ORRSTOWN FINANCIAL SERVICES INC (ORRF)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=826154. Latest filing source: 0001628280-26-017278.
Informational only - descriptive public-record data, not investment advice.
Business
Read ORRF's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read ORRF's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 303,734,000 | USD | 2025 | 2026-03-12 |
| Net income | 80,855,000 | USD | 2025 | 2026-03-12 |
| Assets | 5,542,255,000 | USD | 2025 | 2026-03-12 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-12. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000826154.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41,962,000 | 51,453,000 | 65,667,000 | 92,994,000 | 99,631,000 | 93,695,000 | 108,654,000 | 149,897,000 | 248,933,000 | 303,734,000 |
| Net income | 6,628,000 | 8,090,000 | 12,805,000 | 16,924,000 | 26,463,000 | 32,881,000 | 22,037,000 | 35,663,000 | 22,050,000 | 80,855,000 |
| Diluted EPS | 0.81 | 0.98 | 1.50 | 1.61 | 2.40 | 2.96 | 2.06 | 3.42 | 1.48 | 4.18 |
| Operating cash flow | 15,587,000 | 16,350,000 | 22,487,000 | 9,090,000 | 30,171,000 | 40,811,000 | 36,192,000 | 43,701,000 | 34,959,000 | 74,734,000 |
| Capital expenditures | 13,369,000 | 2,653,000 | 4,791,000 | 2,911,000 | 1,303,000 | 1,254,000 | 895,000 | 2,293,000 | 1,582,000 | 4,235,000 |
| Dividends paid | 2,898,000 | 3,488,000 | 4,375,000 | 6,150,000 | 7,610,000 | 8,280,000 | 8,264,000 | 8,485,000 | 13,177,000 | 20,643,000 |
| Share buybacks | 631,000 | 0.00 | 0.00 | 0.00 | 1,170,000 | 1,869,000 | 14,172,000 | 2,585,000 | 0.00 | 263,000 |
| Assets | 1,414,504,000 | 1,558,849,000 | 1,934,388,000 | 2,383,274,000 | 2,750,572,000 | 2,834,565,000 | 2,922,408,000 | 3,064,240,000 | 5,441,589,000 | 5,542,255,000 |
| Liabilities | 1,279,645,000 | 1,414,084,000 | 1,760,955,000 | 2,160,025,000 | 2,504,323,000 | 2,562,909,000 | 2,693,512,000 | 2,799,184,000 | 4,924,907,000 | 4,950,720,000 |
| Stockholders' equity | 134,859,000 | 144,765,000 | 173,433,000 | 223,249,000 | 246,249,000 | 271,656,000 | 228,896,000 | 265,056,000 | 516,682,000 | 591,535,000 |
| Free cash flow | 2,218,000 | 13,697,000 | 17,696,000 | 6,179,000 | 28,868,000 | 39,557,000 | 35,297,000 | 41,408,000 | 33,377,000 | 70,499,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 15.80% | 15.72% | 19.50% | 18.20% | 26.56% | 35.09% | 20.28% | 23.79% | 8.86% | 26.62% |
| Return on equity | 4.91% | 5.59% | 7.38% | 7.58% | 10.75% | 12.10% | 9.63% | 13.45% | 4.27% | 13.67% |
| Return on assets | 0.47% | 0.52% | 0.66% | 0.71% | 0.96% | 1.16% | 0.75% | 1.16% | 0.41% | 1.46% |
| Liabilities / equity | 9.49 | 9.77 | 10.15 | 9.68 | 10.17 | 9.43 | 11.77 | 10.56 | 9.53 | 8.37 |
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 0001628280-26-017278; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001628280-26-017278; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001628280-26-017278; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017278; filed 2026-03-12. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000826154.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.83 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | -0.47 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.87 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 36,901,000 | 9,838,000 | 0.94 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 38,691,000 | 9,026,000 | 0.87 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 40,028,000 | 7,643,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 42,650,000 | 8,531,000 | 0.81 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 43,281,000 | 7,738,000 | 0.73 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 82,987,000 | -7,903,000 | -0.41 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 80,015,000 | 13,684,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 75,519,000 | 18,051,000 | 0.93 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 74,833,000 | 19,448,000 | 1.01 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 77,122,000 | 21,865,000 | 1.13 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 76,260,000 | 21,491,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 74,364,000 | 21,809,000 | 1.12 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-032835; filed 2026-05-08. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-032835; filed 2026-05-08. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-032835; filed 2026-05-08. 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: 0001628280-26-032835.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to assist readers in understanding the consolidated financial condition and results of operations of Orrstown and should be read in conjunction with the preceding unaudited condensed consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q, as well as with the audited consolidated financial statements and notes thereto for the year ended December 31, 2025, included in our Annual Report on Form 10-K filed with the SEC on March 12, 2026. Throughout this discussion, the yield on earning assets is stated on a fully taxable-equivalent basis and balances represent average daily balances unless otherwise stated. All dollar amounts presented in the tables, except per share amounts, are in thousands.
Overview
The Company, headquartered in Harrisburg, Pennsylvania, is a one-bank holding company that has elected status as a financial holding company. The consolidated financial information presented herein reflects the Company and its wholly-owned subsidiary, the Bank. At March 31, 2026, the Company had total assets of $5.6 billion, total liabilities of $5.0 billion and total shareholders’ equity of $603.2 million as reported in the unaudited consolidated balance sheets.
For the three months ended March 31, 2026 and 2025, the Company had net income of $21.8 million and $18.1 million, respectively. Diluted earnings per share were $1.12 and $0.93 for the three months ended March 31, 2026 and 2025, respectively. For the three months ended March 31, 2026 and 2025, the Company incurred merger-related expenses of zero and $1.6 million, respectively. The merger-related expenses are included in non-interest expenses in the unaudited consolidated statements of income.
Cautionary Note About Forward-Looking Statements
Certain statements appearing herein, which are not historical in nature, are forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. In addition, we may make other written and oral communications, from time to time, that contain such statements. Such forward-looking statements reflect the current views of the Company's management with respect to, among other things, future events and the Company's financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature. Forward-looking statements are statements that include projections, predictions, expectations, estimates or beliefs about events or results or otherwise are not statements of historical facts, many of which, by their nature, are inherently uncertain and beyond the Company's control, and include, but are not limited to, statements related to new business development, new loan opportunities, growth in the balance sheet and fee-based revenue lines of business, merger and acquisition activity, cost savings initiatives, reducing risk assets, and mitigating losses in the future. Accordingly, the Company cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements and there can be no assurances that the Company will achieve the desired level of new business development and new loans, growth in the balance sheet and fee-based revenue lines of business, cost savings initiatives, and continued reductions in risk assets or mitigate losses in the future. Factors which could cause the actual results to differ from those expressed or implied by the forward-looking statements include, but are not limited to, the following: interest rate changes or volatility; general economic conditions (including inflation and concerns about liquidity) on a national basis or in the local markets in which the Company operates; ineffectiveness of the Company’s strategic growth plan due to changes in current or future market conditions; the effects of competition and how it may impact our community banking model, including industry consolidation and development of competing financial products and services; changes in consumer behavior due to changing political, business and economic conditions, or legislative or regulatory initiatives; changes in, and evolving interpretations of, existing and future laws and regulations; changes in credit quality; inability to raise capital, if necessary, under favorable conditions; volatility in the securities markets; the demand for our products and services; deteriorating economic conditions; the impact of tariffs; geopolitical tensions; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters and future pandemics; expenses associated with litigation and legal proceedings; and other risks and uncertainties, including those detailed in our Annual Report on Form 10-K for the year ended December 31, 2025, and our Quarterly Reports on Form 10-Q under the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and in other filings made with the SEC. The statements are valid only as of the date hereof and we disclaim any obligation to update this information.
54
Table of Contents
Economic Climate, Inflation and Interest Rates
Preliminary real GDP increased at a rate of 2.0% on an annualized basis for the first quarter of 2026, which was an increase from 1.4% during the fourth quarter of 2025 and an increase from contraction of 0.3% during the first quarter of 2025. The increase during the first quarter of 2026 was primarily due to the rise in investment, which includes business spending and inventories, in addition to consumer spending and government spending, following the government shutdown at the end of 2025. Key contributors to investment presently are intellectual property and information processing equipment. An offsetting factor influencing the GDP rate was the increase in imports, which includes parts for information processing.
The personal consumption expenditures ("PCE") price index increased by 4.5% in the first quarter of 2026 compared to an increase of 2.9% for the fourth quarter of 2025 and 2.3% during the first quarter of 2025. Excluding food and energy prices, the PCE price index increased by 4.3% in the first quarter of 2026, 2.7% in the fourth quarter of 2025 and 2.3% in the first quarter of 2025. The increase in the PCE price index reflects rising service sector costs and inflationary pressures. Rising costs include energy prices, which have been impacted by the geopolitical conflict in the Middle East, and pass-through costs on goods impacted by tariffs.
The national unemployment rate was 4.3% in March 2026 compared to 4.4% in December 2025. During the first quarter of 2026, there were job gains reported in healthcare, construction, transportation and warehousing. Within the Company's geographic footprint, the unemployment rate in Pennsylvania was 4.3% in March 2026 compared to 3.7% in December 2025. The unemployment rate in Maryland increased from 4.2% in December 2025 to 4.3% in March 2026. The unemployment rates in Pennsylvania and Maryland both remain aligned with the national level. These state-wide unemployment rates are consistent with those experienced by the counties in which the Company operates branches and other corporate offices.
Following a 25 basis point increase in July 2023, the Federal Funds rate remained unchanged until September 2024, when the FOMC cut the Federal Funds rate by 50 basis points. The FOMC subsequently implemented additional rate cuts of 25 basis points in December 2024, September 2025, October 2025 and December 2025. These changes were based on the FOMC's assessment of inflation, the unemployment rate and jobs report.
At March 31, 2026, the 10-year Treasury bond yield was 4.30%, an increase from 4.14% at December 31, 2025. Contributing factors for the increase include geopolitical conflict, which has caused energy prices to rise and created concerns with inflationary pressure. Despite the recent FOMC rate cuts, the current geopolitical conflict could result in a pause or increase in the Federal Funds rate.
The majority of the assets and liabilities of a financial institution are monetary in nature and, therefore, differ greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories. However, inflation does have an impact on the Company, particularly with respect to the growth of total assets and noninterest expenses, which tend to rise during periods of general inflation. Risks also exist due to supply and demand imbalances, the interest rate environment, geopolitical tensions, uncertainty related to the impact of tariffs, the scope and timing of changes to fiscal, regulatory and trade policies.
Critical Accounting Estimates
The Company’s accounting and reporting policies are in accordance with GAAP and follow accounting and reporting guidelines prescribed by bank regulatory authorities and general practices within the financial services industry in which it operates. Our financial position and results of operations are affected by management's application of accounting policies, including estimates, and assumptions and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the balance sheet date and through the date the financial statements are filed with the SEC. Different assumptions in the application of these policies could result in material changes in the consolidated financial position and/or consolidated results of operations and related disclosures. The more critical accounting estimates include accounting for business combinations, accounting for credit losses and accounting for income taxes.
55
Table of Contents
Business Combinations
The Company accounts for its mergers and acquisitions using the acquisition method of accounting under the provisions of FASB ASC Topic 805 ("ASC 805"), Business Combinations. Under ASC 805, the assets acquired, including identified intangible assets such as core deposit intangibles and customer relationship intangibles, and liabilities assumed in a business combination are recognized at their acquisition-date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The excess of the merger consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill.
The valuations are based upon management’s assumptions of future growth rates, future attrition, discount rates and other relevant factors, which involves a significant level of estimation and uncertainty. In addition, management engaged independent third-party specialists to assist in the development of the fair values of the acquired assets and assumed liabilities. The preliminary estimates of fair values may be adjusted for a period of time subsequent to the acquisition date if new information is obtained about facts and circumsta
[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 OPERATIONS
The following discussion and analysis is intended to assist readers in understanding the consolidated financial condition and results of operations of the Company and should be read in conjunction with our Consolidated Financial Statements and notes thereto included in this Annual Report on Form 10-K. Certain prior period amounts presented in this discussion and analysis have been reclassified to conform to current period classifications. These reclassifications did not have a material impact on the Company's consolidated balance sheets, statements of income or statement of consolidated cash flows.
Overview
The Company, headquartered in Harrisburg, Pennsylvania, is a one-bank holding company that has elected status as a financial holding company. The consolidated financial information presented herein reflects the Company and its wholly-owned subsidiary, the Bank. At December 31, 2025, the Company had total assets of $5.5 billion, total liabilities of $5.0 billion and total shareholders' equity of $591.5 million as reported in the consolidated balance sheets.
The Company acquired Codorus Valley and its wholly-owned bank subsidiary PeoplesBank, A Codorus Valley Company on July 1, 2024. The merger and acquisition method of accounting was used to account for the transaction with the Company as the acquirer. The Company recorded the assets and liabilities of Codorus Valley at their respective fair values as of July 1, 2024. The transaction was valued at $233.4 million and expanded the Bank’s footprint into the York, Pennsylvania market while increasing its market penetration in its existing markets.
The Company incurred merger-related expenses of $2.6 million for the year ended December 31, 2025. For the year ended December 31, 2024, the Company incurred merger-related expenses of $22.7 million, a provision for non-PCD loans of $15.5 million, expenses for the retirement of an executive of $4.8 million and a provision for legal settlement of $478 thousand. The merger-related and other non-recurring expenses are included in non-interest expenses in the consolidated statements of income under Part II, Item 8, "Financial Statements and Supplemental Data."
Critical Accounting Estimates
The Company’s accounting and reporting policies are in accordance with GAAP and follow accounting and reporting guidelines prescribed by bank regulatory authorities and general practices within the financial services industry in which it operates. Our financial position and results of operations are affected by management's application of accounting policies, including estimates, and assumptions and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. The most significant accounting policies followed by the Company are presented in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." These estimates, assumptions, and judgments are based on information available as of the balance sheet date and through the date the financial statements are filed with the SEC. In applying those accounting policies, the Company's management is required to exercise judgment in determining many of the methodologies, assumptions and estimates to be utilized. Certain of the critical accounting estimates are more dependent on such judgment and, in some cases, may contribute to volatility in our reported financial performance should the assumptions and estimates used change over time due to changes in circumstances. The more critical accounting estimates include accounting for credit losses, income tax methodologies and accounting for business combinations.
Business Combinations
The Company accounts for its mergers and acquisitions using the acquisition method of accounting under the provisions of FASB ASC Topic 805 ("ASC 805"), Business Combinations. Under ASC 805, the assets acquired, including identified intangible assets such as core deposit intangibles and customer relationship intangibles, and liabilities assumed in a business combination are recognized at their acquisition-date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The excess of the merger consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill.
The valuations are based upon management’s assumptions of future growth rates, future attrition, discount rates and other relevant factors, which involves a significant level of estimation and uncertainty. In addition, management engaged independent third-party specialists to assist in the development of the fair values of the acquired assets and assumed liabilities. The preliminary estimates of fair values may be adjusted for a period of time subsequent to the acquisition date if new information is obtained about facts and circumstances that existed as of the merger date that, if known, would have affected the measurement of the amounts recognized as of that date. Adjustments would be recorded to goodwill during the current reporting period.
30
Table of Contents
Examples of the impacted acquired loans and assumed liabilities includes loans, deposits, identifiable intangible assets, borrowings and certain other assets and liabilities.
For acquired loans at the merger date, management evaluated and classified loans based upon whether the loans had experienced a more-than-insignificant amount of credit deteriorating since origination. To determine the fair value of the loans, significant estimates and assumptions were applied, including projected cash flows, discount rates, repayment speeds, credit loss severity rates, default rates and realizable collateral values. At acquisition, the allowance on PCD loans is booked directly to the ACL using the Company’s existing ACL methodology, but there is no initial impact to net income. Subsequent to acquisition, future changes in estimates of expected credit losses on PCD loans are recognized as provision expense (or reversal of provision expense). The ACL for non-PCD loans is recognized as a provision for credit losses in the same reporting period as the business acquisition, using the Company’s existing ACL methodology.
These critical accounting estimates are discussed in detail in "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2025. Significant accounting policies and any changes in accounting principles and effects of new accounting pronouncements are discussed in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," in our Annual Report on Form 10-K for the year ended December 31, 2025.
Accounting for Credit Losses - Loans
The ACL represents the amount that, in management’s judgment, appropriately reflects credit losses inherent in the loan portfolio at the balance sheet date. A provision for credit losses is recorded to adjust the level of the ACL as determined by management. In accordance with ASU 2016-13, the CECL methodology requires an organization to measure all expected credit losses over the contractual term for financial assets measured at amortized cost based on historical credit loss experience, current conditions, and reasonable and supportable forecasts.
Determining the ACL inherently involves a high degree of subjectivity and requires the Company to make significant estimates of current credit risks and trends, all of which may undergo material changes, including expected probabilities of default, expected loss given default, the timing of expected future cash flows including the impact from unexpected changes in prepayment speeds, estimated losses based on historical credit loss experience and forecasted economic conditions. To the extent actual results differ from management's estimates, additional provisions for credit losses may be required that could adversely impact results of operations and regulatory capital in future periods.
The ACL is maintained at a level considered appropriate to absorb credit losses over the expected life of the loan. The ACL for expected credit losses is determined based on a quantitative assessment of two categories of loans: collectively evaluated loans and individually evaluated loans. In addition, the ACL also includes a qualitative component, which adjusts the CECL model results for risk factors that are not considered within the CECL model, but are relevant in assessing the expected credit losses within the loan classes.
The ACL on loans is measured on a collective basis when similar risk characteristics exist within the Company's loan segments between commercial and consumer. Each of these loan segments are broken down into multiple loan classes, which are characterized by loan type, collateral type, risk attributions and the manner in which management monitors the performance of the borrower. The risks associated with lending activities differ and are subject to the impact of changes in interest rates, market conditions, the collateral securing the loans, and general economic conditions.
The ACL for loans collectively evaluated is measured using a lifetime expected loss rate model that considers historical loss performance and past events in addition to forecasts of future economic conditions. Based on management's analysis, adjustments may be applied for additional factors impacting the risk of loss in the loan portfolio beyond the quantitatively calculated reserve on collectively evaluated loans. As the quantitative reserve calculation incorporates historical conditions, management may consider if an additional or reduced reserve is warranted and make adjustments through qualitative risk factors based on current and expected conditions. Management uses the best available information to complete these evaluations; however, future adjustments to the ACL may be necessary if conditions significantly differ from the assumptions used in making the evaluations.
The ACL for loans collectively evaluated is measured using a lifetime expected loss rate model under the vendor's neutral scenario that considers historical loss performance and past events in addition to forecasts of future economic conditions. The Company elected to use the DCF methodology for the quantitative analysis for the majority of its loan segments, which applies the probability of default to future cash flows, using a loss driver model and loss given default factors, and then adjusts to the net present value to derive the required reserve. The probability of default estimates are derived through the application of reasonable and supportable economic forecasts to the regression models, which incorporates the Company's and peer loss-rate data, unemployment rate and GDP and can be obtained from the Federal Reserve Economic Database. The reasonable and supportable forecasts of the selected economic metrics are then input into the regression model to calculate an expected default
31
Table of Contents
rate. The expected default rates are then applied to expected loan balances estimated through the consideration of contractual repayment terms and expected prepayments. The prepayment and curtailment assumptions adjust the contractual terms of the loan to arrive at the expected cash flows. The model incorporates an annualized prepayment rate and a twelve-month rate for curtailment based on a "statistical tendency to repay." Changes in the prepayment and curtailment speeds that vary from the current model inputs could result in inaccurate expected credit losses. The development and validation of credit models also included determining the length of the reasonable and supportable forecast and regression period and utilizing national peer group historical loss rates, which a four-quarter forecast period followed by a four-quarter straight-line reversion period were applied.
Management incorporates the national unemployment rate and GDP as the drivers of the quantitative portion of collectively evaluated reserves on loan classes reliant upon the DCF methodology, primarily as a result of high correlation coefficients identified in regression modeling, which represents a significant judgment in determining the ACL; however, changes in the macroeconomic forecast could significantly impact the calculated ACL. For the consumer loan segment, the quantitative reserve was calculated using the remaining life methodology where the average historical bank-specific and peer loss rates are applied to expected loan balances over an estimated remaining life of loans. The estimated remaining life is calculated using historical bank-specific loan attrition data.
See Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," for details on the ACL evaluation.
Accounting for Income Taxes
The Company is subject to federal and state income taxes in the jurisdictions in which it operates. Due to the complexity of the tax laws, management may make judgments in computing income tax expense, which are subject to varying interpretations by management and the taxing authorities, and could result in changes upon final determination. Income tax expense is based upon income before taxes, adjusted for the effect of certain tax-exempt income, non-deductible expenses and credits. Temporary differences may occur as a result of certain income and expense items being reported in different periods for financial reporting and tax purposes. Deferred taxes are calculated, using the applicable enacted marginal tax rate, based on the differences between the tax basis and carrying value of the asset or liability on the financial statement. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in income tax expense in the consolidated statements of income. Under FASB ASC 740, Income Taxes, the Company must apply a more likely than not probability threshold on its tax positions before a financial statement benefit is recognized. A valuation allowance would be recognized if any deferred tax assets were determined to be more likely than not unrecoverable. See Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," for details on our income tax expense and deferred tax assets and liabilities.
Readers of the Company's consolidated financial statements should be aware that the estimates and assumptions used may need to be updated in future financial presentations for changes in circumstances, business or economic conditions, in order to fairly represent the condition of the Company at that time.
Economic Climate, Inflation and Interest Rates
Preliminary real GDP increased at a rate of 1.4% on an annualized basis for the fourth quarter of 2025, which was a decrease from 2.3% during the fourth quarter of 2024. The increase during the fourth quarter of 2025 was primarily due to consumer spending despite consumer spending declining compared to the third quarter of 2025 and fourth quarter of 2024. Similarly, the rate during the fourth quarter of 2025 was impacted by the rise in investment, which includes business spending, housing and business inventories; however, the rate of increase had decelerated compared to the aforementioned comparative periods. Key contributors to investment presently are intellectual property and information processing equipment. An offsetting factor influencing the GDP rate was the federal government shutdown.
The personal consumption expenditures ("PCE") price index increased by 2.9% in the fourth quarter of 2025 compared to an increase of 2.4% for the fourth quarter of 2024. Excluding food and energy prices, the PCE price index increased by 2.7% in the fourth quarter of 2025 and in the fourth quarter of 2024.
The national unemployment rate was 4.3% in December 2025 compared to 3.8% in December 2024. Within the Company's geographic footprint, the unemployment rate in Pennsylvania was 3.7% in December 2025 compared to 4.2% in December 2024. The unemployment rate in Maryland increased from 2.7% in December 2024 to 4.2% in December 2025. Despite the increases in both states since December 2024, the unemployment rates in Pennsylvania and Maryland both remain
32
Table of Contents
below the national level. These state-wide unemployment rates are consistent with those experienced by the counties in which the Company operates branches and other corporate offices.
Following a 25 basis point increase in July 2023, the Federal Funds rate remained unchanged until September 2024, when the FOMC cut the Federal Funds rate by 50 basis points. The FOMC subsequently implemented additional rate cuts of 25 basis points in December 2024, September 2025, October 2025 and December 2025. These changes were based on the FOMC's assessment of inflation, the unemployment rate and jobs report.
At December 31, 2025, the 10-year Treasury bond yield was 4.14%, a decrease from 4.58% at December 31, 2024. Contributing factors for the decrease include recent FOMC rate cuts, cooling inflationary pressures, geopolitical tensions and economic uncertainties.
On July 4, 2025, H.R. 1, referred to as the One Big Beautiful Bill Act (the "Act"), was enacted into law. The Act includes tax reform provisions, including making permanent certain business tax provisions of the U.S. Tax Cuts and Jobs Act. The provisions of the Act did not have a material impact on our results of operations and financial condition for the year ended December 31, 2025.
The majority of the assets and liabilities of a financial institution are monetary in nature and, therefore, differ greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories. However, inflation does have an impact on the Company, particularly with respect to the growth of total assets and noninterest expenses, which tend to rise during periods of general inflation. Risks also exist due to supply and demand imbalances, the interest rate environment, geopolitical tensions, uncertainty related to the impact of tariffs and the shutdown of the U.S. government, the scope and timing of changes to fiscal, regulatory and trade policies.
As the Company’s balance sheet consists primarily of financial instruments, interest income and interest expense are greatly influenced by the level of interest rates and the slope of the yield curve, as well as the mix of assets and funding. The Company has been able to grow its net interest income by $44.5 million from 2024 to 2025, which is attributed to the Merger that was completed on July 1, 2024 and continued success with the balance of loan growth and pricing of interest-earning assets and liabilities. Competition for quality lending opportunities and deposits remains intense, which, together with an inverted yield curve and changing economic environment, will continue to challenge the Company's ability to grow its net interest margin and to manage its overhead expenses.
Results of Operations
Summary
Net income totaled $80.9 million, $22.1 million and $35.7 million for 2025, 2024 and 2023, respectively. Diluted earnings per share totaled $4.18, $1.48 and $3.42 for 2025, 2024 and 2023, respectively. For the year ended December 31, 2025, the Company incurred merger-related expenses of $2.6 million, which were included in non-interest expenses of the consolidated statements of income. Excluding these non-recurring expenses, net income and diluted earnings per share totaled $82.9 million and $4.28, respectively, for the year ended December 31, 2025. Net income was $56.1 million and diluted earnings per share was $3.76 for the year ended December 31, 2024 excluding merger-related expenses of $22.7 million, a provision for non-PCD loans of $15.5 million, expenses for the retirement of an executive of $4.8 million and a provision for legal settlement of $478 thousand. Net income was $36.6 million and diluted earnings per share was $3.51 for the year ended December 31, 2023 excluding $1.1 million of merger-related expenses. The Company recorded a gain of $1.2 million from the sale of the Bank's Path Valley branch during the year ended December 31, 2023. See “Supplemental Reporting of Non-GAAP Measures.”
Net interest income totaled $199.8 million, $155.3 million and $104.9 million for 2025, 2024 and 2023, respectively. The increase in net interest income reflected the deployment of cash into higher yielding commercial loans and investment securities and the impact of the rising interest rates on interest-earning asset yields, partially offset by the impact of an increase in cost of funds and increases in interest-bearing liabilities. In addition, the increases in interest income during 2025 and 2024 reflect the impact of the Merger, including net accretion of purchase accounting marks on loans, investment securities, deposits and borrowings.
The provision for credit losses on loans totaled $126 thousand, $17.4 million and $1.7 million in 2025, 2024 and 2023, respectively. For the year ended December 31, 2024, the provision for credit losses increased primarily due to $15.5 million of reserves on acquired non-PCD loans as a result of the Merger. During the first quarter of 2023, the Company adopted the new accounting standard for CECL, which resulted in the change from the incurred loss model based on historical loss experience to the expected loss model, which reflects the projected credit losses over the expected life of financial assets and commitments.
Noninterest income totaled $52.3 million, $37.4 million and $25.7 million for 2025, 2024 and 2023, respectively. The increase of $14.9 million from 2024 to 2025 was primarily due to an increase in wealth management income of $5.3 million
33
Table of Contents
and increases in service charges and interchange income of $5.1 million, partially driven by the Merger, in addition to an increase of $1.5 million in income from life insurance policies and an increase of $1.3 million in swap fees. The remainder of the increase is across several line items and is due primarily to the Merger. The increase in noninterest income of $11.8 million from 2023 to 2024 was primarily due to an increase in wealth management income of $5.0 million and increases in service charges and interchange income of $3.4 million, partially driven by the Merger. The increase in 2024 compared to 2023 was partially offset by the gain of $1.2 million recorded to other income from the sale of the Path Valley branch for the year ended December 31, 2023.
Noninterest expenses totaled $149.4 million, $148.3 million and $83.8 million for 2025, 2024 and 2023, respectively. The increase of $1.1 million from 2024 to 2025 was due to increases across several line items due to the impact from the Merger, partially offset by the decrease of $20.1 million in merger-related expenses. The Company incurred merger-related expenses of $2.6 million for the year ended December 31, 2025. For the year ended December 31, 2024, the Company incurred merger-related expenses of $22.7 million, a provision for non-PCD loans of $15.5 million, expenses for the retirement of an executive of $4.8 million and a provision for legal settlement of $478 thousand, collectively the "non-recurring expenses". The increase of $64.5 million in non-interest expenses from 2023 to 2024 included $43.4 million in the aforementioned non-recurring expenses.
Income tax expense totaled $21.8 million, $5.8 million and $9.4 million for 2025, 2024 and 2023, or an effective tax rate of 21.2%, 20.7% and 20.8% respectively.
Net Interest Income
Net interest income is the primary component of the Company's net income. Interest-earning assets include loans, investment securities and interest-bearing bank balances. Interest-bearing liabilities include primarily deposits and borrowed funds.
Net interest income is affected by changes in interest rates, the volume of interest-earning assets and interest-bearing liabilities, and the composition of those assets and liabilities. “Net interest spread” and “net interest margin” are two common statistics related to changes in net interest income. Net interest spread represents the difference between the yields earned on interest-earning assets and the rates paid for interest-bearing liabilities. Net interest margin is the ratio of net interest income to average earning asset balances.
The FRB influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Starting in March 2022, the FOMC increased the Federal Funds rate by 425 basis points during 2022 and 100 basis points during 2023 as an attempt to combat the impact of inflation, the rising consumer price index, supply chain disruptions, the state of the labor market and geopolitical tensions. Following a 25 basis point increase in July 2023, the Federal Funds rate remained unchanged until September 2024, when the FOMC cut the Federal Funds rate by 50 basis points. The FOMC subsequently implemented additional rate cuts of 25 basis points in December 2024, September 2025, October 2025 and December 2025. These changes were based on the FOMC's assessment of inflation, the unemployment rate and jobs report.
Core deposits are deposits that are stable, lower cost and generally reprice more slowly than other deposits when interest rates change. Core deposits, which exclude certificates of deposit, are typically funds of local clients who also have a borrowing or other relationship with the Bank. The Company is primarily funded by core deposits, including noninterest-bearing demand deposits, which have historically served as a foundational, low-cost source of funds. In addition to the impact of the interest rate environment, the competition for deposits also increased in the latter part of 2022 and continued throughout 2025 with clients utilizing their funds at a higher frequency and additional liquidity was needed to meet the demands of our clients. During that timeframe, clients shifted their deposits to higher-yielding products within the Bank, including time deposits with promotional offerings of up to 18-month terms. From late 2024 to 2025, there has been reduction of these higher yielding promotional balances due to maturities.
34
Table of Contents
The following table presents net interest income, net interest spread and net interest margin on a taxable-equivalent basis for 2025, 2024 and 2023. Taxable-equivalent adjustments are the result of increasing income from tax-exempt loans and investment securities by an amount equal to the taxes that would be paid if the income were fully taxable based on a 21% federal corporate tax rate for 2025, 2024 and 2023, reflecting our statutory tax rates for those years.
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 135,900 | $ | 5,921 | 4.36 | % | $ | 150,500 | $ | 7,764 | 5.14 | % | $ | 40,856 | $ | 1,809 | 4.43 | % | ||||||||||||||
| Taxable securities | 792,187 | 37,668 | 4.75 | 564,702 | 27,361 | 4.85 | 396,779 | 18,031 | 4.54 | |||||||||||||||||||||||
| Tax-exempt securities (1) | 121,251 | 4,888 | 4.03 | 125,521 | 4,456 | 3.54 | 123,686 | 4,383 | 3.54 | |||||||||||||||||||||||
| Total investment securities (2) | 913,438 | 42,556 | 4.66 | 690,223 | 31,817 | 4.60 | 520,465 | 22,414 | 4.31 | |||||||||||||||||||||||
| Loans (1)(3)(4)(5)(6) | 3,945,723 | 257,493 | 6.53 | 3,150,425 | 210,994 | 6.68 | 2,239,574 | 127,107 | 5.68 | |||||||||||||||||||||||
| Total interest-earning assets | 4,995,061 | 305,970 | 6.13 | 3,991,148 | 250,575 | 6.26 | 2,800,895 | 151,330 | 5.40 | |||||||||||||||||||||||
| Cash and due from banks | 50,068 | 41,536 | 29,867 | |||||||||||||||||||||||||||||
| Bank premises and equipment | 68,029 | 39,792 | 29,442 | |||||||||||||||||||||||||||||
| Other assets | 366,718 | 288,082 | 167,499 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (48,134) | (39,086) | (28,176) | |||||||||||||||||||||||||||||
| Total assets | $ | 5,431,742 | $ | 4,321,472 | $ | 2,999,527 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 2,464,745 | $ | 56,258 | 2.28 | % | $ | 2,077,038 | $ | 51,049 | 2.45 | % | $ | 1,525,204 | $ | 26,944 | 1.77 | % | ||||||||||||||
| Savings deposits | 267,271 | 659 | 0.25 | 223,183 | 599 | 0.27 | 198,157 | 585 | 0.30 | |||||||||||||||||||||||
| Time deposits | 923,547 | 35,421 | 3.84 | 732,446 | 32,586 | 4.44 | 338,170 | 9,981 | 2.95 | |||||||||||||||||||||||
| Total interest-bearing deposits | 3,655,563 | 92,338 | 2.53 | 3,032,667 | 84,234 | 2.77 | 2,061,531 | 37,510 | 1.82 | |||||||||||||||||||||||
| Securities sold under agreements to repurchase and federal funds purchased | 26,806 | 402 | 1.50 | 17,543 | 215 | 1.22 | 14,111 | 114 | 0.80 | |||||||||||||||||||||||
| FHLB advances and other borrowings | 156,548 | 6,310 | 4.03 | 120,787 | 4,945 | 4.08 | 123,697 | 5,350 | 4.32 | |||||||||||||||||||||||
| Subordinated notes and trust preferred debt | 60,790 | 4,892 | 8.05 | 50,397 | 4,285 | 8.48 | 32,058 | 2,017 | 6.29 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 3,899,707 | 103,942 | 2.67 | 3,221,394 | 93,679 | 2.91 | 2,231,397 | 44,991 | 2.02 | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | 894,117 | 625,714 | 470,349 | |||||||||||||||||||||||||||||
| Other liabilities | 90,210 | 82,084 | 54,447 | |||||||||||||||||||||||||||||
| Total liabilities | 4,884,034 | 3,929,192 | 2,756,193 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 547,708 | 392,280 | 243,334 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 5,431,742 | $ | 4,321,472 | $ | 2,999,527 | ||||||||||||||||||||||||||
| Taxable-equivalent net interest income / net interest spread | 202,028 | 3.46 | % | 156,896 | 3.36 | % | 106,339 | 3.39 | % | |||||||||||||||||||||||
| Taxable-equivalent net interest margin | 4.04 | % | 3.92 | % | 3.80 | % | ||||||||||||||||||||||||||
| Taxable-equivalent adjustment | (2,236) | (1,642) | (1,433) | |||||||||||||||||||||||||||||
| Net interest income | $ | 199,792 | $ | 155,254 | $ | 104,906 | ||||||||||||||||||||||||||
| Ratio of average interest-earning assets to average interest-bearing liabilities | 128 | % | 124 | % | 126 | % |
35
Table of Contents
| NOTES TO ANALYSIS OF NET INTEREST INCOME: | |
|---|---|
| (1) | Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate. |
| (2) | Average balance of investment securities is computed at fair value. |
| (3) | Average balances include nonaccrual loans. |
| (4) | Interest income on loans includes prepayment and late fees, where applicable. |
| (5) | Interest income on loans includes interest recovered of $1.6 million from the payoff of a commercial real estate loan on nonaccrual status for the year ended December 31, 2024. |
| (6) | Interest income on loans includes accretion on purchase accounting marks of $21.5 million, $15.2 million and $748 thousand for the years ended December 31, 2025, 2024 and 2023, respectively. |
The following table presents changes in net interest income on a taxable-equivalent basis between years by rate and volume components:
| 2025 Versus 2024 Increase (Decrease) Due to Change in | 2024 Versus 2023 Increase (Decrease) Due to Change in | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageVolume | AverageRate | Total | AverageVolume | AverageRate | Total | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | (751) | $ | (1,092) | $ | (1,843) | $ | 4,855 | $ | 1,100 | $ | 5,955 | ||||||||||
| Taxable securities | 11,022 | (715) | 10,307 | 7,631 | 1,699 | 9,330 | ||||||||||||||||
| Tax-exempt securities | (151) | 583 | 432 | 65 | 8 | 73 | ||||||||||||||||
| Loans | 53,105 | (6,606) | 46,499 | 51,696 | 32,191 | 83,887 | ||||||||||||||||
| Total interest income | 63,225 | (7,830) | 55,395 | 64,246 | 34,999 | 99,245 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest-bearing demand deposits | 9,499 | (4,290) | 5,209 | 9,749 | 14,356 | 24,105 | ||||||||||||||||
| Savings deposits | 119 | (59) | 60 | 74 | (59) | 14 | ||||||||||||||||
| Time deposits | 8,483 | (5,648) | 2,835 | 11,637 | 10,968 | 22,605 | ||||||||||||||||
| Securities purchases under agreements to repurchase and federal funds purchased | 113 | 74 | 187 | 27 | 74 | 101 | ||||||||||||||||
| FHLB advances and other borrowings | 1,460 | (95) | 1,365 | (126) | (279) | (405) | ||||||||||||||||
| Subordinated notes and trust preferred debt | 881 | (274) | 607 | 1,154 | 1,114 | 2,268 | ||||||||||||||||
| Total interest expense | 20,555 | (10,292) | 10,263 | 22,515 | 26,174 | 48,688 | ||||||||||||||||
| Taxable-Equivalent Net Interest Income | $ | 42,670 | $ | 2,462 | $ | 45,132 | $ | 41,731 | $ | 8,825 | $ | 50,557 |
| Column 1 | Column 2 |
|---|---|
| Note: | The change attributed to volume is calculated by multiplying the average change in average balance by the prior year's average rate. The remainder is attributable to rate. |
2025 versus 2024
Net interest income increased by $44.5 million from $155.3 million in 2024 to $199.8 million in 2025. Interest income on loans increased by $46.3 million, from $210.3 million in 2024 to $256.6 million in 2025. Interest income on investment securities increased by $10.3 million, from $30.9 million in 2024 to $41.2 million in 2025. Total interest expense increased by $10.3 million from $93.7 million in 2024 to $103.9 million in 2025. Interest expense on deposits increased by $8.1 million from $84.2 million in 2024 to $92.3 million in 2025, and interest expense on borrowed funds increased by $2.2 million from $9.4 million in 2024 to $11.6 million in 2025.
