets. The Bank also assumed SmartBank’s office lease during the fourth quarter of 2021. The acquisition of the SmartBank loans resulted in goodwill that was excluded from the regulatory capital of the Bank. For the twelve-month period ended December 31, 2021, the Company recorded merger and acquisition related expenses of $101 thousand in connection with the acquisition of the SmartBank loans. The Company did not incur any additional SmartBank acquisition related costs during the year ended December 31, 2022.
First Bank remained well-capitalized at December 31, 2022.
Recent Accounting Pronouncements
See Note 1 to the Consolidated Financial Statements included in this Form 10-K, for discussion of recent accounting pronouncements.
45
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001437749-22-007721.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation
The following discussion and analysis of the financial condition and results of operations of the Company for the years ended December 31, 2021 and 2020 should be read in conjunction with the consolidated financial statements and related notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Executive Overview
The Company
First National Corporation (the Company) is the bank holding company of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank (the Bank). The Bank owns: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First Bank Financial Services, Inc. |
| • | Shen-Valley Land Holdings, LLC | |
|---|---|---|
| • | Bank of Fincastle Services, Inc. | |
| • | ESF, LLC |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust II (Trust II) |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | First National (VA) Statutory Trust III (Trust III and, together with Trust II, the Trusts) |
First Bank Financial Services, Inc. invests in entities that provide title insurance and investment services. Shen-Valley Land Holdings, LLC and ESF, LLC were formed to hold other real estate owned and future office sites. Bank of Fincastle Services, Inc. owns an entity that provides mortgage services. The Trusts were formed for the purpose of issuing redeemable capital securities, commonly known as trust preferred securities, and are not included in the Company’s consolidated financial statements in accordance with authoritative accounting guidance because management has determined that the Trusts qualify as variable interest entities.
Products, Services, Customers and Locations
The Bank offers loan, deposit, and wealth management products and services. Loan products and services include consumer loans, residential mortgages, home equity loans, and commercial loans. Deposit products and services include checking accounts, treasury management solutions, savings accounts, money market accounts, certificates of deposit, and individual retirement accounts. Wealth management services include estate planning, investment management of assets, trustee under an agreement, trustee under a will, individual retirement accounts, and estate settlement. Customers include small and medium-sized businesses, individuals, estates, local governmental entities, and non-profit organizations. The Bank’s office locations are well-positioned in attractive markets along the Interstate 81, Interstate 66, and Interstate 64 corridors in the Shenandoah Valley, Roanoke Valley, central regions of Virginia, and the Richmond market areas. Within these market areas, there are diverse types of industry including medical and professional services, manufacturing, retail, warehousing, Federal government, hospitality, and higher education. The Bank’s products and services are delivered through 20 bank branch offices, a loan production office, and a customer service center in a retirement village. For the location and general character of each of these offices, see Item 2 of this Form 10-K. Many of the Bank’s services are also delivered through the Bank’s mobile banking platform, its website, www.fbvirginia.com, and a network of ATMs located throughout its market area.
Revenue Sources and Expense Factors
The primary source of revenue is from net interest income earned by the Bank. Net interest income is the difference between interest income and interest expense and typically represents between 70% and 80% of the Company’s total revenue. Interest income is determined by the amount of interest-earning assets outstanding during the period and the interest rates earned on those assets. The Bank’s interest expense is a function of the amount of interest-bearing liabilities outstanding during the period and the interest rates paid. In addition to net interest income, noninterest income is the other source of revenue for the Company. Noninterest income is derived primarily from service charges on deposits, fee income from wealth management services, ATM and check card fees, and brokered mortgage fees.
Primary expense categories are salaries and employee benefits, which comprised 54% of noninterest expenses during 2021, followed by occupancy and equipment expense, which comprised 12% of noninterest expenses. Although the Company recorded a recovery of loan losses in 2021, the provision for loan losses is also typically a primary expense of the Bank. The provision is determined by factors that include net charge-offs, asset quality, economic conditions, and loan growth. Changing economic conditions caused by inflation, recession, unemployment, or other factors beyond the Company’s control have a direct correlation with asset quality, net charge-offs, and ultimately the required provision for loan losses.
Overview of Financial Performance and Condition
Net income increased by $1.5 million to $10.4 million, or $1.86 per diluted share, for the year ended December 31, 2021, compared to $8.9 million, or $1.82 per diluted share, for the same period in 2020. Return on average assets was 0.88% and return on average equity was 10.30% for the year ended December 31, 2021, compared to 0.98% and 10.92%, respectively, for the year ended December 31, 2020.
The $1.5 million increase in net income for the year ended December 31, 2021 resulted primarily from a $5.4 million increase in net interest income, a $3.7 million decrease in provision for loan losses and a $1.9 million, or 24%, increase in noninterest income, compared to the same period of 2020. These favorable variances were partially offset by an $8.9 million, or 38%, increase in noninterest expense and a $537 thousand increase in income tax expense.
26
Table of Contents
Net interest income increased $5.4 million for the year ended December 31, 2021 from a $4.3 million increase in total interest income and a $1.1 million decrease in total interest expense, compared to the same period of 2020. Although the net interest margin decreased by 37-basis points to 3.13%, net interest income increased as the impact of the lower net interest margin was offset by a $274.0 million, or 32%, increase in average earning assets, a $1.3 million increase in accretion of deferred PPP loan income, net of origination costs, and $408 thousand of accretion of loan discounts, net of premium amortization, on acquired loans. Total interest expense decreased by $1.1 million, or 32%, primarily from a decrease in interest expense on deposits as the Bank lowered interest rates paid on deposit accounts. The merger of The Bank of Fincastle with and into First Bank on July 1, 2021 contributed to the increase in average earning assets.
The provision for loan losses decreased $3.7 million, which resulted from $650 thousand of recovery of loan losses in 2021 and provision for loan losses of $3.0 million in 2020. The allowance for loan losses totaled $5.7 million, or 0.69% of total loans at December 31, 2021, compared to $7.5 million, or 1.19% of total loans at December 31, 2020. The specific reserve decreased $2.2 million, which was partially offset by a $392 thousand increase in the general reserve. Net charge-offs totaled $1.1 million in 2021 and $449 thousand in 2020.
Noninterest income increased $1.9 million, primarily from increases in ATM and check card fees, wealth management fees, fees for other customer services and other operating income. The merger with Fincastle contributed to increases in all noninterest income categories, except for wealth management fees.
Noninterest expense increased $8.9 million, primarily from the addition of employees, customers and branch offices through the merger of The Bank of Fincastle with and into First Bank on July 1, 2021, and from merger related expenses that totaled $3.5 million during the year. Several noninterest expense categories increased as a result of the merger. The $3.5 million of merger related expenses contributed to the increases in salaries and employee benefits, marketing, supplies, legal and professional fees, data processing, and other operating expense.
The following is selected financial data for the Company for the years ended December 31, 2021 and 2020. This information has been derived from audited financial information included in Item 8 of this Form 10-K (in thousands, except ratios and per share amounts).
| As of and for the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Results of Operations | ||||||||
| Interest and dividend income | $ | 37,144 | $ | 32,851 | ||||
| Interest expense | 2,304 | 3,383 | ||||||
| Net interest income | 34,840 | 29,468 | ||||||
| Provision for loan losses | (650 | ) | 3,000 | |||||
| Net interest income after provision for loan losses | 35,490 | 26,468 | ||||||
| Noninterest income | 10,172 | 8,225 | ||||||
| Noninterest expense | 32,717 | 23,786 | ||||||
| Income before income taxes | 12,945 | 10,907 | ||||||
| Income tax expense | 2,586 | 2,049 | ||||||
| Net income | $ | 10,359 | $ | 8,858 | ||||
| Key Performance Ratios | ||||||||
| Return on average assets | 0.88 | % | 0.98 | % | ||||
| Return on average equity | 10.30 | % | 10.92 | % | ||||
| Net interest margin (1) | 3.13 | % | 3.50 | % | ||||
| Efficiency ratio (1) | 64.44 | % | 62.52 | % | ||||
| Dividend payout | 25.69 | % | 24.23 | % | ||||
| Equity to assets | 8.42 | % | 8.93 | % | ||||
| Per Common Share Data | ||||||||
| Net income, basic | $ | 1.87 | $ | 1.82 | ||||
| Net income, diluted | 1.86 | 1.82 | ||||||
| Cash dividends | 0.48 | 0.44 | ||||||
| Book value at period end | 18.28 | 17.47 | ||||||
| Financial Condition | ||||||||
| Assets | $ | 1,389,437 | $ | 950,932 | ||||
| Loans, net | 819,408 | 622,429 | ||||||
| Securities | 324,749 | 156,334 | ||||||
| Deposits | 1,248,752 | 842,461 | ||||||
| Shareholders’ equity | 117,039 | 84,916 | ||||||
| Average shares outstanding, diluted | 5,559 | 4,880 | ||||||
| Capital Ratios (2) | ||||||||
| Leverage | 8.82 | % | 8.80 | % | ||||
| Risk-based capital ratios: | ||||||||
| Common equity Tier 1 capital | 14.09 | % | 14.57 | % | ||||
| Tier 1 capital | 14.09 | % | 14.57 | % | ||||
| Total capital | 14.76 | % | 15.82 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | This performance ratio is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational performance. Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” included in Item 7 of this Form 10-K. |
| Column 1 | Column 2 |
|---|---|
| (2) | All capital ratios reported are for the Bank. |
For a more detailed discussion of the Company's annual performance, see "Net Interest Income,” “Provision for Loan Losses,” "Noninterest Income," "Noninterest Expense" and "Income Taxes" below.