Net interest income on a taxable-equivalent basis increased by $45.1 million from $156.9 million in 2024 to $202.0 million in 2025. The Company’s net interest spread increased by ten basis points from 3.36% in 2024 to 3.46% in 2025 primarily due to a decrease in cost of funds.
Taxable-equivalent net interest margin increased by 12 basis points to 4.04% in 2025 from 3.92% in 2024. Net interest income benefited from a decrease of 24 basis points in the cost of interest-bearing liabilities from 2.91% in 2024 to 2.67% in 2025, reflecting the impact of deposit rate reductions over that time period and the runoff of higher rate time deposits and money market balances, partially offset by the impact of the accelerated amortization of remaining debt issuance costs from the
36
Table of Contents
redemption of subordinated notes. During 2025 and 2024, amortization expense of the debt issuance costs totaled $335 thousand and $81 thousand, respectively. The taxable-equivalent yield on interest-earning assets decreased by 13 basis points to 6.13% in 2025 from 6.26% in 2024, which was primarily due to the decline in the Fed Funds rate since late 2024.
The yield on loans decreased by 15 basis points to 6.53% in 2025 from 6.68% in 2024 primarily due to the decline in market interest rates. Taxable-equivalent interest income earned on loans increased by $46.5 million from $211.0 million in 2024 to $257.5 million in 2025 primarily due to an increase in the average balances, which was partially attributed to the acquired loans from the Merger, and from the accretion recognized on fair value marks to loans.
Average loans increased by $795.3 million from $3.2 billion during 2024 to $3.9 billion during 2025. The average balance of commercial loans increased by $613.3 million from $2.5 billion during 2024 to $3.1 billion during 2025. Average residential mortgage loans increased by $118.1 million from $367.4 million for 2024 to $485.5 million for 2025. Average home equity loans increased by $47.8 million from $247.4 million for 2024 to $295.2 million for 2025. Average installment and other consumer loans increased by $16.1 million from $27.2 million for 2024 to $43.3 million for 2025.
Accretion of purchase accounting adjustments on loans included in interest income was $21.5 million during 2025 compared to $15.2 million in 2024. Accelerated accretion totaled $5.2 million during 2025 compared to $5.4 million during 2024. Prepayment income on commercial loans increased from $1.1 million during 2024 to $1.5 million during 2025. The recognition of interest income previously applied to principal of $1.6 million from the payoff of a commercial real estate loan on nonaccrual status contributed four basis points to the Company's net interest margin during 2024.
Interest income on investment securities on a tax-equivalent basis increased by $10.8 million to $42.6 million for 2025 from $31.8 million for 2024, with the taxable equivalent yield increasing from 4.60% for 2024 to 4.66% for 2025. The increase of six basis points reflects the increase in average balances and the increase in accretion of the discount recorded on investment securities assumed from the Merger, partially offset by a decline in the market interest rates. Average investment securities increased by $223.2 million from $690.2 million in 2024 to $913.4 million during 2025 due to the investment securities assumed from the Merger and purchases during 2025. Investment security purchases totaled $272.3 million, partially offset by sales of $83.8 million during 2025. Accretion on acquired investment securities was $3.2 million in 2025 compared to $1.5 million in 2024.
Interest income on federal funds sold and interest-bearing bank balances on a tax-equivalent basis decreased by $1.8 million to $5.9 million for 2025 from $7.8 million for 2024. The average balance of federal funds sold and interest-bearing bank balances decreased by $14.6 million from $150.5 million for 2024 to $135.9 million for 2025, which was impacted by the decrease in deposits. The FOMC cut the Federal Funds rate by 75 basis points since September 2025.
Interest expense increased by $10.3 million to $103.9 million in 2025 from $93.7 million in 2024; however, the cost of interest-bearing liabilities decreased by 24 basis points from 2.91% in 2024 to 2.67% in 2025, reflecting the impact of deposit rate reductions implemented during 2025 and runoff of higher rate time deposits and money market balances, partially offset by the accelerated amortization of the remaining debt issuance costs from the redemption of subordinated notes. Average interest-bearing liabilities increased by $678.3 million from $3.2 billion in 2024 to $3.9 billion during 2025 primarily due to the impact of the Merger.
Interest expense on deposits increased by $8.1 million from $84.2 million in 2024 to $92.3 million in 2025. The average balance of interest-bearing deposits increased by $622.9 million from $3.0 billion in 2024 to $3.7 billion in 2025. Average interest-bearing demand and money market deposits increased by $387.7 million to $2.5 billion in 2025 compared to $2.1 billion in 2024. Average time deposits increased by $191.1 million to $923.5 million in 2025 from $732.4 million in 2024, which resulted in increased interest expense on time deposits of $8.5 million. Average savings deposits increased by $44.1 million to $267.3 million in 2025 from $223.2 million in 2024. The average cost of time deposits decreased by 60 basis points from 4.44% in 2024 to 3.84% in 2025 due to continued run-off in higher yielding promotional balances and replacement at lower rates. Amortization expense of fair value marks on acquired time deposits was $913 thousand in 2025 compared to $2.1 million in 2024.
Interest expense on borrowings increased by $2.1 million to $11.6 million in 2025 from $9.4 million in 2024 despite the cost of borrowings decreasing by five basis points from 4.08% in 2024 to 4.03% in 2025. Average borrowings increased by $55.4 million from $188.7 million in 2024 to $244.1 million in 2025, which included an increase of $35.8 million in average FHLB advances and other borrowings and an increase of $10.4 million in average subordinated notes and trust preferred debt. The increase in FHLB advances was due to utilization of long-term advances and overnight borrowings 2025 as lending and investing activities increased. The average balance in subordinated notes and trust preferred debt is due to the assumption of subordinated debt of $31.0 million and trust preferred debt of $10.3 million from the Merger, partially offset by the impact from the redemption of Orrstown's subordinated notes on September 30, 2025. During 2025 and 2024, amortization expense of the debt issuance costs totaled $335 thousand and $81 thousand, respectively.
37
Table of Contents
The subordinated notes assumed from the Merger had a fixed rate of interest equal to 4.50% until December 30, 2025. After that term, the variable rate of interest is equal to the three-month CME term SOFR rate plus 4.04%, which was 8.06% at December 31, 2025. The trust preferred debt has a variable rate of three-month CME term SOFR rate plus a spread adjustment and margin. For 2025 and 2024, the average cost of the trust preferred debt, excluding the fair value mark, was 6.24% and 7.08%, respectively. Amortization of fair value marks on acquired borrowings was $607 thousand and $294 thousand in 2025 and 2024, respectively.
2024 versus 2023
Interest income on loans increased by $83.7 million, from $126.6 million in 2023 to $210.3 million in 2024, and interest income on investment securities increased by $9.4 million, from $21.5 million in 2023 to $30.9 million in 2024. Total interest expense increased by $48.7 million from $45.0 million in 2023 to $93.7 million in 2024. Interest expense on deposits increased by $46.7 million from $37.5 million in 2023 to $84.2 million in 2024, and interest expense on borrowed funds increased by $1.9 million to $7.5 million in 2023 to $9.4 million in 2024.
Net interest income on a taxable-equivalent basis increased by $50.4 million, or 48%, from $104.9 million in 2023 to $155.3 million in 2024. The Company’s net interest spread decreased by three basis points from 3.39% in 2023 to 3.36% in 2024 primarily due to an increase in cost of funds.
Taxable-equivalent net interest margin increased by twelve basis points to 3.92% in 2024 from 3.80% in 2023. The recognition of interest income previously applied to principal of $1.6 million from the payoff of a commercial real estate loan on nonaccrual status contributed four basis points to the Company's net interest margin during the year ended December 31, 2024. The taxable-equivalent yield on interest-earning assets increased by 86 basis points to 6.26% in 2024 from 5.40% in 2023, due primarily to the accretion recognized on fair value marks to loans and securities assumed in the Merger. The increase in yield was more than offset by an increase of 89 basis points in the cost of interest-bearing liabilities from 2.02% in 2023 to 2.91% in 2024 due primarily to increased funding costs on deposits from higher market interest rates and competitive pressures, an increase in the interest rate on Orrstown Financial Services, Inc.'s subordinated notes, which converted from a fixed rate to a floating rate on December 30, 2023, and the assumption of subordinated notes and trust preferred debt from the Merger.
Average loans increased by $910.9 million from $2.2 billion during 2023 to $3.2 billion during 2024. Average investment securities increased by $169.7 million from $520.5 million in 2023 to $690.2 million during 2024. Average interest-bearing liabilities increased by $990.0 million from $2.2 billion in 2023 to $3.2 billion during 2024.
The yield on loans increased by 100 basis points to 6.68% in 2024 from 5.68% in 2023. Taxable-equivalent interest income earned on loans increased by $83.9 million from $127.1 million in 2023 to $211.0 million in 2024 primarily due to an increase in the average balances, which was attributed to the acquired loans from the Merger and from the impact of the interest rate environment.
The average balance of commercial loans increased by $725.2 million from $1.8 billion during 2023 to $2.5 billion during 2024. Average residential mortgage loans increased by $120.7 million from $246.7 million for 2023 to $367.4 million for 2024. Average home equity loans increased by $57.8 million from $189.6 million for 2023 to $247.4 million for 2024. Average installment and other consumer loans increased by $7.2 million from $20.0 million for 2023 to $27.2 million for 2024.
Accretion of purchase accounting adjustments included in interest income was $15.2 million during 2024 compared to $748 thousand in 2023. The increase in accretion was due to the recognition of fair value marks from the Merger. Accelerated accretion totaled $5.4 million during 2024 compared to $269 thousand during 2023. Prepayment income on commercial loans increased from $826 thousand during 2023 to $1.1 million during 2024.
Interest income on investment securities on a tax-equivalent basis increased by $9.4 million to $31.8 million for 2024 from $22.4 million for 2023, with the taxable equivalent yield increasing by 29 basis points from 4.31% for 2023 to 4.60% for 2024. This increase reflects the impact from the higher interest rates as well as the accretion of discounts recorded on investment securities assumed from the Merger. Average investment securities increased by $169.7 million from $520.5 million in 2023 to $690.2 million during 2024 due primarily to the Merger.
Interest income on federal funds sold and interest-bearing bank balances on a tax-equivalent basis increased by $6.0 million to $7.8 million for 2024 from $1.8 million for 2023. The average balance of federal funds sold and interest-bearing bank balances increased by $109.6 million from $40.9 million for 2023 to $150.5 million for 2024. The Federal Funds rate had remained unchanged from the prior rate increase of 25 basis points in July 2023 until the FOMC cut the Federal Funds rate by 50 basis points in September 2024 and 25 basis points in December 2024.
38
Table of Contents
Interest expense on deposits increased by $46.7 million from $37.5 million in 2023 to $84.2 million in 2024 as the cost of borrowings increased by 95 basis points from 1.82% in 2023 to 2.77% in 2024 as funding costs increased due to higher market interest rates and competitive pressures on deposit pricing. The average balance of interest-bearing deposits increased by $971.1 million from $2.1 billion in 2023 to $3.0 billion in 2024. Average time deposits increased by $394.3 million in 2024, which resulted in increased interest expense on time deposits of $11.6 million. The cost of time deposits increased by 149 basis points from 2.95% in 2023 to 4.44% in 2024 as clients sought higher-yielding products during the rising interest rate environment, including the Bank's promotional offerings for time deposits with terms up to 18-months. Amortization expense of fair value marks on acquired time deposits was $2.1 million for the year ended December 31, 2024. The increase in deposit balances was primarily due to the Merger.
Interest expense on borrowings increased by $1.9 million to $9.4 million in 2024 from $7.5 million in 2023 despite the cost of borrowings decreasing by 24 basis points from 4.32% in 2023 to 4.08% in 2024. Average borrowings increased by $18.8 million from $169.9 million in 2023 to $188.7 million in 2024, which included $50.4 million in average subordinated notes and trust preferred debt for the year ended December 31, 2024, an increase of $18.3 million, from $32.1 million for the year ended December 31, 2023. This increase is due to the assumption of subordinated debt of $31.0 million and trust preferred debt of $10.3 million from the Merger. The interest rate increased on Orrstown Financial Services, Inc.'s outstanding subordinated notes of $32.5 million, which converted from a fixed rate of 6.00% to a floating rate of 8.78% on December 30, 2023. The interest rate on the Company's subordinated notes at December 31, 2024 was 8.03%. The subordinated notes assumed from the Merger had a fixed rate of interest equal to 4.50% until December 30, 2025. The trust preferred debt issuances have a variable rate of three-month CME term SOFR, plus a spread adjustment and margin. Amortization expense of fair value marks on acquired borrowings was $294 thousand for the year ended December 31, 2024.
Provision for Credit Losses
The ACL to total loan ratio was 1.19%, 1.24% and 1.25% at December 31, 2025, 2024 and 2023, respectively. The Company recorded a provision for credit losses on loans of $126 thousand, $17.4 million and $1.7 million in 2025, 2024 and 2023, respectively. The recoveries of credit losses on unfunded commitments of $100 thousand, $862 thousand and zero were recorded for the years ended December 31, 2025, 2024 and 2023, respectively.
In 2025, the provision for credit losses was based on the increase in loans, primarily within commercial real estate loans, which was offset by decreases in the qualitative factors. During the first quarter of 2025, a qualitative factor was added at a minor level for Other External Factors for all loan classes due to the uncertainty created within the global and domestic markets from changes in U.S. economic policy, including the recently implemented tariffs. During the second quarter of 2025, this qualitative factor was removed for all loan classes as the impact from the changes in U.S. economic policy was then reflected in the macroeconomic conditions within quantitative ACL model. In addition, the Economic Conditions qualitative factor was added at a minor level and the Delinquency and Classified Loan Trends qualitative factor was added at a moderate level for the residential senior liens loan class and the Delinquency and Classified Loan Trends qualitative factor was added at a moderate level for the home equity loan class. The adjustment to the Economic Conditions qualitative factor was based on the prepayment speeds slowing in part due to market interest rates cuts, and the adjustment to Delinquency and Classified Loan Trends was based on recent delinquency volume and downgrades within the aforementioned loan classes. There were no changes to the qualitative factors during the third quarter of 2025. During the fourth quarter of 2025, a qualitative factor was added at a minor level for Delinquency and Classified Loan Trends for the acquisition and development loan class due to the delinquency level and downgrades in risk rating. In addition, the qualitative factor for Concentrations of Credit and Changes in Credit Concentrations was reduced from a moderate to minor level for the non-owner occupied commercial real estate loan class as the concentration level as the percentage of total risk-based capital reduced below the federal banking agencies' guidance level of 300%.
In 2024, the provision for credit losses increased primarily due to $15.5 million of reserves on acquired non-PCD loans, which was partially offset by a reversal of the provision for credit losses for off-balance sheet credit exposures of $862 thousand. The remaining provision expense recorded for the year ended December 31, 2024 was due to commercial loan growth, partially offset by changes to qualitative factors during 2024; specifically, the Economic Conditions qualitative factor was reduced and the Other External Factors qualitative factor is no longer assigned to the impacted loan segments. These changes were based on improved economic factors, as well as concerns subsiding from the prior year about liquidity conditions within the banking industry. The Economic Conditions qualitative factor for the residential mortgage loan segment was removed and there was a decrease in the Collateral Valuation Trends qualitative factor from a moderate to low level in the ACL model for the residential mortgage and installment and other loan segments. These changes were based on the stabilization in real estate collateral valuation, housing demand and overall portfolio performance.
39
Table of Contents
On January 1, 2023, the Company adopted the new accounting standard, referred to as CECL, which transitioned from the incurred loss model based on historical loss experience and economic and market conditions to the expected loss model. The CECL standard reflects expected credit losses over the expected life of the financial assets and commitments, primarily based on the DCF methodology for the majority of the loan segments, which applies the probability of default and loss given default factors to future cash flows, and adjusts to the net present value to derive the required reserve. Macroeconomic conditions are incorporated into the model for unemployment and gross domestic product, in addition to model assumptions for discount rate and prepayment and curtailment speeds. In 2023, the provision for credit losses was driven primarily by increases in commercial loans, excluding SBA PPP loan forgiveness activity, of $118.3 million, in addition to the overall increase in expected loss rates under CECL. During 2023, the Delinquency and Classified Loan Trends qualitative factor was increased for the commercial & industrial and owner-occupied commercial real estate loan classes, which was based on a trend of increases in loans downgraded to the special mention or classified risk rating. All other qualitative factors were unchanged from levels at adoption of CECL.
Net charge-offs totaled $1.1 million in 2025, $3.3 million in 2024 and $581 thousand in 2023. Nonaccrual loans were 0.70% of gross loans at December 31, 2025, compared with 0.61% at December 31, 2024 and 1.11% at December 31, 2023. See further discussion in the “Asset Quality” and “Credit Risk Management” sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Noninterest Income
The following table compares noninterest income for 2025, 2024 and 2023.
| 2025 | 2024 | 2023 | $ Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-2024 | 2024-2023 | 2025-2024 | 2024-2023 | ||||||||||||||||||||||
| Service charges on deposit accounts | $ | 8,102 | $ | 5,327 | $ | 3,949 | $ | 2,775 | $ | 1,378 | 52.1 | % | 34.9 | % | |||||||||||
| Interchange income | 6,041 | 5,259 | 3,873 | 782 | 1,386 | 14.9 | 35.8 | ||||||||||||||||||
| Other service charges, commissions and fees | 3,145 | 1,566 | 917 | 1,579 | 649 | 100.8 | 70.8 | ||||||||||||||||||
| Swap fee income | 2,991 | 1,676 | 1,039 | 1,315 | 637 | 78.5 | 61.3 | ||||||||||||||||||
| Trust and investment management income | 14,975 | 11,501 | 7,691 | 3,474 | 3,810 | 30.2 | 49.5 | ||||||||||||||||||
| Brokerage income | 6,723 | 4,852 | 3,649 | 1,871 | 1,203 | 38.6 | 33.0 | ||||||||||||||||||
| Mortgage banking activities | 1,805 | 1,835 | 591 | (30) | 1,244 | (1.6) | 210.5 | ||||||||||||||||||
| Income from life insurance | 5,402 | 3,866 | 2,482 | 1,536 | 1,384 | 39.7 | 55.8 | ||||||||||||||||||
| Other income | 2,963 | 1,304 | 1,508 | 1,659 | (204) | 127.2 | (13.5) | ||||||||||||||||||
| Subtotal before securities gains (losses) | 52,147 | 37,186 | 25,699 | 14,961 | 11,487 | 40.2 | 44.7 | ||||||||||||||||||
| Investment securities gains (losses) | 166 | 249 | (47) | (83) | 296 | (33.3) | 629.8 | ||||||||||||||||||
| Total noninterest income | $ | 52,313 | $ | 37,435 | $ | 25,652 | $ | 14,878 | $ | 11,783 | 39.7 | % | 45.9 | % |
2025 versus 2024
Noninterest income increased by $14.9 million from 2024 to 2025. The primary driver of the overall increase was the impact of the Merger, which was effective on July 1, 2024. The following were other significant factors in the increase:
•Swap fee income increased by $1.3 million due to higher swap volume.
•In addition to the impact from the Merger, wealth management income, which includes trust and investment management income and brokerage income, increased due to improvement in market performance.
•The increase of $1.5 million in income from life insurance was primarily due to additional policies acquired in the Merger, in addition to death benefits totaling $141 thousand received on a policy during the third quarter of 2025.
•In 2025, there were net gains of $117 thousand from the sales of GSE residential MBS and CMO securities, which combined totaled $78.8 million, and U.S. Treasury securities with principal balances totaling $5.0 million, respectively, and gains of $49 thousand from mark-to-market activity on an equity security. During 2024, there was a gain of $181 thousand from a security redemption and net gains of $68 thousand from mark-to-market activity on an equity security.
•Other line items within noninterest income showed fluctuations attributable to normal business operations and the impact of the Merger.
40
Table of Contents
2024 versus 2023
Noninterest income increased by $11.7 million from 2023 to 2024. The primary driver of the overall increase was the impact of the Merger. The following were significant factors in the net increase:
•Wealth management income increased by $5.0 million due to strong market performance and growth in managed assets, both organically and through the acquisition of two registered investment advisory firms since September 2023 with total assets under management of $151 million. From the Merger, the Company generated an additional $3.2 million in wealth management income.
•Swap fee income increased by $637 thousand as swap fee income will fluctuate based on market conditions and client demand.
•Mortgage banking income increased by $1.2 million. Mortgage loans sold totaled $45.8 million in 2024, which included a $7.2 million portfolio sold to another institution, compared to $23.8 million during 2023.
•Other income decreased by $204 thousand due primarily to a gain of $1.2 million from the sale of the Bank's Path Valley branch during 2023, partially offset by $408 thousand of solar tax credit income recognized in 2024.
•The gain on investment securities in 2024 was due to a $4.6 million security redemption, resulting in a gain of $181 thousand and the mark-to-market activity on an equity security. During 2023, the Company sold three U.S. Treasury securities with a principal balance of $19.9 million for a nominal gain and six securities issued by state and political subdivisions with a principal balance of $2.2 million for a net loss of $44 thousand.
•Other line items within noninterest income showed fluctuations attributable to normal business operations and the impact of the Merger.
Noninterest Expenses
The following table compares noninterest expenses for 2025, 2024 and 2023.
| $ Change | % Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2025-2024 | 2024-2023 | 2025-2024 | 2024-2023 | |||||||||||||||||||
| Salaries and employee benefits | $ | 85,171 | $ | 76,581 | $ | 50,983 | $ | 8,590 | $ | 25,598 | 11.2 | % | 50.2 | % | |||||||||||
| Occupancy | 7,474 | 5,978 | 4,342 | 1,496 | 1,636 | 25.0 | 37.7 | ||||||||||||||||||
| Furniture and equipment | 9,504 | 8,592 | 5,251 | 912 | 3,341 | 10.6 | 63.6 | ||||||||||||||||||
| Data processing | 4,297 | 6,088 | 4,913 | (1,791) | 1,175 | (29.4) | 23.9 | ||||||||||||||||||
| Automated teller machine and interchange fees | 3,194 | 2,281 | 1,252 | 913 | 1,029 | 40.0 | 82.2 | ||||||||||||||||||
| Advertising and bank promotions | 2,291 | 2,587 | 2,157 | (296) | 430 | (11.4) | 19.9 | ||||||||||||||||||
| FDIC insurance | 2,833 | 2,677 | 1,960 | 156 | 717 | 5.8 | 36.6 | ||||||||||||||||||
| Professional services | 7,492 | 4,142 | 2,905 | 3,350 | 1,237 | 80.9 | 42.6 | ||||||||||||||||||
| Directors' compensation | 1,222 | 783 | 915 | 439 | (132) | 56.1 | (14.4) | ||||||||||||||||||
| Taxes other than income | 2,639 | 734 | 1,050 | 1,905 | (316) | 259.5 | (30.1) | ||||||||||||||||||
| Intangible asset amortization | 9,765 | 5,742 | 953 | 4,023 | 4,789 | 70.1 | 502.5 | ||||||||||||||||||
| Merger-related expenses | 2,617 | 22,671 | 1,059 | (20,054) | 21,612 | (88.5) | 2,040.8 | ||||||||||||||||||
| Provision for legal settlement | — | 478 | — | (478) | 478 | — | (100.0) | ||||||||||||||||||
| Restructuring expenses | 91 | 296 | — | (205) | 296 | (69.3) | (100.0) | ||||||||||||||||||
| Other operating expenses | 10,852 | 8,707 | 6,103 | 2,145 | 2,604 | 24.6 | 42.7 | ||||||||||||||||||
| Total noninterest expenses | $ | 149,442 | $ | 148,337 | $ | 83,843 | $ | 1,105 | $ | 64,494 | 0.7 | % | 76.9 | % |
2025 versus 2024
Noninterest expenses increased by $1.1 million from 2024 to 2025. The following were other significant factors in the net increase:
•Data processing expense decreased by $1.8 million due to the reduction in core system costs following a system conversion in the fourth quarter of 2024.
•Professional services expense increased by $3.4 million due to higher utilization of consultants and other third-party service providers during 2025 to enhance daily functions and operational processes throughout the organization following the Merger and system conversions.
41
Table of Contents
•Directors' compensation expense increased by $439 thousand due to the addition of one non-employee and new restricted stock awards granted during 2025. Prior grants awarded to the directors vested on the Merger date and the accelerated amortization of the restricted stock awards were included in merger-related expenses in 2024.
•Expenses associated with taxes other than income increased by $1.9 million based on the increase in estimated state shares tax expense after the Merger.
•Intangible asset amortization expense increased by $4.0 million due to the amortization recognized on the core deposit intangible and wealth customer relationship intangible established from the Merger.
•The provision for legal settlement declined because, in 2024, the Company agreed to settle a litigation matter for $478 thousand.
•Merger-related expenses decreased by $20.1 million. The Merger costs incurred during 2025 included software conversion costs and professional fees, including external audit, associated with the conversion. The Company did not incur merger-related expenses during the third and fourth quarters of 2025.
•Restructuring expense of $91 thousand in 2025 was related to the closure of six branch locations during the fourth quarter of 2024.
•Other operating expenses increased by $2.1 million partially due to an increase in credit valuation adjustments on derivatives of $539 thousand. The remaining change is attributed to the impact of the Merger and normal business operations, which included increases of $484 thousand in insurance expenses, $362 thousand in postage charges and $184 thousand in telecommunication expenses.
•Other line items within noninterest expense showed fluctuations attributable to normal business operations and the impact of the Merger.
2024 versus 2023
Noninterest expenses increased by $64.5 million from 2023 to 2024. The primary driver of the overall increase was the impact of the Merger. The following were significant factors in the net increase:
•Merger-related expenses increased by $21.6 million, which primarily included employee separation costs, vendor contract terminations and professional fees incurred in connection with the Merger.
•Salaries and employee benefits expense includes a $4.8 million charge associated with the retirement of an executive.
•Data processing expense increased by $1.2 million due to the use of two core processing systems. The system conversion process was completed in November 2024.
•Intangible asset amortization increased by $4.8 million due to the amortization expense recognized on the core deposit intangible and customer relationship intangible recorded as a result of the Merger.
•The Company agreed to settle a litigation matter, which resulted in a provision for legal settlement of $478 thousand in the fourth quarter of 2024.
•Restructuring expense of $296 thousand was recorded due to the closure of six branch locations during the fourth quarter of 2024.
•Other line items within noninterest expense showed fluctuations attributable to normal business operations and the impact of the Merger.
42
Table of Contents
Income tax expense totaled $21.8 million, $5.8 million and $9.4 million for 2025, 2024 and 2023, respectively. The effective tax rate for 2025 was 21.2% compared with 20.7% for 2024 and 20.8% for 2023. The Company’s effective tax rate is greater than the 21% federal statutory rate at December 31, 2025 primarily due to the disallowed portion of interest expense against earnings in association with the Bank's tax-exempt investments under the Tax Equity and Fiscal Responsibility Act of 1982 and an increase in non-deductible expenses. This increase in the effective tax rate was partially offset by the benefit of tax-exempt income, including interest earned on tax-exempt loans and securities and income from life insurance policies and tax credits. For 2024 and 2023, the effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities and income from life insurance policies and tax credits. The rate in 2025 was impacted by an increase in certain non-deductible expenses and a marginal increase in tax-exempt interest income compared to the significant increase in pre-tax income, so the relative benefit of deductions to taxable income decreased year-over-year. The rate in 2024 was impacted by non-deductible merger-related expenses, which were greater than in 2023. With the rising interest rates, each year was impacted by the portion of interest expense disallowed as a deduction against earnings under the TEFRA and an increase in state taxes as a result of a greater percentage of taxable income earned in a state with a state income tax.
Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," includes a reconciliation of our federal statutory tax rate to the Company's effective tax rate, which is a meaningful comparison between years and measures income tax expense as a percentage of pretax income.
Financial Condition
Management devotes substantial time to overseeing the investment in and costs to fund loans and investment securities through deposits and borrowings as well as the formulation and adherence to policies directed toward enhancing profitability and managing the risks associated with these investments.
Investment Securities
The Company utilizes investment securities to manage interest rate risk and liquidity, enhance income through interest and dividend income and collateralize certain deposits and borrowings.
The Company has established investment policies and an asset management policy to assist in administering its investment portfolio. Decisions to purchase or sell these securities are based on economic conditions and management’s strategy to respond to changes in interest rates, liquidity, pledges to secure deposits and repurchase agreements and other factors while trying to maximize return on the investments. The Company may segregate its investment security portfolio into three categories: “securities held-to-maturity,” “trading securities” and “securities available-for-sale.” At December 31, 2025, 2024 and 2023, management classified the entire investment securities portfolio as AFS, which is accounted for at current market value with non-credit losses and gains reported in OCI, net of income taxes.
The Company's investment securities portfolio includes debt investments that are subject to varying degrees of credit and market risks, which arise from general market conditions, and factors impacting specific industries, as well as news that may impact specific issues. Management monitors its debt securities, using various indicators in determining whether unrealized losses on debt securities are credit-related and require an ACL. These indicators include the amount of time the security has been in an unrealized loss position, the cause and extent of the unrealized loss and the credit quality of the issuer and underlying assets. In addition, management assesses whether it is likely the Company will have to sell the investment security prior to recovery, or it expects to be able to hold the investment security until the price recovers. The Company determined that the declines in market value were due to increases in interest rates and market movements, and not due to credit factors. The Company does not intend to sell these securities with unrealized losses and it is more likely than not that the Company will not be required to sell them before recovery of their amortized cost basis, which may be maturity. Therefore, the Company has concluded that the unrealized losses on the AFS securities did not require an ACL at December 31, 2025, 2024 and 2023.
43
Table of Contents
The following table summarizes the fair value of AFS securities at December 31, 2025, 2024 and 2023.
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury | $ | 14,211 | $ | 18,063 | $ | 17,840 | ||||
| U.S. Government Agencies | 1,796 | 3,053 | 4,151 | |||||||
| States and political subdivisions | 202,148 | 200,028 | 203,122 | |||||||
| GSE residential MBS | 234,103 | 151,548 | 57,632 | |||||||
| GSE commercial MBS | 6,171 | 8,792 | 4,743 | |||||||
| GSE residential CMOs | 354,003 | 324,692 | 73,102 | |||||||
| Non-agency CMOs | 59,823 | 33,284 | 44,669 | |||||||
| Asset-backed | 78,250 | 88,103 | 108,134 | |||||||
| Corporate debt | 1,992 | 1,954 | — | |||||||
| Other | 243 | 194 | 126 | |||||||
| Total investment securities | $ | 952,740 | $ | 829,711 | $ | 513,519 |
At December 31, 2025, AFS securities totaled $952.7 million, an increase of $123.0 million from $829.7 million at December 31, 2024. During 2025, the Company purchased $272.3 million in investment securities, which included $239.8 million of agency MBS and CMO securities, $31.4 million of non-agency CMOs and $1.1 million of securities issued by state and political subdivisions. This increase was partially offset by paydowns of $84.1 million and sales of $83.8 million, which included $78.8 million of GSE residential MBS and CMO securities and $5.0 million of U.S. Treasury securities. The purchase and sale activity during the period was to redeploy funds into higher yielding assets based on market opportunities as well as to manage balance sheet positioning.
The balance of investment securities included net unrealized losses of $19.4 million at December 31, 2025 compared to net unrealized losses of $35.2 million at December 31, 2024. The decrease of $15.8 million in net unrealized losses was primarily due to lower market rates compared to December 31, 2024. The overall duration of the Company's investment securities portfolio was 4.6 years at December 31, 2025 compared to 4.1 years at December 31, 2024. The Company has sufficient access to liquidity such that management does not believe it would be necessary to sell any of its investment securities at a loss to offset any unexpected deposit outflows. Management believes the structure of the Company's investment security portfolio is appropriately aligned with the rest of the balance sheet to protect against volatile interest rate environments, to provide a source of liquidity and to generate steady earnings.
At December 31, 2024, AFS securities totaled $829.7 million, an increase of $316.2 million, from $513.5 million at December 31, 2023. Pursuant to the Merger, the Company acquired AFS securities with a fair value totaling $327.1 million. To align with the Company's investment strategy and to achieve higher yielding results, $162.7 million of the acquired AFS securities were sold, which included $91.5 million of MBS and CMO's, $27.1 million of corporate debt securities, $24.4 million of securities issued by state and political subdivisions and $19.7 million of securities issued by U.S. government agencies. The sales resulted in no gain or loss as the securities were sold at book value due to the proximity of the sales to the closing date of the Merger. Most of the proceeds from the sales of the acquired AFS securities were reinvested. During 2024, the Company purchased investment securities totaling $227.1 million, which included $224.8 million of agency MBS and CMO securities, $1.5 million of non-agency CMO securities and $788 thousand of investment securities issued by state and political subdivisions. In addition, calls of non-agency CMO securities totaled $18.0 million and there were paydowns of $58.2 million. The balance of investment securities included net unrealized losses of $35.2 million at December 31, 2024 compared to net unrealized losses of $35.6 million at December 31, 2023 for a decrease of $361 thousand. This decrease in net unrealized losses was primarily due to lower treasury rates and narrower credit spreads compared to December 31, 2023.
The following table shows the maturities of investment securities at book value at December 31, 2025, and weighted average yields of such investment securities. Yields are shown on a tax equivalent basis, assuming a 21% federal income tax rate.