27
Table of Contents
Acquisition of The Bank of Fincastle
On July 1, 2021, the Company completed the acquisition of The Bank of Fincastle for an aggregate purchase price of $33.8 million of cash and stock. The Company paid cash consideration of $6.8 million and issued 1,348,065 shares of its common stock to the shareholders of Fincastle. Upon completion of the transaction, Fincastle was merged with and into First Bank. At the time of closing of the acquisition, The Bank of Fincastle had six bank branch offices operating in the Roanoke Valley region of Virginia and reported total assets of $267.9 million, total loans of $194.5 million and total deposits of $236.3 million. For the year ended December 31, 2021, the Company recorded merger related expenses of $3.4 million in connection with the acquisition of Fincastle. The Company estimates that it will incur an additional $20 thousand of merger related expenses in the first and second quarters of 2022. After the merger, the former Fincastle branches continued to operate as The Bank of Fincastle, a division of First Bank, until the systems were converted on October 16, 2021. All branch offices were operating as First Bank as of December 31, 2021.
Purchased performing loans were recorded at fair value, including a credit discount. The fair value discount will be accreted as an adjustment to yield over the estimated lives of the loans. A provision for loan losses on the purchased loans is expected in future periods as the accretion decreases the fair value discount amount. A provision may also be required for any deterioration in these loans in future periods. The Company expects cost savings to be realized as Fincastle's operations are fully integrated during 2022.
Acquisition of SmartBank Loan Portfolio
On September 30, 2021, the Bank acquired $82.0 million of loans and certain fixed assets from SmartBank related to its Richmond area branch, located in Glen Allen, Virginia. First Bank paid cash consideration of $83.7 million for the loans and fixed assets. Additionally, an experienced team of bankers based out of the SmartBank location have transitioned to become employees of First Bank. First Bank did not assume any deposit liabilities from SmartBank in connection with the transaction, and SmartBank closed their branch operation on December 31, 2021. First Bank assumed the facility lease at the branch on December 31, 2021 and now operates a loan production office in the location of the former SmartBank branch. First Bank’s assumption of the lease and acquisition of the remaining branch assets was completed in the fourth quarter of 2021. The Company incurred expenses totaling $101 thousand related to the acquisition of loans and fixed assets of SmartBank in the fourth quarter of 2021.
Purchased performing loans were recorded at fair value, including a credit discount. The fair value discount will be accreted as an adjustment to yield over the estimated lives of the loans. A provision for loan losses may be required as fair value discounts accrete to lower amounts than the required reserves for purchased loans and for any deterioration in these loans in future periods.
Non-GAAP Financial Measures
This report refers to the efficiency ratio, which is computed by dividing noninterest expense, excluding OREO expense, amortization of intangibles, merger expenses, and gains/(losses) on disposal of premises and equipment, by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding securities gains. This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. Such information is not prepared in accordance with GAAP and should not be construed as such. Management believes, however, such financial information is meaningful to the reader in understanding operating performance, but cautions that such information not be viewed as a substitute for GAAP. The Company, in referring to its net income, is referring to income under GAAP. The components of the efficiency ratio calculation are summarized in the following table (dollars in thousands).
| Efficiency Ratio | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Noninterest expense | $ | 32,732 | $ | 23,815 | ||||
| Subtract: other real estate owned expense, net | (26 | ) | — | |||||
| Subtract: amortization of intangibles | (28 | ) | (151 | ) | ||||
| Subtract: merger related expenses | (3,514 | ) | — | |||||
| $ | 29,164 | $ | 23,664 | |||||
| Tax-equivalent net interest income | $ | 35,120 | $ | 29,666 | ||||
| Noninterest income | 10,172 | 8,225 | ||||||
| Subtract: securities gains, net | (37 | ) | (40 | ) | ||||
| $ | 45,255 | $ | 37,851 | |||||
| Efficiency ratio | 64.44 | % | 62.52 | % |
28
Table of Contents
This report also refers to net interest margin, which is calculated by dividing tax equivalent net interest income by total average earning assets. Because a portion of interest income earned by the Company is nontaxable, the tax equivalent net interest income is considered in the calculation of this ratio. Tax equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit for both 2021 and 2020 is 21%. The reconciliation of tax equivalent net interest income, which is not a measurement under GAAP, to net interest income, is reflected in the table below (in thousands).
| Reconciliation of Net Interest Income to Tax-Equivalent Net Interest Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| GAAP measures: | ||||||||
| Interest income - loans | $ | 32,797 | $ | 29,497 | ||||
| Interest income - investments and other | 4,347 | 3,354 | ||||||
| Interest expense - deposits | (1,415 | ) | (2,589 | ) | ||||
| Interest expense – subordinated debt | (619 | ) | (501 | ) | ||||
| Interest expense – junior subordinated debt | (270 | ) | (293 | ) | ||||
| Total net interest income | $ | 34,840 | $ | 29,468 | ||||
| Non-GAAP measures: | ||||||||
| Tax benefit realized on non-taxable interest income - loans | $ | 32 | $ | 34 | ||||
| Tax benefit realized on non-taxable interest income - municipal securities | 248 | 164 | ||||||
| Total tax benefit realized on non-taxable interest income | $ | 280 | $ | 198 | ||||
| Total tax-equivalent net interest income | $ | 35,120 | $ | 29,666 |
Critical Accounting Policies
General
The Company’s consolidated financial statements and related notes are prepared in accordance with GAAP. The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset, or relieving a liability. The Bank uses historical losses as one factor in determining the inherent loss that may be present in the loan portfolio. Actual losses could differ significantly from the historical factors used. In addition, GAAP itself may change from one previously acceptable method to another. Although the economics of transactions would be the same, the timing of events that would impact transactions could change.
Presented below is a discussion of those accounting policies that management believes are the most important (Critical Accounting Policies) to the portrayal and understanding of the Company’s financial condition and results of operations. The Critical Accounting Policies require management’s most difficult, subjective, and complex judgments about matters that are inherently uncertain. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.
Allowance for Loan Losses
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management determines that the loan balance is uncollectible. Subsequent recoveries, if any, are credited to the allowance. For further information about the Company’s loans and the allowance for loan losses, see Notes 1, 3, and 4 to the Consolidated Financial Statements included in this Form 10-K.
The allowance for loan losses is evaluated on a quarterly basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company performs regular credit reviews of the loan portfolio to review credit quality and adherence to underwriting standards. The credit reviews consist of reviews by its internal credit administration department and reviews performed by an independent third party. Upon origination, each loan is assigned a risk rating ranging from one to nine, with loans closer to one having less risk. This risk rating scale is the Company's primary credit quality indicator. The Company has various committees that review and ensure that the allowance for loans losses methodology is in accordance with GAAP and loss factors used appropriately reflect the risk characteristics of the loan portfolio.
29
Table of Contents
The allowance represents an amount that, in management’s judgment, will be adequate to absorb any losses on existing loans that may become uncollectible. Management’s judgment in determining the level of the allowance is based on evaluations of the collectability of loans while taking into consideration such factors as trends in delinquencies and charge-offs, changes in the nature and volume of the loan portfolio, current economic conditions that may affect a borrower’s ability to repay and the value of the collateral, overall portfolio quality, and review of specific potential losses. The evaluation also considers the following risk characteristics of each loan portfolio class:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | 1-4 family residential mortgage loans carry risks associated with the continued creditworthiness of the borrower and changes in the value of the collateral. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Real estate construction and land development loans carry risks that the project may not be finished according to schedule, the project may not be finished according to budget, and the value of the collateral may, at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be a loan customer, may be unable to finish the construction project as planned because of financial pressure or other factors unrelated to the project. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Other real estate loans carry risks associated with the successful operation of a business or a real estate project, in addition to other risks associated with the ownership of real estate, because repayment of these loans may be dependent upon the profitability and cash flows of the business or project. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Commercial and industrial loans carry risks associated with the successful operation of a business because repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much reliability. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Consumer and other loans carry risk associated with the continued creditworthiness of the borrower and the value of the collateral, if any. Consumer loans are typically either unsecured or secured by rapidly depreciating assets such as automobiles. These loans are also likely to be immediately and adversely affected by job loss, divorce, illness, personal bankruptcy, or other changes in circumstances. Other loans included in this category include loans to states and political subdivisions. |
The allowance for loan losses consists of specific and general components. The specific component relates to loans that are classified as impaired, and is established when the discounted cash flows, fair value of collateral less estimated costs to sell, or observable market price of the impaired loan is lower than the carrying value of that loan. For collateral dependent loans, an updated appraisal is ordered if a current one is not on file. Appraisals are typically performed by independent third-party appraisers with relevant industry experience. Adjustments to the appraised value may be made based on recent sales of like properties or general market conditions among other considerations.
The general component covers loans that are not considered impaired and is based on historical loss experience adjusted for qualitative factors. The historical loss experience is calculated by loan type and uses an average loss rate during the preceding twelve quarters. The qualitative factors are assigned by management based on delinquencies and asset quality, national and local economic trends, effects of the changes in the value of underlying collateral, trends in volume and nature of loans, effects of changes in the lending policy, the experience and depth of management, concentrations of credit, quality of the loan review system, and the effect of external factors such as competition and regulatory requirements. The factors assigned differ by loan type. The general allowance estimates losses whose impact on the portfolio has yet to be recognized by a specific allowance. Allowance factors and the overall size of the allowance may change from period to period based on management’s assessment of the above described factors and the relative weights given to each factor. For further information regarding the allowance for loan losses, see Notes 1 and 4 to the Consolidated Financial Statements included in this Form 10-K.