44
Table of Contents
| Within 1year | After 1 yearbut within 5years | After 5 yearsbut within10 years | After 10years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury securities | ||||||||||||||||||
| Book value | $ | — | $ | 15,016 | $ | — | $ | — | $ | 15,016 | ||||||||
| Yield | — | % | 1.07 | % | — | % | — | % | 1.07 | % | ||||||||
| Average maturity (years) | — | 2.3 | — | — | 2.3 | |||||||||||||
| U. S. Government Agencies | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 1,746 | $ | — | $ | 1,746 | ||||||||
| Yield | — | % | — | % | 5.71 | % | — | % | 5.71 | % | ||||||||
| Average maturity (years) | — | — | 6.0 | — | 6.0 | |||||||||||||
| States and political subdivisions | ||||||||||||||||||
| Book value | $ | 1,106 | $ | 19,039 | $ | 50,399 | $ | 148,288 | $ | 218,832 | ||||||||
| Yield | 3.75 | % | 2.78 | % | 3.09 | % | 2.74 | % | 2.83 | % | ||||||||
| Average maturity (years) | 0.9 | 2.8 | 6.7 | 17.9 | 13.9 | |||||||||||||
| GSE residential mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 1,288 | $ | 232,728 | $ | 234,016 | ||||||||
| Yield | — | % | — | % | 4.83 | % | 4.60 | % | 4.60 | % | ||||||||
| Average maturity (years) | — | — | 6.7 | 23.3 | 23.2 | |||||||||||||
| GSE commercial mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | 1,905 | $ | 1,924 | $ | 2,252 | $ | 6,081 | ||||||||
| Yield | — | % | 4.89 | % | 4.75 | % | 5.54 | % | 5.09 | % | ||||||||
| Average maturity (years) | — | 3.9 | 5.5 | 23.8 | 11.8 | |||||||||||||
| GSE residential CMOs | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 4,374 | $ | 350,580 | $ | 354,954 | ||||||||
| Yield | — | % | — | % | 3.11 | % | 4.62 | % | 4.60 | % | ||||||||
| Average maturity (years) | — | — | 9.4 | 30.8 | 30.6 | |||||||||||||
| Non-agency CMOs | ||||||||||||||||||
| Book value | $ | — | $ | 7,606 | $ | — | $ | 53,087 | $ | 60,693 | ||||||||
| Yield | — | % | 4.43 | % | — | % | 5.02 | % | 4.94 | % | ||||||||
| Average maturity (years) | — | 3.9 | — | 30.6 | 27.2 | |||||||||||||
| Asset-backed | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 78,610 | $ | 78,610 | ||||||||
| Yield | — | % | — | % | — | % | 5.20 | % | 5.20 | % | ||||||||
| Average maturity (years) | — | — | — | 19.4 | 19.4 | |||||||||||||
| Corporate debt | ||||||||||||||||||
| Book value | $ | — | $ | 1,947 | $ | — | $ | — | $ | 1,947 | ||||||||
| Yield | — | % | 5.38 | % | — | % | — | % | 5.38 | % | ||||||||
| Average maturity (years) | — | 2.3 | — | — | 2.3 | |||||||||||||
| Other | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 243 | $ | 243 | ||||||||
| Yield | — | % | — | % | — | % | — | % | — | % | ||||||||
| Average maturity (years) | — | — | — | — | — | |||||||||||||
| Total | ||||||||||||||||||
| Book value | $ | 1,106 | $ | 45,513 | $ | 59,731 | $ | 865,788 | $ | 972,138 | ||||||||
| Yield | 3.75 | % | 2.69 | % | 3.26 | % | 4.37 | % | 4.22 | % | ||||||||
| Average maturity (years) | 0.9 | 2.9 | 6.8 | 25.5 | 23.3 |
The average maturity is based on the contractual terms of the debt or mortgage-backed securities and does not factor in required repayments or anticipated prepayments. At December 31, 2025, the weighted average estimated life is 27 years for mortgage-backed and CMO securities, and 19 years for asset-backed securities, based on current interest rates and anticipated prepayment speeds. The overall duration of the Company's investment security portfolio is 4.6 years and 4.1 years at December 31, 2025 and 2024, respectively, which is reflective of the duration of the Company's investment security purchases in the latter part of 2025.
45
Table of Contents
The following table summarizes the credit ratings and collateral associated with the Company's AFS investment securities portfolio, excluding equity securities, at December 31, 2025:
| Sector | Portfolio Mix | Amortized Book | Fair Value | Credit Enhancement | AAA | AA | A | BBB | BB | NR | Collateral / Guarantee Type | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unsecured ABS | — | % | $ | 2,575 | $ | 2,484 | 29 | % | — | % | — | % | — | % | — | % | — | % | 100 | % | Unsecured Consumer Debt | ||
| Student Loan ABS | — | 3,109 | 3,119 | 29 | — | — | — | — | — | 100 | Seasoned Student Loans | ||||||||||||
| Federal Family Education Loan ABS | 8 | 72,231 | 72,013 | 12 | — | 47 | 33 | 7 | 13 | — | Federal Family Education Loan (1) | ||||||||||||
| PACE Loan ABS | — | 1,674 | 1,538 | 7 | 100 | — | — | — | — | PACE Loans (2) | |||||||||||||
| Non-Agency RMBS | 3 | 31,049 | 29,929 | 52 | 92 | 8 | — | — | — | Reverse Mortgages (3) | |||||||||||||
| Non-Agency CMBS | 3 | 27,069 | 27,410 | 28 | — | — | — | — | 100 | ||||||||||||||
| Municipal - General Obligation | 10 | 99,033 | 92,643 | 17 | 77 | 6 | — | — | |||||||||||||||
| Municipal - Revenue | 12 | 119,799 | 109,505 | — | 82 | 12 | — | 6 | |||||||||||||||
| SBA ReRemic (5) | — | 1,595 | 1,580 | — | 100 | — | — | — | SBA Guarantee (4) | ||||||||||||||
| Small Business Administration | — | 3,330 | 3,399 | — | 100 | — | — | — | SBA Guarantee (4) | ||||||||||||||
| Agency MBS | 25 | 237,276 | 237,450 | — | 100 | — | — | — | Residential Mortgages (4) | ||||||||||||||
| Agency CMO | 37 | 356,192 | 355,224 | — | 100 | — | — | — | |||||||||||||||
| U.S. Treasury securities | 2 | 15,016 | 14,211 | — | 100 | — | — | — | U.S. Government Guarantee (4) | ||||||||||||||
| Corporate debt | — | 1,947 | 1,992 | — | — | 51 | 49 | — | |||||||||||||||
| 100 | % | $ | 971,895 | $ | 952,497 | 5 | % | 85 | % | 4 | % | 1 | % | 1 | % | 4 | % | ||||||
| (1) 97% guaranteed by U.S. government | |||||||||||||||||||||||
| (2) PACE acronym represents Property Assessed Clean Energy loans | |||||||||||||||||||||||
| (3) Non-agency reverse mortgages with current structural credit enhancements | |||||||||||||||||||||||
| (4) Guaranteed by U.S. government or U.S government agencies | |||||||||||||||||||||||
| (5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits | |||||||||||||||||||||||
| Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Fitch, Morningstar, DBRS, and Kroll Bond Rating Agency). Standard & Poor's rates U.S. government obligations at AA+. |
Loan Portfolio
The Company offers a variety of products to meet the credit needs of its borrowers, principally commercial real estate loans, commercial and industrial loans, retail loans secured by residential properties, and to a lesser extent, installment loans. No loans are extended to non-domestic borrowers or governments.
Generally, the Bank is permitted under applicable law to make loans to single borrowers (including certain related persons and entities) in aggregate amounts of up to 15% of the sum of total capital and excess ACL not included in Tier 2 capital. The Company's policy has established an internal lending limit of $25.0 million to one borrower or a group of borrowers, except for commercial real estate loans, which the Company reduced the internal lending limit to $15.0 million on a per project basis. Credit exposure may be aggregated if loans are under common control or ownership or with common guarantors, for which the internal lending limit is $50.0 million, but not permitted to exceed the regulatory lending limit. These amounts are below the Bank's regulatory lending limit of $86.3 million at December 31, 2025. No borrower had an outstanding exposure exceeding the Bank's legal lending limit at year-end.
The risks associated with lending activities differ among loan segments and classes and are subject to the impact of changes in interest rates, market conditions of collateral securing the loans and general economic conditions. Any of these factors may adversely impact a borrower’s ability to repay loans and also impact the associated collateral. A further discussion on the Company's loan segments and classes, the related risks, ACL and FDM are included in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
46
Table of Contents
The following table presents the loan portfolio, excluding residential LHFS, by segments and classes at December 31 of each of the years set forth below.
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||||||||||
| Owner-occupied | $ | 644,713 | $ | 633,567 | $ | 373,757 | $ | 315,770 | $ | 238,668 | ||||||||
| Non-owner occupied | 1,260,198 | 1,160,238 | 694,638 | 608,043 | 551,783 | |||||||||||||
| Multi-family | 236,703 | 274,135 | 150,675 | 138,832 | 93,255 | |||||||||||||
| Non-owner occupied residential | 155,749 | 179,512 | 95,040 | 104,604 | 106,112 | |||||||||||||
| Acquisition and development: | ||||||||||||||||||
| 1-4 family residential construction | 41,489 | 47,432 | 24,516 | 25,068 | 12,279 | |||||||||||||
| Commercial and land development | 198,234 | 241,424 | 115,249 | 158,308 | 93,925 | |||||||||||||
| Agricultural | 121,417 | 125,156 | 26,847 | 25,990 | 26,026 | |||||||||||||
| Commercial and industrial | 489,371 | 451,384 | 340,238 | 331,784 | 459,702 | |||||||||||||
| Municipal | 25,302 | 30,044 | 9,812 | 12,173 | 14,989 | |||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | 478,870 | 460,297 | 266,239 | 229,849 | 198,831 | |||||||||||||
| Home equity – term | 5,972 | 5,988 | 5,078 | 5,505 | 6,081 | |||||||||||||
| Home equity – lines of credit | 321,438 | 303,561 | 186,450 | 183,241 | 160,705 | |||||||||||||
| Other - term | 22,906 | — | — | — | — | |||||||||||||
| Installment and other loans | 18,331 | 18,476 | 9,774 | 12,065 | 17,630 | |||||||||||||
| Total loans | $ | 4,020,693 | $ | 3,931,214 | $ | 2,298,313 | $ | 2,151,232 | $ | 1,979,986 | ||||||||
| (1) Other - term includes property assessed clean energy ("PACE") loans with unearned income of $505 thousand at December 31, 2025. |
Total loans increased by $89.5 million to $4.0 billion at December 31, 2025 from $3.9 billion at December 31, 2024. Residential mortgages increased by $59.3 million and commercial loans increased by $30.3 million from December 31, 2024 to December 31, 2025. The increase in residential mortgages included $6.3 million in CRA-related mortgages during the year ended December 31, 2025. The Company purchased property assessed clean energy ("PACE") loans during the second quarter of 2025, which has a balance of $22.9 million at December 31, 2025.
The loan portfolio at December 31, 2024 increased by $1.6 billion to $3.9 billion from $2.3 billion at December 31, 2023. The increase is due to $1.6 billion in loans acquired in the Merger and continued portfolio growth in the commercial loan segment and residential mortgage segment during 2024. During December 2024, the Company sold acquired loans from the Merger with an unpaid principal balance totaling $6.0 million, inclusive of loans on nonaccrual status totaling $2.6 million. The Company recorded charge offs related to the loan sale of $595 thousand, but also recognized accretion of $1.1 million on the associated loan marks in interest income.
47
Table of Contents
In addition to monitoring the loan portfolio by loan class as noted above, the Company also monitors concentrations by segment. The Bank’s lending policy reports segment concentrations that exceed 20% of the Bank’s total risk-based capital ("RBC"). The following segments met this criterion at December 31, 2025:
| Balance | % of Total Loans | % of Total RBC | |||||
|---|---|---|---|---|---|---|---|
| Office Space | $ | 344,091 | 8.6% | 58.5% | |||
| 1-4 Family Rentals | 155,749 | 3.9 | 26.5 | ||||
| Hotels & Motels (including Bed & Breakfast) | 185,520 | 4.6 | 31.5 | ||||
| Loans Outside of Market Area | 174,063 | 4.3 | 29.6 | ||||
| Multi-Family | 236,703 | 5.9 | 40.3 | ||||
| Purchased Participation | 165,980 | 4.1 | 28.2 | ||||
| Agricultural | 121,417 | 3.0 | 20.6 | ||||
| Senior Housing and Care | 163,188 | 4.1 | 27.8 | ||||
| Strip Centers (Retail) | 252,949 | 6.3 | 43.0 | ||||
| Warehouse | 173,046 | 4.3 | 29.4 |
Management regularly analyzes the commercial real estate portfolio, which includes the review of occupancy, cash flows, expenses and expiring leases, as well as the location of the real estate. At December 31, 2025, the Company had $344.1 million in loans related to office space. Management believes that the office space portfolio is well-diversified and includes only limited exposure to properties located in major metropolitan markets. The Company does not have any material exposure to office space in the District of Columbia area. In addition, the Company does not have any material exposure to government contractors.
The following table presents expected maturities of loan classes by fixed rate or adjustable-rate categories at December 31, 2025:
| Due In | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||
| Fixed rate | $ | 35,685 | $ | 138,789 | $ | 73,708 | $ | 7,623 | $ | 255,805 | 40 | % | ||||||||||
| Adjustable and floating rate | 21,677 | 78,945 | 277,052 | 11,234 | 388,908 | 60 | % | |||||||||||||||
| 57,362 | 217,734 | 350,760 | 18,857 | 644,713 | 100 | % | ||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||
| Fixed rate | 75,875 | 113,010 | 127,206 | — | 316,091 | 25 | % | |||||||||||||||
| Adjustable and floating rate | 19,690 | 274,684 | 649,733 | — | 944,107 | 75 | % | |||||||||||||||
| 95,565 | 387,694 | 776,939 | — | 1,260,198 | 100 | % | ||||||||||||||||
| Multi-family | ||||||||||||||||||||||
| Fixed rate | 4,436 | 34,673 | 9,846 | 59 | 49,014 | 21 | % | |||||||||||||||
| Adjustable and floating rate | 26,302 | 79,144 | 79,976 | 2,267 | 187,689 | 79 | % | |||||||||||||||
| 30,738 | 113,817 | 89,822 | 2,326 | 236,703 | 100 | % | ||||||||||||||||
| Non-owner occupied residential | ||||||||||||||||||||||
| Fixed rate | 11,409 | 39,018 | 5,775 | 989 | 57,191 | 37 | % | |||||||||||||||
| Adjustable and floating rate | 2,590 | 18,490 | 76,596 | 882 | 98,558 | 63 | % | |||||||||||||||
| 13,999 | 57,508 | 82,371 | 1,871 | 155,749 | 100 | % | ||||||||||||||||
| (continued) |
48
Table of Contents
| Due In | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | ||||||||||||
| Acquisition and development: | |||||||||||||||||
| 1-4 family residential construction | |||||||||||||||||
| Fixed rate | 11,989 | 444 | — | 884 | 13,317 | 32 | % | ||||||||||
| Adjustable and floating rate | 21,042 | 6,528 | 602 | — | 28,172 | 68 | % | ||||||||||
| 33,031 | 6,972 | 602 | 884 | 41,489 | 100 | % | |||||||||||
| Commercial and land development | |||||||||||||||||
| Fixed rate | 7,939 | 14,696 | 6,714 | 106 | 29,455 | 15 | % | ||||||||||
| Adjustable and floating rate | 36,425 | 85,154 | 45,200 | 2,000 | 168,779 | 85 | % | ||||||||||
| 44,364 | 99,850 | 51,914 | 2,106 | 198,234 | 100 | % | |||||||||||
| Agricultural | |||||||||||||||||
| Fixed rate | 18,218 | 44,991 | 7,626 | 308 | 71,143 | 59 | % | ||||||||||
| Adjustable and floating rate | 17,328 | 7,780 | 22,380 | 2,786 | 50,274 | 41 | % | ||||||||||
| 35,546 | 52,771 | 30,006 | 3,094 | 121,417 | 100 | % | |||||||||||
| Commercial and industrial | |||||||||||||||||
| Fixed rate | 9,292 | 118,272 | 31,389 | 562 | 159,515 | 33 | % | ||||||||||
| Adjustable and floating rate | 167,028 | 65,975 | 96,708 | 145 | 329,856 | 67 | % | ||||||||||
| 176,320 | 184,247 | 128,097 | 707 | 489,371 | 100 | % | |||||||||||
| Municipal | |||||||||||||||||
| Fixed rate | 783 | 55 | 14,121 | 3,943 | 18,902 | 75 | % | ||||||||||
| Adjustable and floating rate | — | — | 4,740 | 1,660 | 6,400 | 25 | % | ||||||||||
| 783 | 55 | 18,861 | 5,603 | 25,302 | 100 | % | |||||||||||
| Residential mortgage: | |||||||||||||||||
| First lien | |||||||||||||||||
| Fixed rate | 162 | 5,132 | 27,862 | 206,831 | 239,987 | 50 | % | ||||||||||
| Adjustable and floating rate | 65 | 1,839 | 15,445 | 221,534 | 238,883 | 50 | % | ||||||||||
| 227 | 6,971 | 43,307 | 428,365 | 478,870 | 100 | % | |||||||||||
| Home equity - term | |||||||||||||||||
| Fixed rate | 8 | 1,442 | 2,388 | 1,222 | 5,060 | 85 | % | ||||||||||
| Adjustable and floating rate | — | 91 | 520 | 301 | 912 | 15 | % | ||||||||||
| 8 | 1,533 | 2,908 | 1,523 | 5,972 | 100 | % | |||||||||||
| Home equity - lines of credit | |||||||||||||||||
| Fixed rate | 723 | 10,117 | 61,386 | 15,550 | 87,776 | 27 | % | ||||||||||
| Adjustable and floating rate | 64,475 | 378 | 2,045 | 166,764 | 233,662 | 73 | % | ||||||||||
| 65,198 | 10,495 | 63,431 | 182,314 | 321,438 | 100 | % | |||||||||||
| (continued) |
49
Table of Contents
| Due In | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||
| Other - term | ||||||||||||||||||
| Fixed rate | — | — | 1,983 | 20,923 | 22,906 | 100 | % | |||||||||||
| Adjustable and floating rate | — | — | — | — | — | — | % | |||||||||||
| — | — | 1,983 | 20,923 | 22,906 | 100 | % | ||||||||||||
| Installment and other loans | ||||||||||||||||||
| Fixed rate | 218 | 4,566 | 567 | 1 | 5,352 | 29 | % | |||||||||||
| Adjustable and floating rate | 6,466 | 98 | 6,415 | — | 12,979 | 71 | % | |||||||||||
| 6,684 | 4,664 | 6,982 | 1 | 18,331 | 100 | % | ||||||||||||
| $ | 559,825 | $ | 1,144,311 | $ | 1,647,983 | $ | 668,574 | $ | 4,020,693 |
The final maturity is used in the determination of maturity of acquisition and development loans that convert from construction-to-permanent status. Variable rate loans shown above include fixed-to-floating interest rate loans that contractually will adjust with prime or another variable rate index after the interest lock period.
Asset Quality
Risk Elements
The Company’s loan portfolio is subject to varying degrees of credit risk. Credit risk is managed through the Company's underwriting standards, on-going credit reviews, and monitoring of asset quality measures. Additionally, loan portfolio diversification, which limits exposure to a single industry or borrower, and collateral requirements also mitigate the Company's risk of credit loss.
The loan portfolio consists principally of loans to borrowers in south central Pennsylvania and the greater Baltimore, Maryland region. As the majority of loans are concentrated in these geographic regions, a substantial portion of the borrowers' ability to honor their obligations may be affected by the level of economic activity in the market areas.
Nonperforming assets include nonaccrual loans and foreclosed real estate. In addition, loan modifications to borrowers experiencing financial difficulty and loans past due 90 days or more and still accruing are also deemed to be risk assets. For all loan classes, the accrual of interest income on loans, including individually evaluated loans, ceases when principal or interest is past due 90 days or more and collateral is inadequate to cover principal and interest or immediately if, in the opinion of management, full collection is unlikely. Interest will continue to accrue on loans past due 90 days or more if the collateral is adequate to cover principal and interest, and the loan is in the process of collection. Interest accrued, but not collected, as of the date of placement on nonaccrual status, is generally reversed and charged against interest income, unless fully collateralized. Subsequent payments received are either applied to the outstanding principal balance or recorded as interest income, depending on management’s assessment of the ultimate collectability of principal. Loans are returned to accrual status, for all loan classes, when all the principal and interest amounts contractually due are brought current, the loans have performed in accordance with the contractual terms of the note for a reasonable period of time, generally six months, and the ultimate collectability of the total contractual principal and interest is reasonably assured. Past due status is based on contract terms of the loan.
In accordance with ASU 2022-02, the Company is required to evaluate, based on the accounting for loan modifications, whether the borrower is experiencing financial difficulty and if the modification results in a more-than-insignificant direct change in the contractual cash flows and represents a new loan or a continuation of an existing loan, which the Company refers to these loans as "financial difficulty modifications" or "FDMs."
Prior to the adoption of ASU 2022-02, loans were classified as TDRs if a concession was granted for legal or economic reasons related to a borrower’s financial difficulties. Concessions granted under a TDR typically involved a temporary deferral of scheduled loan payments, an extension of a loan’s stated maturity date, temporary reduction in interest rates, or below market rates. If a modification occurred while the loan is on accruing status, it would continue to accrue interest under the modified terms. Nonaccrual TDRs were restored to accrual status if scheduled principal and interest payments, under the modified terms, were current for six months after modification, and the borrower continues to demonstrate its ability to meet the modified terms. TDRs were evaluated individually for impairment if they have been restructured during the most recent calendar year, or if they are not performing according to their modified terms.
50
Table of Contents
The following table presents the Company’s risk elements and relevant asset quality ratios at December 31 of each of the years set forth below:
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans | $ | 28,031 | $ | 24,111 | $ | 25,527 | $ | 20,583 | $ | 6,449 | ||||||||
| OREO | — | 138 | — | — | — | |||||||||||||
| Total nonperforming assets | 28,031 | 24,249 | 25,527 | 20,583 | 6,449 | |||||||||||||
| FDM / TDR still accruing | 1,253 | 4,897 | 9 | 682 | 804 | |||||||||||||
| Loans past due 90 days or more and still accruing (1) | 1,040 | 641 | 66 | 439 | 1,201 | |||||||||||||
| Total nonperforming and other risk assets | $ | 30,324 | $ | 29,787 | $ | 25,602 | $ | 21,704 | $ | 8,454 | ||||||||
| Loans still accruing and 30-89 days past due | $ | 19,069 | $ | 35,393 | $ | 8,111 | $ | 7,311 | $ | 5,925 | ||||||||
| Asset quality ratios: | ||||||||||||||||||
| Total nonperforming loans to total loans | 0.70 | % | 0.61 | % | 1.11 | % | 0.96 | % | 0.33 | % | ||||||||
| Total nonperforming assets to total assets | 0.51 | % | 0.45 | % | 0.83 | % | 0.70 | % | 0.23 | % | ||||||||
| Total nonperforming assets to total loans and OREO | 0.70 | % | 0.62 | % | 1.11 | % | 0.96 | % | 0.33 | % | ||||||||
| Total risk assets to total loans and OREO | 0.75 | % | 0.76 | % | 1.11 | % | 1.01 | % | 0.43 | % | ||||||||
| Total risk assets to total assets | 0.55 | % | 0.55 | % | 0.84 | % | 0.74 | % | 0.30 | % | ||||||||
| ACL to total loans | 1.19 | % | 1.24 | % | 1.25 | % | 1.17 | % | 1.07 | % | ||||||||
| ACL to nonperforming loans | 170.10 | % | 201.94 | % | 112.44 | % | 122.32 | % | 328.42 | % | ||||||||
| ACL to nonperforming loans and FDMs / TDRs still accruing | 162.82 | % | 167.85 | % | 112.40 | % | 118.40 | % | 292.02 | % | ||||||||
| Net charge-offs (recoveries) to total average loans | 0.03 | % | 0.11 | % | 0.03 | % | 0.01 | % | — | % |
(1) Includes zero, zero, zero, $307 thousand and $214 thousand, respectively, of PCI loans at December 31, 2025, 2024, 2023, 2022 and 2021 in accordance with ASU 310-30. Upon adoption of the CECL standard on January 1, 2023, PCD loans were evaluated on an individual loan level and reported on an individual loan basis under ASU 310-20, Nonrefundable Fees and Other Assets. As of December 31, 2021, there was one loan for $891 thousand, which was in the process of collection and guaranteed by the SBA, and was subsequently collected during the first quarter of 2022.
Nonperforming assets include nonaccrual loans and foreclosed real estate. Risk assets, which include nonperforming assets, FDMs still accruing and loans past due 90 days or more and still accruing, totaled $30.3 million at December 31, 2025, an increase of $537 thousand from $29.8 million at December 31, 2024. Nonaccrual loans increased by $3.9 million from $24.1 million at December 31, 2024 to $28.0 million at December 31, 2025. The increase in nonaccrual loans was due to additions to nonaccrual status of $17.7 million of loans primarily consisting of $11.9 million in commercial loans, $3.5 million in residential mortgages and $2.3 million in consumer loans. This increase was partially offset by repayments totaling $12.0 million and gross charge offs of $1.8 million.
At December 31, 2025, the Company had loan modifications meeting the FDM criteria under ASU 2022-02 totaling $6.3 million compared to $9.3 million at December 31, 2024. The FDM balance included $5.5 million in new loan modifications during 2025, partially offset by a partial charge-off of $132 thousand and the remaining change in FDM due to repayments. There were $5.0 million in FDM loans in nonaccrual status at December 31, 2025, including one relationship totaling $4.6 million, compared to $4.6 million at December 31, 2024.
51
Table of Contents
The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without reserves on individually evaluated loans at December 31, 2025 and 2024. At December 31, 2025, there was a specific reserve of $2 thousand on nonaccrual loans, excluding the ACL recorded on acquired PCD loans from the Merger, compared to $7 thousand at December 31, 2024.
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans with a related ACL | Nonaccrual loans with no related ACL | Total nonaccrual loans | Loans Past Due 90+ Accruing | Nonaccrual loans with a related ACL | Nonaccrual loans with no related ACL | Total nonaccrual loans | Loans Past Due 90+ Accruing | |||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||
| Owner-occupied | $ | 227 | $ | 4,901 | $ | 5,128 | $ | 68 | $ | 232 | $ | 4,046 | $ | 4,278 | $ | — | ||||||||||||||
| Non-owner occupied | — | 445 | 445 | — | — | 1,466 | 1,466 | — | ||||||||||||||||||||||
| Multi-family | 133 | — | 133 | — | — | 721 | 721 | 237 | ||||||||||||||||||||||
| Non-owner occupied residential | — | 455 | 455 | — | — | 175 | 175 | — | ||||||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||
| 1-4 family residential construction | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
| Commercial and land development | 3,005 | 5,239 | 8,244 | — | 3,282 | 376 | 3,658 | — | ||||||||||||||||||||||
| Agricultural | — | 9 | 9 | — | — | 797 | 797 | — | ||||||||||||||||||||||
| Commercial and industrial | 1,197 | 2,663 | 3,860 | — | 2,822 | 2,678 | 5,500 | 113 | ||||||||||||||||||||||
| Municipal | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||
| First lien | — | 6,100 | 6,100 | 431 | — | 5,077 | 5,077 | 243 | ||||||||||||||||||||||
| Home equity – term | — | 182 | 182 | — | 36 | 34 | 70 | 18 | ||||||||||||||||||||||
| Home equity – lines of credit | — | 3,473 | 3,473 | 190 | — | 2,344 | 2,344 | 30 | ||||||||||||||||||||||
| Other - term | — | — | — | 346 | — | — | — | — | ||||||||||||||||||||||
| Installment and other loans | 2 | — | 2 | 5 | 15 | 10 | 25 | — | ||||||||||||||||||||||
| Total | $ | 4,564 | $ | 23,467 | $ | 28,031 | $ | 1,040 | $ | 6,387 | $ | 17,724 | $ | 24,111 | $ | 641 |
The following table presents our exposure to relationships that are individually evaluated and the partial charge-offs taken to date and specific reserves established on those relationships at December 31, 2025 and 2024:
| # ofRelationships | RecordedInvestment | PartialCharge-offsto Date | SpecificReserves | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | |||||||||||||
| Relationships greater than $1 million | 4 | $ | 10,573 | $ | 471 | $ | 2,173 | ||||||
| Relationships greater than $500 thousand but less than $1 million | 9 | 6,601 | 518 | 832 | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 10 | 3,371 | — | — | |||||||||
| Relationships less than $250 thousand | 124 | 7,645 | 539 | 127 | |||||||||
| 147 | $ | 28,190 | $ | 1,528 | $ | 3,132 | |||||||
| December 31, 2024 | |||||||||||||
| Relationships greater than $1 million | 5 | $ | 10,210 | $ | 828 | $ | 177 | ||||||
| Relationships greater than $500 thousand but less than $1 million | 6 | 4,925 | 313 | 2,173 | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 9 | 2,887 | — | 155 | |||||||||
| Relationships less than $250 thousand | 121 | 6,256 | 431 | 1,439 | |||||||||
| 141 | $ | 24,278 | $ | 1,572 | $ | 3,944 |
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Specific reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss.
52
Table of Contents
Internal loan reviews are completed annually on all commercial relationships with a committed loan balance in excess of $2.0 million, which includes confirmation of risk rating by an independent credit officer. In addition, all commercial relationships greater than $500 thousand rated special mention, substandard, doubtful or loss are reviewed quarterly and corresponding risk ratings are reaffirmed by the Company's Problem Loan Committee, with subsequent reporting to the Management ERM Committee and the Board ERM Committee.
In its individually evaluated loan analysis, the Company determines the extent of any full or partial charge-offs that may be required, or any reserves that may be needed. The determination of the Company’s charge-offs or specific reserve include an evaluation of the outstanding loan balance and the related collateral securing the credit. Through a combination of collateral securing the loans and partial charge-offs taken to date, the Company believes that it has adequately provided for the potential losses that it may incur on these relationships at December 31, 2025. However, over time, additional information may result in increased reserve allocations or, alternatively, it may be deemed that the reserve allocations exceed those that are needed.
Credit Risk Management
Allowance for Credit Losses
The Company maintains the ACL at a level deemed adequate by management for expected credit losses. As disclosed in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, on January 1, 2023 the Company implemented CECL and increased the ACL with a cumulative-effect adjustment to the ACL of $2.4 million. In addition, the Company recorded a cumulative-effect adjustment to the ACL for off-balance sheet exposures of $100 thousand. The Company’s ACL is calculated quarterly, with any adjustment recorded to the provision for credit losses in the consolidated statement of income. A comprehensive analysis of the ACL is performed by the Company on a quarterly basis. Management evaluates the adequacy of the ACL utilizing a defined methodology to determine if it properly addresses the current and expected risks in the loan portfolio, which considers the performance of borrowers and specific evaluation of individually evaluated loans, including historical loss experiences, trends in delinquencies, nonperforming loans and other risk assets, and the qualitative factors. Risk factors are continuously reviewed and adjusted, as needed, by management when conditions support a change. Management believes its approach properly addresses relevant accounting and bank regulatory guidance for loans both collectively and individually evaluated. The results of the comprehensive analysis, including recommended changes, are governed by the Company's Reserve Adequacy Committee and subsequently presented to the Enterprise Risk Management Committee.
The ACL is evaluated based on a review of the collectability of loans in light of historical experience; the nature and volume of the loan portfolio; adverse situations that may affect a 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. A description of the methodology for establishing the allowance and provision for credit losses and related procedures in establishing the appropriate level of reserve is included in Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
The Special Mention classification is intended to be a temporary classification reflective of loans that have potential weaknesses that may, if not monitored or corrected, weaken the asset or inadequately protect the Company’s position at some future date. Special mention loans represent an elevated risk, but their weakness does not yet justify a more severe, or classified, rating. These loans require inquiry by lenders on the cause of the potential weakness and, once analyzed, the loan classification may be downgraded to Substandard or, alternatively, could be upgraded to Pass.
Special mention loans increased by $16.6 million from $91.7 million at December 31, 2024 to $108.3 million at December 31, 2025 primarily due to net downgrades of $57.3 million. This increase was partially offset by repayments of $40.7 million. Classified loans totaled $58.4 million at December 31, 2025, or 1.5% of total loans outstanding, compared to $88.6 million, or 2.3% of total loans outstanding, at December 31, 2024.
Non-IEL substandard loans are performing loans, which have characteristics that cause management concern over the ability of the borrower to perform under present loan repayment terms and which may result in the reporting of these loans as nonperforming, or individually evaluated, loans in the future. Generally, management feels that substandard loans that are currently performing and not considered individually evaluated result in some doubt as to the borrower’s ability to continue to perform under the terms of the loan, and represent potential problem loans. Non-IEL substandard loans totaled $30.2 million at December 31, 2025, a decrease of $34.2 million compared to $64.4 million at December 31, 2024 due primarily to repayments of $23.4 million and net upgrades of $10.8 million. The Substandard-IEL category increased by $3.9 million from $24.3 million at December 31, 2024 to $28.2 million at December 31, 2025 due to net downgrades of $7.1 million, partially offset by charge-offs of $1.7 million and the remaining amount due to repayments.
53
Table of Contents
The following table summarizes asset quality ratios for years ended December 31, 2025, 2024, 2023, 2022 and 2021.
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for credit losses to net charge-offs | 11 | % | 521 | % | 290 | % | 2,568 | % | 1,787 | % | ||||
| ACL to total loans ratio | 1.19 | % | 1.24 | % | 1.25 | % | 1.17 | % | 1.07 | % |
The following table details net charge-offs (recoveries) to average loans outstanding, excluding LHFS, by loan category for the years ended December 31, 2025, 2024 and 2023:
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||
| Net charge-offs (recoveries) | $ | 321 | $ | 606 | $ | (98) | ||||
| Average loans for the year | $ | 2,253,159 | $ | 1,751,519 | $ | 1,233,720 | ||||
| Net charge-offs (recoveries)/average loans | 0.01 | % | 0.03 | % | (0.01) | % | ||||
| Acquisition and development: | ||||||||||
| Net recoveries | (2) | (16) | (5) | |||||||
| Average loans for the year | 245,261 | 225,091 | 172,239 | |||||||
| Net recoveries/average loans | — | % | (0.01) | % | — | % | ||||
| Agricultural | ||||||||||
| Net charge-offs | 31 | 37 | — | |||||||
| Average loans for the year | 124,751 | 78,272 | 26,285 | |||||||
| Net charge-offs/average loans | 0.02 | % | 0.05 | % | — | % | ||||
| Commercial and industrial: | ||||||||||
| Net charge-offs | 163 | 2,593 | 650 | |||||||
| Average loans for the year | 478,062 | 405,235 | 345,643 | |||||||
| Net charge-offs/average loans | 0.03 | % | 0.64 | % | 0.19 | % | ||||
| Municipal: | ||||||||||
| Net charge-offs (recoveries) | — | — | — | |||||||
| Average loans for the year | 28,346 | 20,348 | 10,857 | |||||||
| Net charge-offs (recoveries)/average loans | — | % | — | % | — | % | ||||
| Residential mortgage: | ||||||||||
| Net (recoveries) charge-offs | (29) | (15) | (95) | |||||||
| Average loans for the year | 805,839 | 662,994 | 432,108 | |||||||
| Net (recoveries) charge-offs /average loans | — | % | — | % | (0.02) | % | ||||
| Installment and other loans: | ||||||||||
| Net charge-offs | 650 | 136 | 129 | |||||||
| Average loans for the year | 17,003 | 14,413 | 10,808 | |||||||
| Net charge-offs/average loans | 3.82 | % | 0.94 | % | 1.19 | % | ||||
| Total loans: | ||||||||||
| Net charge-offs | $ | 1,134 | $ | 3,341 | $ | 581 | ||||
| Average loans for the year | $ | 3,952,421 | $ | 3,157,872 | $ | 2,231,660 | ||||
| Net charge-offs/average loans | 0.03 | % | 0.11 | % | 0.03 | % |
The ACL totaled $47.7 million at December 31, 2025, a $1.0 million decrease from $48.7 million at December 31, 2024, resulting primarily from net charge-offs of $1.1 million for 2025. At December 31, 2025, the ACL as a percentage of the total loan portfolio was 1.19% compared to 1.24% at December 31, 2024 and 1.25% at December 31, 2023. The Company recorded a provision for credit losses on loans of $126 thousand, $17.4 million and $1.7 million in 2025, 2024 and 2023, respectively.
54
Table of Contents
For the years ended December 31, 2025 and 2024, gross recoveries of $1.4 million and $725 thousand, respectively, were credited to the ACL. These recoveries on previously charged-off relationships are the result of successful loan monitoring and workout solutions. Recoveries received will be used to replenish the ACL. Recoveries favorably impact historical charge-off factors, and contribute to changes in the quantitative and qualitative factors used in our allowance adequacy analysis. However, as the loan portfolio continues to grow, future provisions for credit losses may result.
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Specific reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss. In addition to the reserve allocations on individually evaluated loans noted above, 27 loans, with aggregate outstanding principal balances of $4.4 million, have had cumulative partial charge-offs to the ACL totaling $1.5 million at December 31, 2025. As updated appraisals were received on collateral-dependent loans, partial charge-offs were taken to the extent the loans’ principal balance exceeded their fair value.
The following table shows the allocation of the ACL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2025, 2024, and 2023 and the allocation of the ALL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2022 and 2021.