Loans Acquired in a Business Combination
Acquired loans are classified as either (i) purchased credit-impaired (PCI) loans or (ii) purchased performing loans and are recorded at fair value on the date of acquisition. PCI loans are those for which there is evidence of credit deterioration since origination and for which it is probable at the date of acquisition that the Corporation will not collect all contractually required principal and interest payments. When determining fair value, PCI loans may be evaluated individually or may be aggregated into pools of loans based on common risk characteristics as of the date of acquisition such as loan type, date of origination, and evidence of credit quality deterioration such as internal risk grades and past due and nonaccrual status. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the “nonaccretable difference.” Any excess of cash flows expected at acquisition over the estimated fair value is referred to as the “accretable yield” and is recognized as interest income over the remaining life of the loan when there is a reasonable expectation about the amount and timing of such cash flows. There were no acquired loans classified as PCI in the acquisition of Fincastle and the SmartBank loan portfolio acquisition during the third quarter of 2021.
Purchased performing loans are those for which there is no evidence of credit deterioration. When determining fair value for purchased performing loans acquired from the Bank of Fincastle and SmartBank during 2021, First Bank evaluated the loans individually and they were initially recorded at fair value on the date of the acquisitions. Overall, there were net discounts recorded for the acquired loans, which are being accreted into income over the life of the loans through interest and fees on loans. The Bank calculates a required allowance for loan loss for each purchased performing loan on a quarterly basis. Provision for loan losses are recorded for purchased performing loans for the amount of the required allowance for loan losses that exceeds the unaccreted discount.
Goodwill
The Company's goodwill was recognized in connection with business combinations that occurred in the third quarter of 2021. The Company will review the carrying value of goodwill at least annually or more frequently if certain impairment indicators exist. In testing goodwill for impairment, the Company may first consider
qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, we conclude that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then no further testing would be required and the goodwill of the reporting unit would not be impaired. If the Company elects to bypass the qualitative assessment or if we conclude that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then the fair value of the reporting unit will be compared with its carrying value to determine whether an impairment exists.
30
Table of Contents
Lending Policies
General
In an effort to manage risk, the Bank’s loan policy gives loan amount approval limits to individual loan officers based on their position within the Bank and level of experience. The Management Loan Committee can approve new loans up to the Bank's legal lending limit. The Board Loan Committee reviews all loans greater than $1.0 million. The Board Loan Committee currently consists of six directors, five of which are non-management directors. The Board Loan Committee approves the Bank’s Loan Policy and reviews risk management reports, including watch list reports, concentrations of credit, policy exceptions, and risk grade migration. The Board Loan Committee meets at least two times per quarter and the Chairman of the Committee then reports to the Board of Directors.
Residential loan originations are primarily generated by mortgage loan officer solicitations and referrals by employees, real estate professionals, and customers. Commercial real estate loan originations and commercial and industrial loan originations are primarily obtained through direct solicitation and additional business from existing customers. All completed loan applications are reviewed by the Bank’s loan officers. As part of the application process, information is obtained concerning the income, financial condition, employment, and credit history of the applicant. The Bank also participates in commercial real estate loans and commercial and industrial loans originated by other financial institutions that are typically outside its market area. In addition, the Bank has purchased consumer loans originated by other financial institutions that are typically outside its market area. Loan quality is analyzed based on the Bank’s experience and credit underwriting guidelines depending on the type of loan involved. Except for loan participations with other financial institutions, real estate collateral is valued by independent appraisers who have been pre-approved by the Board Loan Committee.
As part of the ongoing monitoring of the credit quality of the Company’s loan portfolio, certain appraisals are analyzed by management or by an outsourced appraisal review specialist throughout the year in order to ensure standards of quality are met. The Company also obtains an independent review of loans within the portfolio on an annual basis to analyze loan risk ratings and validate specific reserves on impaired loans.
In the normal course of business, the Bank makes various commitments and incurs certain contingent liabilities which are disclosed but not reflected in its financial statements, including commitments to extend credit. At December 31, 2021, commitments to extend credit, stand-by letters of credit, and rate lock commitments totaled $185.0 million.
Construction and Land Development Lending
The Bank makes local construction loans, including residential and land acquisition and development loans. These loans are secured by the property under construction and the underlying land for which the loan was obtained. The majority of these loans mature in one year. Construction lending entails significant additional risks, compared with residential mortgage lending. Construction and land development loans sometimes involve larger loan balances concentrated with single borrowers or groups of related borrowers. Another risk involved in construction and land development lending is the fact that loan funds are advanced upon the security of the land or property under construction, which value is estimated based on the completion of construction. Thus, there is risk associated with failure to complete construction and potential cost overruns. To mitigate the risks associated with this type of lending, the Bank generally limits loan amounts relative to the appraised value and/or cost of the collateral, analyzes the cost of the project and the creditworthiness of its borrowers, and monitors construction progress. The Bank typically obtains a first lien on the property as security for its construction loans, typically requires personal guarantees from the borrower’s principal owners, and typically monitors the progress of the construction project during the draw period.
31
Table of Contents
1-4 Family Residential Real Estate Lending
1-4 family residential lending activity may be generated by Bank loan officer solicitations and referrals by real estate professionals and existing or new bank customers. Loan applications are taken by a Bank loan officer. As part of the application process, information is gathered concerning income, employment, and credit history of the applicant. Residential mortgage loans generally are made on the basis of the borrower’s ability to make payments from employment and other income and are secured by real estate whose value tends to be readily ascertainable. In addition to the Bank’s underwriting standards, loan quality may be analyzed based on guidelines issued by a secondary market investor. The valuation of residential collateral is generally provided by independent fee appraisers who have been approved by the Board Loan Committee. In addition to originating mortgage loans with the intent to sell to correspondent lenders or broker to wholesale lenders, the Bank also originates and retains certain mortgage loans in its loan portfolio.
Commercial Real Estate Lending
Commercial real estate loans are secured by various types of commercial real estate typically in the Bank’s market area, including multi-family residential buildings, office and retail buildings, hotels, industrial buildings, and religious facilities. Commercial real estate loan originations are primarily obtained through direct solicitation of customers and potential customers. The valuation of commercial real estate collateral is provided by independent appraisers who have been approved by the Board Loan Committee. Commercial real estate lending entails significant additional risk, compared with residential mortgage lending. Commercial real estate loans typically involve larger loan balances concentrated with single borrowers or groups of related borrowers. Additionally, the payment experience on loans secured by income producing properties is typically dependent on the successful operation of a business or a real estate project and thus may be subject, to a greater extent, to adverse conditions in the real estate market or in the economy in general. The Bank’s commercial real estate loan underwriting criteria require an examination of debt service coverage ratios, the borrower’s creditworthiness, prior credit history, and reputation. The Bank typically requires personal guarantees of the borrowers’ principal owners and considers the valuation of the real estate collateral.
Commercial and Industrial Lending
Commercial and industrial loans generally have a higher degree of risk than loans secured by real estate, but typically have higher yields. Commercial and industrial loans typically are made on the basis of the borrower’s ability to make repayment from cash flow from its business. The loans may be unsecured or secured by business assets, such as accounts receivable, equipment, and inventory. As a result, the availability of funds for the repayment of commercial business loans is substantially dependent on the success of the business itself. Furthermore, any collateral for commercial business loans may depreciate over time and generally cannot be appraised with as much reliability as real estate.
Also included in this category are loans originated under the SBA's PPP. PPP loans are fully guaranteed by the SBA, and in some cases borrowers may be eligible to obtain forgiveness of the loans, in which case loans would be repaid by the SBA.
Consumer Lending
Loans to individual borrowers may be secured or unsecured, and include unsecured consumer loans and lines of credit, automobile loans, deposit account loans, and installment and demand loans. These consumer loans may entail greater risk than residential mortgage loans, particularly in the case of consumer loans which are unsecured or secured by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance as a result of the greater likelihood of damage, loss, or depreciation. Consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, or personal bankruptcy. Furthermore, the application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.
The underwriting standards employed by the Bank for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of ability to meet existing obligations and payments on a proposed loan. The stability of the applicant’s monthly income may be determined by verification of gross monthly income from primary employment, and additionally from any verifiable secondary income.
Also included in this category are loans purchased through a third-party lending program. These portfolios include consumer loans and carry risks associated with the borrower, changes in the economic environment, and the vendor itself. The Company manages these risks through policies that require minimum credit scores and other underwriting requirements, robust analysis of actual performance versus expected performance, as well as ensuring compliance with the Company's vendor management program.
32
Table of Contents
Results of Operations
General
Net interest income represents the primary source of earnings for the Company. Net interest income equals the amount by which interest income on interest-earning assets, predominantly loans and securities, exceeds interest expense on interest-bearing liabilities, including deposits, other borrowings, subordinated debt, and junior subordinated debt. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, are the components that impact the level of net interest income. The net interest margin is calculated by dividing tax-equivalent net interest income by average earning assets. The provision for loan losses, noninterest income, noninterest expense and income tax expense are the other components that determine net income. Noninterest income and expense primarily consists of income from service charges on deposit accounts, ATM and check card income, revenue from wealth management services, revenue from other customer services, income from bank owned life insurance, general and administrative expenses and amortization expense.
Net Interest Income
For the year ended December 31, 2021, net interest income increased $5.4 million, or 18%, to $34.8 million for the year ended December 31, 2021, compared to net interest income of $29.5 million for the prior year. The increase in net interest income was primarily attributable to a $274.0 million, or 32%, increase in average earnings assets, which was partially offset by a 37-basis point decrease in the net interest margin to 3.13%. The acquisition of The Bank of Fincastle on July 1, 2021 and an increase in average deposit balances resulted in growth of average earning assets. The decrease in the net interest margin was attributable to decreases in earning asset yields and a change in the composition of average earning assets. Average loans, which was the highest yielding category, decreased to 64% of average earning assets for the year ended December 31, 2021, compared to 69% for the same period of 2020. Although average loans increased $88.8 million, increases in lower yielding asset categories also experienced growth, as average securities increased $81.3 million and Federal funds sold and interest-bearing deposits in other banks combined increased $103.9 million.
Interest income increased $4.3 million during 2021. The higher amount of total interest and dividend income resulted from increases in both interest and fees on loans and interest on securities. Interest and fees on loans increased $3.3 million, or 11%, from a 14% increase in average loan balances, which was partially offset by a 12-basis point decrease in the yield on total loans to 4.61%. Accretion on deferred PPP fee income, net of costs, was included in interest and fees on loans, which totaled $2.0 million for the year ended December 31, 2021, compared to $824 thousand in the prior year. The total amount of deferred PPP income, net of origination costs, not yet recognized through interest and fees on loans totaled $367 thousand at December 31, 2021. As a result, the Bank expects accretion of deferred PPP income, net of origination costs, to decrease significantly in future periods, when compared to income recognized in 2021 and 2020. Accretion of loan discounts, net of premium amortization, on acquired loans was also included in interest and fees on loans and totaled $408 thousand for the year ended December 31, 2021. There was no accretion or amortization of discounts or premiums on acquired loans during 2020. Interest and dividends on securities increased $960 thousand, or 30%, during 2021 from a 57% increase in average securities balances, which was partially offset by a 39-basis point decrease in the yield on total securities to 1.96%.
Total interest expense decreased by $1.1 million, or 32%, to $2.3 million, primarily from interest expense on deposits, which decreased $1.2 million, or 45%, from a 26-basis point decrease in the cost of interest-bearing deposits. The decrease in the cost of interest-bearing deposits was partially offset by the impact of a $145.6 million, or 26%, increase in average interest-bearing deposit balances. The decrease in the cost of interest-bearing deposits was attributable to a reduction in interest rates paid on checking, money market and time deposits. The Bank lowered interest rates paid on deposits in 2020 and 2021, after the Federal Reserve lowered the Federal Funds rate by 150 basis points in March 2020 in response to the COVID-19 pandemic.
33
Table of Contents
The following table provides information on average interest-earning assets and interest-bearing liabilities for the years ended December 31, 2021 and 2020 as well as amounts and rates of tax equivalent interest earned and interest paid (dollars in thousands). The volume and rate analysis table analyzes the changes in net interest income for the periods broken down by their rate and volume components (in thousands).
| Average Balances, Income and Expense, Yields and Rates (Taxable Equivalent Basis) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||||||||
| Average Balance | Interest Income/Expense | Yield/Rate | Average Balance | Interest Income/Expense | Yield/Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Interest-bearing deposits in other banks | $ | 164,118 | $ | 213 | 0.13 | % | $ | 81,193 | $ | 190 | 0.23 | % | ||||||||||||
| Securities: | ||||||||||||||||||||||||
| Taxable | 173,363 | 3,100 | 1.79 | % | 112,146 | 2,448 | 2.18 | % | ||||||||||||||||
| Tax-exempt (1) | 47,570 | 1,184 | 2.49 | % | 27,557 | 781 | 2.83 | % | ||||||||||||||||
| Restricted | 1,926 | 88 | 4.56 | % | 1,844 | 99 | 5.36 | % | ||||||||||||||||
| Total securities | 222,859 | 4,372 | 1.96 | % | 141,547 | 3,328 | 2.35 | % | ||||||||||||||||
| Loans: (2) | ||||||||||||||||||||||||
| Taxable | 709,347 | 32,677 | 4.61 | % | 620,250 | 29,367 | 4.73 | % | ||||||||||||||||
| Tax-exempt (1) | 3,389 | 152 | 4.49 | % | 3,664 | 164 | 4.49 | % | ||||||||||||||||
| Total loans | 712,736 | 32,829 | 4.61 | % | 623,914 | 29,531 | 4.73 | % | ||||||||||||||||
| Federal funds sold | 20,934 | 10 | 0.05 | % | 9 | — | 0.10 | % | ||||||||||||||||
| Total earning assets | 1,120,647 | 37,424 | 3.34 | % | 846,663 | 33,049 | 3.90 | % | ||||||||||||||||
| Less: allowance for loan losses | (6,316 | ) | (6,137 | ) | ||||||||||||||||||||
| Total nonearning assets | 68,105 | 60,690 | ||||||||||||||||||||||
| Total assets | $ | 1,182,436 | $ | 901,216 | ||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||
| Checking | $ | 254,077 | $ | 424 | 0.17 | % | $ | 193,870 | $ | 690 | 0.36 | % | ||||||||||||
| Money market accounts | 168,932 | 187 | 0.11 | % | 149,029 | 701 | 0.47 | % | ||||||||||||||||
| Savings accounts | 164,768 | 107 | 0.07 | % | 111,693 | 67 | 0.06 | % | ||||||||||||||||
| Certificates of deposit: | ||||||||||||||||||||||||
| Less than $100 | 69,904 | 310 | 0.44 | % | 59,726 | 453 | 0.76 | % | ||||||||||||||||
| Greater than $100 | 52,304 | 385 | 0.74 | % | 50,176 | 677 | 1.35 | % | ||||||||||||||||
| Brokered deposits | 650 | 2 | 0.34 | % | 579 | 1 | 0.26 | % | ||||||||||||||||
| Total interest-bearing deposits | 710,635 | 1,415 | 0.20 | % | 565,073 | 2,589 | 0.46 | % | ||||||||||||||||
| Federal funds purchased | 1 | — | 0.47 | % | 1 | — | 1.58 | % | ||||||||||||||||
| Subordinated debt | 9,992 | 619 | 6.20 | % | 7,527 | 501 | 6.65 | % | ||||||||||||||||
| Junior subordinated debt | 9,279 | 270 | 2.91 | % | 9,279 | 293 | 3.16 | % | ||||||||||||||||
| Other borrowings | — | — | — | % | 0 | — | 0.00 | % | ||||||||||||||||
| Total interest-bearing liabilities | 729,907 | 2,304 | 0.32 | % | 581,880 | 3,383 | 0.58 | % | ||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||
| Demand deposits | 348,829 | 236,061 | ||||||||||||||||||||||
| Other liabilities | 3,104 | 2,182 | ||||||||||||||||||||||
| Total liabilities | 1,081,840 | 820,123 | ||||||||||||||||||||||
| Shareholders’ equity | 100,596 | 81,093 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,182,436 | $ | 901,216 | ||||||||||||||||||||
| Net interest income | $ | 35,120 | $ | 29,666 | ||||||||||||||||||||
| Interest rate spread | 3.02 | % | 3.32 | % | ||||||||||||||||||||
| Cost of funds | 0.21 | % | 0.41 | % | ||||||||||||||||||||
| Interest expense as a percent of average earning assets | 0.21 | % | 0.40 | % | ||||||||||||||||||||
| Net interest margin | 3.13 | % | 3.50 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Income and yields are reported on a taxable-equivalent basis assuming a federal tax rate of 21%. The tax-equivalent adjustment was $280 thousand for 2021, and $198 thousand for 2020 |
| Column 1 | Column 2 |
|---|---|
| (2) | Loans placed on a non-accrual status are reflected in the balances. |
34
Table of Contents
| Volume and Rate | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ending December 31, | ||||||||||||
| 2021 | ||||||||||||
| Volume Effect | Rate Effect | Change in Income/Expense | ||||||||||
| Interest-bearing deposits in other banks | $ | 22 | $ | — | $ | 22 | ||||||
| Loans, taxable | 4,019 | (709 | ) | 3,310 | ||||||||
| Loans, tax-exempt | (12 | ) | — | (12 | ) | |||||||
| Securities, taxable | 971 | (318 | ) | 653 | ||||||||
| Securities, tax-exempt | 484 | (80 | ) | 404 | ||||||||
| Securities, restricted | 5 | (15 | ) | (10 | ) | |||||||
| Federal funds sold | 10 | (2 | ) | 8 | ||||||||
| Total earning assets | $ | 5,499 | $ | (1,124 | ) | $ | 4,375 | |||||
| Checking | $ | 380 | $ | (646 | ) | $ | (266 | ) | ||||
| Money market accounts | 109 | (622 | ) | (513 | ) | |||||||
| Savings accounts | 30 | 10 | 40 | |||||||||
| Certificates of deposits: | ||||||||||||
| Less than $100 | 97 | (240 | ) | (143 | ) | |||||||
| Greater than $100 | 30 | (323 | ) | (293 | ) | |||||||
| Brokered deposits | — | — | — | |||||||||
| Federal funds purchased | — | — | — | |||||||||
| Subordinated debt | 149 | (31 | ) | 118 | ||||||||
| Junior subordinated debt | — | (23 | ) | (23 | ) | |||||||
| Other borrowings | — | — | — | |||||||||
| Total interest-bearing liabilities | $ | 795 | $ | (1,875 | ) | $ | (1,080 | ) | ||||
| Change in net interest income | $ | 4,704 | $ | 751 | $ | 5,455 |
Provision for Loan Losses
Recovery of loan losses totaled $650 thousand for the year ended December 31, 2021 and resulted in an allowance for loan losses that totaled $5.7 million, or 0.69% of total loans. This compared to a provision for loan losses of $3.0 million for the year ended December 31, 2020 and an allowance for loan losses of $7.5 million, or 1.19% of total loans at December 31, 2020. The allowance for loan losses decreased primarily as a result of purchased loan accounting related to the Bank of Fincastle and SmartBank acquisitions.