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ACL Amount by Loan Class | % ofLoanType toTotalLoans | ACL Amount by Loan Class | % ofLoanType toTotalLoans | ACL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | |||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied | $ | 7,907 | 16 | % | $ | 8,375 | 16 | % | $ | 5,090 | 16 | % | $ | 3,618 | 15 | % | $ | 2,752 | 12 | % | ||||||||||||||
| Non-owner occupied | 14,308 | 31 | % | 17,381 | 30 | % | 9,587 | 30 | % | 7,473 | 28 | % | 7,244 | 28 | % | |||||||||||||||||||
| Multi-family | 2,373 | 6 | % | 2,898 | 7 | % | 2,540 | 7 | % | 1,355 | 6 | % | 870 | 5 | % | |||||||||||||||||||
| Non-owner occupied residential | 964 | 4 | % | 897 | 5 | % | 656 | 4 | % | 1,112 | 5 | % | 1,171 | 5 | % | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction | 716 | 1 | % | 717 | 1 | % | 397 | 1 | % | 376 | 1 | % | 188 | 1 | % | |||||||||||||||||||
| Commercial and land development | 5,463 | 5 | % | 5,884 | 6 | % | 1,844 | 5 | % | 2,838 | 7 | % | 1,874 | 5 | % | |||||||||||||||||||
| Agricultural | 127 | 3 | % | 110 | 3 | % | 437 | 1 | % | 218 | 1 | % | 197 | 1 | % | |||||||||||||||||||
| Commercial and industrial | 7,114 | 12 | % | 6,190 | 11 | % | 5,369 | 15 | % | 4,287 | 16 | % | 3,617 | 23 | % | |||||||||||||||||||
| Municipal | 328 | 1 | % | 320 | 1 | % | 157 | — | % | 24 | 1 | % | 30 | 1 | % | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien | 5,913 | 12 | % | 4,013 | 12 | % | 1,580 | 12 | % | 1,600 | 11 | % | 1,188 | 10 | % | |||||||||||||||||||
| Home equity - term | 62 | — | % | 56 | — | % | 23 | — | % | 32 | — | % | 31 | — | % | |||||||||||||||||||
| Home equity - lines of credit | 1,733 | 8 | % | 1,171 | 8 | % | 821 | 8 | % | 1,812 | 8 | % | 1,566 | 8 | % | |||||||||||||||||||
| Other - term | — | 1 | % | — | — | % | — | — | % | — | — | % | — | — | % | |||||||||||||||||||
| Installment and other loans | 673 | — | % | 677 | — | % | 201 | — | % | 188 | 1 | % | 215 | 1 | % | |||||||||||||||||||
| Unallocated | — | — | — | 245 | 237 | |||||||||||||||||||||||||||||
| $ | 47,681 | 100 | % | $ | 48,689 | 100 | % | $ | 28,702 | 100 | % | $ | 25,178 | 100 | % | $ | 21,180 | 100 | % |
55
Table of Contents
The information presented in the table below is not required for periods subsequent to the adoption of CECL. The following table summarizes the ALL allocation for loans individually and collectively evaluated for impairment by loan segment at December 31, 2022. Accruing PCI loans are excluded from loans individually evaluated for impairment.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 2,848 | $ | 15,426 | $ | 31 | $ | — | $ | 18,305 | $ | 2,920 | $ | 40 | $ | 2,960 | $ | — | $ | 21,265 | ||||||||||||||||||
| Collectively evaluated for impairment | 1,164,401 | 167,950 | 357,743 | 12,173 | 1,702,267 | 415,675 | 12,025 | 427,700 | — | 2,129,967 | ||||||||||||||||||||||||||||
| $ | 1,167,249 | $ | 183,376 | $ | 357,774 | $ | 12,173 | $ | 1,720,572 | $ | 418,595 | $ | 12,065 | $ | 430,660 | $ | — | $ | 2,151,232 | |||||||||||||||||||
| Allowance for credit losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | $ | — | $ | 28 | $ | — | $ | 28 | ||||||||||||||||||
| Collectively evaluated for impairment | 13,558 | 3,214 | 4,505 | 24 | 21,301 | 3,416 | 188 | 3,604 | 245 | 25,150 | ||||||||||||||||||||||||||||
| $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 |
Management believes the allocation of the ACL among the various loan classes adequately reflects the life expected credit losses in each loan class and is based on the methodology outlined in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." Management re-evaluates and makes enhancements to its reserve methodology to better reflect the risks inherent in the different segments of the portfolio, particularly in light of increased charge-offs, with noticeable differences between the different loan classes. Management believes these enhancements to the ACL methodology improve the accuracy of quantifying the expected credit losses inherent in the portfolio. Management charges actual loan losses to the reserve and bases the provision for credit losses on its overall analysis.
Management believes the Company’s ACL is adequate based on currently available information. Future adjustments to the ACL and enhancements to the methodology may be necessary due to changes in economic conditions, regulatory guidance, or management’s assumptions as to future delinquencies or loss rates.
Deposits
Total deposits decreased by $94.3 million to $4.5 billion at December 31, 2025 from $4.6 billion at December 31, 2024. Time deposits and non-interest bearing demand deposits decreased by $90.9 million and $23.3 million, respectively, partially offset by an increase in interest bearing demand deposits and money market and savings deposits of $14.2 million and $5.6 million, respectively, from December 31, 2024 to December 31, 2025. The Bank has experienced some reductions in higher yielding promotional balances, which was the primary driver of the declines in time deposit accounts. The decreases in the other categories were consistent with normal seasonal activity.
Total deposits grew by $2.1 billion to $4.6 billion at December 31, 2024 from $2.6 billion at December 31, 2023, which included $1.9 billion in deposits assumed from the Merger. During 2024, time deposits increased by $586.4 million from $406.5 million at December 31, 2023 to $992.9 million at December 31, 2024, which included $536.0 million of time deposits assumed in the Merger. The remaining increase is due to the success of promotional offerings of up to 18-month terms.
Management evaluates its utilization of brokered deposits, taking into consideration the Bank's policies and the interest rate curve and balances this funding source with its funding needs based on growth initiatives. The Company anticipates that loan growth will be funded through deposit generation by offering competitive rates, as well as utilization of FHLB borrowings. Brokered money market deposit balances were $45.2 million and $8.1 million at December 31, 2025 and 2024, respectively. Brokered time deposits totaled $50.6 million and zero at December 31, 2025 and 2024, respectively.
56
Table of Contents
The following table presents average deposits for years ended December 31, 2025, 2024 and 2023.
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Non-interest bearing demand deposits | $ | 894,117 | $ | 625,714 | $ | 470,349 | ||||
| Interest-bearing demand deposits | 2,464,745 | 2,077,038 | 1,525,204 | |||||||
| Savings deposits | 267,271 | 223,183 | 198,157 | |||||||
| Time deposits | 923,547 | 732,446 | 338,170 | |||||||
| Total deposits | $ | 4,549,680 | $ | 3,658,381 | $ | 2,531,880 |
The Company had time deposits that met or exceeded the FDIC insurance limit of $250,000 of $147.8 million and $170.1 million at December 31, 2025 and 2024, respectively. At December 31, 2025, the scheduled maturities of time deposits that met or exceeded the FDIC insurance limit or otherwise uninsured were as follows:
| Three months or less | $ | 25,457 | |
|---|---|---|---|
| Over three months through six months | 50,807 | ||
| Over six months through one year | 68,292 | ||
| Over one year | 3,253 | ||
| Total | $ | 147,809 |
Borrowings
In addition to deposits, the Company uses borrowing sources to meet liquidity needs and for temporary funding. Sources of short-term borrowings include the FHLB of Pittsburgh, federal funds purchased and the FRB discount window. Short-term borrowings also may include securities sold under agreements to repurchase with deposit clients, in which a client sweeps a portion of a deposit balance into a repurchase agreement, which is a secured borrowing with a pool of securities pledged against the balance.
The Company also utilizes long-term debt, consisting principally of FHLB fixed and amortizing advances, to fund its balance sheet with original maturities greater than one year. Prior to entering into long-term borrowings, the Company evaluates its funding needs, interest rate movements, the cost of options, and the availability of attractive structures.
On September 30, 2025, the Company redeemed its $32.5 million outstanding 6.0% fixed-to-floating rate subordinated notes due December 30, 2028. At redemption, the variable interest rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 3.16%, on the subordinated debt was 7.72%. During the year ended December 31, 2025 and 2024, amortization expense of the debt issuance costs totaled $335 thousand and $81 thousand, respectively.
FHLB advances and other borrowings increased by $159.3 million to $274.7 million at December 31, 2025 compared to $115.4 million at December 31, 2024. The increase was due to higher utilization of borrowings during 2025 as lending and investing activities increased and due to the subordinated note redemption. The Bank seeks to maintain sufficient liquidity to ensure client needs can be addressed in a timely basis.
The Company assumed Codorus Valley's unsecured subordinated notes that were issued in December 2020 in the amount of $31.0 million. The subordinated notes had a fixed rate of interest equal to 4.50% until December 30, 2025. After that date, the variable rate of interest is equal to the three-month CME term SOFR rate plus 4.04%, which was 8.06% at December 31, 2025.
The Company also assumed junior subordinated trust preferred debt of $10.3 million from the Merger. In June 2006, Codorus Valley formed CVB Statutory Trust No. II, a wholly-owned special purpose entity whose sole purpose was to facilitate a pooled trust preferred debt issuance of $7.2 million with a stated maturity of July 7, 2036 and a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 1.54% through maturity. In November 2004, Codorus Valley formed CVB Statutory Trust No. I to facilitate a pooled trust preferred debt issuance of $3.1 million with a stated maturity of December 15, 2034 and a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 2.02% through maturity. For the year ended December 31, 2025 and 2024, the cost of the trust preferred debt, excluding the fair value mark, was 6.24% and 7.08%, respectively.
For additional information about borrowings, refer to Note 13, Short-Term Borrowings, Note 14, Long-Term Debt, and Note 15, Subordinated Notes, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
57
Table of Contents
Shareholders' Equity
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while remaining “well-capitalized” under applicable banking regulations.
Shareholders’ equity totaled $591.5 million at December 31, 2025, an increase of $74.9 million from $516.7 million at December 31, 2024. The increase in 2025 was primarily attributable to net income of $80.9 million, other comprehensive income of $11.1 million and the issuance of treasury shares for share-based compensation which increased shareholders' equity of $3.5 million, partially offset by dividends paid of $20.6 million.
For the year ended December 31, 2025, total comprehensive income was $92.0 million, an increase of $67.8 million from total comprehensive income of $24.2 million for the same period in 2024. This increase was primarily due to an increase in net income of $58.8 million and an increase in after-tax unrealized gains on AFS securities of $11.9 million, partially offset by an increase in after-tax unrealized losses on interest rate swaps designated as cash flow hedges of $2.2 million between the comparative periods. The increase in net unrealized gains on investment securities was primarily caused by a decline in market rates.
At December 31, 2025, book value per common share was $30.32 per share compared to $26.65 per share at December 31, 2024. Tangible book value per share increased from $21.19 per share at December 31, 2024 to $25.21 per share at December 31, 2025, primarily as a result of the increase in shareholders' equity from net income. See “Supplemental Reporting of Non-GAAP Measures.”
On June 20, 2025, the Board of Directors of the Company authorized a share repurchase program pursuant to which the Company could repurchase up to 500,000 shares of its outstanding common stock in accordance with all applicable securities laws and regulations, including Rule 10b-18 of the Exchange Act, as amended. When and if appropriate, repurchases may be made in the open market or privately negotiated transactions, depending on market conditions, regulatory requirements and other corporate considerations, as determined by management. Share repurchases may not occur and may be discontinued at any time. For the year ended December 31, 2025, the Company repurchased 8,330 shares of its common stock. Common stock available for future repurchase totals 491,670 shares, or 2.5% of the Company's outstanding common stock at December 31, 2025.
The following table includes additional information for shareholders’ equity for the years ended December 31, 2025, 2024 and 2023.
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Average shareholders’ equity | $ | 547,708 | $ | 392,280 | $ | 243,334 | ||||
| Net income | 80,855 | 22,050 | 35,663 | |||||||
| Cash dividends paid | 20,643 | 13,177 | 8,485 | |||||||
| Average equity to average assets ratio | 10.08 | % | 9.08 | % | 8.11 | % | ||||
| Dividend payout ratio | 25.17 | % | 57.57 | % | 23.19 | % | ||||
| Return on average equity | 14.76 | % | 5.62 | % | 14.66 | % |
Capital Adequacy and Regulatory Matters
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while remaining “well-capitalized” under applicable banking regulations.
The Parent Company and the Bank both have met all capital adequacy requirements to which they are subject at December 31, 2025 and 2024. At December 31, 2025 and 2024, the Parent Company and the Bank were considered well-capitalized under applicable banking regulations.
The Company routinely evaluates its capital levels in light of its risk profile to assess its capital needs. The Company and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. At December 31, 2025 and 2024, the Bank was considered well-capitalized under applicable banking regulations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting
58
Table of Contents
practices. Prompt corrective action provisions are not applicable to bank holding companies, including financial holding companies.
In addition to the minimum capital ratio requirement and minimum capital ratio to be well-capitalized presented in the tables in Note 17, we must maintain a capital conservation buffer as noted in Item 1 - Business under the topic Basel III Capital Rules. At December 31, 2025, the Parent Company's and the Bank's capital conservation buffer, based on the most restrictive capital ratio, was 5.3% and 5.3%, respectively, which are above the regulatory requirement of 2.50% at December 31, 2025.
Tables presenting the Parent Company’s and the Bank’s capital amounts and ratios at December 31, 2025 and 2024 are included in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
Liquidity and Rate Sensitivity
Liquidity. The primary function of asset/liability management is to ensure adequate liquidity and manage the Company’s sensitivity to changing interest rates. Liquidity management involves the ability to meet the cash flow requirements of clients who may be either depositors wanting to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. The Company's primary sources of funds consist of deposit inflows, loan repayments, borrowings from the FHLB of Pittsburgh and maturities and prepayments of investment securities. While maturities and scheduled amortization of loans and investment securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
The Company regularly adjusts its investments in liquid assets based upon its assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and investment securities and the objectives of its asset/liability management policy. The Company's most liquid assets are cash and cash equivalents.
At December 31, 2025, cash and cash equivalents totaled $149.8 million compared with $248.9 million at December 31, 2024. The decrease of $99.1 million reflects the increase in the book value of investment securities of $107.2 million, the decrease in deposits of $94.3 million, the increase in loans of $89.5 million and the redemption of subordinated notes of $31.6 million, partially offset by an increase in FHLB advances and other borrowings and repurchase agreements of $158.0 million and net income of $80.9 million.
Unencumbered investment securities totaled $396.2 million at December 31, 2025 compared to $160.5 million at December 31, 2024. At December 31, 2025, the Company had $88.8 million of investment securities pledged at the FRB Discount Window with no associated borrowings outstanding compared to $15.9 million at December 31, 2024. The Company's maximum borrowing capacity from the FHLB of Pittsburgh was $2.0 billion, of which $275.0 million in advances and letters of credit were outstanding at December 31, 2025 compared to a maximum borrowing capacity of $1.9 billion and $116.6 million in advances and letters of credit outstanding at December 31, 2024. The increase was due to higher utilization of overnight borrowings during 2025 as lending and investing activities increased and also due to the subordinated note redemption.
The Company’s ability to borrow from the FHLB is dependent on having sufficient qualifying collateral, which generally consists of mortgage loans and mortgage-backed debt securities. In addition, the Company had $10.0 million in available unsecured lines of credit with one bank at December 31, 2025 compared to $20.0 million with two banks at December 31, 2024. The Bank regularly tests its various sources of funding to ensure accessibility.
At December 31, 2025, outstanding loan commitments totaled $1.5 billion, which included $350.7 million in undisbursed loans, $539.3 million in unused home equity lines of credit, $597.0 million in commercial lines of credit, and $37.2 million in letters of credit. Time deposits due within one year after December 31, 2025 totaled $807.2 million, or 89% of time deposits, which includes clients with longer-term time deposits nearing maturity and time deposits with promotional offers with terms of 18 months or less. If these maturing deposits do not remain with the Company, it may be required to seek other sources of funds, including other time deposits and lines of credit. The Company has the ability to attract and retain deposits by adjusting the interest rates it offers.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its shareholders and interest on its borrowings. The Company also has repurchased shares of its common stock. The Company’s primary source of income is dividends received from the Bank. Restrictions on the Bank’s ability to dividend funds to the Company are described in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
59
Table of Contents
Interest Rate Sensitivity. Interest rate sensitivity management requires the maintenance of an appropriate balance between interest sensitive assets and liabilities. Management, through its asset/liability management process, attempts to manage the level of repricing and maturity mismatch so that fluctuations in net interest income are maintained within policy limits in current and expected market conditions. For further discussion, see Part II, Item 7A, "Quantitative and Qualitative Disclosures About Market Risk."
Contractual Obligations
The Company enters into contractual obligations in the normal course of business to fund loan growth, for asset/liability management purposes, to meet required capital needs and for other corporate purposes. The following table presents significant fixed and determinable contractual obligations of principal by payment date at December 31, 2025.
Further discussion of the nature of each obligation is in the referenced Note to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data" referenced in the following table.
| Payments Due | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NoteReference | Less than 1year | 2-3 years | 4-5 years | More than5 years | Total | |||||||||||||||
| Time deposits | 11 | $ | 807,154 | $ | 90,057 | $ | 3,666 | $ | 1,113 | $ | 901,990 | |||||||||
| Short-term borrowings | 13 | 238,942 | — | — | — | 238,942 | ||||||||||||||
| FHLB advances | 14 | — | 60,000 | — | — | 60,000 | ||||||||||||||
| Financing lease liabilities | 14 | 80 | 160 | 93 | — | 333 | ||||||||||||||
| Subordinated notes | 15 | — | — | 31,000 | — | 31,000 | ||||||||||||||
| Trust preferred debt | 15 | — | — | — | 10,310 | 10,310 | ||||||||||||||
| Operating lease obligations | 6 | 1,700 | 3,209 | 2,743 | 14,087 | 21,739 | ||||||||||||||
| Total | $ | 1,047,876 | $ | 153,426 | $ | 37,502 | $ | 25,510 | $ | 1,264,314 |
The contractual obligations table above does not include off-balance sheet commitments to extend credit that are detailed in the following section. These commitments generally have fixed expiration dates and many will expire without being drawn upon. Therefore, the total commitment does not necessarily represent future cash requirements and is excluded from the contractual obligations table.
Off-Balance Sheet Arrangements
The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its clients. These financial instruments include commitments to extend credit and standby letters of credit.
The following table details significant commitments at December 31, 2025:
| Contract or NotionalAmount | ||
|---|---|---|
| Commitments to fund: | ||
| Home equity lines of credit | $ | 539,336 |
| 1-4 family residential construction loans | 93,905 | |
| Commercial real estate, construction and land development loans | 256,806 | |
| Commercial, industrial and other loans | 597,023 | |
| Standby letters of credit | 37,241 |
A discussion of the nature, business purpose, and guarantees that result from the Company’s off-balance sheet arrangements is included in Note 19, Financial Instruments with Off-Balance Sheet Risk, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Recently Adopted and Recently Issued Accounting Standards
Recently adopted and recently issued accounting standards are described in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
60
Table of Contents
Supplemental Reporting of Non-GAAP Measures
Management believes providing certain “non-GAAP” information will assist investors in their understanding of the effect on recent financial results from non-recurring charges.
As a result of acquisitions, the Company had intangible assets consisting of goodwill and core deposit and other intangible assets totaling $107.7 million, $115.9 million and $21.1 million at December 31, 2025, 2024 and 2023, respectively.
The Company incurred merger-related expenses of $2.6 million for the year ended December 31, 2025. For the year ended December 31, 2024, the Company incurred merger-related expenses of $22.7 million, a provision for non-PCD loans of $15.5 million, expenses for the retirement of an executive of $4.8 million and a provision for legal settlement of $478 thousand. During the year ended December 31, 2023, the Company incurred merger-related expenses of $1.1 million.
Tangible book value per common share and the impact of the merger-related and other non-recurring expenses on net income and associated ratios, as used by the Company in this supplemental reporting presentation, are determined by methods other than in accordance with GAAP. While the Company's management believes this information is a useful supplement to the GAAP-based measures reported in Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.
The increase in tangible book value per share (non-GAAP) from December 31, 2024 to December 31, 2025 is primarily due to net income of $80.9 million, other comprehensive income of $11.1 million and the issuance of treasury shares for share-based compensation which increased shareholders' equity of $3.5 million, partially offset by dividends paid of $20.6 million. Other comprehensive income increased due to net unrealized gains on AFS securities, partially offset by net unrealized losses on interest rate swaps designated as hedging instruments.
The increase in tangible book value per share (non-GAAP) in 2024 compared to 2023 was primarily due to the goodwill and other intangibles from the Merger, partially offset by the increase in shareholders' equity from the common stock issued to acquire Codorus Valley of $233.4 million.
The following tables present the computation of each non-GAAP based measure shown together with its most directly comparable GAAP-based measure.
| (Dollars, except per share amounts, and shares in thousands) | 2025 | 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible book value per common share | ||||||||||
| Shareholders' equity (most directly comparable GAAP-based measure) | $ | 591,535 | $ | 516,682 | $ | 265,056 | ||||
| Less: Goodwill | 69,751 | 68,106 | 18,724 | |||||||
| Other intangible assets | 37,990 | 47,765 | 2,414 | |||||||
| Related tax effect | (7,978) | (10,031) | (507) | |||||||
| Tangible common equity (non-GAAP) | $ | 491,772 | $ | 410,842 | $ | 244,425 | ||||
| Common shares outstanding | 19,507 | 19,390 | 10,612 | |||||||
| Book value per share (most directly comparable GAAP based measure) | $ | 30.32 | $ | 26.65 | $ | 24.98 | ||||
| Intangible assets per share | 5.11 | 5.46 | 1.95 | |||||||
| Tangible book value per share (non-GAAP) | $ | 25.21 | $ | 21.19 | $ | 23.03 |
61
Table of Contents
| Adjusted Net Income and Adjusted Diluted Earnings Per Share | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars, except per share amounts, and shares in thousands) | 2025 | 2024 | 2023 | |||||||
| Net income (most directly comparable GAAP based measure) | $ | 80,855 | $ | 22,050 | $ | 35,663 | ||||
| Plus: Merger-related expenses | 2,617 | 22,671 | 1,059 | |||||||
| Plus: Executive retirement expenses | — | 4,793 | — | |||||||
| Plus: Provision for credit losses on non-PCD loans | — | 15,504 | — | |||||||
| Plus: Provision for legal settlement | — | 478 | — | |||||||
| Total non-recurring expenses | 2,617 | 43,446 | 1,059 | |||||||
| Less: Related tax effect | (590) | (9,442) | (79) | |||||||
| Adjusted net income (non-GAAP) | $ | 82,882 | $ | 56,054 | $ | 36,643 | ||||
| Weighted average shares - diluted (most directly comparable GAAP-based measure) | 19,355 | 14,914 | 10,435 | |||||||
| Diluted earnings per share (most directly comparable GAAP-based measure) | 4.18 | 1.48 | 3.42 | |||||||
| Weighted average shares - diluted (non-GAAP) | 19,355 | 14,914 | 10,435 | |||||||
| Diluted earnings per share, adjusted (non-GAAP) | $ | 4.28 | $ | 3.76 | $ | 3.51 |
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: 0000826154-25-000090.
ITEM 7 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended to assist readers in understanding the consolidated financial condition and results of operations of the Company and should be read in conjunction with our Consolidated Financial Statements and notes thereto included in this Annual Report on Form 10-K. Certain prior period amounts presented in this discussion and analysis have been reclassified to conform to current period classifications. These reclassifications did not have a material impact on the Company's consolidated financial condition, results of operations or statement of consolidated cash flows.
Overview
The Company, headquartered in Harrisburg, Pennsylvania, is a one-bank holding company that has elected status as a financial holding company. The consolidated financial information presented herein reflects the Company and its wholly-owned subsidiary, the Bank. At December 31, 2024, the Company had total assets of $5.4 billion, total liabilities of $4.9 billion and total shareholders' equity of $516.7 million as reported in the consolidated balance sheets.
The Company acquired Codorus Valley and its wholly-owned bank subsidiary PeoplesBank, A Codorus Valley Company on July 1, 2024. The merger and acquisition method of accounting was used to account for the transaction with the Company as the acquirer. The Company recorded the assets and liabilities of Codorus Valley at their respective fair values as of July 1, 2024. The transaction was valued at $233.4 million and expanded the Bank’s footprint into the York, Pennsylvania market while increasing its market penetration in its existing markets. The Bank has 38 full-service branches and seven limited purpose branches.
The Company incurred merger-related expenses of $22.7 million, a provision for legal settlement of $478 thousand and restructuring expenses of $296 thousand for the year ended December 31, 2024. For the year ended December 31, 2023, the Company incurred merger-related expenses of $1.1 million. The merger-related and other non-recurring expenses are included in non-interest expenses in the consolidated statements of income under Part II, Item 8, "Financial Statements and Supplemental Data."
Critical Accounting Estimates
The Company’s accounting and reporting policies are in accordance with GAAP and follow accounting and reporting guidelines prescribed by bank regulatory authorities and general practices within the financial services industry in which it operates. Our financial position and results of operations are affected by management's application of accounting policies, including estimates, and assumptions and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. The most significant accounting policies followed by the Company are presented in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." These estimates, assumptions, and judgments are based on information available as of the balance sheet date and through the date the financial statements are filed with the SEC. In applying those accounting policies, the Company's management is required to exercise judgment in determining many of the methodologies, assumptions and estimates to be utilized. Certain of the critical accounting estimates are more dependent on such judgment and, in some cases, may contribute to volatility in our reported financial performance should the assumptions and estimates used change over time due to changes in circumstances. The more critical accounting estimates include accounting for credit losses, income tax methodologies and accounting for business combinations.
Business Combinations
The Company accounts for its mergers and acquisitions using the acquisition method of accounting under the provisions of FASB ASC Topic 805 ("ASC 805"), Business Combinations. Under ASC 805, the assets acquired, including identified intangible assets such as core deposit intangibles and customer relationship intangibles, and liabilities assumed in a business combination are recognized at their acquisition-date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The excess of the merger consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill.
The valuations are based upon management’s assumptions of future growth rates, future attrition, discount rates and other relevant factors, which involves a significant level of estimation and uncertainty. In addition, management engaged independent third-party specialists to assist in the development of the fair values of the acquired assets and assumed liabilities. The preliminary estimates of fair values may be adjusted for a period of time subsequent to the acquisition date if new information is obtained about facts and circumstances that existed as of the merger date that, if known, would have affected the measurement of the amounts recognized as of that date. Adjustments would be recorded to goodwill during the current reporting period.
30
Table of Contents
Examples of the impacted acquired loans and assumed liabilities includes loans, deposits, identifiable intangible assets, borrowings and certain other assets and liabilities.
For acquired loans at the merger date, management evaluated and classified loans based upon whether the loans had experienced a more-than-insignificant amount of credit deteriorating since origination. To determine the fair value of the loans, significant estimates and assumptions were applied, including projected cash flows, discount rates, repayment speeds, credit loss severity rates, default rates and realizable collateral values. At acquisition, the allowance on PCD loans is booked directly to the ACL using the Company’s existing ACL methodology, but there is no initial impact to net income. Subsequent to acquisition, future changes in estimates of expected credit losses on PCD loans are recognized as provision expense (or reversal of provision expense). The ACL for non-PCD loans is recognized as a provision for credit losses in the same reporting period as the business acquisition, using the Company’s existing ACL methodology.
These critical accounting estimates are discussed in detail in "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2024. Significant accounting policies and any changes in accounting principles and effects of new accounting pronouncements are discussed in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," in our Annual Report on Form 10-K for the year ended December 31, 2024.
Accounting for Credit Losses - Loans
The ACL represents the amount that, in management’s judgment, appropriately reflects credit losses inherent in the loan portfolio at the balance sheet date. A provision for credit losses is recorded to adjust the level of the ACL as determined by management. In accordance with ASU 2016-13, the CECL methodology requires an organization to measure all expected credit losses over the contractual term for financial assets measured at amortized cost based on historical credit loss experience, current conditions, and reasonable and supportable forecasts.
Determining the ACL inherently involves a high degree of subjectivity and requires the Company to make significant estimates of current credit risks and trends, all of which may undergo material changes, including expected probabilities of default, expected loss given default, the timing of expected future cash flows including the impact from unexpected changes in prepayment speeds, estimated losses based on historical credit loss experience and forecasted economic conditions. To the extent actual results differ from management's estimates, additional provisions for credit losses may be required that could adversely impact results of operations and regulatory capital in future periods.
The ACL is maintained at a level considered appropriate to absorb credit losses over the expected life of the loan. The ACL for expected credit losses is determined based on a quantitative assessment of two categories of loans: collectively evaluated loans and individually evaluated loans. In addition, the ACL also includes a qualitative component, which adjusts the CECL model results for risk factors that are not considered within the CECL model, but are relevant in assessing the expected credit losses within the loan classes.
The ACL on loans is measured on a collective basis when similar risk characteristics exist within the Company's loan segments between commercial and consumer. Each of these loan segments are broken down into multiple loan classes, which are characterized by loan type, collateral type, risk attributions and the manner in which management monitors the performance of the borrower. The risks associated with lending activities differ and are subject to the impact of changes in interest rates, market conditions, the collateral securing the loans, and general economic conditions.
The ACL for loans collectively evaluated is measured using a lifetime expected loss rate model that considers historical loss performance and past events in addition to forecasts of future economic conditions. Based on management's analysis, adjustments may be applied for additional factors impacting the risk of loss in the loan portfolio beyond the quantitatively calculated reserve on collectively evaluated loans. As the quantitative reserve calculation incorporates historical conditions, management may consider an additional or reduced reserve is warranted through qualitative risk factors based on current and expected conditions. Management uses the best available information to complete these evaluations; however, future adjustments to the ACL may be necessary if conditions significantly differ from the assumptions used in making the evaluations.
Utilizing a third-party vendor, the ACL for loans collectively evaluated is measured using a lifetime expected loss rate model under the vendor's neutral scenario that considers historical loss performance and past events in addition to forecasts of future economic conditions. The Company elected to use the DCF methodology for the quantitative analysis for the majority of its loan segments, which applies the probability of default to future cash flows, using a loss driver model and loss given default factors, and then adjusts to the net present value to derive the required reserve. The probability of default estimates are derived through the application of reasonable and supportable economic forecasts to the regression models, which incorporates the Company's and peer loss-rate data, unemployment rate and GDP and can be obtained from the Federal Reserve Economic Database. The reasonable and supportable forecasts of the selected economic metrics are then input into the regression model to
31
Table of Contents
calculate an expected default rate. The expected default rates are then applied to expected loan balances estimated through the consideration of contractual repayment terms and expected prepayments. The prepayment and curtailment assumptions adjust the contractual terms of the loan to arrive at the expected cash flows, which are obtained from the third-party vendor. The model incorporates an annualized prepayment rate and a twelve-month rate for curtailment based on a "statistical tendency to repay." Changes in the prepayment and curtailment speeds that vary from the current model inputs could result in an inaccurate of expected credit losses. The development and validation of credit models also included determining the length of the reasonable and supportable forecast and regression period and utilizing national peer group historical loss rates, which a four-quarter forecast period followed by a four-quarter straight-line reversion period were applied.
Management incorporates the national unemployment rate and GDP as the drivers of the quantitative portion of collectively evaluated reserves on loan classes reliant upon the DCF methodology, primarily as a result of high correlation coefficients identified in regression modeling, which represents a significant judgment in determining the ACL; however, changes in the macroeconomic forecast could significantly impact the calculated ACL. For the consumer loan segment, the quantitative reserve was calculated using the remaining life methodology where the average historical bank-specific and peer loss rates are applied to expected loan balances over an estimated remaining life of loans. The estimated remaining life is calculated using historical bank-specific loan attrition data.
See Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," for details on the ACL evaluation.
Accounting for Income Taxes
The Company is subject to federal and state income taxes in the jurisdictions in which it operates. Due to the complexity of the tax laws, management may make judgments in computing income tax expense, which are subject to varying interpretations by management and the taxing authorities, and could result in changes upon final determination. Income tax expense is based upon income before taxes, adjusted for the effect of certain tax-exempt income, non-deductible expenses and credits. Temporary differences may occur as a result of certain income and expense items being reported in different periods for financial reporting and tax purposes. Deferred taxes are calculated, using the applicable enacted marginal tax rate, based on the differences between the tax basis and carrying value of the asset or liability on the financial statement. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in income tax expense in the consolidated statements of income. Under FASB ASC 740, Income Taxes, the Company must apply a more likely than not probability threshold on its tax positions before a financial statement benefit is recognized. A valuation allowance would be recognized if any deferred tax assets were determined to be more likely than not unrecoverable. See Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," for details on our income tax expense and deferred tax assets and liabilities.
Readers of the Company's consolidated financial statements should be aware that the estimates and assumptions used may need to be updated in future financial presentations for changes in circumstances, business or economic conditions, in order to fairly represent the condition of the Company at that time.
Economic Climate, Inflation and Interest Rates
Preliminary real GDP was 2.3% on an annualized basis for the fourth quarter of 2024, which was a decrease from 3.1% for the third quarter of 2024 and from 3.4% during the fourth quarter of 2023. The decline from the third quarter of 2024 was due to a decline in investments and exports despite an increase in consumer spending. Fluctuations in real GDP in recent periods, due to inflation, credit conditions and geopolitical tensions, continue to create uncertainty in the current economic environment. The personal consumption expenditures ("PCE") price index increased by 2.4% in the fourth quarter of 2024 compared to an increase of 1.5% for third quarter of 2024 and 1.9% for the fourth quarter of 2023. Excluding food and energy prices, the PCE price index increased by 2.7% in the fourth quarter of 2024 compared to 2.2% in the third quarter of 2024 and 2.0% in the fourth quarter of 2023.
The national unemployment rate was 4.1% in December 2024 compared to 3.8% in December 2023. Within the Company's geographic footprint, the unemployment rate in Pennsylvania was 3.7% in December 2024 compared to 3.4% in December 2023. The unemployment rate in Maryland increased from 2.7% in December 2023 to 3.1% in December 2024. Despite the increases in both states since December 2023, the unemployment rates in Pennsylvania and Maryland both remain significantly below the national level. These state-wide unemployment rates are consistent with those experienced by the counties in which the Company operates branches and other corporate offices.
At December 31, 2024, the 10-year Treasury bond yield was 4.58%, an increase from 3.88% at December 31, 2023. In addition, the FOMC reduced the Federal Funds rate by 50 basis points in September 2024 and 25 basis points in December
32
Table of Contents
2024. The decrease was based on the progress towards the FOMC's 2.0% inflation target and the unemployment rate remaining low despite recent slowing in job gains.
The majority of the assets and liabilities of a financial institution are monetary in nature and, therefore, differ greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories. However, inflation does have an impact on the Company, particularly with respect to the growth of total assets and noninterest expenses, which tend to rise during periods of general inflation. Risks also exist due to supply and demand imbalances, employment shortages, the interest rate environment, and geopolitical tensions. It is possible that estimates made in the financial statements could be materially and adversely impacted in the near term as a result of these conditions, including expected credit losses on loans and the fair value of financial instruments that are carried at fair value.
As the Company’s balance sheet consists primarily of financial instruments, interest income and interest expense are greatly influenced by the level of interest rates and the slope of the yield curve, as well as the mix of assets and funding. The Company has been able to grow its net interest income by $50.4 million from 2023 to 2024, which is attributed to the Merger that was completed on July 1, 2024 and continued success with the balance of organic commercial loan growth and pricing. Competition for quality lending opportunities and deposits remains intense, which, together with a flat yield curve and changing economic environment, will continue to challenge the Company's ability to grow its net interest margin and to manage its overhead expenses.
Results of Operations
Summary
Net income totaled $22.1 million, $35.7 million and $22.0 million for 2024, 2023 and 2022, respectively. Diluted earnings per share totaled $1.48, $3.42 and $2.06 for 2024, 2023 and 2022, respectively. For the year ended December 31, 2024, the Company incurred merger-related expenses of $22.7 million, provision for credit losses on acquired non-PCD loans of $15.5 million, retirement expenses for an executive of $4.8 million and a provision for legal settlement of $478 thousand, which were included in non-interest expenses of the consolidated statements of income. Excluding these non-recurring expenses, net income and diluted earnings per share totaled $56.1 million and $3.76, respectively, for the year ended December 31, 2024. Net income was $36.6 million and diluted earnings per share was $3.51 for the year ended December 31, 2023 excluding $1.1 million of merger-related expenses for the year ended December 31, 2023. The Company recorded a gain of $1.2 million from the sale of the Bank's Path Valley branch during the year ended December 31, 2023. Net income was $34.8 million and diluted earnings per share was $3.25 for the year ended December 31, 2022, excluding the financial impact of a legal settlement and restructuring expenses. See “Supplemental Reporting of Non-GAAP Measures.”
Net interest income totaled $155.3 million, $104.9 million and $99.6 million for 2024, 2023 and 2022, respectively. The increase in net interest income reflected the deployment of cash into higher yielding commercial loans and investment securities and the impact of the rising interest rates on interest-earning asset yields, partially offset by the impact of an increase in cost of funds and increases in interest-bearing liabilities. In addition, the increase in interest income during 2024 reflects the impact of the Merger, including net accretion of purchase accounting marks on loans, deposits and borrowings.
The provision for credit losses on loans totaled $17.4 million, $1.7 million and $4.2 million in 2024, 2023 and 2022, respectively. For the year ended December 31, 2024, the provision for credit losses increased primarily due to $15.5 million of reserves on acquired non-PCD loans as a result of the Merger. During the first quarter of 2023, the Company adopted the new accounting standard for CECL, which resulted in the change from the incurred loss model based on historical loss experience to the expected loss model, which reflects the projected credit losses over the expected life of financial assets and commitments.