Recovery of loan losses of $650 thousand and net charge offs of $1.1 million resulted in a $1.8 million decrease in the allowance for loan losses during 2021. The specific reserve component of the allowance for loan losses decreased $2.2 million, while the general reserve component of the allowance for loan losses increased $392 thousand. The decrease in the specific reserve was primarily attributable to the resolution of a previously impaired loan. The increase in the general reserve was attributable to loan growth, an increase in historical losses, and reserves on purchased loans. These increases were partially offset by improvements to the asset quality and economic qualitative factors that had been increased during the pandemic.
The Bank recorded provision for loan losses of $3.0 million for prior year ended December 31, 2020, which was attributable to net charge-offs totaling $449 thousand and increases in both the general and specific reserve components of the allowance for loan losses. The general reserve component of the allowance for loan losses increased primarily from adjustments to qualitative factors, which resulted from the Bank’s observation of unfavorable changes in economic indicators impacted by the pandemic, consideration of risks associated with loans modified for interest-only payments in accordance with the CARES Act, and an increase in substandard loan amounts. The increase in the specific reserve component of the allowance for loan losses included reserves placed on newly identified impaired loans during the year.
35
Table of Contents
Noninterest Income
Noninterest income increased $1.9 million, or 24%, to $10.2 million for the year ending December 31, 2021, compared to the prior year. The increase was primarily attributable to a $616 thousand, or 27%, increase in ATM and check card fees, a $504 thousand, or 23%, increase in wealth management fees, a $343 thousand, or 35%, increase in fees for other customer services, and a $442 thousand increase in other operating income. The increase in ATM and check card fees was attributable to the addition of new customer deposit accounts through the Merger with Fincastle and an increase in customer check card transactions. Wealth management revenue increased from a higher amount of assets under management. The increase in brokered mortgage fee income was attributable to an increase in customer refinance activity. Other operating income increased primarily from income from investments in partnerships that provide title insurance and finance small businesses.
Noninterest Expense
Noninterest expense increased $8.9 million, or 38%, to $32.7 million for the year ending December 31, 2021, compared to the prior year. Merger and acquisition expenses totaled $3.5 million for the year and were comprised of $1.2 million of salaries and employee benefits, $69 thousand of marketing expense, $75 thousand of supplies, $1.8 million of legal and professional fees, $81 thousand data processing fees, and $290 thousand of other operating expense. In addition, several noninterest expense categories increased during the year as a result of adding employees, customers and branch offices from the merger of The Bank of Fincastle with and into First Bank on July 1, 2021, and also from the acquisition of SmartBank’s loan portfolio, employees and loan production office located in the Richmond, Virginia market on September 30, 2021. Expenses that increased during the year as a result of the growth of the Company after the Merger included salaries and employee benefits, occupancy, equipment, marketing, supplies, ATM and check card expense, FDIC assessment, data processing, and other operating expense. Expenses that increased as a result of the acquisition of the SmartBank loan portfolio, Richmond-area office, and employees included salaries and employee benefits, occupancy, equipment, marketing, supplies, data processing, and other operating expense.
Merger and acquisition expenses totaled $1.3 million for the three month period ending December 31, 2021.
Income Taxes
Income tax expense increased $537 thousand during the year ended December 31, 2021 compared to the prior year. The Company’s income tax expense differed from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the year ended December 31, 2021 and 2020. The difference was a result of net permanent tax deductions, primarily comprised of tax-exempt interest income and income from bank owned life insurance. A more detailed discussion of the Company’s tax calculation is contained in Note 11 to the Consolidated Financial Statements included in this Form 10-K.
36
Table of Contents
Financial Condition
General
Total assets increased $438.5 million to $1.4 billion at December 31, 2021, compared to $950.9 million at December 31, 2020. The increase was primarily attributable to a $197.0 million increase in net loans, a $168.4 million increase in securities, and a $43.1 million increase in interest-bearing deposits in banks. The increase in the loan portfolio was impacted by $194.5 million of loans acquired on July 1, 2021 through the acquisition of Fincastle, an $82.0 million loan portfolio acquisition from SmartBank on September 30, 2021, and an $82.5 million decrease in PPP loan balances during the year ended December 31, 2021.
At December 31, 2021, total liabilities increased $406.4 million to $1.3 billion compared to $866.0 million at December 31, 2020. The increase was attributable to the acquisition of Fincastle, on July 1, 2021, which added total liabilities of $238.0 million, and growth of the Bank's deposit portfolio. Total deposits increased by $406.3 million, which included $236.3 million in total deposits acquired from Fincastle. Proceeds from PPP loan originations and the receipt of government stimulus checks by customers during the year contributed to the increase in deposits. Noninterest-bearing demand deposits and savings and interest-bearing deposits increased $150.0 million and $211.0 million, respectively, while time deposits decreased $45.4 million.
Total shareholders' equity increased $32.1 million to $117.0 million at December 31, 2021, compared to $84.9 million at December 31, 2020. The increase was primarily attributable to the issuance of common stock in the amount of $1.7 million and surplus of $25.4 million in the acquisition of Fincastle. Other notable increases include a $7.7 million increase in retained earnings. This increase was partially offset by a $3.1 million decrease in accumulated other comprehensive income.
Loans
The Bank is an active lender with a loan portfolio that includes commercial and residential real estate loans, commercial loans, consumer loans, construction and land development loans, and home equity loans. The Bank’s lending activity is concentrated on individuals, small and medium-sized businesses, and local governmental entities primarily in its market areas. As a provider of community-oriented financial services, the Bank does not attempt to further geographically diversify its loan portfolio by undertaking significant lending activity outside its market areas.
The Bank actively participated as a lender in the U.S. Small Business Administration’s (SBA) Paycheck Protection Program (PPP) to support local small businesses and non-profit organizations by providing forgivable loans. Loan fees received from the SBA are accreted by the Bank into income evenly over the life of the loans, net of loan origination costs, through interest and fees on loans. PPP loans totaled $12.4 million and $64.7 million at December 31, 2021 and 2020, respectively; with $159 thousand scheduled to mature in the second and third quarters of 2022, and $12.2 million scheduled to mature in the first and second quarters of 2026. The Company believes the majority of these loans will ultimately be forgiven and repaid by the SBA in accordance with the terms of the program. It is the Company’s understanding that loans funded through the PPP program are fully guaranteed by the U.S. government. Should those circumstances change, the Company could be required to establish additional allowance for loan losses through additional provision for loan losses charged to earnings.
The Bank recognized $2.0 million and $824 thousand of accretion on deferred PPP income, net of origination costs, through interest and fees on loans for year ended December 31, 2021 and 2020, respectively. The total amount of deferred PPP income, net of origination costs, not yet recognized through interest and fees on loans totaled $367 thousand at December 31, 2021.
Loans, net of allowance for loan losses, increased $197.0 million to $819.4 million at December 31, 2021, compared to $622.4 million at December 31, 2020. The increase was attributable to the acquisition of Fincastle and the SmartBank loan portfolio, which added loans totaling $194.5 million and $82.0 million, respectively. The increase in loans from the acquisitions was partially offset by a $52.2 million decrease in PPP loan balances during 2021. Commercial real estate loans increased by $118.0 million, residential real estate loans increased by $56.2 million, construction loans and other loans increased by $28.4 million and $4.1 million, respectively. These increases were partially offset by commercial and industrial and consumer loans that decreased by $10.0 million and $1.5 million, respectively. The decrease in commercial and industrial loans was a result of $82.5 million decrease in PPP loans during 2021.
37
Table of Contents
The following table sets forth the maturities of the loan portfolio at December 31, 2021 (in thousands):
| Maturity/Repricing Schedule of Loans Held for Investment | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||||||||||||||||
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | ||||||||||||||||||
| Variable Rate: | |||||||||||||||||||||||
| Within 1 year | $ | 11,802 | $ | 7,254 | $ | 13,065 | $ | 13,104 | $ | 489 | $ | 45,714 | |||||||||||
| 1 to 5 years | 4,435 | 7,715 | 811 | 873 | 32 | 13,866 | |||||||||||||||||
| 5 to 15 years | 9,690 | 94,604 | 111,809 | 8,252 | 4,019 | 228,374 | |||||||||||||||||
| After 15 years | 1,091 | 46,748 | 68,853 | 882 | — | 117,574 | |||||||||||||||||
| Fixed Rate: | |||||||||||||||||||||||
| Within 1 year | 12,160 | 3,675 | 17,157 | 9,434 | 770 | 43,196 | |||||||||||||||||
| 1 to 5 years | 6,418 | 14,297 | 55,947 | 41,913 | 7,175 | 125,750 | |||||||||||||||||
| 5 to 15 years | 10,125 | 72,881 | 85,333 | 22,672 | 196 | 191,207 | |||||||||||||||||
| After 15 years | — | 44,816 | 11,946 | 2,675 | — | 59,437 | |||||||||||||||||
| $ | 55,721 | $ | 291,990 | $ | 364,921 | $ | 99,805 | $ | 12,681 | $ | 825,118 |
Asset Quality
Management classifies non-performing assets as non-accrual loans and OREO. OREO represents real property taken by the Bank when its customers do not meet the contractual obligation of their loans, either through foreclosure or through a deed in lieu thereof from the borrower and properties originally acquired for branch operations or expansion but no longer intended to be used for that purpose. OREO is recorded at the lower of cost or fair value, less estimated selling costs, and is marketed by the Bank through brokerage channels. The Bank had $1.8 million in assets classified as OREO at December 31, 2021. The Bank did not have any assets classified as OREO at December 31, 2020.
Non-performing assets totaled $4.2 million and $6.7 million at December 31, 2021 and 2020, representing approximately 0.30% and 0.71% of total assets, respectively. Non-performing assets consisted of $1.8 million of OREO and $2.3 million of non-accrual loans at December 31, 2021. Non-performing assets consisted only of non-accrual loans at December 31, 2020. The decrease in non-accrual loans was primarily attributable to the resolution of a $4.3 million loan that was partially charged-off. This decrease was partially offset by $2.0 million of nonperforming assets acquired from the Bank of Fincastle, including $1.8 million in properties formerly classified as bank premises by the Bank of Fincastle, which were classified as OREO at December 31, 2021.
At December 31, 2021, 78.1% of non-performing assets were commercial and industrial loans, 18.5% were residential real estate loans, and 3.4% were other real estate loans. Non-performing assets could increase due to the deterioration of other loans identified by management as potential problem loans. Other potential problem loans are defined as performing loans that possess certain risks, including the borrower’s ability to pay and the collateral value securing the loan, that management has identified that may result in the loans not being repaid in accordance with their terms. Other potential problem loans totaled $1.1 million and $1.4 million at December 31, 2021 and December 31, 2020, respectively. The amount of other potential problem loans in future periods may be dependent on economic conditions and other factors influencing a customers’ ability to meet their debt requirements.
38
Table of Contents.
There were no loans greater than 90 days past due and still accruing at December 31, 2021. There were $302 thousand of loans greater than 90 days past due and still accruing at December 31, 2020.
In response to the unknown impact of the pandemic on the economy and its customers, the Bank created and implemented a loan payment deferral program for individual and business customers beginning in the first quarter of 2020, which provided them the opportunity to defer monthly payments for 90 days. By June 30,
2020, loans participating in the program reached $182.6 million. The majority of these loans resumed regular payments during the second half of 2020 after their deferral periods ended. There were no loans remaining in the program at December 31, 2021. These loans were not considered troubled debt restructurings (TDRs) because they were modified in accordance with relief provisions of the CARES Act and interagency regulatory guidance.
During the fourth quarter of 2020 and the first half of 2021, the Bank modified terms of certain loans for customers that continued to be negatively impacted by the pandemic by lowering borrower’s loan payments with interest only payments for periods ranging between 6 and 24 months. Modified loans totaled $11.5 million at December 31, 2021, which were all in the Bank’s commercial real estate loan portfolio. All modified loans were either performing under their modified terms or resumed regular loan payments as of December 31, 2021.
The allowance for loan losses represents management’s analysis of the existing loan portfolio and related credit risks. The provision for loan losses is based upon management’s current estimate of the amount required to maintain an adequate allowance for loan losses reflective of the risks in the loan portfolio. The allowance for loan losses totaled $5.7 million at December 31, 2021 and $7.5 million at December 31, 2020, representing 0.69% and 1.19% of total loans, respectively. After analyzing the composition of the loan portfolio, related credit risks, and changes in asset quality during recent years, the Company determined that the three year loss period and the qualitative adjustment factors that established the general reserve component of the allowance for loan losses were appropriate at December 31, 2021. The allowance for loan losses as a percentage of total loans decreased to 0.69% at December 31, 2021 compared to 1.19% at December 31, 220 primarily as a result of purchased loan accounting related to the Bank of Fincastle and SmartBank acquisitions.
For further discussion regarding the allowance for loan losses, see “Provision for Loan Losses” above.
Recoveries of loan losses of $737 thousand and $67 thousand were recorded in the other real estate loan and commercial and industrial loan classes, respectively, during the year ended December 31, 2021. The recovery of loan losses in the other real estate loan class resulted primarily from a decrease in the specific reserve. The decrease in the specific reserve for the other real estate loan class resulted from the resolution of a previously impaired loan. The recovery of loan losses in the commercial and industrial loan class resulted from a decrease in the specific reserve. These recoveries were offset by provision for loan losses totaling $154 thousand in the construction and land development, 1-4 family residential, and consumer and other loan classes. For more detailed information regarding the provision for loan losses, see Note 4 to the Consolidated Financial Statements included in this Form 10-K.
Impaired loans totaled $2.3 million and $6.7 million at December 31, 2021 and 2020, respectively. The related allowance for loan losses required for these loans totaled $55 thousand and $2.2 million at December 31, 2021 and December 31, 2020, respectively. The average recorded investment in impaired loans during 2021 and 2020 was $4.5 million and $3.9 million, respectively. Included in the impaired loans total are loans classified as TDRs totaling $1.6 million and $6.0 million at December 31, 2021 and 2020, respectively. Loans classified as TDRs represent situations in which a modification to the contractual interest rate or repayment structure has been granted to address a financial hardship. As of December 31, 2021, none of these TDRs were performing under the restructured terms and all were considered non-performing assets.
39
Table of Contents
Management believes, based upon its review and analysis, that the Bank has sufficient reserves to cover losses inherent within the loan portfolio. For each period presented, the provision for loan losses charged to expense was based on management’s judgment after taking into consideration all factors connected with the collectability of the existing portfolio. Management considers economic conditions, historical loss factors, past due percentages, internally generated loan quality reports, and other relevant factors when evaluating the loan portfolio. There can be no assurance, however, that an additional provision for loan losses will not be required in the future, including as a result of changes in the qualitative factors underlying management’s estimates and judgments, changes in accounting standards, adverse developments in the economy, on a national basis or in the Company’s market area, loan growth, or changes in the circumstances of particular borrowers. For further discussion regarding the allowance for loan losses, see “Critical Accounting Policies” above. The following table shows a detail of loans charged-off, recovered, and the changes in the allowance for loan losses (dollars in thousands).
| Allowance for loan losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |||||||||||||||||||
| For the year ended December 31, 2020: | ||||||||||||||||||||||||
| Balance at beginning of year | $ | 464 | $ | 776 | $ | 2,296 | $ | 562 | $ | 836 | $ | 4,934 | ||||||||||||
| Charge-offs | — | — | — | (69 | ) | (715 | ) | (784 | ) | |||||||||||||||
| Recoveries | 2 | 8 | 2 | 18 | 305 | 335 | ||||||||||||||||||
| Provision for (recovery of) loan losses | (160 | ) | 238 | 2,658 | 273 | (9 | ) | 3,000 | ||||||||||||||||
| Balance at end of year | $ | 306 | $ | 1,022 | $ | 4,956 | $ | 784 | $ | 417 | $ | 7,485 | ||||||||||||
| Average loans | $ | 32,528 | $ | 235,275 | $ | 247,527 | $ | 100,095 | $ | 8,489 | $ | 623,914 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | -0.01 | % | 0.00 | % | 0.00 | % | 0.05 | % | 4.83 | % | 0.07 | % | ||||||||||||
| For the year ended December 31, 2021: | ||||||||||||||||||||||||
| Balance at beginning of year | 306 | 1,022 | 4,956 | 784 | 417 | 7,485 | ||||||||||||||||||
| Charge-offs | — | (15 | ) | (992 | ) | (6 | ) | (434 | ) | (1,447 | ) | |||||||||||||
| Recoveries | 6 | 65 | 3 | 7 | 241 | 322 | ||||||||||||||||||
| Provision for (recovery of) loan losses | 33 | 5 | (737 | ) | (67 | ) | 116 | (650 | ) | |||||||||||||||
| Balance at end of year | 345 | 1,077 | 3,230 | 718 | 340 | 5,710 | ||||||||||||||||||
| Average loans | $ | 32,233 | $ | 265,900 | $ | 296,382 | $ | 107,964 | $ | 10,258 | $ | 712,737 | ||||||||||||
| Ratio of net (recoveries) charge-offs to average loans | -0.02 | % | -0.02 | % | 0.33 | % | 0.00 | % | 1.88 | % | 0.16 | % |
The following table shows the balance of the Bank’s allowance for loan losses allocated to each major category of loans and the ratio of related outstanding loan balances to total loans (dollars in thousands).
| Allocation of Allowance for Loan Losses | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2021 | 2020 | |||||||
| Allocation of Allowance for Loan Losses: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | $ | 345 | $ | 306 | ||||
| Secured by 1-4 family | 1,077 | 1,022 | ||||||
| Other real estate loans | 3,230 | 4,956 | ||||||
| Commercial and industrial | 718 | 784 | ||||||
| Consumer and other loans | 340 | 417 | ||||||
| Total allowance for loan losses | $ | 5,710 | $ | 7,485 | ||||
| Ratios of loans to total period-end loans: | ||||||||
| Real estate loans: | ||||||||
| Construction and land development | 6.8 | % | 4.3 | % | ||||
| Secured by 1-4 family | 35.4 | % | 37.4 | % | ||||
| Other real estate loans | 44.2 | % | 39.3 | % | ||||
| Commercial and industrial | 12.1 | % | 17.4 | % | ||||
| Consumer and other loans | 1.5 | % | 1.6 | % | ||||
| 100.0 | % | 100.0 | % |
40
Table of Contents
The following table provides information on the Bank’s non-performing assets at the dates indicated (dollars in thousands).