Noninterest income totaled $37.4 million, $25.7 million and $27.0 million for 2024, 2023 and 2022, respectively. The increase of $11.7 million from 2023 to 2024 was primarily due to an increase in wealth management income of $5.0 million and increases in service charges and interchange income of $2.8 million, partially driven by the Merger. The remainder of the increase is across several line items primarily due to the Merger. These increase in 2024 compared to 2023 were partially offset by the gain of $1.2 million recorded to other income from the sale of the Path Valley branch for the year ended December 31, 2023. The decrease in noninterest income of $1.3 million from 2022 to 2023 was primarily due to a decrease of $1.6 million in swap fee income, partially offset by an increase in in mortgage banking activities of $184 thousand and the before mentioned gain on sale of the Path Valley branch in 2023. Other income in 2022 included realized gains on the Company's investment in a non-housing limited partnership of $1.1 million.
Noninterest expenses totaled $148.3 million, $83.8 million and $95.8 million for 2024, 2023 and 2022, respectively. The increase of $64.5 million from 2023 to 2024 includes non-recurring expenses of $43.4 million. The remainder of the increase is across several line items primarily due to impact from the Merger. The decrease of $11.9 million in non-interest expenses from 2022 to 2023 was due to a legal settlement of $13.0 million and a restructuring charge of $3.2 million during 2022, partially
33
Table of Contents
offset by an increase of $3.0 million in salaries and employee benefits expenses and merger-related expenses of $1.1 million during 2023.
Income tax expense totaled $5.8 million, $9.4 million and $4.6 million for 2024, 2023 and 2022, or an effective tax rate of 20.7%, 20.8% and 17.2% respectively. The Company’s effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities and income from life insurance policies and tax credits.
Net Interest Income
Net interest income is the primary component of the Company's net income. Interest-earning assets include loans, investment securities and interest-bearing bank balances. Interest-bearing liabilities include primarily deposits and borrowed funds.
Net interest income is affected by changes in interest rates, the volume of interest-earning assets and interest-bearing liabilities, and the composition of those assets and liabilities. “Net interest spread” and “net interest margin” are two common statistics related to changes in net interest income. Net interest spread represents the difference between the yields earned on interest-earning assets and the rates paid for interest-bearing liabilities. Net interest margin is the ratio of net interest income to average earning asset balances.
The FRB influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Starting in March 2022, the FOMC increased the Federal Funds rate by 425 basis points during 2022 and 100 basis points during 2023 as an attempt to combat the impact of inflation, the rising consumer price index, supply chain disruptions, the state of the labor market and geopolitical tensions. In the second half of 2024, the FOMC reduced the Federal Funds rate by 75 basis points based on the progress towards the 2.0% inflation target and the state of unemployment.
Core deposits are deposits that are stable, lower cost and generally reprice more slowly than other deposits when interest rates change. Core deposits, which exclude certificates of deposit, are typically funds of local clients who also have a borrowing or other relationship with the Bank. The Company is primarily funded by core deposits, with noninterest-bearing demand deposits historically being a source of funds. During 2022, the lower-cost funding base had a positive impact on the Bank's net interest income and net interest margin in the rising interest rate environment. However, as the Federal Funds rate continued to increase, the competition for deposits also increased in the latter part of 2022 and continued throughout 2024 with clients utilizing their funds at a higher frequency and additional liquidity was needed to meet the demands of our clients. In addition, decreases in demand deposits and savings deposits were primarily due to clients shifting to higher-yielding products within the Bank, including time deposits with promotional offerings of up to 18-month terms.
34
Table of Contents
The following table presents net interest income, net interest spread and net interest margin on a taxable-equivalent basis for 2024, 2023 and 2022. Taxable-equivalent adjustments are the result of increasing income from tax-exempt loans and investment securities by an amount equal to the taxes that would be paid if the income were fully taxable based on a 21% federal corporate tax rate for 2024, 2023 and 2022, reflecting our statutory tax rates for those years.
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 150,500 | $ | 7,764 | 5.14 | % | $ | 40,856 | $ | 1,809 | 4.43 | % | $ | 98,793 | $ | 774 | 0.78 | % | ||||||||||||||
| Taxable securities | 564,702 | 27,361 | 4.85 | 396,779 | 18,031 | 4.54 | 368,479 | 10,237 | 2.78 | |||||||||||||||||||||||
| Tax-exempt securities (1) | 125,521 | 4,456 | 3.54 | 123,686 | 4,383 | 3.54 | 141,161 | 5,209 | 3.69 | |||||||||||||||||||||||
| Total investment securities (2) | 690,223 | 31,817 | 4.60 | 520,465 | 22,414 | 4.31 | 509,640 | 15,446 | 3.03 | |||||||||||||||||||||||
| Loans (1)(3)(4)(5)(6) | 3,150,425 | 210,994 | 6.68 | 2,239,574 | 127,107 | 5.68 | 2,042,422 | 93,799 | 4.59 | |||||||||||||||||||||||
| Total interest-earning assets | 3,991,148 | 250,575 | 6.26 | 2,800,895 | 151,330 | 5.40 | 2,650,855 | 110,019 | 4.15 | |||||||||||||||||||||||
| Cash and due from banks | 41,536 | 29,867 | 28,534 | |||||||||||||||||||||||||||||
| Bank premises and equipment | 39,792 | 29,442 | 32,673 | |||||||||||||||||||||||||||||
| Other assets | 288,082 | 167,499 | 155,428 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (39,086) | (28,176) | (22,690) | |||||||||||||||||||||||||||||
| Total assets | $ | 4,321,472 | $ | 2,999,527 | $ | 2,844,800 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits(7) | $ | 1,147,124 | $ | 21,455 | 1.87 | % | $ | 1,525,204 | $ | 26,944 | 1.77 | % | $ | 1,414,177 | $ | 4,308 | 0.30 | % | ||||||||||||||
| Savings deposits(7) | 1,153,097 | 30,193 | 2.61 | 198,157 | 585 | 0.30 | 232,660 | 341 | 0.15 | |||||||||||||||||||||||
| Time deposits | 732,446 | 32,586 | 4.44 | 338,170 | 9,981 | 2.95 | 273,276 | 1,688 | 0.62 | |||||||||||||||||||||||
| Total interest-bearing deposits | 3,032,667 | 84,234 | 2.77 | 2,061,531 | 37,510 | 1.82 | 1,920,113 | 6,337 | 0.33 | |||||||||||||||||||||||
| Securities sold under agreements to repurchase and federal funds purchased | 17,543 | 215 | 1.22 | 14,111 | 114 | 0.80 | 22,305 | 44 | 0.20 | |||||||||||||||||||||||
| FHLB advances and other borrowings | 120,787 | 4,945 | 4.08 | 123,697 | 5,350 | 4.32 | 15,678 | 630 | 4.01 | |||||||||||||||||||||||
| Subordinated notes and trust preferred debt | 50,397 | 4,285 | 8.48 | 32,058 | 2,017 | 6.29 | 31,993 | 2,013 | 6.29 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 3,221,394 | 93,679 | 2.91 | 2,231,397 | 44,991 | 2.02 | 1,990,089 | 9,024 | 0.45 | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | 625,714 | 470,349 | 557,142 | |||||||||||||||||||||||||||||
| Other liabilities | 82,084 | 54,447 | 53,288 | |||||||||||||||||||||||||||||
| Total liabilities | 3,929,192 | 2,756,193 | 2,600,519 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 392,280 | 243,334 | 244,281 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 4,321,472 | $ | 2,999,527 | $ | 2,844,800 | ||||||||||||||||||||||||||
| Taxable-equivalent net interest income / net interest spread | 156,896 | 3.36 | % | 106,339 | 3.39 | % | 100,995 | 3.70 | % | |||||||||||||||||||||||
| Taxable-equivalent net interest margin | 3.92 | % | 3.80 | % | 3.81 | % | ||||||||||||||||||||||||||
| Taxable-equivalent adjustment | (1,642) | (1,433) | (1,365) | |||||||||||||||||||||||||||||
| Net interest income | $ | 155,254 | $ | 104,906 | $ | 99,630 | ||||||||||||||||||||||||||
| Ratio of average interest-earning assets to average interest-bearing liabilities | 124 | % | 126 | % | 133 | % |
35
Table of Contents
| NOTES TO ANALYSIS OF NET INTEREST INCOME: | |
|---|---|
| (1) | Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate. |
| (2) | Average balance of investment securities is computed at fair value. |
| (3) | Average balances include nonaccrual loans. |
| (4) | Interest income on loans includes prepayment and late fees, where applicable. |
| (5) | Interest income on loans includes interest recovered of $1.6 million from the payoff of a commercial real estate loan on nonaccrual status for the year ended December 31, 2024. |
| (6) | Interest income on loans includes accretion on purchase accounting marks of $15.2 million, $748 thousand and $1.1 million for the years ended December 31, 2024, 2023 and 2022, respectively. |
| (7) | Changes between average deposit type balances are due to operational updates for deposit sweeps for the year ended December 31, 2024. |
The following table presents changes in net interest income on a taxable-equivalent basis for 2024 and 2023 by rate and volume components.
| 2024 Versus 2023 Increase (Decrease) Due to Change in | 2023 Versus 2022 Increase (Decrease) Due to Change in | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageVolume | AverageRate | Total | AverageVolume | AverageRate | Total | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 4,855 | $ | 1,100 | $ | 5,955 | $ | (454) | $ | 1,489 | $ | 1,035 | ||||||||||
| Taxable securities | 7,631 | 1,699 | 9,330 | 786 | 7,008 | 7,794 | ||||||||||||||||
| Tax-exempt securities | 65 | 8 | 73 | (645) | (181) | (826) | ||||||||||||||||
| Loans | 51,695 | 32,192 | 83,887 | 9,054 | 24,253 | 33,307 | ||||||||||||||||
| Total interest income | 64,246 | 34,999 | 99,245 | 8,741 | 32,569 | 41,310 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest-bearing demand deposits | (6,679) | 1,190 | (5,489) | 338 | 22,298 | 22,636 | ||||||||||||||||
| Savings deposits | 2,819 | 26,789 | 29,608 | (51) | 294 | 243 | ||||||||||||||||
| Time deposits | 11,637 | 10,968 | 22,605 | 401 | 7,892 | 8,293 | ||||||||||||||||
| Securities purchases under agreements to repurchase and federal funds purchased | 27 | 74 | 102 | (16) | 86 | 70 | ||||||||||||||||
| FHLB advances and other borrowings | (126) | (279) | (405) | 4,330 | 390 | 4,720 | ||||||||||||||||
| Subordinated notes and trust preferred debt | 1,154 | 1,114 | 2,268 | 4 | 0 | 4 | ||||||||||||||||
| Total interest expense | 8,832 | 39,856 | 48,688 | 5,006 | 30,960 | 35,966 | ||||||||||||||||
| Taxable-Equivalent Net Interest Income | $ | 55,414 | $ | (4,857) | $ | 50,557 | $ | 3,735 | $ | 1,609 | $ | 5,344 |
| Column 1 | Column 2 |
|---|---|
| Note: | The change attributed to volume is calculated by multiplying the average change in average balance by the prior year's average rate. The remainder is attributable to rate. |
2024 versus 2023
Interest income on loans increased by $83.7 million, from $126.6 million in 2023 to $210.3 million in 2024, and interest income on investment securities increased by $9.4 million, from $21.5 million in 2023 to $30.9 million in 2024. Total interest expense increased by $48.7 million from $45.0 million in 2023 to $93.7 million in 2024. Interest expense on deposits increased by $46.7 million from $37.5 million in 2023 to $84.2 million in 2024, and interest expense on borrowed funds increased by $1.9 million to $7.5 million in 2023 to $9.4 million in 2024.
Net interest income on a taxable-equivalent basis increased by $50.4 million, or 48%, from $104.9 million in 2023 to $155.3 million in 2024. The Company’s net interest spread decreased by three basis points from 3.39% in 2023 to 3.36% in 2024 primarily due to an increase in cost of funds.
Taxable-equivalent net interest margin increased by twelve basis points to 3.92% in 2024 from 3.80% in 2023. The recognition of interest income previously applied to principal of $1.6 million from the payoff of a commercial real estate loan on nonaccrual status contributed four basis points to the Company's net interest margin during the year ended December 31, 2024. The taxable-equivalent yield on interest-earning assets increased by 86 basis points to 6.26% in 2024 from 5.40% in
36
Table of Contents
2023, due primarily to the accretion recognized on fair value marks to loans and securities assumed in the Merger. The increase in yield was more than offset by an increase of 89 basis points in the cost of interest-bearing liabilities from 2.02% in 2023 to 2.91% in 2024 due primarily to increased funding costs on deposits from higher market interest rates and competitive pressures, an increase in the interest rate on Orrstown Financial Services, Inc.'s subordinated notes, which converted from a fixed rate to a floating rate on December 30, 2023, and the assumption of subordinated notes and trust preferred debt from the Merger.
Average loans increased by $910.9 million from $2.2 billion during 2023 to $3.2 billion during 2024. Average investment securities increased by $169.7 million from $520.5 million in 2023 to $690.2 million during 2024. Average interest-bearing liabilities increased by $990.0 million from $2.2 billion in 2023 to $3.2 billion during 2024.
The yield on loans increased by 100 basis points to 6.68% in 2024 from 5.68% in 2023. Taxable-equivalent interest income earned on loans increased by $83.9 million from $127.1 million in 2023 to $211.0 million in 2024 primarily due to an increase in the average balances, which was attributed to the acquired loans from the Merger and from the impact of the interest rate environment.
The average balance of commercial loans increased by $725.2 million from $1.8 billion during 2023 to $2.5 billion during 2024. Average residential mortgage loans increased by $120.7 million from $246.7 million for 2023 to $367.4 million for 2024. Average home equity loans increased by $57.8 million from $189.6 million for 2023 to $247.4 million for 2024. Average installment and other consumer loans increased by $7.2 million from $20.0 million for 2023 to $27.2 million for 2024.
Accretion of purchase accounting adjustments included in interest income was $15.2 million during 2024 compared to $748 thousand in 2023. The increase in accretion was due to the recognition of fair value marks from the Merger. Accelerated accretion totaled $5.4 million during 2024 compared to $269 thousand during 2023. Prepayment income on commercial loans increased from $826 thousand during 2023 to $1.1 million during 2024.
Interest income on investment securities on a tax-equivalent basis increased by $9.4 million to $31.8 million for 2024 from $22.4 million for 2023, with the taxable equivalent yield increasing by 29 basis points from 4.31% for 2023 to 4.60% for 2024. This increase reflects the impact from the higher interest rates as well as the accretion of discounts recorded on investment securities assumed from the Merger. Average investment securities increased by $169.7 million from $520.5 million in 2023 to $690.2 million during 2024 due primarily to the Merger.
Interest income on federal funds sold and interest-bearing bank balances on a tax-equivalent basis increased by $6.0 million to $7.8 million for 2024 from $1.8 million for 2023. The average balance of federal funds sold and interest-bearing bank balances increased by $109.6 million from $40.9 million for 2023 to $150.5 million for 2024. The Federal Funds rate had remained unchanged from the prior rate increase of 25 basis points in July 2023 until the FOMC cut the Federal Funds rate by 50 basis points in September 2024 and 25 basis points in December 2024.
Interest expense on deposits increased by $46.7 million from $37.5 million in 2023 to $84.2 million in 2024 as the cost of borrowings increased by 95 basis points from 1.82% in 2023 to 2.77% in 2024 as funding costs increased due to higher market interest rates and competitive pressures on deposit pricing. The average balance of interest-bearing deposits increased by $971.1 million from $2.1 billion in 2023 to $3.0 billion in 2024. Average time deposits increased by $394.3 million in 2024, which resulted in increased interest expense on time deposits of $11.6 million. The cost of time deposits increased by 149 basis points from 2.95% in 2023 to 4.44% in 2024 as clients sought higher-yielding products during the rising interest rate environment, including the Bank's promotional offerings for time deposits with terms up to 18-months. Amortization expense of fair value marks on acquired time deposits was $2.1 million for the year ended December 31, 2024. The increase in deposit balances was primarily due to the Merger.
Interest expense on borrowings increased by $1.9 million to $9.4 million in 2024 from $7.5 million in 2023 despite the cost of borrowings decreasing by 24 basis points from 4.32% in 2023 to 4.08% in 2024. Average borrowings increased by $18.8 million from $169.9 million in 2023 to $188.7 million in 2024, which included $50.4 million in average subordinated notes and trust preferred debt for the year ended December 31, 2024, an increase of $18.3 million, from $32.1 million for the year ended December 31, 2023. This increase is due to the assumption of subordinated debt of $31.0 million and trust preferred debt of $10.3 million from the Merger. The interest rate increased on Orrstown Financial Services, Inc.'s outstanding subordinated notes of $32.5 million, which converted from a fixed rate of 6.00% to a floating rate of 8.78% on December 30, 2023. The interest rate on the Company's subordinated notes at December 31, 2024 was 8.03%. The subordinated notes assumed from the Merger have a fixed rate of interest equal to 4.50% until December 30, 2025. The trust preferred debt issuances have a variable rate of three-month CME term SOFR, plus a spread adjustment and margin. Amortization expense of fair value marks on acquired borrowings was $294 thousand for the year ended December 31, 2024.
37
Table of Contents
2023 versus 2022
Net interest income increased by $5.3 million from $99.6 million in 2022 to $104.9 million in 2023. Similarly, net interest income on a taxable-equivalent basis for 2023 increased by $5.3 million compared with 2022. The Company’s net interest spread decreased by 31 basis points from 3.70% in 2022 to 3.39% in 2023 primarily due to the increase in the cost of funds.
Interest income on loans increased by $33.1 million, from $93.5 million in 2022 to $126.6 million in 2023, and interest income on investment securities increased by $7.1 million, from $14.4 million in 2022 to $21.5 million in 2023. Total interest expense increased by $36.0 million from $9.0 million in 2022 to $45.0 million in 2023. Interest expense on deposits increased by $31.2 million from $6.3 million in 2022 to $37.5 million in 2023, and interest expense on borrowed funds increased by $4.9 million to $2.6 million in 2022 to $7.5 million in 2023.
Taxable-equivalent net interest margin decreased by one basis point to 3.80% in 2023 from 3.81% in 2022. The taxable-equivalent yield on interest-earning assets increased by 125 basis points to 5.40% in 2023 from 4.15% in 2022, reflecting both the deployment of cash into higher yielding loans and investment securities and the impact of elevated interest rates on these interest-earning assets. The increase in yield was partially offset by an increase of 157 basis points in the cost of interest-bearing liabilities from 0.45% in 2022 to 2.02% in 2023 due to increased funding costs from higher market interest rates, competitive pressures and an increase in higher cost borrowings.
Average loans increased by $197.2 million from $2.0 billion during 2022 to $2.2 billion during 2023. Average investment securities increased by $10.9 million from $509.6 million in 2022 to $520.5 million during 2023 due to net investment purchases and a decrease in unrealized losses from 2022. Average interest-bearing liabilities increased by $241.3 million from $2.0 billion in 2022 to $2.2 billion during 2023. The competition for deposits increased in the latter part of 2022 and continued throughout 2023, which was coupled with clients utilizing their funds at a higher frequency. Therefore, additional liquidity was needed to meet demands of our clients, which resulted in an increase in higher cost borrowings.
The yield on loans increased by 109 basis points to 5.68% in 2023 from 4.59% in 2022. Taxable-equivalent interest income earned on loans increased by $33.3 million from $93.8 million in 2022 to $127.1 million in 2023 primarily due to an increase in the average balances of commercial, residential mortgage and home equity loans and from the impact of the rising rate environment. The increase in interest income from loan growth and higher rates was partially offset by a decrease in interest income from SBA PPP loans due to a lower amount of forgiveness activity during 2023 compared to 2022.
The average balance of commercial loans, excluding SBA PPP loans, increased by $211.9 million from $1.6 billion during 2022 to $1.8 billion during 2023. SBA PPP loans, net of deferred fees and costs, averaged $8.8 million during 2023, a decrease of $58.3 million from an average of $67.1 million in 2022. This decrease was due to forgiveness of SBA PPP loans since 2022. Average residential mortgage loans increased by $35.7 million from $211.0 million for 2022 to $246.7 million for 2023 due primarily to adjustable-rate and jumbo mortgage loans originated for the portfolio. Average home equity loans increased by $14.1 million from $175.5 million for 2022 to $189.6 million for 2023. Average installment and other consumer loans decreased by $6.3 million from $26.3 million for 2022 to $20.0 million for 2023.
For 2023, interest income on loans included $192 thousand of interest and net deferred fee income associated with the SBA PPP loans compared to $6.1 million for 2022. Accretion of purchase accounting adjustments included in interest income was $748 thousand during 2023 compared to $1.1 million in 2022. The decrease in accretion was due to a decline in accelerated accretion from acquired loan payoffs or significant payments from the prior year. During 2023, accelerated accretion was $269 thousand compared to $724 thousand in 2022. Prepayment income on commercial loans decreased from $1.0 million during 2022 to $826 thousand during 2023.
Interest income on investment securities on a tax-equivalent basis increased by $7.0 million to $22.4 million for 2023 from $15.4 million for 2022, with the taxable equivalent yield increasing by 128 basis points from 3.03% for 2022 to 4.31% for 2023. The increase reflects the impact from higher interest rates since March 2022 and the impact of investment security purchases at higher yields. The average balance of investment securities was impacted by purchases of $45.6 million and unrealized gains of $14.0 million, which were partially offset by investment security sales totaling $22.0 million during 2023.
The average balance of federal funds sold and interest-bearing bank balances decreased by $57.9 million from $98.8 million for 2022 to $40.9 million for 2023, due primarily to the deployment of cash into loans and investment securities. The related interest income increased by $1.0 million to $1.8 million for 2023 from $774 thousand for 2022. This increase was caused by 525 basis points of Fed Funds rate increases by the FOMC since March 2022.
Interest expense on deposits increased by $31.2 million from $6.3 million in 2022 to $37.5 million in 2023. The average balance of interest-bearing deposits increased by $141.4 million from $1.9 billion in 2022 to $2.1 billion 2023 and the cost of funds increased by 149 basis points from 0.33% in 2022 to 1.82% in 2023. Average time deposits increased by $64.9 million in 2023, which the change in volume increased interest expense on time deposits by $401 thousand. The cost of time deposits
38
Table of Contents
increased by 233 basis points from 0.62% in 2022 to 2.95% in 2023 as clients sought higher-yielding products during the rising interest rate environment, including the Bank's promotional offerings for time deposits with terms up to 18-months. Average interest-bearing demand deposits increased by $111.0 million in 2023. Interest expense for interest-bearing demand deposits increased by $22.6 million, with the cost of funds increasing by 147 basis points from 0.30% in 2022 to 1.77% in 2023 as a result of deposit rate increases during 2023.
Interest expense on borrowings increased by $4.9 million to $7.5 million in 2023 from $2.6 million in 2022, as the cost of borrowings increased by 31 basis points from 4.01% in 2022 to 4.32% in 2023. Average borrowings increased by $108.0 million from $15.7 million in 2022 to $123.7 million in 2023, as the Bank opted to borrow funds to provide additional liquidity to meet the credit needs of its clients. On December 31, 2023, the Company's subordinated notes converted from a fixed rate at 6.0% to a variable rate of three-month CME term SOFR rate plus 3.16%, or 8.78%.
Provision for Credit Losses
The Company recorded a provision for credit losses of $17.4 million, $1.7 million and $4.2 million in 2024, 2023 and 2022, respectively. On January 1, 2023, the Company adopted the new accounting standard, referred to as CECL, which transitioned from the incurred loss model based on historical loss experience and economic and market conditions to the expected loss model. The CECL standard reflects expected credit losses over the expected life of the financial assets and commitments, primarily based on the DCF methodology for the majority of the loan segments, which applies the probability of default and loss given default factors to future cash flows, and adjusts to the net present value to derive the required reserve. Macroeconomic conditions are incorporated into the model for unemployment and gross domestic product, in addition to model assumptions for discount rate and prepayment and curtailment speeds.
The ACL to total loan ratio decreased from 1.25% at December 31, 2023 to 1.24% at December 31, 2024. In 2024, the provision for credit losses increased primarily due to $15.5 million of reserves on acquired non-PCD loans, which was partially offset by a reversal of the provision for credit losses for off-balance sheet credit exposures of $862 thousand. The remaining provision expense recorded for the year ended December 31, 2024 was due to commercial loan growth, partially offset by changes to qualitative factors during 2024; specifically the Economic Conditions qualitative factor was reduced and the Other External Factors qualitative factor is no longer assigned to the impacted loan segments. These changes were based on improved economic factors, as well as concerns subsiding from the prior year about liquidity conditions within the banking industry. The Economic Conditions qualitative factor for the residential mortgage loan segment was removed and there was a decrease in the Collateral Valuation Trends qualitative factor from a moderate to low level in the ACL model for the residential mortgage and installment and other loan segments. These changes were based on the stabilization in real estate collateral valuation, housing demand and overall portfolio performance. In 2023 and 2022, the provision for credit losses was driven primarily by increases in commercial loans, excluding SBA PPP loan forgiveness activity, of $118.3 million and $299.9 million, respectively, in addition to the overall increase in expected loss rates under CECL. During 2023, the Delinquency and Classified Loan Trends qualitative factor was increased for the commercial & industrial and owner-occupied commercial real estate loan classes, which was based on a trend of increases in loans downgraded to the special mention or classified risk rating. All other qualitative factors were unchanged from levels at adoption of CECL. During 2022, qualitative factors were unchanged, except for a reduction in the National and Local Economic Conditions factor, which reduced the provision by $726 thousand.
Net charge-offs totaled $3.3 million in 2024, compared to net charge-offs of $581 thousand in 2023. The increase in net charge-offs was due primarily to a charge-off of $2.4 million for one commercial and industrial relationship and charge-offs of $595 thousand associated with a loan sale. Nonaccrual loans were 0.61% of gross loans at December 31, 2024, compared with 1.11% of gross loans at December 31, 2023. Nonaccrual loans decreased by $1.4 million from $25.5 million at December 31, 2023 to $24.1 million at December 31, 2024 due to the payoffs of two commercial real estate loans with outstanding balances totaling $15.0 million and a sale of mostly commercial and industrial loans on nonaccrual status of $2.6 million, mostly offset by acquired loans on nonaccrual status of $12.8 million from the Merger and other additions in commercial and industrial and CRE loans. See further discussion in the “Asset Quality” and “Credit Risk Management” sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
39
Table of Contents
Noninterest Income
The following table compares noninterest income for 2024, 2023 and 2022.
| 2024 | 2023 | 2022 | $ Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024-2023 | 2023-2022 | 2024-2023 | 2023-2022 | ||||||||||||||||||||||
| Service charges on deposit accounts | $ | 5,327 | $ | 3,949 | $ | 3,826 | $ | 1,378 | $ | 123 | 34.9 | % | 3.2 | % | |||||||||||
| Interchange income | 5,259 | 3,873 | 4,055 | 1,386 | (182) | 35.8 | (4.5) | ||||||||||||||||||
| Other service charges, commissions and fees | 1,566 | 917 | 788 | 649 | 129 | 70.8 | 16.4 | ||||||||||||||||||
| Swap fee income | 1,676 | 1,039 | 2,632 | 637 | (1,593) | 61.3 | (60.5) | ||||||||||||||||||
| Trust and investment management income | 11,501 | 7,691 | 7,631 | 3,810 | 60 | 49.5 | 0.8 | ||||||||||||||||||
| Brokerage income | 4,852 | 3,649 | 3,620 | 1,203 | 29 | 33.0 | 0.8 | ||||||||||||||||||
| Mortgage banking activities | 1,835 | 591 | 407 | 1,244 | 184 | 210.5 | 45.2 | ||||||||||||||||||
| Income from life insurance | 3,866 | 2,482 | 2,339 | 1,384 | 143 | 55.8 | 6.1 | ||||||||||||||||||
| Other income | 1,304 | 1,508 | 1,814 | (204) | (306) | (13.5) | (16.9) | ||||||||||||||||||
| Subtotal before securities gains (losses) | 37,186 | 25,699 | 27,112 | 11,487 | (1,413) | 44.7 | (5.2) | ||||||||||||||||||
| Investment securities gains (losses) | 249 | (47) | (160) | 296 | 113 | 629.8 | 70.6 | ||||||||||||||||||
| Total noninterest income | $ | 37,435 | $ | 25,652 | $ | 26,952 | $ | 11,783 | $ | (1,300) | 45.9 | % | (4.8) | % |
2024 versus 2023
Noninterest income increased by $11.7 million from 2023 to 2024. The primary driver of the overall increase was the impact of the Merger. The following were significant factors in the net increase:
•Wealth management income increased by $5.0 million due to strong market performance and growth in managed assets, both organically and through the acquisition of two registered investment advisory firms since September 2023 with total assets under management of $151 million. From the Merger, the Company generated an additional $3.2 million in wealth management income.
•Swap fee income increased by $637 thousand as swap fee income will fluctuate based on market conditions and client demand.
•Mortgage banking income increased by $1.2 million. Mortgage loans sold totaled $45.8 million in 2024, which included a $7.2 million portfolio sold to another institution, compared to $23.8 million during 2023.
•Other income decreased by $204 thousand due primarily to a gain of $1.2 million from the sale of the Bank's Path Valley branch during 2023, partially offset by $408 thousand of solar tax credit income recognized in 2024.
•The gain on investment securities in 2024 was due to a $4.6 million security redemption, resulting in a gain of $181 thousand and the mark-to-market activity on an equity security. During 2023, the Company sold three U.S. Treasury securities with a principal balance of $19.9 million for a nominal gain and six securities issued by state and political subdivisions with a principal balance of $2.2 million for a net loss of $44 thousand.
•Other line items within noninterest income showed fluctuations attributable to normal business operations and the impact of the Merger.
2023 versus 2022
Noninterest income decreased by $1.3 million from 2022 to 2023. The following were significant factors in the net decrease:
•Other service charges, commissions and fees increased by $129 thousand due primarily to increases of $58 thousand in credit card fee income and $51 thousand in loan fees charged to clients for loan workout and forbearance agreements.
•Swap fee income decreased by $1.6 million as swap fee income will fluctuate based on market conditions and client demand.
•Mortgage banking income increased by $184 thousand from 2022 to 2023 due to a decline in the fair value losses on the Bank's held-for-sale loans caused by a significant increase in mortgage interest rates during 2022 compared to
40
Table of Contents
the fluctuation during the current year. The fair value mark declined $323 thousand in 2023 compared to a decrease of $1.3 million in 2022. However, market conditions and elevated interest rates continued to hinder mortgage production during 2023. Most mortgage production remains in adjustable-rate products, which are held in portfolio, and thus have resulted in a reduction in the residential mortgage loan pipeline and secondary market sales. Mortgage loans sold totaled $23.8 million during 2023 compared to $76.2 million during 2022.
•Other income decreased by $306 thousand from 2022 to 2023 primarily due to distribution of $964 thousand from investments in non-housing limited partnerships, gains on the sales of two SBA loans totaling $306 thousand and tax credits of $102 thousand recognized from the Bank's investment in solar energy renewable energy partnerships during 2022, partially offset by a gain of $1.1 million from the sale of the Bank's Path Valley branch during 2023.
•Investment securities losses declined by $113 thousand due primarily to a loss of $171 thousand during 2022 recorded on one non-agency CMO security, which was called at a price below par. During 2023, the Company sold three U.S. Treasury securities with a principal balance of $19.9 million for a nominal gain and six securities issued by state and political subdivisions with a principal balance of $2.2 million for a net loss of $44 thousand. During the year ended December 31, 2022, the Company sold 19 securities with a principal balance of $31.3 million for a net gain of $32 thousand.
Noninterest Expenses
The following table compares noninterest expenses for 2024, 2023 and 2022.
| $ Change | % Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2024-2023 | 2023-2022 | 2024-2023 | 2023-2022 | |||||||||||||||||||
| Salaries and employee benefits | $ | 76,581 | $ | 50,983 | $ | 48,004 | $ | 25,598 | $ | 2,979 | 50.2 | % | 6.2 | % | |||||||||||
| Occupancy | 5,978 | 4,342 | 4,729 | 1,636 | (387) | 37.7 | (8.2) | ||||||||||||||||||
| Furniture and equipment | 8,592 | 5,251 | 5,083 | 3,341 | 168 | 63.6 | 3.3 | ||||||||||||||||||
| Data processing | 6,088 | 4,913 | 4,560 | 1,175 | 353 | 23.9 | 7.7 | ||||||||||||||||||
| Automated teller machine and interchange fees | 2,281 | 1,252 | 1,287 | 1,029 | (35) | 82.2 | (2.7) | ||||||||||||||||||
| Advertising and bank promotions | 2,587 | 2,157 | 2,264 | 430 | (107) | 19.9 | (4.7) | ||||||||||||||||||
| FDIC insurance | 2,677 | 1,960 | 1,083 | 717 | 877 | 36.6 | 81.0 | ||||||||||||||||||
| Professional services | 4,142 | 2,905 | 3,254 | 1,237 | (349) | 42.6 | (10.7) | ||||||||||||||||||
| Directors' compensation | 783 | 915 | 938 | (132) | (23) | (14.4) | (2.5) | ||||||||||||||||||
| Taxes other than income | 734 | 1,050 | 1,391 | (316) | (341) | (30.1) | (24.5) | ||||||||||||||||||
| Intangible asset amortization | 5,742 | 953 | 1,105 | 4,789 | (152) | 502.5 | (13.8) | ||||||||||||||||||
| Merger-related expenses | 22,671 | 1,059 | — | 21,612 | 1,059 | 2,040.8 | 100.0 | ||||||||||||||||||
| Provision for legal settlement | 478 | — | 13,000 | 478 | (13,000) | 100.0 | (100.0) | ||||||||||||||||||
| Restructuring expenses | 296 | — | 3,155 | 296 | (3,155) | 100.0 | (100.0) | ||||||||||||||||||
| Other operating expenses | 8,707 | 6,103 | 5,925 | 2,604 | 178 | 42.7 | 3.0 | ||||||||||||||||||
| Total noninterest expenses | $ | 148,337 | $ | 83,843 | $ | 95,778 | $ | 64,494 | $ | (11,935) | 76.9 | % | (12.5) | % |
2024 versus 2023
Noninterest expenses increased by $64.5 million from 2023 to 2024. The primary driver of the overall increase was the impact of the Merger. The following were significant factors in the net increase:
•Merger-related expenses increased by $21.6 million, which primarily included employee separation costs, vendor contract terminations and professional fees incurred in connection with the Merger.
•Salaries and employee benefits expense includes a $4.8 million charge associated with the retirement of an executive.
•Data processing expense increased by $1.2 million due to the use of two core processing systems. The system conversion process was completed in November 2024.
•Intangible asset amortization increased by $4.8 million due to the amortization expense recognized on the core deposit intangible and customer relationship intangible recorded as a result of the Merger.
•The Company agreed to settle a litigation matter, which resulted in a provision for legal settlement of $478 thousand in the fourth quarter of 2024.
41
Table of Contents
•Restructuring expense of $296 thousand was recorded due to the closure of six branch locations during the fourth quarter of 2024.
•Other line items within noninterest expense showed fluctuations attributable to normal business operations and the impact of the Merger.
2023 versus 2022
Noninterest expenses decreased by $12.0 million from 2022 to 2023. The following were significant factors in the net decrease:
•Salaries and employee benefits expense increased by $3.0 million, or 6%, due primarily to staff additions that filled vacancies, merit-based and incentive compensation increases, higher employee benefit costs from increased claims volume and employee severance costs.
•Occupancy expense decreased by $387 thousand, or 8%, due primarily to operating efficiencies from branch closures in 2022.
•Data processing expense increased by $353 thousand, or 8%, due primarily to an increase in core system costs and investments in new technology as the Company focused on the evolving needs of its clients.
•FDIC insurance expense increased by $877 thousand, or 81%, due to increases in the assessment rate caused by an annualized two-basis point increase assessed by the FDIC to increase its deposit insurance fund and increases commercial loans and total assets.
•Professional services decreased by $349 thousand, or 11%, due primarily to a reduction in legal expenses following the settlement of outstanding litigation.
•Taxes other than income decreased by $341 thousand, or 25%, due to a decrease in the Pennsylvania Bank Shares Tax expense, which was driven by a decrease in the Bank's total equity balance from the increase in unrealized losses on investment securities and charges in the third quarter of 2022 for a legal settlement and restructuring expenses.
•Intangible asset amortization decreased by $152 thousand, or 14%, due to amortization of the core deposit intangible assets on an accelerated basis.
•During the fourth quarter of 2023, the Company announced it entered into an agreement to merge with Codorus Valley. Merger-related expenses totaled $1.1 million, which included due diligence costs, legal expenses and a fairness opinion.
•The Company agreed to settle a litigation matter, which resulted in a provision for legal settlement of $13.0 million recorded in the third quarter of 2022.
•During the third quarter of 2022, the Company announced that five branch locations would be closing and staffing model adjustments would be made to drive long-term growth and improve operating efficiencies in 2023 and forward. As a result of these initiatives, the Company recorded a restructuring charge of $3.2 million.