| Non-performing Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2021 | 2020 | |||||||
| Non-accrual loans | $ | 2,304 | $ | 6,714 | ||||
| Other real estate owned | 1,848 | — | ||||||
| Total non-performing assets | $ | 4,152 | $ | 6,714 | ||||
| Loans past due 90 days accruing interest | — | 302 | ||||||
| Total non-performing assets and past due loans | $ | 4,152 | $ | 7,016 | ||||
| Troubled debt restructurings | $ | 1,638 | $ | 5,976 | ||||
| Non-performing assets to period end loans | 0.50 | % | 1.07 | % |
The following table summarizes the Company's credit ratios on a consolidated basis as of December 31, 2021 and 2020.
| Consolidated Credit Ratios | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | ||||||||
| 2021 | 2020 | |||||||
| Total Loans | $ | 825,118 | $ | 629,914 | ||||
| Nonaccrual loans | $ | 2,304 | $ | 6,714 | ||||
| Allowance for loan losses (ALL) | $ | 5,710 | $ | 7,485 | ||||
| Nonaccrual loans to total loans | 0.28 | % | 1.07 | % | ||||
| ALL to total loans | 0.69 | % | 1.19 | % | ||||
| ALL to nonaccrual loans | 247.83 | % | 111.48 | % |
Securities
Securities totaled $324.8 million at December 31, 2021, an increase of $168.5 million, or 108%, from $156.3 million at the end of 2020. Investment securities are comprised of U.S. agency and mortgage-backed securities, obligations of state and political subdivisions, corporate debt securities, and restricted securities. As of December 31, 2021, neither the Company nor the Bank held any derivative financial instruments in their respective investment security portfolios. Gross unrealized gains in the available for sale portfolio totaled $2.0 million and $4.0 million at December 31, 2021 and 2020, respectively. Gross unrealized losses in the available for sale portfolio totaled $2.6 million and $82 thousand at December 31, 2021 and 2020, respectively. Gross unrealized gains in the held to maturity portfolio totaled $242 thousand and $509 thousand at December 31, 2021 and 2020, respectively. Gross unrealized losses in the held to maturity portfolio totaled $66 thousand at December 31, 2021. There were no gross unrealized losses in the held to maturity portfolio at December 31, 2020. Investments in an unrealized loss position were considered temporarily impaired at December 31, 2021 and 2020. The change in the unrealized gains and losses of investment securities from December 31, 2020 to December 31, 2021 was related to changes in market interest rates and was not related to credit concerns of the issuers.
41
Table of Contents
The following table shows the maturities of debt and restricted securities at amortized cost and market value at December 31, 2021 and approximate weighted average yields of such securities (dollars in thousands). Yields on state and political subdivision securities are shown on a tax equivalent basis, assuming a 21% federal income tax rate. The Company attempts to maintain diversity in its portfolio and maintain credit quality and re-pricing terms that are consistent with its asset/liability management and investment practices and policies. For further information on securities, see Note 2 to the Consolidated Financial Statements included in this Form 10-K.
| Securities Portfolio Maturity Distribution/Yield Analysis | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2021 | ||||||||||||||||||||
| Less than One Year | One to Five Years | Five to Ten Years | Greater than Ten Years and Equity Securities | Total | ||||||||||||||||
| U.S. Treasury securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | 29,891 | $ | 9,980 | $ | — | $ | 39,871 | ||||||||||
| Market value | $ | — | $ | 29,745 | $ | 9,913 | $ | — | $ | 39,658 | ||||||||||
| Weighted average yield | — | % | 1.02 | % | 1.28 | % | — | % | 1.09 | % | ||||||||||
| U.S. agency and mortgage-backed securities | ||||||||||||||||||||
| Amortized cost | $ | 2,000 | $ | 3,212 | $ | 38,312 | $ | 159,999 | $ | 203,523 | ||||||||||
| Market value | $ | 2,000 | $ | 3,271 | $ | 38,578 | $ | 158,993 | $ | 202,842 | ||||||||||
| Weighted average yield | 2.36 | % | 2.40 | % | 1.76 | % | 1.51 | % | 1.58 | % | ||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||||||
| Amortized cost | $ | 1,175 | $ | 6,356 | $ | 21,880 | $ | 48,675 | $ | 78,086 | ||||||||||
| Market value | $ | 1,178 | $ | 6,519 | $ | 22,003 | $ | 48,892 | $ | 78,592 | ||||||||||
| Weighted average yield | 2.41 | % | 2.89 | % | 2.37 | % | 2.27 | % | 2.35 | % | ||||||||||
| Corporate debt securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | 2,019 | $ | — | $ | 2,019 | ||||||||||
| Market value | $ | — | $ | — | $ | 2,020 | $ | — | $ | 2,020 | ||||||||||
| Weighted average yield | — | % | — | % | 2.84 | — | % | 2.84 | % | |||||||||||
| Restricted securities | ||||||||||||||||||||
| Amortized cost | $ | — | $ | — | $ | — | $ | 1,813 | $ | 1,813 | ||||||||||
| Market value | $ | — | $ | — | $ | — | $ | 1,813 | $ | 1,813 | ||||||||||
| Weighted average yield | — | % | — | % | — | % | 4.99 | % | 4.99 | % | ||||||||||
| Total portfolio | ||||||||||||||||||||
| Amortized cost | $ | 3,175 | $ | 39,459 | $ | 72,191 | $ | 210,487 | $ | 325,312 | ||||||||||
| Market value | $ | 3,178 | $ | 39,535 | $ | 72,514 | $ | 209,698 | $ | 324,925 | ||||||||||
| Weighted average yield (1) | 2.38 | % | 1.43 | % | 1.91 | % | 1.72 | % | 1.73 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Yields on tax-exempt securities have been calculated on a tax-equivalent basis using the federal corporate income tax rate of 21 percent. The weighted average yield is calculated based on the relative amortized costs of the securities. |
The above table was prepared using the contractual maturities for all securities with the exception of mortgage-backed securities (MBS) and collateralized mortgage obligations (CMO). Both MBS and CMO securities were recorded using the yield book prepayment model that incorporates four causes of prepayments including home sales, refinancing, defaults, and curtailments/full payoffs.
As of December 31, 2021, the Company did not own securities of any issuer for which the aggregate book value of the securities of such issuer exceeded ten percent of shareholders’ equity.
42
Table of Contents
Deposits
At December 31, 2021, deposits totaled $1.2 billion, an increase of $406.3 million, from $842.5 million at December 31, 2020. The increase was attributable to the acquisition of Fincastle on July 1, 2021, which included $236.3 million of deposits, as well as growth in the Bank's deposit portfolio. There was a slight change in the deposit mix when comparing the periods. At December 31, 2021, noninterest-bearing demand deposits, savings and interest-bearing demand deposits, and time deposits composed 33%, 55%, and 12% of total deposits, respectively, compared to 31%, 57%, and 12% at December 31, 2020.
The following tables include a summary of average deposits and average rates paid (dollars in thousands).
| Average Deposits and Rates Paid | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| 2021 | 2020 | |||||||||||||||
| Amount | Rate | Amount | Rate | |||||||||||||
| Noninterest-bearing deposits | $ | 348,829 | — | % | $ | 236,061 | — | % | ||||||||
| Interest-bearing deposits: | ||||||||||||||||
| Interest checking | $ | 254,077 | 0.17 | % | $ | 193,870 | 0.36 | % | ||||||||
| Money market | 168,932 | 0.11 | % | 149,029 | 0.47 | % | ||||||||||
| Savings | 164,768 | 0.07 | % | 111,693 | 0.06 | % | ||||||||||
| Time deposits: | ||||||||||||||||
| Less than $100 | 69,904 | 0.44 | % | 59,726 | 0.76 | % | ||||||||||
| Greater than $100 | 52,304 | 0.74 | % | 50,176 | 1.35 | % | ||||||||||
| Brokered deposits | 650 | 0.34 | % | 579 | 0.26 | % | ||||||||||
| Total interest-bearing deposits | $ | 710,635 | 0.20 | % | $ | 565,073 | 0.46 | % | ||||||||
| Total deposits | $ | 1,059,464 | $ | 801,134 |
The table above includes brokered deposits greater than $100 thousand.
As of December 31, 2021 the estimated amount of total uninsured deposits was $246.0 million. Maturities of the estimated amount of uninsured time deposits at December 31, 2021 are presented in the table below. The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank’s regulatory reporting requirements.
| Maturities of Uninsured Time Deposits | |||
|---|---|---|---|
| December 31, 2021 | |||
| 3 months or less | $ | 1,504 | |
| 3-6 months | 847 | ||
| 6-12 months | 444 | ||
| Over 12 months | 2,169 | ||
| $ | 4,964 |
Liquidity
Liquidity represents the ability to meet present and future financial obligations through either the sale or maturity of existing assets or with borrowings from correspondent banks or other deposit markets. The Company classifies cash, interest-bearing and noninterest-bearing deposits with banks, federal funds sold, investment securities, and loans maturing within one year as liquid assets. As part of the Bank’s liquidity risk management, stress tests and cash flow modeling are performed quarterly.
As a result of the Bank’s management of liquid assets and the ability to generate liquidity through liability funding, management believes that the Bank maintains overall liquidity sufficient to satisfy its depositors’ requirements and to meet its customers’ borrowing needs.