Income Taxes
Income tax expense totaled $5.8 million, $9.4 million and $4.6 million for 2024, 2023 and 2022, respectively. The effective tax rate for 2024 was 20.7% compared with 20.8% for 2023 and 17.2% for 2022. Generally, the Company’s effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities, income from life insurance policies and tax credits, partially offset by disallowed interest expense and state income taxes. Although the change in the effective tax rate was minimal year-over-year, the rate in 2024 was impacted by non-deductible merger-related expenses, which were greater than in 2023. With the rising interest rates, each year was impacted by the portion of interest expense disallowed as a deduction against earnings under the TEFRA and an increase in state taxes as a result of a greater percentage of taxable income earned in a state with a state income tax.
Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," includes a reconciliation of our federal statutory tax rate to the Company's effective tax rate, which is a meaningful comparison between years and measures income tax expense as a percentage of pretax income.
42
Table of Contents
Financial Condition
Management devotes substantial time to overseeing the investment in and costs to fund loans and investment securities through deposits and borrowings as well as the formulation and adherence to policies directed toward enhancing profitability and managing the risks associated with these investments.
Investment Securities
The Company utilizes investment securities to manage interest rate risk, enhance income through interest and dividend income and collateralize certain deposits and borrowings.
The Company has established investment policies and an asset management policy to assist in administering its investment portfolio. Decisions to purchase or sell these securities are based on economic conditions and management’s strategy to respond to changes in interest rates, liquidity, pledges to secure deposits and repurchase agreements and other factors while trying to maximize return on the investments. The Company may segregate its investment security portfolio into three categories: “securities held-to-maturity,” “trading securities” and “securities available-for-sale.” At December 31, 2024 and 2023, management classified the entire investment securities portfolio as AFS, which is accounted for at current market value with non-credit losses and gains reported in OCI, net of income taxes.
The Company's investment securities portfolio includes debt investments that are subject to varying degrees of credit and market risks, which arise from general market conditions, and factors impacting specific industries, as well as news that may impact specific issues. Management monitors its debt securities, using various indicators in determining whether unrealized losses on debit securities are credit-related and require an ACL. These indicators include the amount of time the security has been in an unrealized loss position, the cause and extent of the unrealized loss and the credit quality of the issuer and underlying assets. In addition, management assesses whether it is likely the Company will have to sell the investment security prior to recovery, or it expects to be able to hold the investment security until the price recovers. The Company determined that the declines in market value were due to increases in interest rates and market movements, and not due to credit factors. The Company does not intend to sell these securities with unrealized losses and it is more likely than not that the Company will not be required to sell them before recovery of their amortized cost basis, which may be maturity. Therefore, the Company has concluded that the unrealized losses on the AFS securities did not require an ACL at December 31, 2024 and 2023. Under the prior OTTI framework, the Company did not record any cumulative OTTI expense at December 31, 2022.
The following table summarizes the fair value of AFS securities at December 31, 2024, 2023 and 2022.
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury | $ | 18,063 | $ | 17,840 | $ | 17,291 | ||||
| U.S. Government Agencies | 3,053 | 4,151 | 5,135 | |||||||
| States and political subdivisions | 200,028 | 203,122 | 197,414 | |||||||
| GSE residential MBS | 151,548 | 57,632 | 59,402 | |||||||
| GSE commercial MBS | 8,792 | 4,743 | — | |||||||
| GSE residential CMOs | 324,692 | 73,102 | 68,378 | |||||||
| Non-agency CMOs | 33,284 | 44,669 | 39,758 | |||||||
| Asset-backed | 88,103 | 108,134 | 125,973 | |||||||
| Corporate bonds | 1,954 | — | — | |||||||
| Other | 194 | 126 | 377 | |||||||
| Total investment securities | $ | 829,711 | $ | 513,519 | $ | 513,728 |
At December 31, 2024, AFS securities totaled $829.7 million, an increase of $316.2 million, from $513.5 million at December 31, 2023. Pursuant to the Merger, the Company acquired AFS securities with a fair value totaling $327.1 million. To align with the Company's investment strategy and to achieve higher yielding results, $162.7 million of the acquired AFS securities were sold, which included $91.5 million of MBS and CMO's, $27.1 million of corporate debt securities, $24.4 million of securities issued by state and political subdivisions and $19.7 million of securities issued by U.S. government agencies. The sales resulted in no gain or loss as the securities were sold at book value due to the proximity of the sales to the closing date of the Merger. Most of the proceeds from the sales of the acquired AFS securities were reinvested. During 2024, the Company purchased investment securities totaling $227.1 million, which included $224.8 million of agency MBS and CMO securities, $1.5 million of non-agency CMO securities and $788 thousand of investment securities issued by state and political subdivisions.
43
Table of Contents
In addition, calls of non-agency CMO securities totaled $18.0 million and there were paydowns of $58.2 million. The balance of investment securities included net unrealized losses of $35.2 million at December 31, 2024 compared to net unrealized losses of $35.6 million at December 31, 2023 for a decrease of $361 thousand. This decrease in net unrealized losses was primarily due to lower treasury rates and narrower credit spreads compared to December 31, 2023. The Company has sufficient access to liquidity such that management does not believe it would be necessary to sell any of its investment securities at a loss to offset any unexpected deposit outflows. Management believes the structure of the Company's investment security portfolio is appropriately aligned with the rest of the balance sheet to protect against volatile interest rate environments, to provide a source of liquidity and to generate steady earnings.
At December 31, 2023, AFS securities totaled $513.5 million, an increase of $209 thousand, from $513.7 million at December 31, 2022. During 2023, the Company purchased investment securities totaling $45.6 million, which included $19.8 million of U.S. Treasury securities, $15.3 million of agency MBS and CMO securities, $8.9 million of non-agency CMO securities and $972 thousand of asset-backed securities. During 2023, the Company sold three U.S. Treasury securities with a total principal balance of $19.9 million for a nominal gain and six securities issued by state and political subdivisions with a total principal balance of $2.2 million for a net loss of $44 thousand. The sale of the securities issued by state and political subdivisions in net unrealized loss position was to redeploy funds from the lower yielding investment securities to higher yielding assets. The balance of investment securities included net unrealized losses of $35.6 million at December 31, 2023 compared to net unrealized losses of $49.6 million at December 31, 2022 for a reduction in unrealized losses of $14.0 million. The decrease in net unrealized losses was primarily due to lower treasury rates and contracting credit spreads during 2023 compared to 2022. The Company has sufficient access to liquidity such that management does not believe it would be necessary to sell any of its investment securities at a loss to offset any unexpected deposit outflows. Management believes the structure of the Company's investment securities portfolio is appropriately aligned with the remainder of the balance sheet to protect against volatile interest rate environments and to generate steady earnings.
44
Table of Contents
The following table shows the maturities of investment securities at book value at December 31, 2024, and weighted average yields of such investment securities. Yields are shown on a tax equivalent basis, assuming a 21% federal income tax rate.
| Within 1year | After 1 yearbut within 5years | After 5 yearsbut within10 years | After 10years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury securities | ||||||||||||||||||
| Book value | $ | — | $ | 20,043 | $ | — | $ | — | $ | 20,043 | ||||||||
| Yield | — | % | 1.05 | % | — | % | — | % | 1.05 | % | ||||||||
| Average maturity (years) | — | 3.3 | — | — | 3.3 | |||||||||||||
| U. S. Government Agencies | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 2,953 | $ | — | $ | 2,953 | ||||||||
| Yield | — | % | — | % | 6.46 | % | — | % | 6.46 | % | ||||||||
| Average maturity (years) | — | — | 7.0 | — | 7.0 | |||||||||||||
| States and political subdivisions | ||||||||||||||||||
| Book value | $ | — | $ | 20,424 | $ | 48,805 | $ | 151,189 | $ | 220,418 | ||||||||
| Yield | — | % | 2.84 | % | 3.01 | % | 2.75 | % | 2.82 | % | ||||||||
| Average maturity (years) | — | 3.7 | 7.5 | 18.8 | 14.9 | |||||||||||||
| GSE residential mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 1,599 | $ | 154,194 | $ | 155,793 | ||||||||
| Yield | — | % | — | % | 4.76 | % | 4.66 | % | 4.66 | % | ||||||||
| Average maturity (years) | — | — | 7.7 | 28.0 | 27.8 | |||||||||||||
| GSE commercial mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | 892 | $ | 3,101 | $ | 4,577 | $ | 8,570 | ||||||||
| Yield | — | % | 4.86 | % | 4.99 | % | 6.01 | % | 5.52 | % | ||||||||
| Average maturity (years) | — | — | 0.1 | 0.2 | 14.3 | |||||||||||||
| GSE residential CMOs | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 1,291 | $ | 329,725 | $ | 331,016 | ||||||||
| Yield | — | % | — | % | 4.04 | % | 4.86 | % | 4.86 | % | ||||||||
| Average maturity (years) | — | — | 9.3 | 30.3 | 30.2 | |||||||||||||
| Non-agency CMOs | ||||||||||||||||||
| Book value | $ | 1,571 | $ | 3,073 | $ | — | $ | 30,904 | $ | 35,548 | ||||||||
| Yield | 7.07 | % | 2.58 | % | — | % | 4.57 | % | 4.51 | % | ||||||||
| Average maturity (years) | 0.3 | 3.0 | — | 30.9 | 27.2 | |||||||||||||
| Asset-backed | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 560 | $ | 87,890 | $ | 88,450 | ||||||||
| Yield | — | % | — | % | 6.44 | % | 6.00 | % | 6.00 | % | ||||||||
| Average maturity (years) | — | — | 8.9 | 20.3 | 20.3 | |||||||||||||
| Corporate bonds | ||||||||||||||||||
| Book value | $ | — | $ | 1,935 | $ | — | $ | — | $ | 1,935 | ||||||||
| Yield | — | % | 5.84 | % | — | % | — | % | 5.84 | % | ||||||||
| Average maturity (years) | — | 3.3 | — | — | 3.3 | |||||||||||||
| Other | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 194 | $ | 194 | ||||||||
| Yield | — | % | — | % | — | % | — | % | — | % | ||||||||
| Average maturity (years) | — | — | — | — | — | |||||||||||||
| Total | ||||||||||||||||||
| Book value | $ | 1,571 | $ | 46,367 | $ | 58,309 | $ | 758,673 | $ | 864,920 | ||||||||
| Yield | 7.07 | % | 2.21 | % | 3.39 | % | 4.53 | % | 4.33 | % | ||||||||
| Average maturity (years) | 0.3 | 3.5 | 7.5 | 26.4 | 23.8 |
45
Table of Contents
The average maturity is based on the contractual terms of the debt or mortgage-backed securities, and does not factor in required repayments or anticipated prepayments. At December 31, 2024, the weighted average estimated life is 29 years for mortgage-backed and CMO securities, and 20 years for asset-backed securities, based on current interest rates and anticipated prepayment speeds. The overall duration of the Company's investment security portfolio is 4.1 years and 4.3 years at December 31, 2024 and 2023, respectively.
The following table summarizes the credit ratings and collateral associated with the Company's AFS investment securities portfolio, excluding equity securities, at December 31, 2024:
| Sector | Portfolio Mix | Amortized Book | Fair Value | Credit Enhancement | AAA | AA | A | BBB | NR | Collateral / Guarantee Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unsecured ABS | — | % | $ | 3,073 | $ | 2,854 | 27 | % | — | % | — | % | — | % | — | % | 100 | % | Unsecured Consumer Debt | ||
| Student Loan ABS | 1 | 4,060 | 4,035 | 27 | — | — | — | — | 100 | Seasoned Student Loans | |||||||||||
| Federal Family Education Loan ABS | 9 | 80,121 | 80,063 | 11 | 7 | 81 | — | 12 | — | Federal Family Education Loan (1) | |||||||||||
| PACE Loan ABS | — | 1,985 | 1,727 | 7 | 100 | — | — | — | — | PACE Loans (2) | |||||||||||
| Non-Agency RMBS | 2 | 16,555 | 14,528 | 16 | 100 | — | — | — | — | Reverse Mortgages (3) | |||||||||||
| Non-Agency CMBS | 2 | 15,920 | 15,901 | 27 | — | — | — | — | 100 | ||||||||||||
| Municipal - General Obligation | 12 | 99,515 | 90,767 | 11 | 82 | 7 | — | — | |||||||||||||
| Municipal - Revenue | 14 | 120,903 | 109,261 | — | 82 | 12 | — | 6 | |||||||||||||
| SBA ReRemic (5) | — | 2,283 | 2,278 | — | 100 | — | — | — | SBA Guarantee (4) | ||||||||||||
| Small Business Administration | 1 | 5,926 | 6,263 | — | 100 | — | — | — | SBA Guarantee (4) | ||||||||||||
| Agency MBS | 19 | 160,027 | 155,778 | — | 100 | — | — | — | Residential Mortgages (4) | ||||||||||||
| Agency CMO | 38 | 332,380 | 326,045 | — | 100 | — | — | — | |||||||||||||
| U.S. Treasury securities | 2 | 20,043 | 18,063 | — | 100 | — | — | — | U.S. Government Guarantee (4) | ||||||||||||
| Corporate bonds | — | 1,935 | 1,954 | — | — | 52 | 48 | — | |||||||||||||
| 100 | % | $ | 864,726 | $ | 829,517 | 4 | % | 89 | % | 3 | % | 1 | % | 3 | % | ||||||
| (1) 97% guaranteed by U.S. government | |||||||||||||||||||||
| (2) PACE acronym represents Property Assessed Clean Energy loans | |||||||||||||||||||||
| (3) Non-agency reverse mortgages with current structural credit enhancements | |||||||||||||||||||||
| (4) Guaranteed by U.S. government or U.S government agencies | |||||||||||||||||||||
| (5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits | |||||||||||||||||||||
| Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Fitch, Morningstar, DBRS, and Kroll Bond Rating Agency). Standard & Poor's rates U.S. government obligations at AA+. |
Loan Portfolio
The Company offers a variety of products to meet the credit needs of its borrowers, principally commercial real estate loans, commercial and industrial loans, retail loans secured by residential properties, and to a lesser extent, installment loans. No loans are extended to non-domestic borrowers or governments.
Generally, the Bank is permitted under applicable law to make loans to single borrowers (including certain related persons and entities) in aggregate amounts of up to 15% of the sum of total capital and excess ACL not included in Tier 2 capital. The Company's policy has established an internal lending limit of $25.0 million to one borrower or a group of borrowers, except for commercial real estate loans, which the Company reduced the internal lending limit to $15.0 million on a per project basis beginning in 2024. Credit exposure may be aggregated if loans are under common control or ownership or with common guarantors, for which the internal lending limit is $50.0 million, but not permitted to exceed the regulatory lending limit. These amounts are below the Bank's regulatory lending limit of $78.7 million at December 31, 2024. No borrower had an outstanding exposure exceeding the Bank's legal lending limit at year-end.
The risks associated with lending activities differ among loan segments and classes and are subject to the impact of changes in interest rates, market conditions of collateral securing the loans and general economic conditions. Any of these factors may adversely impact a borrower’s ability to repay loans, and also impact the associated collateral. A further discussion on the Company's loan segments and classes, related risks and methodology for the allowance for credit losses are included in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
46
Table of Contents
The following table presents the loan portfolio, excluding residential LHFS, by segments and classes at December 31 of each of the years set forth below.
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||||||||||
| Owner-occupied | $ | 633,567 | $ | 373,757 | $ | 315,770 | $ | 238,668 | $ | 174,908 | ||||||||
| Non-owner occupied | 1,160,238 | 694,638 | 608,043 | 551,783 | 409,567 | |||||||||||||
| Multi-family | 274,135 | 150,675 | 138,832 | 93,255 | 113,635 | |||||||||||||
| Non-owner occupied residential | 179,512 | 95,040 | 104,604 | 106,112 | 114,505 | |||||||||||||
| Acquisition and development: | ||||||||||||||||||
| 1-4 family residential construction | 47,432 | 24,516 | 25,068 | 12,279 | 9,486 | |||||||||||||
| Commercial and land development | 241,424 | 115,249 | 158,308 | 93,925 | 51,826 | |||||||||||||
| Agricultural | 125,156 | 26,847 | 25,990 | 26,026 | 25,873 | |||||||||||||
| Commercial and industrial | 451,384 | 340,238 | 331,784 | 459,702 | 621,495 | |||||||||||||
| Municipal | 30,044 | 9,812 | 12,173 | 14,989 | 20,523 | |||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | 460,297 | 266,239 | 229,849 | 198,831 | 244,321 | |||||||||||||
| Home equity – term | 5,988 | 5,078 | 5,505 | 6,081 | 10,169 | |||||||||||||
| Home equity – lines of credit | 303,561 | 186,450 | 183,241 | 160,705 | 157,021 | |||||||||||||
| Installment and other loans | 18,476 | 9,774 | 12,065 | 17,630 | 26,361 | |||||||||||||
| Total loans | $ | 3,931,214 | $ | 2,298,313 | $ | 2,151,232 | $ | 1,979,986 | $ | 1,979,690 |
Total loans increased by $1.6 billion to $3.9 billion at December 31, 2024 from $2.3 billion at December 31, 2023. The increase is due to $1.6 billion in loans acquired in the Merger and continued portfolio growth in the commercial loan segment and residential mortgage segment during 2024. During December 2024, the Company sold acquired loans from the Merger with an unpaid principal balance totaling $6.0 million, inclusive of loans on nonaccrual status totaling $2.6 million. The Company recorded charge offs related to the loan sale of $595 thousand, but also recognized accretion of $1.1 million on the associated loan marks in interest income.
The loan portfolio at December 31, 2023 increased by $147.1 million to $2.3 billion from $2.2 billion at December 31, 2022 due primarily to commercial loan and residential mortgage production. The increase was due to growth in the commercial real estate loan segment of $146.9 million, residential mortgages of $39.2 million, and commercial and industrial loans of $9.3 million, partially offset by a decrease in the acquisition and development loan segment of $43.6 million. The decrease in the acquisition and development loan segment includes construction-to-permanent loans for which construction has been completed or there is a certificate of occupancy, which allows for the transfer of the loan classification to a permanent loan class secured by real estate. Overall loan growth, excluding SBA PPP forgiveness activity of $8.1 million, was $155.2 million or 7% for the year ended December 31, 2023 compared to 2022.
47
Table of Contents
In addition to monitoring the loan portfolio by loan class as noted above, the Company also monitors concentrations by segment. The Bank’s lending policy reports segment concentrations that exceed 20% of the Bank’s total risk-based capital ("RBC"). The following segments met this criterion at December 31, 2024:
| Balance | % of Total Loans | % of Total RBC | |||||
|---|---|---|---|---|---|---|---|
| Office Space | $ | 293,887 | 7.5% | 54.4% | |||
| 1-4 Family Rentals | 182,908 | 4.7 | 33.9 | ||||
| Hotels & Motels (including Bed & Breakfast) | 177,923 | 4.5 | 33.0 | ||||
| Multi-Family | 274,135 | 7.0 | 50.8 | ||||
| Purchased Participation | 209,295 | 5.3 | 38.8 | ||||
| Senior Housing and Care | 153,084 | 3.9 | 28.4 | ||||
| Strip Centers (Retail) | 205,941 | 5.2 | 38.1 | ||||
| Warehouse | 180,894 | 4.6 | 33.5 |
Management regularly analyzes the commercial real estate portfolio, which includes the review of occupancy, cash flows, expenses and expiring leases, as well as the location of the real estate. At December 31, 2024, the Company had $293.9 million in loans related to office space, which had a weighted average loan-to-value ratio of 51%. Management believes that the office space portfolio is well-diversified and includes only limited exposure to properties located in major metropolitan markets. The Company does not have any material exposure to office space in the District of Columbia area. In addition, the Company does not have any material exposure to government contractors.
The following table presents expected maturities of loan classes by fixed rate or adjustable-rate categories at December 31, 2024.
| Due In | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||
| Fixed rate | $ | 13,506 | $ | 122,692 | $ | 104,242 | $ | 8,607 | $ | 249,047 | 39 | % | ||||||||||
| Adjustable and floating rate | 54,473 | 74,320 | 236,984 | 18,743 | 384,520 | 61 | % | |||||||||||||||
| 67,979 | 197,012 | 341,226 | 27,350 | 633,567 | 100 | % | ||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||
| Fixed rate | 44,922 | 148,964 | 135,911 | 2,892 | 332,689 | 29 | % | |||||||||||||||
| Adjustable and floating rate | 10,493 | 168,156 | 648,577 | 323 | 827,549 | 71 | % | |||||||||||||||
| 55,415 | 317,120 | 784,488 | 3,215 | 1,160,238 | 100 | % | ||||||||||||||||
| Multi-family | ||||||||||||||||||||||
| Fixed rate | 36,877 | 29,143 | 19,318 | 62 | 85,400 | 31 | % | |||||||||||||||
| Adjustable and floating rate | 41,470 | 42,567 | 102,350 | 2,348 | 188,735 | 69 | % | |||||||||||||||
| 78,347 | 71,710 | 121,668 | 2,410 | 274,135 | 100 | % | ||||||||||||||||
| Non-owner occupied residential | ||||||||||||||||||||||
| Fixed rate | 11,356 | 50,954 | 8,739 | 1,754 | 72,803 | 41 | % | |||||||||||||||
| Adjustable and floating rate | 4,085 | 22,933 | 77,364 | 2,327 | 106,709 | 59 | % | |||||||||||||||
| 15,441 | 73,887 | 86,103 | 4,081 | 179,512 | 100 | % | ||||||||||||||||
| (continued) |
48
Table of Contents
| Due In | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | ||||||||||||
| Acquisition and development: | |||||||||||||||||
| 1-4 family residential construction | |||||||||||||||||
| Fixed rate | 6,658 | 688 | — | 1,307 | 8,653 | 18 | % | ||||||||||
| Adjustable and floating rate | 27,672 | 7,359 | 10 | 3,738 | 38,779 | 82 | % | ||||||||||
| 34,330 | 8,047 | 10 | 5,045 | 47,432 | 100 | % | |||||||||||
| Commercial and land development | |||||||||||||||||
| Fixed rate | 14,332 | 19,968 | 8,359 | 110 | 42,769 | 18 | % | ||||||||||
| Adjustable and floating rate | 81,995 | 64,776 | 50,789 | 1,095 | 198,655 | 82 | % | ||||||||||
| 96,327 | 84,744 | 59,148 | 1,205 | 241,424 | 100 | % | |||||||||||
| Agricultural | |||||||||||||||||
| Fixed rate | 6,766 | 60,883 | 10,656 | — | 78,305 | 63 | % | ||||||||||
| Adjustable and floating rate | 18,507 | 2,668 | 23,383 | 2,293 | 46,851 | 37 | % | ||||||||||
| 25,273 | 63,551 | 34,039 | 2,293 | 125,156 | 100 | % | |||||||||||
| Commercial and industrial | |||||||||||||||||
| Fixed rate | 4,885 | 121,867 | 42,525 | 573 | 169,850 | 38 | % | ||||||||||
| Adjustable and floating rate | 110,078 | 93,911 | 75,669 | 1,876 | 281,534 | 62 | % | ||||||||||
| 114,963 | 215,778 | 118,194 | 2,449 | 451,384 | 100 | % | |||||||||||
| Municipal | |||||||||||||||||
| Fixed rate | 507 | 3,793 | 14,742 | 4,131 | 23,173 | 77 | % | ||||||||||
| Adjustable and floating rate | — | — | 5,112 | 1,759 | 6,871 | 23 | % | ||||||||||
| 507 | 3,793 | 19,854 | 5,890 | 30,044 | 100 | % | |||||||||||
| Residential mortgage: | |||||||||||||||||
| First lien | |||||||||||||||||
| Fixed rate | 169 | 6,559 | 31,855 | 190,667 | 229,250 | 50 | % | ||||||||||
| Adjustable and floating rate | — | 481 | 17,319 | 213,247 | 231,047 | 50 | % | ||||||||||
| 169 | 7,040 | 49,174 | 403,914 | 460,297 | 100 | % | |||||||||||
| Home equity - term | |||||||||||||||||
| Fixed rate | 28 | 1,091 | 3,083 | 1,190 | 5,392 | 90 | % | ||||||||||
| Adjustable and floating rate | — | 48 | 221 | 327 | 596 | 10 | % | ||||||||||
| 28 | 1,139 | 3,304 | 1,517 | 5,988 | 100 | % | |||||||||||
| Home equity - lines of credit | |||||||||||||||||
| Fixed rate | 112 | 13,223 | 70,625 | 16,723 | 100,683 | 33 | % | ||||||||||
| Adjustable and floating rate | 6,763 | 141 | 1,994 | 193,980 | 202,878 | 67 | % | ||||||||||
| 6,875 | 13,364 | 72,619 | 210,703 | 303,561 | 100 | % | |||||||||||
| (continued) |
49
Table of Contents
| Due In | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||
| Installment and other loans | ||||||||||||||||||
| Fixed rate | 399 | 7,326 | 917 | 4 | 8,646 | 47 | % | |||||||||||
| Adjustable and floating rate | 22 | 1,081 | 3,873 | 4,854 | 9,830 | 53 | % | |||||||||||
| 421 | 8,407 | 4,790 | 4,858 | 18,476 | 100 | % | ||||||||||||
| $ | 496,075 | $ | 1,065,592 | $ | 1,694,617 | $ | 674,930 | $ | 3,931,214 |
The final maturity is used in the determination of maturity of acquisition and development loans that convert from construction to permanent status. Variable rate loans shown above include semi-fixed loans that contractually will adjust with prime or another variable rate index after the interest lock period.
Asset Quality
Risk Elements
The Company’s loan portfolio is subject to varying degrees of credit risk. Credit risk is managed through the Company's underwriting standards, on-going credit reviews, and monitoring of asset quality measures. Additionally, loan portfolio diversification, which limits exposure to a single industry or borrower, and collateral requirements also mitigate the Company's risk of credit loss.
The loan portfolio consists principally of loans to borrowers in south central Pennsylvania and the greater Baltimore, Maryland region. As the majority of loans are concentrated in these geographic regions, a substantial portion of the borrowers' ability to honor their obligations may be affected by the level of economic activity in the market areas.
Nonperforming assets include nonaccrual loans and foreclosed real estate. In addition, loan modifications to borrowers experiencing financial difficulty and loans past due 90 days or more and still accruing are also deemed to be risk assets. For all loan classes, the accrual of interest income on loans, including individually evaluated loans, ceases when principal or interest is past due 90 days or more and collateral is inadequate to cover principal and interest or immediately if, in the opinion of management, full collection is unlikely. Interest will continue to accrue on loans past due 90 days or more if the collateral is adequate to cover principal and interest, and the loan is in the process of collection. Interest accrued, but not collected, as of the date of placement on nonaccrual status, is generally reversed and charged against interest income, unless fully collateralized. Subsequent payments received are either applied to the outstanding principal balance or recorded as interest income, depending on management’s assessment of the ultimate collectability of principal. Loans are returned to accrual status, for all loan classes, when all the principal and interest amounts contractually due are brought current, the loans have performed in accordance with the contractual terms of the note for a reasonable period of time, generally six months, and the ultimate collectability of the total contractual principal and interest is reasonably assured. Past due status is based on contract terms of the loan.
On January 1, 2023, the Company adopted ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures ("ASU 2022-02"). ASU 2022-02 eliminated the TDR accounting model, and requires that the Company evaluate, based on the accounting for loan modifications, whether the borrower is experiencing financial difficulty, if the modification results in a more-than-insignificant direct change in the contractual cash flows and if the modified terms represent a new loan or a continuation of an existing loan, which the Company refers to these loans as "financial difficulty modifications" or "FDMs."
Prior to the adoption of ASU 2022-02, loans were classified as TDRs if a concession was granted for legal or economic reasons related to a borrower’s financial difficulties. Concessions granted under a TDR typically involved a temporary deferral of scheduled loan payments, an extension of a loan’s stated maturity date, temporary reduction in interest rates, or below market rates. If a modification occurred while the loan is on accruing status, it would continue to accrue interest under the modified terms. Nonaccrual TDRs were restored to accrual status if scheduled principal and interest payments, under the modified terms, were current for six months after modification, and the borrower continues to demonstrate its ability to meet the modified terms. TDRs were evaluated individually for impairment if they have been restructured during the most recent calendar year, or if they are not performing according to their modified terms.
50
Table of Contents
The following table presents the Company’s risk elements and relevant asset quality ratios at December 31 of each of the years set forth below:
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans | $ | 24,111 | $ | 25,527 | $ | 20,583 | $ | 6,449 | $ | 10,310 | ||||||||
| OREO | 138 | — | — | — | — | |||||||||||||
| Total nonperforming assets | 24,249 | 25,527 | 20,583 | 6,449 | 10,310 | |||||||||||||
| FDM / TDR still accruing | 4,897 | 9 | 682 | 804 | 934 | |||||||||||||
| Loans past due 90 days or more and still accruing (1) | 641 | 66 | 439 | 1,201 | 554 | |||||||||||||
| Total nonperforming and other risk assets | $ | 29,787 | $ | 25,602 | $ | 21,704 | $ | 8,454 | $ | 11,798 | ||||||||
| Loans 30-89 days past due | $ | 35,393 | $ | 8,111 | $ | 7,311 | $ | 5,925 | $ | 10,291 | ||||||||
| Asset quality ratios: | ||||||||||||||||||
| Total nonperforming loans to total loans | 0.61 | % | 1.11 | % | 0.96 | % | 0.33 | % | 0.52 | % | ||||||||
| Total nonperforming assets to total assets | 0.45 | % | 0.83 | % | 0.70 | % | 0.23 | % | 0.37 | % | ||||||||
| Total nonperforming assets to total loans and OREO | 0.62 | % | 1.11 | % | 0.96 | % | 0.33 | % | 0.52 | % | ||||||||
| Total risk assets to total loans and OREO | 0.76 | % | 1.11 | % | 1.01 | % | 0.43 | % | 0.60 | % | ||||||||
| Total risk assets to total assets | 0.55 | % | 0.84 | % | 0.74 | % | 0.30 | % | 0.43 | % | ||||||||
| ACL to total loans | 1.24 | % | 1.25 | % | 1.17 | % | 1.07 | % | 1.02 | % | ||||||||
| ACL to nonperforming loans | 201.94 | % | 112.44 | % | 122.32 | % | 328.42 | % | 195.45 | % | ||||||||
| ACL to nonperforming loans and FDMs / TDRs still accruing | 167.85 | % | 112.40 | % | 118.40 | % | 292.02 | % | 179.22 | % | ||||||||
| Net charge-offs (recoveries) to total average loans | 0.11 | % | 0.03 | % | 0.01 | % | — | % | (0.01) | % |
(1) Includes zero, zero, $307 thousand, $214 thousand and $456 thousand, respectively, of PCI loans at December 31, 2024, 2023, 2022, 2021 and 2020 in accordance with ASU 310-30. Upon adoption of the CECL standard on January 1, 2023, PCD loans were evaluated on an individual loan level and reported on an individual loan basis under ASU 310-20, Nonrefundable Fees and Other Assets. As of December 31, 2021, there was one loan for $891 thousand, which was in the process of collection and guaranteed by the SBA, and was subsequently collected during the first quarter of 2022.
Nonperforming assets include nonaccrual loans and foreclosed real estate. Risk assets, which include nonperforming assets, FDMs still accruing and loans past due 90 days or more and still accruing, totaled $29.8 million at December 31, 2024, an increase of $4.2 million from $25.6 million at December 31, 2023. Nonaccrual loans decreased by $1.4 million from $25.5 million at December 31, 2023 to $24.1 million at December 31, 2024 due primarily to additions in commercial and industrial and commercial real estate loans partially offset by the payoffs of two commercial real estate loans with outstanding balances totaling $15.0 million with no charge-offs recorded on these relationships in addition to a sale of mostly commercial and industrial loans on nonaccrual status of $2.6 million. Nonaccrual loans totaling $12.8 million were acquired in the Merger.
During 2024, the Company had loan modifications meeting the FDM criteria under ASU 2022-02 totaling $9.3 million, which included $6.4 million in acquired loans from the Merger and new FDMs during 2024 totaling $8.5 million, partially offset by payoffs of three FDMs totaling $4.9 million, the sale of one FDM of $208 thousand and the remaining difference is due to repayments. During 2023, the Company modified terms for loans totaling $1.4 million, representing one existing nonaccrual loan.
51
Table of Contents
The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without reserves on individually evaluated loans at December 31, 2024 and 2023. At December 31, 2024, there was a specific reserve of $7 thousand on nonaccrual loans, excluding the ACL recorded on acquired PCD loans from the Merger, compared to $49 thousand at December 31, 2023.
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans with a related ACL | Nonaccrual loans with no related ACL | Total nonaccrual loans | Loans Past Due 90+ Accruing | Nonaccrual loans with a related ACL | Nonaccrual loans with no related ACL | Total nonaccrual loans | Loans Past Due 90+ Accruing | |||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||
| Owner-occupied | $ | 232 | $ | 4,046 | $ | 4,278 | $ | — | $ | — | $ | 15,786 | $ | 15,786 | $ | — | ||||||||||||||
| Non-owner occupied | — | 1,466 | 1,466 | — | — | 240 | 240 | — | ||||||||||||||||||||||
| Multi-family | — | 721 | 721 | 237 | — | 1,233 | 1,233 | — | ||||||||||||||||||||||
| Non-owner occupied residential | — | 175 | 175 | — | — | 2,572 | 2,572 | — | ||||||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||
| Commercial and land development | 3,282 | 376 | 3,658 | — | — | 1,361 | 1,361 | — | ||||||||||||||||||||||
| Agricultural | — | 797 | 797 | — | — | — | — | — | ||||||||||||||||||||||
| Commercial and industrial | 2,822 | 2,678 | 5,500 | 113 | 68 | 604 | 672 | — | ||||||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||
| First lien | — | 5,077 | 5,077 | 243 | — | 2,309 | 2,309 | 66 | ||||||||||||||||||||||
| Home equity – term | 36 | 34 | 70 | 18 | — | 3 | 3 | — | ||||||||||||||||||||||
| Home equity – lines of credit | — | 2,344 | 2,344 | 30 | — | 1,312 | 1,312 | — | ||||||||||||||||||||||
| Installment and other loans | 15 | 10 | 25 | — | 3 | 36 | 39 | — | ||||||||||||||||||||||
| Total | $ | 6,387 | $ | 17,724 | $ | 24,111 | $ | 641 | $ | 71 | $ | 25,456 | $ | 25,527 | $ | 66 |
The following table presents our exposure to relationships that are individually evaluated and the partial charge-offs taken to date and specific reserves established on those relationships at December 31, 2024 and 2023:
| # ofRelationships | RecordedInvestment | PartialCharge-offsto Date | SpecificReserves | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | |||||||||||||
| Relationships greater than $1 million | 5 | $ | 10,210 | $ | 828 | $ | 177 | ||||||
| Relationships greater than $500 thousand but less than $1 million | 6 | 4,925 | 313 | 2,173 | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 9 | 2,887 | — | 155 | |||||||||
| Relationships less than $250 thousand | 121 | 6,256 | 431 | 1,439 | |||||||||
| 141 | $ | 24,278 | $ | 1,572 | $ | 3,944 | |||||||
| December 31, 2023 | |||||||||||||
| Relationships greater than $1 million | 4 | $ | 20,363 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | 1 | 616 | 388 | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 1 | 257 | — | — | |||||||||
| Relationships less than $250 thousand | 78 | 4,472 | 214 | 77 | |||||||||
| 84 | $ | 25,708 | $ | 602 | $ | 77 |
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Specific reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss.
52
Table of Contents
Internal loan reviews are completed annually on all commercial relationships with a committed loan balance in excess of $2.0 million, which includes confirmation of risk rating by an independent credit officer. In addition, all commercial relationships greater than $500 thousand rated special mention, substandard, doubtful or loss are reviewed quarterly and corresponding risk ratings are reaffirmed by the Company's Problem Loan Committee, with subsequent reporting to the Management ERM Committee and the Board of Directors.
In its individually evaluated loan analysis, the Company determines the extent of any full or partial charge-offs that may be required, or any reserves that may be needed. The determination of the Company’s charge-offs or specific reserve include an evaluation of the outstanding loan balance and the related collateral securing the credit. Through a combination of collateral securing the loans and partial charge-offs taken to date, the Company believes that it has adequately provided for the potential losses that it may incur on these relationships at December 31, 2024. However, over time, additional information may result in increased reserve allocations or, alternatively, it may be deemed that the reserve allocations exceed those that are needed.
Credit Risk Management
Allowance for Credit Losses
The Company maintains the ACL at a level deemed adequate by management for expected credit losses. As disclosed in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, on January 1, 2023 the Company implemented CECL and increased the ACL with a cumulative-effect adjustment to the ACL of $2.4 million. In addition, the Company recorded a cumulative-effect adjustment to the ACL for off-balance sheet exposures of $100 thousand. The Company’s ACL is calculated quarterly, with any adjustment recorded to the provision for credit losses in the consolidated statement of income. A comprehensive analysis of the ACL is performed by the Company on a quarterly basis. Management evaluates the adequacy of the ACL utilizing a defined methodology to determine if it properly addresses the current and expected risks in the loan portfolio, which considers the performance of borrowers and specific evaluation of individually evaluated loans, including historical loss experiences, trends in delinquencies, nonperforming loans and other risk assets, and the qualitative factors. Risk factors are continuously reviewed and adjusted, as needed, by management when conditions support a change. Management believes its approach properly addresses relevant accounting and bank regulatory guidance for loans both collectively and individually evaluated. The results of the comprehensive analysis, including recommended changes, are governed by the Company's Reserve Adequacy Committee and subsequently presented to the Enterprise Risk Management Committee.
The ACL is evaluated based on a review of the collectability of loans in light of historical experience; the nature and volume of the loan portfolio; adverse situations that may affect a 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. A description of the methodology for establishing the allowance and provision for credit losses and related procedures in establishing the appropriate level of reserve is included in Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
53
Table of Contents
The following table presents the amortized cost basis of the loan portfolio, by year of origination, loan class, and credit quality, as of December 31, 2024. For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan and payment activity. Residential mortgage and installment and other consumer loans are presented below based on payment performance: performing or nonperforming. During 2024, commercial and land development construction loans originated prior to 2024 totaling $44.5 million were recharacterized to a permanent commercial real estate class upon the completion of construction or receiving a certificate of occupancy. In addition, 1-4 family residential construction loans originated in 2024 totaling $17.1 million were recharacterized to a permanent 1-4 family residential mortgage upon the completion of construction. During 2023, commercial and land development loans and 1-4 family residential construction loans totaling $109.3 million and $18.2 million, respectively, were recharacterized to a permanent amortizing loan secured by real estate class upon the completion of construction or receiving a certificate of occupancy.
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Commercial Real Estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 55,068 | $ | 86,255 | $ | 106,696 | $ | 112,278 | $ | 31,495 | $ | 155,543 | $ | 14,653 | $ | 280 | $ | 562,268 | ||||||||||||||||
| Special mention | — | 1,674 | 18,563 | 1,895 | 7,946 | 5,422 | 165 | — | 35,665 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | 694 | 14,572 | 4,204 | 2,477 | 4,899 | 4,510 | — | 31,356 | |||||||||||||||||||||||||
| Substandard - IEL | — | 9 | — | 1,110 | 245 | 2,914 | — | — | 4,278 | |||||||||||||||||||||||||
| Total owner-occupied loans | $ | 55,068 | $ | 88,632 | $ | 139,831 | $ | 119,487 | $ | 42,163 | $ | 168,778 | $ | 19,328 | $ | 280 | $ | 633,567 | ||||||||||||||||
| Current period gross charge offs - owner-occupied | $ | — | $ | 217 | $ | 13 | $ | 313 | $ | — | $ | 12 | $ | — | $ | — | $ | 555 | ||||||||||||||||
| Non-owner occupied: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 82,441 | $ | 146,020 | $ | 193,131 | $ | 326,586 | $ | 123,646 | $ | 256,212 | $ | 2,335 | $ | — | $ | 1,130,371 | ||||||||||||||||
| Special mention | — | 10,081 | 2,985 | 334 | 7,920 | 1,919 | — | — | 23,239 | |||||||||||||||||||||||||
| Substandard - Non-IEL | 482 | — | 1,049 | — | 1,043 | 2,588 | — | — | 5,162 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 1,466 | — | — | 1,466 | |||||||||||||||||||||||||
| Total non-owner occupied loans | $ | 82,923 | $ | 156,101 | $ | 197,165 | $ | 326,920 | $ | 132,609 | $ | 262,185 | $ | 2,335 | $ | — | $ | 1,160,238 | ||||||||||||||||
| Current period gross charge offs - non-owner occupied | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 65 | $ | — | $ | — | $ | 65 | ||||||||||||||||
| Multi-family: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 7,269 | $ | 12,679 | $ | 105,883 | $ | 54,028 | $ | 30,968 | $ | 54,676 | $ | 1,351 | $ | — | $ | 266,854 | ||||||||||||||||
| Special mention | — | — | 1,094 | — | — | — | — | — | 1,094 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | 571 | 4,658 | — | 237 | — | — | 5,466 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 721 | — | — | 721 | |||||||||||||||||||||||||
| Total multi-family loans | $ | 7,269 | $ | 12,679 | $ | 107,548 | $ | 58,686 | $ | 30,968 | $ | 55,634 | $ | 1,351 | $ | — | $ | 274,135 | ||||||||||||||||
| Current period gross charge offs - multi-family | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 7 | $ | — | $ | — | $ | 7 | ||||||||||||||||
| Non-owner occupied residential: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 9,322 | $ | 22,771 | $ | 29,681 | $ | 29,729 | $ | 19,410 | $ | 64,851 | $ | 1,257 | $ | — | $ | 177,021 | ||||||||||||||||
| Special mention | — | — | — | 147 | 42 | 478 | 39 | — | 706 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | 166 | 133 | — | 1,311 | — | — | 1,610 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | 43 | — | — | 132 | — | — | 175 | |||||||||||||||||||||||||
| Total non-owner occupied residential loans | $ | 9,322 | $ | 22,771 | $ | 29,890 | $ | 30,009 | $ | 19,452 | $ | 66,772 | $ | 1,296 | $ | — | $ | 179,512 | ||||||||||||||||
| Current period gross charge offs - non-owner occupied residential | $ | — | $ | — | $ | — | $ | 29 | $ | — | $ | — | $ | — | $ | — | $ | 29 | ||||||||||||||||
| (continued) |
54
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 30,908 | $ | 7,079 | $ | 2,295 | $ | 598 | $ | 935 | $ | 762 | $ | 3,921 | $ | — | $ | 46,498 | ||||||||||||||||
| Special mention | 74 | 717 | — | — | — | 143 | — | — | 934 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Total 1-4 family residential construction loans | $ | 30,982 | $ | 7,796 | $ | 2,295 | $ | 598 | $ | 935 | $ | 905 | $ | 3,921 | $ | — | $ | 47,432 | ||||||||||||||||
| Current period gross charge offs - 1-4 family residential construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Commercial and land development: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 60,420 | $ | 57,563 | $ | 74,893 | $ | 14,107 | $ | 372 | $ | 6,928 | $ | 7,280 | $ | — | $ | 221,563 | ||||||||||||||||
| Special mention | 734 | — | 4,557 | 998 | 1,841 | 3,451 | — | — | 11,581 | |||||||||||||||||||||||||
| Substandard - Non-IEL | 2,966 | 1,656 | — | — | — | — | — | — | 4,622 | |||||||||||||||||||||||||
| Substandard - IEL | — | 18 | 3,282 | 358 | — | — | — | — | 3,658 | |||||||||||||||||||||||||
| Total commercial and land development loans | $ | 64,120 | $ | 59,237 | $ | 82,732 | $ | 15,463 | $ | 2,213 | $ | 10,379 | $ | 7,280 | $ | — | $ | 241,424 | ||||||||||||||||
| Current period gross charge offs - commercial and land development | $ | — | $ | 23 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 23 | ||||||||||||||||
| Agricultural | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 14,663 | $ | 14,507 | $ | 21,782 | $ | 19,486 | $ | 10,463 | $ | 28,095 | $ | 13,891 | $ | 164 | $ | 123,051 | ||||||||||||||||
| Special mention | — | — | — | 25 | — | 902 | 161 | — | 1,088 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | 13 | — | — | 207 | — | — | 220 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | 797 | — | — | — | — | — | 797 | |||||||||||||||||||||||||
| Total agricultural loans | $ | 14,663 | $ | 14,507 | $ | 22,592 | $ | 19,511 | $ | 10,463 | $ | 29,204 | $ | 14,052 | $ | 164 | $ | 125,156 | ||||||||||||||||
| Current period gross charge offs - agricultural | $ | — | $ | 1 | $ | — | $ | 18 | $ | — | $ | 18 | $ | 1 | $ | — | $ | 38 | ||||||||||||||||
| Commercial and Industrial: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 82,924 | $ | 55,109 | $ | 53,482 | $ | 49,937 | $ | 15,405 | $ | 17,215 | $ | 137,379 | $ | 2,768 | $ | 414,219 | ||||||||||||||||
| Special mention | 485 | 2,000 | 2,477 | 293 | 2 | 23 | 10,516 | — | 15,796 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | 1,037 | 2,547 | 3,409 | — | 490 | 8,386 | — | 15,869 | |||||||||||||||||||||||||
| Substandard - IEL | 409 | 2,772 | 140 | 191 | 884 | 921 | 183 | — | 5,500 | |||||||||||||||||||||||||
| Total commercial and industrial loans | $ | 83,818 | $ | 60,918 | $ | 58,646 | $ | 53,830 | $ | 16,291 | $ | 18,649 | $ | 156,464 | $ | 2,768 | $ | 451,384 | ||||||||||||||||
| Current period gross charge offs - commercial and industrial | $ | — | $ | 335 | $ | 212 | $ | 60 | $ | 1,739 | $ | 60 | $ | 571 | $ | — | $ | 2,977 | ||||||||||||||||
| Municipal: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 1,565 | $ | — | $ | 10,006 | $ | 3,124 | $ | 269 | $ | 15,080 | $ | — | $ | — | $ | 30,044 | ||||||||||||||||
| Total municipal loans | $ | 1,565 | $ | — | $ | 10,006 | $ | 3,124 | $ | 269 | $ | 15,080 | $ | — | $ | — | $ | 30,044 | ||||||||||||||||
| Current period gross charge offs - municipal | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| (continued) |
55
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 62,970 | $ | 101,901 | $ | 103,347 | $ | 52,420 | $ | 25,303 | $ | 109,113 | $ | — | $ | — | $ | 455,054 | ||||||||||||||||
| Nonperforming | 672 | 308 | 241 | 483 | 218 | 3,321 | — | — | 5,243 | |||||||||||||||||||||||||
| Total first lien loans | $ | 63,642 | $ | 102,209 | $ | 103,588 | $ | 52,903 | $ | 25,521 | $ | 112,434 | $ | — | $ | — | $ | 460,297 | ||||||||||||||||
| Current period gross charge offs - first lien | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||||||||
| Home equity - term: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 395 | $ | 752 | $ | 1,040 | $ | 201 | $ | 462 | $ | 3,068 | $ | — | $ | — | $ | 5,918 | ||||||||||||||||
| Nonperforming | — | — | 36 | — | — | 34 | — | — | 70 | |||||||||||||||||||||||||
| Total home equity - term loans | $ | 395 | $ | 752 | $ | 1,076 | $ | 201 | $ | 462 | $ | 3,102 | $ | — | $ | — | $ | 5,988 | ||||||||||||||||
| Current period gross charge offs - home equity - term | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Home equity - lines of credit: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 200,886 | $ | 100,331 | $ | 301,217 | ||||||||||||||||
| Nonperforming | — | — | — | — | — | — | 2,048 | 296 | 2,344 | |||||||||||||||||||||||||
| Total residential real estate - home equity - lines of credit loans | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 202,934 | $ | 100,627 | $ | 303,561 | ||||||||||||||||
| Current period gross charge offs - home equity - lines of credit | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 63 | $ | — | $ | 63 | ||||||||||||||||
| Installment and other loans: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 2,197 | $ | 2,764 | $ | 2,209 | $ | 830 | $ | 119 | $ | 496 | $ | 9,817 | $ | 19 | $ | 18,451 | ||||||||||||||||
| Nonperforming | 9 | 3 | — | — | — | 13 | — | — | 25 | |||||||||||||||||||||||||
| Total Installment and other loans | $ | 2,206 | $ | 2,767 | $ | 2,209 | $ | 830 | $ | 119 | $ | 509 | $ | 9,817 | $ | 19 | $ | 18,476 | ||||||||||||||||
| Current period gross charge offs - installment and other | $ | 209 | $ | 12 | $ | — | $ | 32 | $ | — | $ | 33 | $ | 21 | $ | — | $ | 307 |
56
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Commercial Real Estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 50,829 | $ | 103,192 | $ | 69,888 | $ | 21,232 | $ | 21,251 | $ | 62,634 | $ | 4,941 | $ | — | $ | 333,967 | ||||||||||||||||
| Special mention | — | — | 2,517 | 1,176 | — | 1,314 | — | — | 5,007 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | 9,923 | — | 6,075 | — | 2,687 | 312 | — | 18,997 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | 13,366 | — | 2,420 | — | — | 15,786 | |||||||||||||||||||||||||
| Total owner-occupied loans | $ | 50,829 | $ | 113,115 | $ | 72,405 | $ | 41,849 | $ | 21,251 | $ | 69,055 | $ | 5,253 | $ | — | $ | 373,757 | ||||||||||||||||
| Current period gross charge offs - owner-occupied | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Non-owner occupied: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 82,879 | $ | 102,212 | $ | 235,031 | $ | 83,652 | $ | 63,176 | $ | 120,696 | $ | 509 | $ | — | $ | 688,155 | ||||||||||||||||
| Special mention | — | — | — | 524 | — | 2,112 | — | — | 2,636 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | 2,739 | — | 868 | 3,607 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 240 | — | — | 240 | |||||||||||||||||||||||||
| Total non-owner occupied loans | $ | 82,879 | $ | 102,212 | $ | 235,031 | $ | 84,176 | $ | 63,176 | $ | 125,787 | $ | 509 | $ | 868 | $ | 694,638 | ||||||||||||||||
| Current period gross charge offs - non-owner occupied | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Multi-family: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 2,701 | $ | 61,805 | $ | 28,541 | $ | 12,694 | $ | 7,437 | $ | 33,895 | $ | 117 | $ | — | $ | 147,190 | ||||||||||||||||
| Special mention | — | — | — | — | 244 | 2,008 | — | — | 2,252 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 1,233 | — | — | 1,233 | |||||||||||||||||||||||||
| Total multi-family loans | $ | 2,701 | $ | 61,805 | $ | 28,541 | $ | 12,694 | $ | 7,681 | $ | 37,136 | $ | 117 | $ | — | $ | 150,675 | ||||||||||||||||
| Current period gross charge offs - multi-family | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Non-owner occupied residential: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 10,075 | $ | 20,473 | $ | 16,947 | $ | 7,974 | $ | 6,444 | $ | 28,319 | $ | 1,130 | $ | — | $ | 91,362 | ||||||||||||||||
| Special mention | — | — | — | — | — | 731 | — | — | 731 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | 375 | — | — | 375 | |||||||||||||||||||||||||
| Substandard - IEL | 2 | — | 192 | 1,461 | — | 917 | — | — | 2,572 | |||||||||||||||||||||||||
| Total non-owner occupied residential loans | $ | 10,077 | $ | 20,473 | $ | 17,139 | $ | 9,435 | $ | 6,444 | $ | 30,342 | $ | 1,130 | $ | — | $ | 95,040 | ||||||||||||||||
| Current period gross charge offs - non-owner occupied residential | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 12 | $ | — | $ | — | $ | 12 | ||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 18,820 | $ | 5,400 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 24,220 | ||||||||||||||||
| Special mention | 222 | — | 74 | — | — | — | — | — | 296 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Total 1-4 family residential construction loans | $ | 19,042 | $ | 5,400 | $ | 74 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 24,516 | ||||||||||||||||
| Current period gross charge offs - 1-4 family residential construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| (continued) |
57
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Commercial and land development: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 28,829 | $ | 48,453 | $ | 9,847 | $ | 9,927 | $ | 110 | $ | 1,774 | $ | 6,574 | $ | 6,936 | $ | 112,450 | ||||||||||||||||
| Special mention | — | — | — | 1,001 | — | 437 | — | — | 1,438 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 1,361 | — | — | 1,361 | |||||||||||||||||||||||||
| Total commercial and land development loans | $ | 28,829 | $ | 48,453 | $ | 9,847 | $ | 10,928 | $ | 110 | $ | 3,572 | $ | 6,574 | $ | 6,936 | $ | 115,249 | ||||||||||||||||
| Current period gross charge offs - commercial and land development | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Agricultural | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 2,339 | $ | 4,434 | $ | 4,102 | $ | 3,204 | $ | 397 | $ | 10,926 | $ | 866 | $ | — | $ | 26,268 | ||||||||||||||||
| Special mention | — | — | — | — | — | 357 | 8 | — | 365 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | 214 | — | — | 214 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Total agricultural loans | $ | 2,339 | $ | 4,434 | $ | 4,102 | $ | 3,204 | $ | 397 | $ | 11,497 | $ | 874 | $ | — | $ | 26,847 | ||||||||||||||||
| Current period gross charge offs - agricultural | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Commercial and Industrial: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 65,396 | $ | 65,236 | $ | 63,015 | $ | 21,376 | $ | 10,356 | $ | 9,849 | $ | 85,609 | $ | 1,522 | $ | 322,359 | ||||||||||||||||
| Special mention | — | 4,251 | 4,364 | 11 | 552 | — | 2,250 | — | 11,428 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | 4,682 | — | 5 | 11 | 1,082 | — | 5,780 | |||||||||||||||||||||||||
| Substandard - IEL | — | 69 | — | 7 | — | 454 | 141 | — | 671 | |||||||||||||||||||||||||
| Total commercial and industrial loans | $ | 65,396 | $ | 69,556 | $ | 72,061 | $ | 21,394 | $ | 10,913 | $ | 10,314 | $ | 89,082 | $ | 1,522 | $ | 340,238 | ||||||||||||||||
| Current period gross charge offs - commercial and industrial | $ | — | $ | 161 | $ | 106 | $ | — | $ | — | $ | 8 | $ | 473 | $ | — | $ | 748 | ||||||||||||||||
| Municipal: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | — | $ | — | $ | 3,403 | $ | — | $ | — | $ | 6,409 | $ | — | $ | — | $ | 9,812 | ||||||||||||||||
| Total municipal loans | $ | — | $ | — | $ | 3,403 | $ | — | $ | — | $ | 6,409 | $ | — | $ | — | $ | 9,812 | ||||||||||||||||
| Current period gross charge offs - municipal | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 43,641 | $ | 71,311 | $ | 34,704 | $ | 8,056 | $ | 7,465 | $ | 97,943 | $ | — | $ | 638 | $ | 263,758 | ||||||||||||||||
| Nonperforming | — | — | — | — | 120 | 2,361 | — | — | 2,481 | |||||||||||||||||||||||||
| Total first lien loans | $ | 43,641 | $ | 71,311 | $ | 34,704 | $ | 8,056 | $ | 7,585 | $ | 100,304 | $ | — | $ | 638 | $ | 266,239 | ||||||||||||||||
| Current period gross charge offs - first lien | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 58 | $ | — | $ | — | $ | 58 | ||||||||||||||||
| Home equity - term: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 607 | $ | 732 | $ | 90 | $ | 426 | $ | 115 | $ | 3,105 | $ | — | $ | — | $ | 5,075 | ||||||||||||||||
| Nonperforming | — | — | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||||||
| Total home equity - term loans | $ | 607 | $ | 732 | $ | 90 | $ | 426 | $ | 115 | $ | 3,108 | $ | — | $ | — | $ | 5,078 | ||||||||||||||||
| Current period gross charge offs - home equity - term | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| (continued) |
58
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Home equity - lines of credit: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 107,967 | $ | 77,171 | $ | 185,138 | ||||||||||||||||
| Nonperforming | — | — | — | — | — | — | 1,296 | 16 | 1,312 | |||||||||||||||||||||||||
| Total residential real estate - home equity - lines of credit loans | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 109,263 | $ | 77,187 | $ | 186,450 | ||||||||||||||||
| Current period gross charge offs - home equity - lines of credit | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 40 | $ | — | $ | 40 | ||||||||||||||||
| Installment and other loans: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 758 | $ | 413 | $ | 332 | $ | 106 | $ | 670 | $ | 947 | $ | 6,500 | $ | — | $ | 9,726 | ||||||||||||||||
| Nonperforming | 3 | — | — | — | 33 | 12 | — | — | 48 | |||||||||||||||||||||||||
| Total Installment and other loans | $ | 761 | $ | 413 | $ | 332 | $ | 106 | $ | 703 | $ | 959 | $ | 6,500 | $ | — | $ | 9,774 | ||||||||||||||||
| Current period gross charge offs - installment and other | $ | 181 | $ | 24 | $ | — | $ | — | $ | 4 | $ | 10 | $ | 28 | $ | — | $ | 247 |
The Special Mention classification is intended to be a temporary classification reflective of loans that have potential weaknesses that may, if not monitored or corrected, weaken the asset or inadequately protect the Company’s position at some future date. Special mention loans represent an elevated risk, but their weakness does not yet justify a more severe, or classified, rating. These loans require inquiry by lenders on the cause of the potential weakness and, once analyzed, the loan classification may be downgraded to Substandard or, alternatively, could be upgraded to Pass.
Special mention loans increased by $65.9 million from $24.2 million at December 31, 2023 to $90.1 million at December 31, 2024 primarily due to acquired loans from the Merger of $51.1 million and the impact of downgrades. Classified loans totaled $88.6 million at December 31, 2024, or 2.3% of total loans outstanding, compared to $55.0 million, or 2.4% of total loans outstanding, at December 31, 2023.
Non-IEL substandard loans are performing loans, which have characteristics that cause management concern over the ability of the borrower to perform under present loan repayment terms and which may result in the reporting of these loans as nonperforming, or individually evaluated, loans in the future. Generally, management feels that substandard loans that are currently performing and not considered individually evaluated result in some doubt as to the borrower’s ability to continue to perform under the terms of the loan, and represent potential problem loans. Non-IEL substandard loans totaled $64.4 million at December 31, 2024, an increase of $35.1 million, compared to $29.3 million at December 31, 2023 due primarily to acquired loans from the Merger of $35.7 million. The Substandard-IEL category decreased by $1.4 million from $25.7 million at December 31, 2023 to $24.3 million at December 31, 2024 primarily due to acquired loans from the Merger of $12.9 million and the impact of downgrades, partially offset by repayments including the payoff of loans to three commercial real estate clients with an outstanding balance of $16.4 million and a residential mortgage loan of $1.6 million at December 31, 2023.
59
Table of Contents
The following table summarizes activity in the ACL, including the impact of adopting CECL, for the years ended December 31, 2024 and 2023, and the activity in the ALL for years ended December 31, 2022, 2021 and 2020.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | Agricultural | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | ||||||||||||||||||||||||||||||||
| December 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 17,873 | $ | 2,241 | $ | 437 | $ | 5,369 | $ | 157 | $ | 26,077 | $ | 2,424 | $ | 201 | $ | 2,625 | $ | — | $ | 28,702 | ||||||||||||||||||||
| Allowance established for acquired PCD Loans | 1,321 | 2,535 | 2 | 1,947 | — | 5,805 | 105 | 10 | 115 | — | 5,920 | |||||||||||||||||||||||||||||||
| Provision for credit losses | 10,963 | 1,809 | (292) | 1,467 | 163 | 14,110 | 2,696 | 602 | 3,298 | — | 17,408 | |||||||||||||||||||||||||||||||
| Charge-offs | (656) | (23) | (38) | (2,977) | — | (3,694) | (65) | (307) | (372) | — | (4,066) | |||||||||||||||||||||||||||||||
| Recoveries | 50 | 39 | 1 | 384 | — | 474 | 80 | 171 | 251 | — | 725 | |||||||||||||||||||||||||||||||
| Balance, end of year | $ | 29,551 | $ | 6,601 | $ | 110 | $ | 6,190 | $ | 320 | $ | 42,772 | $ | 5,240 | $ | 677 | $ | 5,917 | $ | — | $ | 48,689 | ||||||||||||||||||||
| December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 13,558 | $ | 3,214 | $ | 218 | $ | 4,287 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 | ||||||||||||||||||||
| Impact of adopting ASC 326 - CECL | 2,857 | (214) | 200 | 728 | 169 | 3,740 | (1,121) | 49 | (1,072) | (245) | 2,423 | |||||||||||||||||||||||||||||||
| Provision for loan losses | 1,360 | (764) | 19 | 1,004 | (36) | 1,583 | 6 | 93 | 99 | — | 1,682 | |||||||||||||||||||||||||||||||
| Charge-offs | (12) | — | — | (748) | — | (760) | (98) | (247) | (345) | — | (1,105) | |||||||||||||||||||||||||||||||
| Recoveries | 110 | 5 | — | 98 | — | 213 | 193 | 118 | 311 | — | 524 | |||||||||||||||||||||||||||||||
| Balance, end of year | $ | 17,873 | $ | 2,241 | $ | 437 | $ | 5,369 | $ | 157 | $ | 26,077 | $ | 2,424 | $ | 201 | $ | 2,625 | $ | — | $ | 28,702 | ||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 12,037 | $ | 2,062 | $ | 197 | $ | 3,617 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||||
| Provision for loan losses | 1,489 | 1,142 | 21 | 619 | (6) | 3,265 | 669 | 218 | 887 | 8 | 4,160 | |||||||||||||||||||||||||||||||
| Charge-offs | — | — | — | — | — | — | (50) | (360) | (410) | — | (410) | |||||||||||||||||||||||||||||||
| Recoveries | 32 | 10 | — | 51 | — | 93 | 40 | 115 | 155 | — | 248 | |||||||||||||||||||||||||||||||
| Balance, end of year | $ | 13,558 | $ | 3,214 | $ | 218 | $ | 4,287 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 | ||||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 11,151 | $ | 1,114 | $ | 197 | $ | 3,745 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||||
| Provision for loan losses | 710 | 938 | — | 23 | (10) | 1,661 | (517) | (73) | (590) | 19 | 1,090 | |||||||||||||||||||||||||||||||
| Charge-offs | (293) | — | — | (663) | — | (956) | (92) | (70) | (162) | — | (1,118) | |||||||||||||||||||||||||||||||
| Recoveries | 469 | 10 | — | 512 | — | 991 | 32 | 34 | 66 | — | 1,057 | |||||||||||||||||||||||||||||||
| Balance, end of year | $ | 12,037 | $ | 2,062 | $ | 197 | $ | 3,617 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||||
| (continued) |
60
Table of Contents
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | Agricultural | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | ||||||||||||||||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 7,634 | $ | 959 | $ | 142 | $ | 2,214 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 | ||||||||||||||||||||
| Provision for loan losses | 2,745 | 146 | 55 | 2,041 | (60) | 4,927 | 203 | 117 | 320 | 78 | 5,325 | |||||||||||||||||||||||||||||||
| Charge-offs | (3) | — | — | (748) | — | (751) | (114) | (146) | (260) | — | (1,011) | |||||||||||||||||||||||||||||||
| Recoveries | 775 | 9 | — | 238 | — | 1,022 | 126 | 34 | 160 | — | 1,182 | |||||||||||||||||||||||||||||||
| Balance, end of year | $ | 11,151 | $ | 1,114 | $ | 197 | $ | 3,745 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 |
The following table summarizes asset quality ratios for years ended December 31, 2024, 2023, 2022, 2021 and 2020.
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for credit losses to net charge-offs (recoveries) | 521 | % | 290 | % | 2,568 | % | 1,787 | % | (3,114) | % | ||||
| ACL to total loans ratio | 1.24 | % | 1.25 | % | 1.17 | % | 1.07 | % | 1.02 | % |
61
Table of Contents
The following table details net charge-offs (recoveries) to average loans outstanding by loan category for the years ended December 31, 2024 and 2023.
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||
| Net charge-offs (recoveries) | $ | 606 | $ | (98) | $ | (32) | ||||
| Average loans for the year | $ | 1,751,519 | $ | 1,233,720 | $ | 1,069,392 | ||||
| Net recoveries/average loans | 0.03 | % | (0.01) | % | — | % | ||||
| Acquisition and development: | ||||||||||
| Net recoveries | (16) | (5) | (10) | |||||||
| Average loans for the year | 225,091 | 172,239 | 147,364 | |||||||
| Net recoveries/average loans | (0.01) | % | — | % | (0.01) | % | ||||
| Agricultural | ||||||||||
| Net charge-offs | 37 | — | — | |||||||
| Average loans for the year | 78,272 | 26,285 | 25,989 | |||||||
| Net charge-offs (recoveries)/average loans | 0.05 | % | — | % | — | % | ||||
| Commercial and industrial: | ||||||||||
| Net charge-offs (recoveries) | 2,593 | 650 | (51) | |||||||
| Average loans for the year | 405,235 | 345,643 | 383,006 | |||||||
| Net charge-offs (recoveries)/average loans | 0.64 | % | 0.19 | % | (0.01) | % | ||||
| Municipal: | ||||||||||
| Net charge-offs (recoveries) | — | — | — | |||||||
| Average loans for the year | 20,348 | 10,857 | 13,486 | |||||||
| Net charge-offs (recoveries)/average loans | — | % | — | % | — | % | ||||
| Residential mortgage: | ||||||||||
| Net (recoveries) charge-offs | (15) | (95) | 10 | |||||||
| Average loans for the year | 662,994 | 432,108 | 389,048 | |||||||
| Net (recoveries) charge-offs /average loans | — | % | (0.02) | % | — | % | ||||
| Installment and other loans: | ||||||||||
| Net charge-offs | 136 | 129 | 245 | |||||||
| Average loans for the year | 14,413 | 10,808 | 14,732 | |||||||
| Net charge-offs/average loans | 0.94 | % | 1.19 | % | 1.66 | % | ||||
| Total loans: | ||||||||||
| Net charge-offs | $ | 3,341 | $ | 581 | $ | 162 | ||||
| Average loans for the year | $ | 3,157,872 | $ | 2,231,660 | $ | 2,043,017 | ||||
| Net charge-offs/average loans | 0.11 | % | 0.03 | % | 0.01 | % |
(1) Average loans exclude loans held for sale.
The ACL totaled $48.7 million at December 31, 2024, a $20.0 million increase from $28.7 million at December 31, 2023, resulting primarily from the provision for credit losses on non-PCD loans of $15.5 million related to the Merger, the allowance for credit losses on PCD loans from the Merger of $5.9 million, other provision expense of $1.9 million and net charge-offs of $3.3 million for 2024. At December 31, 2024, the ACL as a percentage of the total loan portfolio was 1.24% compared to 1.25% at December 31, 2023 and 1.17% at December 31, 2022.
In 2024, the provision expense recorded was due to commercial loan growth offset by changes to qualitative factors during 2024; specifically the Economic Conditions qualitative factor was reduced and the Other External Factors qualitative factor is no longer assigned to the impacted loan segments. These changes were based on improved economic factors, as well as concerns subsiding from the prior year about liquidity conditions within the banking industry. The Economic Conditions qualitative factor for the residential mortgage loan segment was removed and there was a decrease in the Collateral Valuation
62
Table of Contents
Trends qualitative factor from a moderate to low level in the ACL model for the residential mortgage and installment and other loan segments. These changes were based on the stabilization in real estate collateral valuation, housing demand and overall portfolio performance. In 2023, the provision for credit losses was driven primarily by increases in commercial loans, the increase in the loss reserve rates under the CECL methodology and an increase in the Delinquency and Classified Loan Trends qualitative factor for the commercial and industrial and owner-occupied commercial real estate loans. During 2023, the Delinquency and Classified Loan Trends qualitative factor was increased for the commercial & industrial and owner-occupied commercial real estate loan classes, which was based on a trend of increases in loans downgraded to the special mention or classified risk rating. All other qualitative factors were unchanged from levels established at the adoption of CECL.
For the years ended December 31, 2024 and 2023, gross recoveries of $725 thousand and $524 thousand, respectively, were credited to the ACL. These recoveries on previously charged-off relationships are the result of successful loan monitoring and workout solutions. Recoveries are difficult to predict, and any additional recoveries that the Company receives will be used to replenish the ACL. Recoveries favorably impact historical charge-off factors, and contribute to changes in the quantitative and qualitative factors used in our allowance adequacy analysis. However, as the loan portfolio continues to grow, future provisions for credit losses may result.
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Specific reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss. In addition to the reserve allocations on individually evaluated loans noted above, 11 loans, with aggregate outstanding principal balances of $4.4 million, have had cumulative partial charge-offs to the ACL totaling $1.6 million at December 31, 2024. As updated appraisals were received on collateral-dependent loans, partial charge-offs were taken to the extent the loans’ principal balance exceeded their fair value.
The following table shows the allocation of the ACL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2024 and 2023, and the allocation of the ALL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2022, 2021 and 2020.
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ACL Amount by Loan Class | % ofLoanType toTotalLoans | ACL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | |||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied | $ | 8,375 | 16 | % | $ | 5,090 | 16 | % | $ | 3,618 | 15 | % | $ | 2,752 | 12 | % | $ | 2,072 | 9 | % | ||||||||||||||
| Non-owner occupied | 17,381 | 30 | % | 9,587 | 30 | % | 7,473 | 28 | % | 7,244 | 28 | % | 6,049 | 21 | % | |||||||||||||||||||
| Multi-family | 2,898 | 7 | % | 2,540 | 7 | % | 1,355 | 6 | % | 870 | 5 | % | 1,846 | 6 | % | |||||||||||||||||||
| Non-owner occupied residential | 897 | 5 | % | 656 | 4 | % | 1,112 | 5 | % | 1,171 | 5 | % | 1,184 | 6 | % | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction | 717 | 1 | % | 397 | 1 | % | 376 | 1 | % | 188 | 1 | % | 144 | 0 | % | |||||||||||||||||||
| Commercial and land development | 5,884 | 6 | % | 1,844 | 5 | % | 2,838 | 7 | % | 1,874 | 5 | % | 970 | 3 | % | |||||||||||||||||||
| Agricultural | 110 | 3 | % | 437 | 1 | % | 218 | 1 | % | 197 | 1 | % | 197 | 1 | % | |||||||||||||||||||
| Commercial and industrial | 6,190 | 11 | % | 5,369 | 15 | % | 4,287 | 16 | % | 3,617 | 23 | % | 3,745 | 31 | % | |||||||||||||||||||
| Municipal | 320 | 1 | % | 157 | — | % | 24 | 1 | % | 30 | 1 | % | 40 | 1 | % | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien | 4,013 | 12 | % | 1,580 | 12 | % | 1,600 | 11 | % | 1,188 | 10 | % | 1,627 | 12 | % | |||||||||||||||||||
| Home equity - term | 56 | 0 | % | 23 | 0 | % | 32 | 0 | % | 31 | — | % | 63 | 1 | % | |||||||||||||||||||
| Home equity - lines of credit | 1,171 | 8 | % | 821 | 8 | % | 1,812 | 8 | % | 1,566 | 8 | % | 1,672 | 8 | % | |||||||||||||||||||
| Installment and other loans | 677 | 0 | % | 201 | — | % | 188 | 1 | % | 215 | 1 | % | 324 | 1 | % | |||||||||||||||||||
| Unallocated | — | — | 245 | 237 | 218 | |||||||||||||||||||||||||||||
| $ | 48,689 | 100 | % | $ | 28,702 | 100 | % | $ | 25,178 | 100 | % | $ | 21,180 | 100 | % | $ | 20,151 | 100 | % |
63
Table of Contents
The information presented in the table below is not required for periods subsequent to the adoption of CECL. The following table summarizes the ALL allocation for loans individually and collectively evaluated for impairment by loan segment at December 31, 2022. Accruing PCI loans are excluded from loans individually evaluated for impairment.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 2,848 | $ | 15,426 | $ | 31 | $ | — | $ | 18,305 | $ | 2,920 | $ | 40 | $ | 2,960 | $ | — | $ | 21,265 | ||||||||||||||||||
| Collectively evaluated for impairment | 1,164,401 | 167,950 | 357,743 | 12,173 | 1,702,267 | 415,675 | 12,025 | 427,700 | — | 2,129,967 | ||||||||||||||||||||||||||||
| $ | 1,167,249 | $ | 183,376 | $ | 357,774 | $ | 12,173 | $ | 1,720,572 | $ | 418,595 | $ | 12,065 | $ | 430,660 | $ | — | $ | 2,151,232 | |||||||||||||||||||
| Allowance for credit losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | $ | — | $ | 28 | $ | — | $ | 28 | ||||||||||||||||||
| Collectively evaluated for impairment | 13,558 | 3,214 | 4,505 | 24 | 21,301 | 3,416 | 188 | 3,604 | 245 | 25,150 | ||||||||||||||||||||||||||||
| $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 |
Management believes the allocation of the ACL among the various loan classes adequately reflects the life expected credit losses in each loan class and is based on the methodology outlined in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." Management re-evaluates and makes enhancements to its reserve methodology to better reflect the risks inherent in the different segments of the portfolio, particularly in light of increased charge-offs, with noticeable differences between the different loan classes. Management believes these enhancements to the ACL methodology improve the accuracy of quantifying the expected credit losses inherent in the portfolio. Management charges actual loan losses to the reserve and bases the provision for credit losses on its overall analysis.
Management believes the Company’s ACL is adequate based on currently available information. Future adjustments to the ACL and enhancements to the methodology may be necessary due to changes in economic conditions, regulatory guidance, or management’s assumptions as to future delinquencies or loss rates.