At December 31, 2021, cash, interest-bearing and noninterest-bearing deposits with banks, securities, and loans maturing within one year totaled $268.1 million. At December 31, 2021, 11% or $88.9 million of the loan portfolio is scheduled to mature within one year. Non-deposit sources of available funds totaled $240.4 million at December 31, 2021, which included $155.7 million of secured funds available from Federal Home Loan Bank of Atlanta (FHLB), $51.0 million of unsecured federal funds lines of credit with other correspondent banks, and $33.7 million available through the Federal Reserve Discount Window.
Subordinated Debt
See Note 9 to the Consolidated Financial Statements included in this Form 10-K, for discussion of subordinated debt.
Junior Subordinated Debt
See Note 10 to the Consolidated Financial Statements included in this Form 10-K, for discussion of junior subordinated debt.
43
Table of Contents
Off-Balance Sheet Arrangements
The Company, through the Bank, is a party to credit related financial instruments with risk not reflected in the consolidated financial statements in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance sheet instruments.
At December 31, 2021 and 2020, the following financial instruments were outstanding whose contract amounts represent credit risk (in thousands):
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Commitments to extend credit and unfunded commitments under lines of credit | $ | 161,428 | $ | 114,892 | |||
| Stand-by letters of credit | 18,904 | 10,675 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines, and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are collateralized as deemed necessary and may or may not be drawn upon to the total extent to which the Bank is committed.
Commercial and standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.
At December 31, 2021, the Bank had $4.6 million in locked-rate commitments to originate mortgage loans. Risks arise from the possible inability of counterparties to meet the terms of their contracts. The Bank does not expect any counterparty to fail to meet its obligations.
On April 21, 2020, the Company entered into interest rate swap agreements related to its outstanding junior subordinated debt. The Company uses derivatives to manage exposure to interest rate risk through the use of interest rate swaps. Interest rate swaps involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date with no exchange of underlying principal amounts.
The interest rate swaps qualified and are designated as cash flow hedges. The Company’s cash flow hedges effectively modify the Company’s exposure to interest rate risk by converting variable rates of interest on $9.0 million of the Company’s junior subordinated debt to fixed rates of interest for periods that end between June 2034 and October 2036. The cash flow hedges’ total notional amount is $9.0 million. At December 31, 2021, the cash flow hedges had a fair value of $941 thousand, which is recorded in other assets. The net gain/loss on the cash flow hedges is recognized as a component of other comprehensive income and reclassified into earnings in the same period(s) during which the hedged transactions affect earnings. The Company’s derivative financial instruments are described more fully in Note 24 to the Consolidated Financial Statements included in this Form 10-K.
Capital Resources
The adequacy of the Company’s capital is reviewed by management on an ongoing basis with reference to the size, composition, and quality of the Company’s asset and liability levels and consistent with regulatory requirements and industry standards. Management seeks to maintain a capital structure that will assure an adequate level of capital to support anticipated asset growth and absorb potential losses. The Company meets eligibility criteria of a small bank holding company in accordance with the Federal Reserve Board’s Small Bank Holding Company Policy Statement issued in February 2015 and is no longer obligated to report consolidated regulatory capital.
Effective January 1, 2015, the Bank became subject to capital rules adopted by federal bank regulators implementing the Basel III regulatory capital reforms adopted by the Basel Committee on Banking Supervision (the Basel Committee), and certain changes required by the Dodd-Frank Act.
The minimum capital level requirements applicable to the Bank under the final rules are as follows: a new common equity Tier 1 capital ratio of 4.5%; a Tier 1 capital ratio of 6%; a total capital ratio of 8%; and a Tier 1 leverage ratio of 4% for all institutions. The final rules also established a “capital conservation buffer” above the new regulatory minimum capital requirements. The capital conservation buffer was phased-in over four years and, as fully implemented effective January 1, 2019, requires a buffer of 2.5% of risk-weighted assets. This results in the following minimum capital ratios beginning in 2019: a common equity Tier 1 capital ratio of 7.0%, a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. Under the final rules, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions. Management believes, as of December 31, 2021 and December 31, 2020, that the Bank met all capital adequacy requirements to which it is subject, including the capital conservation buffer.
44
Table of Contents
The following table summarizes the Bank’s regulatory capital and related ratios at December 31, 2021, 2020, and 2019 (dollars in thousands).
| Analysis of Capital | ||||||||
|---|---|---|---|---|---|---|---|---|
| At December 31, | ||||||||
| 2021 | 2020 | |||||||
| Common equity Tier 1 capital | $ | 120,224 | $ | 84,032 | ||||
| Tier 1 capital | 120,224 | 84,032 | ||||||
| Tier 2 capital | 5,710 | 7,211 | ||||||
| Total risk-based capital | 125,934 | 91,243 | ||||||
| Risk-weighted assets | 852,959 | 576,612 | ||||||
| Capital ratios: | ||||||||
| Common equity Tier 1 capital ratio | 14.09 | % | 14.57 | % | ||||
| Tier 1 capital ratio | 14.09 | % | 14.57 | % | ||||
| Total capital ratio | 14.76 | % | 15.82 | % | ||||
| Leverage ratio (Tier 1 capital to average assets) | 8.82 | % | 8.80 | % | ||||
| Capital conservation buffer ratio(1) | 6.76 | % | 7.82 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio for Common equity Tier 1, Tier 1, and Total risk based capital. The lowest of the three measures represents the Bank’s capital conservation buffer ratio. |
The prompt corrective action framework is designed to place restrictions on insured depository institutions if their capital levels begin to show signs of weakness. Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions are required to meet the following capital level requirements in order to qualify as “well capitalized:” a common equity Tier 1 capital ratio of 6.5%; a Tier 1 capital ratio of 8%; a total capital ratio of 10%; and a Tier 1 leverage ratio of 5%. The Bank met the requirements to qualify as "well capitalized" as of December 31, 2021 and 2020.
On September 17, 2019 the FDIC finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (CBLR) framework), as required by the Economic Growth Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.
In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio greater than 9%, less than $10 billion in total consolidated assets, and limited amounts of off-balance sheet exposures and trading assets and liabilities. The CARES Act temporarily lowered the tier 1 leverage ratio requirement to 8% until December 31, 2020. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the "well-capitalized" ratio requirements under the prompt corrective action regulations and would not be required to report or calculate risk-based capital. Although the Bank did not opt into the CBLR framework at December 31, 2021, it may opt into the CBLR framework in a future quarterly period. For further discussion regarding the CARES Act, see "Supervision and Regulation" included in Item 1 of this Form 10-K.
During the fourth quarter of 2019, the Board of Directors of the Company authorized a stock repurchase plan pursuant to which the Company may have repurchased up to $5.0 million of its outstanding common stock through December 31, 2020. During 2020, the Company repurchased and retired 129,035 shares at an average price paid per share of $16.05, for a total of $2.1 million. The Company’s stock repurchase plan was suspended in the second quarter of 2020, and remained suspended until it ended on December 31, 2020. The Company has not authorized another stock repurchase plan as of December 31, 2021.
The Company continues to update its enterprise risk assessment and capital plan as the operating environment develops. As a result of its risk assessments and capital planning, the Company issued $5.0 million of subordinated debt in June 2020. The purpose of the issuance was primarily to further strengthen holding company liquidity and to remain a source of strength for the Bank in the event of a severe economic downturn. The Company was able to use the proceeds of the issuance for general corporate purposes. The subordinated debt issued consisted of a 5.50% fixed-to-floating rate subordinated note due 2030 issued to an institutional investor and was structured to qualify as Tier 2 capital under bank regulatory guidelines. After considering several factors, including the overall risk profile and capital adequacy of the Company and the Bank, on January 1, 2022, the Company repaid $5.0 million of subordinated debt with a fixed interest rate of 6.75% that was issued in 2015. The capital planning process also included consideration of whether to continue the Company’s cash dividend payments to common shareholders. The Company continued to pay quarterly cash dividends on its common stock throughout the pandemic.
The Company acquired Fincastle on July 1, 2021 and their shareholders received aggregate merger consideration of $6.8 million in cash and 1,348,065 shares of the Company’s common stock. The acquisition of Fincastle resulted in goodwill and other intangible assets that were excluded from the regulatory capital of First Bank. For the three-month and twelve-month periods ended December 31, 2021, the Company recorded merger and acquisition related expenses of $1.2 million and $3.4 million, respectively, in connection with the acquisition of Fincastle. The Company estimates that it will incur aggregate Fincastle merger related costs of $3.4 million, which includes $20 thousand of additional merger related costs expected to be incurred during the first and second quarters of 2022.
First Bank acquired SmartBank’s Richmond, Virginia office and hired a team of their employees on September 30, 2021, which included the office’s loan portfolio and certain fixed assets. First Bank also assumed SmartBank’s office lease during the fourth quarter of 2021. The acquisition of the SmartBank loans resulted in goodwill that was excluded from the regulatory capital of First Bank. For the three-month and twelve-month periods ended December 31, 2021, the Company recorded merger and acquisition related expenses of $101 thousand in connection with the acquisition of the SmartBank loans. The Company does not anticipate incurring any additional SmartBank acquisition related costs in future periods.
First Bank remained well-capitalized at December 31, 2021.
Recent Accounting Pronouncements
See Note 1 to the Consolidated Financial Statements included in this Form 10-K, for discussion of recent accounting pronouncements.
45
Table of Contents