Deposits
Total deposits grew by $2.1 billion to $4.6 billion at December 31, 2024 from $2.6 billion at December 31, 2023, which included $1.9 billion in deposits assumed from the Merger. During 2024, time deposits increased by $586.4 million from $406.5 million at December 31, 2023 to $992.9 million at December 31, 2024, which included $536.0 million of time deposits assumed in the Merger. The remaining increase is due to the success of promotional offerings of up to 18-month terms.
Total deposits grew by $82.6 million to $2.6 billion at December 31, 2023 from $2.5 billion at December 31, 2022. During 2023, time deposits increased by $155.5 million from $251.0 million at December 31, 2022 to $406.5 million at December 31, 2023 due to competitive pricing, including promotional offerings of up to 18-month terms. In addition, money market deposits and interest-bearing demand deposits increased by $36.5 million and $13.5 million, respectively, which increases were partially offset by decreases of $71.0 million in noninterest-bearing demand deposits and $51.9 million in savings deposits. The declines in noninterest-bearing deposit and savings deposits were primarily due to clients shifting to higher-yielding products within the Bank. During 2023, the Bank was successful at retaining many of those deposits and driving inflows from new clients as well.
The following table presents average deposits for years ended December 31, 2024, 2023 and 2022.
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Non-interest bearing demand deposits | $ | 625,714 | $ | 470,349 | $ | 557,142 | ||||
| Interest-bearing demand deposits (1) | 1,147,124 | 1,525,204 | 1,414,177 | |||||||
| Savings deposits (1) | 1,153,097 | 198,157 | 232,660 | |||||||
| Time deposits | 732,446 | 338,170 | 273,276 | |||||||
| Total deposits | $ | 3,658,381 | $ | 2,531,880 | $ | 2,477,255 |
(1) Changes between deposit type balances are due to operational updates for deposit sweeps for the year ended December 31, 2024.
64
Table of Contents
Management evaluates its utilization of brokered deposits, taking into consideration the Bank's policies, the interest rate curve and regulatory views on non-core funding sources, and balances this funding source with its funding needs based on growth initiatives. The Company anticipates that loan growth will be funded through deposit generation by offering competitive rates, as well as reliance on FHLB borrowings. The Bank's brokered money market deposit balances were $8.1 million and $20.1 million at December 31, 2024 and 2023, respectively. The Bank's brokered time deposit balances, including the average balance, remained at zero at December 31, 2024 and 2023.
The Company had time deposits that met or exceeded the FDIC insurance limit of $250,000 of $170.1 million and $76.4 million at December 31, 2024 and 2023, respectively. This increase is primarily due to the impact from the Merger. At December 31, 2024, the scheduled maturities of time deposits that met or exceeded the FDIC insurance limit or otherwise uninsured were as follows:
| Three months or less | $ | 55,640 | |
|---|---|---|---|
| Over three months through six months | 51,240 | ||
| Over six months through one year | 60,191 | ||
| Over one year | 3,040 | ||
| Total | $ | 170,111 |
Borrowings
In addition to deposits, the Company uses borrowing sources to meet liquidity needs and for temporary funding. Sources of short-term borrowings include the FHLB of Pittsburgh, federal funds purchased and the FRB discount window. Short-term borrowings also may include securities sold under agreements to repurchase with deposit clients, in which a client sweeps a portion of a deposit balance into a repurchase agreement, which is a secured borrowing with a pool of securities pledged against the balance.
The Company also utilizes long-term debt, consisting principally of FHLB fixed and amortizing advances, to fund its balance sheet with original maturities greater than one year. Prior to entering into long-term borrowings, the Company evaluates its funding needs, interest rate movements, the cost of options, and the availability of attractive structures.
FHLB advances and other borrowings decreased by $22.1 million to $115.4 million at December 31, 2024 compared to $137.5 million at December 31, 2023. The Bank repaid overnight borrowings during the first quarter of 2024 based on available liquidity from deposits.
In December 2018, the Company issued unsecured subordinated notes payable totaling $32.5 million, which mature on December 30, 2028, and the proceeds of which were designated for general corporate use, including funding of cash consideration for mergers and acquisitions. The subordinated notes had a fixed interest rate of 6.0% through December 30, 2023, which then converted to a variable rate, three-month CME term SOFR rate plus a spread adjustment of 0.26161% and a margin of 3.16% through maturity. At December 31, 2024, the interest rate on the Company's subordinated debt was 8.03%.
The Company assumed unsecured subordinated notes of $31.0 million from the Merger. The subordinated notes have a fixed rate of interest equal to 4.50% until December 30, 2025. After that term, the variable rate of interest is equal to the three-month CME term SOFR rate plus 4.04%.
The Company also assumed junior subordinated trust preferred debt of $10.3 million from the Merger. In June 2006, Codorus Valley formed CVB Statutory Trust No. II, a wholly-owned special purpose entity whose sole purpose was to facilitate a pooled trust preferred debt issuance of $7.2 million with a stated maturity of July 7, 2036 and a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 1.54% through maturity. In November 2004, Codorus Valley formed CVB Statutory Trust No. I to facilitate a pooled trust preferred debt issuance of $3.1 million with a stated maturity of December 15, 2034 and a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 2.02% through maturity.
For additional information about borrowings, refer to Note 13, Short-Term Borrowings, Note 14, Long-Term Debt, and Note 15, Subordinated Notes, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
Shareholders' Equity
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while maintaining a “well-capitalized” position of regulatory strength.
65
Table of Contents
Shareholders’ equity totaled $516.7 million at December 31, 2024, an increase of $251.6 million from $265.1 million at December 31, 2023. The increase in 2024 was primarily attributable to the issuance of common stock of $233.4 million to acquire Codorus Valley, net income of $22.1 million, the issuance of treasury shares for share-based compensation which reduced treasury stock by $7.2 million, and other comprehensive income of $2.2 million, partially offset by dividends paid of $13.2 million. Other comprehensive income generated during 2024 was due to after-tax net unrealized gains on AFS securities and cash flow hedges primarily caused by a decline in treasury rates and contracting credit spreads during 2024. For the year ended December 31, 2024, total comprehensive income was $24.2 million, a decrease of $22.9 million, from total comprehensive income of $47.1 million for the same period in 2023. This decrease was primarily due to a decrease in net income of $13.6 million and a reduction in unrealized gains on AFS securities, net of taxes, of $10.6 million .
At December 31, 2024, book value per common share was $26.65 per share compared to $24.98 per share at December 31, 2023. Tangible book value per share decreased from $23.03 per share at December 31, 2023 to $21.19 per share at December 31, 2024, primarily as a result of the common stock issued in the Merger and purchase accounting marks recorded through shareholders' equity as a result of the Merger. See “Supplemental Reporting of Non-GAAP Measures.”
In September 2015, the Board of Directors authorized a stock repurchase program, which is more fully described in Item 5 under Issuer Purchases of Equity Securities. Subsequently on April 19, 2021, the Board of Directors authorized the additional future repurchase of up to 562,000 shares of its outstanding common stock. The maximum number of shares that may yet be purchased under the plan is 28,467 shares at December 31, 2024.
The following table includes additional information for shareholders’ equity for the years ended December 31, 2024, 2023 and 2022.
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Average shareholders’ equity | $ | 392,280 | $ | 243,334 | $ | 244,281 | ||||
| Net income | 22,050 | 35,663 | 22,037 | |||||||
| Cash dividends paid | 13,177 | 8,485 | 8,264 | |||||||
| Average equity to average assets ratio | 9.08 | % | 8.11 | % | 8.59 | % | ||||
| Dividend payout ratio | 57.57 | % | 23.19 | % | 36.39 | % | ||||
| Return on average equity | 5.62 | % | 14.66 | % | 9.02 | % |
Capital Adequacy and Regulatory Matters
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory and regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while maintaining a “well capitalized” position of regulatory strength.
The Parent Company and the Bank both have met all capital adequacy requirements to which they are subject at December 31, 2024 and 2023. At December 31, 2024 and 2023, the Parent Company and the Bank were considered well capitalized under applicable banking regulations.
The Company routinely evaluates its capital levels in light of its risk profile to assess its capital needs. The Company and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. At December 31, 2024 and 2023, the Bank was considered well-capitalized under applicable banking regulations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Prompt corrective action provisions are not applicable to bank holding companies, including financial holding companies.
In addition to the minimum capital ratio requirement and minimum capital ratio to be well capitalized presented in the tables in Note 17, we must maintain a capital conservation buffer as noted in Item 1 - Business under the topic Basel III Capital Rules. At December 31, 2024, the Parent Company's and the Bank's capital conservation buffer, based on the most restrictive capital ratio, was 4.2% and 4.4%, respectively, which are above the regulatory requirement of 2.50% at December 31, 2024.
Tables presenting the Parent Company’s and the Bank’s capital amounts and ratios at December 31, 2024 and 2023 are included in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
66
Table of Contents
Liquidity and Rate Sensitivity
Liquidity. The primary function of asset/liability management is to ensure adequate liquidity and manage the Company’s sensitivity to changing interest rates. Liquidity management involves the ability to meet the cash flow requirements of clients who may be either depositors wanting to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. The Company's primary sources of funds consist of deposit inflows, loan repayments, borrowings from the FHLB of Pittsburgh and maturities and prepayments of investment securities. While maturities and scheduled amortization of loans and investment securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
The Company regularly adjusts its investments in liquid assets based upon its assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and investment securities and the objectives of its asset/liability management policy. The Company's most liquid assets are cash and cash equivalents.
At December 31, 2024, cash and cash equivalents totaled $248.9 million compared with $65.2 million at December 31, 2023, which included net income of $22.1 million, an increase in deposits excluding the assumption of deposits from the Merger totaling $116.9 million, cash received from the Merger of $45.3 million and a net increase in investment securities excluding the impact from the Merger of $10.7 million, partially offset by the decrease in borrowings of $14.4 million. Unencumbered investment securities totaled $160.5 million at December 31, 2024 compared to $73.8 million at December 31, 2023, which the increase is due to the acquired investment securities from the Merger and the funds required to collateralize deposits. At December 31, 2024, the Company had $15.9 million of investment securities pledged at the FRB Discount Window with no associated borrowings outstanding compared to $17.4 million at December 31, 2023. The Company's maximum borrowing capacity from the FHLB of Pittsburgh was $1.9 billion, of which $118.2 million in advances and letters of credit were outstanding at December 31, 2024 compared to a maximum borrowing capacity of $1.1 billion and $138.7 million in advances and letters of credit outstanding at December 31, 2023. The Company’s ability to borrow from the FHLB is dependent on having sufficient qualifying collateral, which generally consists of mortgage loans. In addition, the Company had $20.0 million in available unsecured lines of credit with other banks at both December 31, 2024 and 2023. The Bank tested its various sources of funding during 2024 to ensure accessibility.
At December 31, 2024, outstanding loan commitments totaled $1.6 billion, which included $343.9 million in undisbursed loans, $538.2 million in unused home equity lines of credit, $706.8 million in commercial lines of credit, and $42.7 million in performance standby letters of credit. Time deposits due within one year after December 31, 2024 totaled $944.5 million, or 95% of time deposits, which includes both clients with longer-term time deposits nearing maturity and the more recent time deposit offerings with terms of 18 months or less. If these maturing deposits do not remain with the Company, it may be required to seek other sources of funds, including other time deposits and lines of credit. Due to current market conditions, the Company has paid higher rates on such deposits during 2024 than it paid in 2023. The Company has the ability to attract and retain deposits by adjusting the interest rates it offers.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its shareholders and interest on its borrowings. The Company also has repurchased shares of its common stock. The Company’s primary source of income is dividends received from the Bank. Restrictions on the Bank’s ability to dividend funds to the Company are described in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Interest Rate Sensitivity. Interest rate sensitivity management requires the maintenance of an appropriate balance between interest sensitive assets and liabilities. Management, through its asset/liability management process, attempts to manage the level of repricing and maturity mismatch so that fluctuations in net interest income are maintained within policy limits in current and expected market conditions. For further discussion, see Part II, Item 7A, "Quantitative and Qualitative Disclosures About Market Risk."
67
Table of Contents
Contractual Obligations
The Company enters into contractual obligations in the normal course of business to fund loan growth, for asset/liability management purposes, to meet required capital needs and for other corporate purposes. The following table presents significant fixed and determinable contractual obligations of principal by payment date at December 31, 2024.
Further discussion of the nature of each obligation is in the referenced Note to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data" referenced in the following table.
| Payments Due | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NoteReference | Less than 1year | 2-3 years | 4-5 years | More than5 years | Total | |||||||||||||||
| Time deposits | 11 | $ | 944,461 | $ | 41,349 | $ | 5,875 | $ | 1,207 | $ | 992,892 | |||||||||
| Short-term borrowings | 13 | 100,863 | — | — | — | 100,863 | ||||||||||||||
| FHLB fixed rate advances | 14 | 15,000 | — | 25,000 | — | 40,000 | ||||||||||||||
| Financing lease liabilities | 14 | 79 | 160 | 160 | 13 | 412 | ||||||||||||||
| Subordinated notes | 15 | — | — | 32,500 | 31,000 | 63,500 | ||||||||||||||
| Trust preferred debt | 15 | — | — | — | 10,310 | 10,310 | ||||||||||||||
| Operating lease obligations | 6 | 1,583 | 3,264 | 2,691 | 13,662 | 21,200 | ||||||||||||||
| Total | $ | 1,061,986 | $ | 44,773 | $ | 66,226 | $ | 56,192 | $ | 1,229,177 |
The contractual obligations table above does not include off-balance sheet commitments to extend credit that are detailed in the following section. These commitments generally have fixed expiration dates and many will expire without being drawn upon, therefore the total commitment does not necessarily represent future cash requirements and is excluded from the contractual obligations table.
Off-Balance Sheet Arrangements
The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its clients. These financial instruments include commitments to extend credit and standby letters of credit.
The following table details significant commitments at December 31, 2024:
| Contract or NotionalAmount | ||
|---|---|---|
| Commitments to fund: | ||
| Home equity lines of credit | $ | 538,204 |
| 1-4 family residential construction loans | 107,475 | |
| Commercial real estate, construction and land development loans | 236,445 | |
| Commercial, industrial and other loans | 706,783 | |
| Standby letters of credit | 42,691 |
A discussion of the nature, business purpose, and guarantees that result from the Company’s off-balance sheet arrangements is included in Note 19, Financial Instruments with Off-Balance Sheet Risk, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Recently Adopted and Recently Issued Accounting Standards
Recently adopted and recently issued accounting standards are described in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Supplemental Reporting of Non-GAAP Measures
Management believes providing certain “non-GAAP” information will assist investors in their understanding of the effect on recent financial results from non-recurring charges.
As a result of acquisitions, the Company had intangible assets consisting of goodwill and core deposit and other intangible assets totaling $115.9 million and $21.1 million at December 31, 2024 and 2023, respectively. During the year ended
68
Table of Contents
December 31, 2024 and 2023, the Company incurred merger-related expenses of $22.7 million and $1.1 million, respectively, in connection with the Merger. In addition, the Company incurred $20.7 million in other non-recurring expenses during the year ended December 31, 2024. During the year ended December 31, 2022, the Company incurred $3.2 million and $13.0 million in restructuring charges and a provision for legal settlement, respectively.
Tangible book value per common share and the impact of the merger-related expenses, restructuring charge and legal settlement on net income and associated ratios, as used by the Company in this supplemental reporting presentation, are determined by methods other than in accordance with GAAP. While the Company's management believes this information is a useful supplement to the GAAP-based measures reported in Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.
The decrease in tangible book value per share (non-GAAP) in 2024 compared to 2023 was primarily due to the goodwill and other intangibles from the Merger, partially offset by the increase in shareholders' equity from the common stock issued to acquire Codorus Valley of $233.4 million.
The following tables present the computation of each non-GAAP based measure shown together with its most directly comparable GAAP-based measure.
| (Dollars, except per share amounts, and shares in thousands) | 2024 | 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible book value per common share | ||||||||||
| Shareholders' equity (most directly comparable GAAP-based measure) | $ | 516,682 | $ | 265,056 | $ | 228,896 | ||||
| Less: Goodwill | 68,106 | 18,724 | 18,724 | |||||||
| Other intangible assets | 47,765 | 2,414 | 3,078 | |||||||
| Related tax effect | (10,031) | (507) | (646) | |||||||
| Tangible common equity (non-GAAP) | $ | 410,842 | $ | 244,425 | $ | 207,740 | ||||
| Common shares outstanding | 19,390 | 10,612 | 10,671 | |||||||
| Book value per share (most directly comparable GAAP based measure) | $ | 26.65 | $ | 24.98 | $ | 21.45 | ||||
| Intangible assets per share | 5.46 | 1.95 | 1.98 | |||||||
| Tangible book value per share (non-GAAP) | $ | 21.19 | $ | 23.03 | $ | 19.47 |
69
Table of Contents
| Adjusted Net Income and Adjusted Diluted Earnings Per Share | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars, except per share amounts, and shares in thousands) | 2024 | 2023 | 2022 | |||||||
| Net income (most directly comparable GAAP based measure) | $ | 22,050 | $ | 35,663 | $ | 22,037 | ||||
| Plus: Merger-related expenses | 22,671 | 1,059 | — | |||||||
| Plus: Executive retirement expenses | 4,793 | — | — | |||||||
| Plus: Provision for credit losses on non-PCD loans | 15,504 | — | — | |||||||
| Plus: Restructuring charges | — | — | 3,155 | |||||||
| Plus: Provision for legal settlement | 478 | — | 13,000 | |||||||
| Total non-recurring expenses | 43,446 | 1,059 | 16,155 | |||||||
| Less: Related tax effect | (9,442) | (79) | (3,393) | |||||||
| Adjusted net income (non-GAAP) | $ | 56,054 | $ | 36,643 | $ | 34,799 | ||||
| Weighted average shares - diluted (most directly comparable GAAP-based measure) | 14,914 | 10,435 | 10,706 | |||||||
| Diluted earnings per share (most directly comparable GAAP-based measure) | 1.48 | 3.42 | 2.06 | |||||||
| Weighted average shares - diluted (non-GAAP) | 14,914 | 10,435 | 10,706 | |||||||
| Diluted earnings per share, adjusted (non-GAAP) | $ | 3.76 | $ | 3.51 | $ | 3.25 |
FY 2023 10-K MD&A
SEC filing source: 0000826154-24-000060.
ITEM 7 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended to assist readers in understanding the consolidated financial condition and results of operations of the Company and should be read in conjunction with our Consolidated Financial Statements and notes thereto included in this Annual Report on Form 10-K. Certain prior period amounts presented in this discussion and analysis have been reclassified to conform to current period classifications. These reclassifications did not have a material impact on the Company's consolidated financial condition, results of operations or statement of consolidated cash flows.
Overview
The Company, headquartered in Shippensburg, Pennsylvania, is a one-bank holding company that has elected status as a financial holding company. The consolidated financial information presented herein reflects the Company and its wholly-owned subsidiary, the Bank. At December 31, 2023, the Company had total assets of $3.1 billion, total liabilities of $2.8 billion and total shareholders' equity of $265.1 million as reported in the consolidated balance sheets.
The Company's primary source of income is net interest income, which is the difference between interest earned on its interest earning assets, such as loans and investment securities, and interest paid on its interest-bearing liabilities that includes deposits and borrowings. The Company's results of operations are impacted by economic conditions and market interest rates. Our profitability for the years ended December 31, 2023, 2022 and 2021 was primarily influenced by our continued organic growth and ongoing expansion into targeted markets and the rising interest rate environment.
On December 12, 2023, the Company entered into an agreement and plan to merge with Codorus Valley. For the year ended December 31, 2023, the Company incurred merger-related expenses of $1.1 million, which was included in non-interest expenses in the consolidated statements of income under Part II, Item 8, "Financial Statements and Supplemental Data."
During 2022, the Company agreed to settle a litigation matter, which resulted in a provision for legal settlement ("legal settlement") of $13.0 million, before the tax effect, and the Company announced that five branch locations in Pennsylvania would be closing and staffing model adjustments would be made to drive long-term growth and improve operating efficiencies in 2023 and forward. As a result of these initiatives, the Company recorded a pre-tax restructuring charge of $3.2 million. Both the legal settlement and the restructuring charge were included in non-interest expenses in the consolidated statements of income under Part II, Item 8, "Financial Statements and Supplemental Data."
Critical Accounting Estimates
The Company's consolidated financial statements are prepared in accordance with GAAP and follow general practices within the financial services industry. The most significant accounting policies followed by the Company are presented in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." In applying those accounting policies, the Company's management is required to exercise judgment in determining many of the methodologies, assumptions and estimates to be utilized. Certain of the critical accounting estimates are more dependent on such judgment and, in some cases, may contribute to volatility in our reported financial performance should the assumptions and estimates used change over time due to changes in circumstances. Some of the more significant areas in which the Company's management applies critical assumptions and estimates include the following:
Accounting for Credit Losses - Loans
The ACL represents the amount that, in management’s judgment, appropriately reflects credit losses inherent in the loan portfolio at the balance sheet date. A provision for credit losses is recorded to adjust the level of the ACL as determined by management. On January 1, 2023, the Company adopted ASU 2016-13, the current expected credit losses accounting standard commonly referred to as "CECL," which replaces the incurred loss model with the lifetime expected loss model. The CECL methodology requires an organization to measure all expected credit losses over the contractual term for financial assets measured at amortized cost based on historical credit loss experience, current conditions, and reasonable and supportable forecasts.
Determining the ACL inherently involves a high degree of subjectivity and requires the Company to make significant estimates of current credit risks and trends, all of which may undergo material changes, including expected probabilities of default, expected loss given default, the timing of expected future cash flows including the impact from unexpected changes in prepayment speeds, estimated losses based on historical credit loss experience and forecasted economic conditions. To the
32
Table of Contents
extent actual results differ from management's estimates, additional provisions for credit losses may be required that could adversely impact results of operations and regulatory capital in future periods.
The ACL is maintained at a level considered appropriate to absorb credit losses over the expected life of the loan. The ACL for expected credit losses is determined based on a quantitative assessment of two categories of loans: collectively evaluated loans and individually evaluated loans. In addition, the ACL also includes a qualitative component, which adjusts the CECL model results for risk factors that are not considered within the CECL model, but are relevant in assessing the expected credit losses within the loan classes.
The ACL on loans is measured on a collective basis when similar risk characteristics exist within the Company's loan segments between commercial and consumer. Each of these loan segments are broken down into multiple loan classes, which are characterized by loan type, collateral type, risk attributions and the manner in which management monitors the performance of the borrower. The risks associated with lending activities differ and are subject to the impact of changes in interest rates, market conditions, the collateral securing the loans, and general economic conditions.
The ACL for loans collectively evaluated is measured using a lifetime expected loss rate model that considers historical loss performance and past events in addition to forecasts of future economic conditions. Based on management's analysis, adjustments may be applied for additional factors impacting the risk of loss in the loan portfolio beyond the quantitatively calculated reserve on collectively evaluated loans. As the quantitative reserve calculation incorporates historical conditions, management may consider an additional or reduced reserve is warranted through qualitative risk factors based on current and expected conditions. Management uses the best available information to complete these evaluations; however, future adjustments to the ACL may be necessary if conditions significantly differ from the assumptions used in making the evaluations.
Utilizing a third-party vendor, the ACL for loans collectively evaluated is measured using a lifetime expected loss rate model under the vendor's neutral scenario that considers historical loss performance and past events in addition to forecasts of future economic conditions. The Company elected to use the discounted cash flow ("DCF") methodology for the quantitative analysis for the majority of its loan segments, which applies the probability of default to future cash flows, using a loss driver model and loss given default factors, and then adjusts to the net present value to derive the required reserve. The probability of default estimates are derived through the application of reasonable and supportable economic forecasts to the regression models, which incorporates the Company's and peer loss-rate data, unemployment rate and GDP and can be obtained from the Federal Reserve Economic Database. The reasonable and supportable forecasts of the selected economic metrics are then input into the regression model to calculate an expected default rate. The expected default rates are then applied to expected loan balances estimated through the consideration of contractual repayment terms and expected prepayments. The prepayment and curtailment assumptions adjust the contractual terms of the loan to arrive at the expected cash flows, which are obtained from the third-party vendor. The model incorporates an annualized prepayment rate and a twelve-month rate for curtailment based on a "statistical tendency to repay." Changes in the prepayment and curtailment speeds that vary from the current model inputs could result in an inaccurate of expected credit losses. The development and validation of credit models also included determining the length of the reasonable and supportable forecast and regression period and utilizing national peer group historical loss rates, which a four-quarter forecast period followed by a four-quarter straight-line reversion period were applied.
Management selected the national unemployment rate and GDP as the drivers of the quantitative portion of collectively evaluated reserves on loan classes reliant upon the DCF methodology, primarily as a result of high correlation coefficients identified in regression modeling, which represents a significant judgment in determining the ACL; however, changes in the macroeconomic forecast could significantly impact the calculated ACL. For the consumer loan segment, the quantitative reserve was calculated using the remaining life methodology where the average historical bank-specific and peer loss rates are applied to expected loan balances over an estimated remaining life of loans. The estimated remaining life is calculated using historical bank-specific loan attrition data.
See Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," for details on the ACL evaluation.
Accounting for Income Taxes
The Company is subject to federal and state income taxes in the jurisdictions in which it operates. Due to the complexity of the tax laws, management may make judgments in computing income tax expense, which are subject to varying interpretations by management and the taxing authorities, and could result in changes upon final determination. Income tax expense is based upon income before taxes, adjusted for the effect of certain tax-exempt income, non-deductible expenses and credits. Temporary differences may occur as a result of certain income and expense items being reported in different periods for financial reporting and tax purposes. Deferred taxes are calculated, using the applicable enacted marginal tax rate, based on the differences between the tax basis and carrying value of the asset or liability on the financial statement. The Company
33
Table of Contents
recognizes, when applicable, interest and penalties related to unrecognized tax benefits in income tax expense in the consolidated statements of income. Under FASB ASC 740, Income Taxes, the Company must apply a more likely than not probability threshold on its tax positions before a financial statement benefit is recognized. A valuation allowance would be recognized if any deferred tax assets were determined to be more likely than not unrecoverable. See Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," for details on our income tax expense and deferred tax assets and liabilities.
Readers of the Company's consolidated financial statements should be aware that the estimates and assumptions used may need to be updated in future financial presentations for changes in circumstances, business or economic conditions, in order to fairly represent the condition of the Company at that time.
Economic Climate, Inflation and Interest Rates
Preliminary real GDP for the fourth quarter of 2023 increased 3.2% on an annualized basis, which is a decline from 4.9% during the third quarter of 2023; however, it represents an improvement from the annualized increase of 2.7% during the fourth quarter of 2022. The preliminary GDP during the fourth quarter of 2023 reflected increases across multiple sectors including consumer spending and goods, residential fixed assets, exports, federal government spending and private inventory investment. The increase in consumer spending and goods was notable within food services, accommodations, health care, and pharmaceutical products. The increase in residential fixed assets was from new residential structures. Within exports, petroleum and recreational goods and vehicles were the leading factors. Compared to the third quarter of 2023, the offsetting factors resulting in deceleration in real GDP during the fourth quarter included slowdowns in consumer spending, residential fixed assets, private inventory investment and federal government spending. Fluctuation in real GDP in recent periods, due to inflation, credit conditions, supply chain challenges and geopolitical tensions, continues to create uncertainty in the current economic environment. The personal consumption expenditures ("PCE") price index increased by 1.9% in the fourth quarter of 2023, compared to an increase of 2.9% for the final estimate in the third quarter of 2023. Excluding food and energy prices, the PCE price index remained at 2.0% in the fourth quarter of 2023 as compared the third quarter of 2023.
The national unemployment rate was 3.7% in December 2023 compared to 3.8% in September 2023 and 3.5% in December 2022. However, within the Company's geographic footprint, the unemployment rate has decreased considerably in Pennsylvania from 4.3% in December 2022 to 3.5% in December 2023, and decreased in Maryland from 3.0% in December 2022 to 1.9% in December 2023. These decreases in state-wide unemployment rates are consistent with those experienced by the counties in which the Company operates branches and other corporate offices. There continued to be notable job gains nationally in healthcare, leisure and hospitality, professional, scientific and technical services, and government during the fourth quarter of 2023.
At both December 31, 2023 and 2022, the 10-year Treasury bond yield was 3.88%; however, it ranged from 3.30% to 4.98% during 2023 due to uncertain economic conditions and inflationary pressures. In an attempt to combat the impact of inflation, the rising consumer price index, supply chain disruptions, and labor market and geopolitical tensions, the FOMC approved increases to the Fed Funds rate totaling 525 basis points since March 2022 through the date of this report. In December of 2023, the FOMC signaled its intention to reduce interest rates in 2024, contingent upon inflation settling at its 2.0% target.
The majority of the assets and liabilities of a financial institution are monetary in nature and, therefore, differ greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories. However, inflation does have an impact on the Company, particularly with respect to the growth of total assets and noninterest expenses, which tend to rise during periods of general inflation. Risks also exist due to supply and demand imbalances, employment shortages, the interest rate environment, and geopolitical tensions. It is reasonably foreseeable that estimates made in the financial statements could be materially and adversely impacted in the near term as a result of these conditions, including expected credit losses on loans and the fair value of financial instruments that are carried at fair value.
As the Company’s balance sheet consists primarily of financial instruments, interest income and interest expense are greatly influenced by the level of interest rates and the slope of the yield curve, as well as the mix of assets and funding. The Company has been able to grow its net interest income by $5.3 million from 2022 to 2023 due to organic commercial loan growth and rising interest rates, despite the decrease of $5.9 million in SBA PPP interest income from the prior year. Competition for quality lending opportunities and deposits remains intense, which, together with an inverted yield curve, will continue to challenge the Company's ability to grow its net interest margin and to manage its overhead expenses.
34
Table of Contents
Beginning in March 2023, the banking industry experienced disruption from the failures of multiple regional U.S. banking institutions, each due to unique circumstances related to risk management of liquidity, interest, and capital and associated stress on deposits and unrealized losses on investment securities. These events led to a decline of confidence in the banking industry, which has since subsided, and overall economic uncertainty, which is expected to result in increased regulatory oversight and policymaking. The industry has experienced a significant increase in competition and pricing on deposits, which has driven funding costs higher. Although the Company was not materially impacted by these events during the year ended December 31, 2023, the Company has continued to assess its funding sources and analyze its liquidity position, interest rate sensitivity and capital adequacy, while also monitoring the ongoing events and volatility in the banking industry.
Results of Operations
Summary
Net income totaled $35.7 million, $22.0 million and $32.9 million for 2023, 2022 and 2021, respectively. Diluted earnings per share totaled $3.42, $2.06 and $2.96 for 2023, 2022 and 2021, respectively. Excluding merger-related expenses of $1.1 million, for the year ended December 31, 2023, net income totaled $36.6 million and diluted earnings per share totaled $3.51 compared to net income of $34.8 million and diluted earnings per share of $3.25 for the year ended December 31, 2022, excluding the legal settlement and restructuring expenses. See “Supplemental Reporting of Non-GAAP Measures.”
Net interest income totaled $104.9 million, $99.6 million and $87.0 million for 2023, 2022 and 2021, respectively. During 2023 and 2022, the increase in net interest income reflected the deployment of cash into higher yielding commercial loans and investment securities and the impact of the rising interest rates on interest-earning asset yields, partially offset by the impact of an increase in cost of funds and increases in interest-bearing liabilities. During 2021, net interest income benefited from the Company's expanded geographic footprint, organic growth in commercial loans from an increased sales force as the Company continued to take advantage of market opportunities, and SBA PPP interest income. For 2023, 2022 and 2021, interest income recognized on SBA PPP loans totaled $192 thousand, $6.1 million and $16.8 million, respectively.
The provision for credit losses on loans totaled $1.7 million, $4.2 million and $1.1 million in 2023, 2022 and 2021, respectively. During the first quarter of 2023, the Company adopted the new accounting standard for CECL, which resulted in the change from the incurred loss model based on historical loss experience to the expected loss model, which reflects the expected credit losses over the expected life of financial assets and commitments.
Noninterest income totaled $25.7 million, $27.0 million and $29.2 million for 2023, 2022 and 2021, respectively. The decrease of $1.3 million from 2022 to 2023 was primarily due to a decrease of $1.6 million in swap fee income, partially offset by an increase in mortgage banking activities of $184 thousand. The decrease in noninterest income of $2.2 million from 2021 to 2022 was primarily due to a decrease in mortgage banking activities of $5.5 million, which was partially offset by increases in swap fee income of $2.3 million and other income of $1.1 million. Other income in 2022 included realized gains on the Company's investment in a non-housing limited partnership of $1.1 million.
Noninterest expenses totaled $83.8 million, $95.8 million and $74.1 million for 2023, 2022 and 2021, respectively. The decrease of $12.0 million from 2022 to 2023 was primarily due to a legal settlement of $13.0 million and a restructuring charge of $3.2 million during 2022, partially offset by an increase of $3.0 million in salaries and employee benefits expense and merger-related expenses of $1.1 million during 2023. The increase of $21.7 million in non-interest expenses from 2021 to 2022 was due to the aforementioned legal settlement and restructuring charge and an increase of $4.0 million in salaries and employee benefits expenses.
Income tax expense totaled $9.4 million, $4.6 million and $8.0 million for 2023, 2022 and 2021, or an effective tax rate of 20.8%, 17.2% and 19.6% respectively. The Company’s effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities and income from life insurance policies and tax credits. The increase in the effective tax rate in 2023 was primarily due to an increase in taxable income compared to the prior year due to the legal settlement and restructuring charge in 2022. In addition, the effective tax rate increased in 2023 due to the portion of interest expense disallowed as a deduction against earnings under the Tax Equity and Fiscal Responsibility Act of 1982 ("TEFRA") and an increase in state taxes as a result of a greater percentage of taxable income earned in a state with a state income tax. The difference in the effective tax rate in 2022 from 2021 was primarily due to a decrease in taxable income resulting from the legal settlement and restructuring charge, an increase in tax-exempt interest income on loans and investment securities due to the higher interest rate environment, and additional tax credits.
35
Table of Contents
Net Interest Income
Net interest income is the primary component of the Company's net income. Interest-earning assets include loans, investment securities and interest-bearing bank balances. Interest-bearing liabilities include primarily deposits and borrowed funds.
Net interest income is affected by changes in interest rates, the volume of interest-earning assets and interest-bearing liabilities, and the composition of those assets and liabilities. “Net interest spread” and “net interest margin” are two common statistics related to changes in net interest income. Net interest spread represents the difference between the yields earned on interest-earning assets and the rates paid for interest-bearing liabilities. Net interest margin is the ratio of net interest income to average earning asset balances.
The FRB influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Starting in March 2022, the FOMC increased the Fed Fund rate by 425 basis points during 2022 and 100 basis points during 2023 as an attempt to combat the impact of inflation, the rising consumer price index, supply chain disruptions, the state of the labor market and geopolitical tensions.
Core deposits are deposits that are stable, lower cost and generally reprice more slowly than other deposits when interest rates change. Core deposits, which exclude certificates of deposit, are typically funds of local clients who also have a borrowing or other relationship with the Bank. The Company is primarily funded by core deposits, with noninterest-bearing demand deposits historically being a source of funds. During 2022, the lower-cost funding base had a positive impact on the Bank's net interest income and net interest margin in the rising interest rate environment. However, as the Fed Fund rate continued to increase, the competition for deposits also increased in the latter part of 2022 and continued throughout 2023 with clients utilizing their funds at a higher frequency and additional liquidity was needed to meet the demands of our clients. In addition, decreases in demand deposits and savings deposits were primarily due to clients shifting to higher-yielding products within the Bank, including time deposits with promotional offerings of up to 18-month terms. The Bank is currently liability sensitive as interest bearing liabilities are expected to reprice faster than interest earning assets.
The following table presents net interest income, net interest spread and net interest margin on a taxable-equivalent basis for 2023, 2022 and 2021. Taxable-equivalent adjustments are the result of increasing income from tax-exempt loans and investment securities by an amount equal to the taxes that would be paid if the income were fully taxable based on a 21% federal corporate tax rate for 2023, 2022 and 2021, reflecting our statutory tax rates for those years.
36
Table of Contents
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 40,856 | $ | 1,809 | 4.43 | % | $ | 98,793 | $ | 774 | 0.78 | % | $ | 258,834 | $ | 353 | 0.14 | % | ||||||||||||||
| Taxable securities | 396,779 | 18,031 | 4.54 | 368,479 | 10,237 | 2.78 | 372,461 | 6,622 | 1.78 | |||||||||||||||||||||||
| Tax-exempt securities (1) | 123,686 | 4,383 | 3.54 | 141,161 | 5,209 | 3.69 | 89,574 | 3,157 | 3.52 | |||||||||||||||||||||||
| Total investment securities (2) | 520,465 | 22,414 | 4.31 | 509,640 | 15,446 | 3.03 | 462,035 | 9,779 | 2.12 | |||||||||||||||||||||||
| Loans (1)(3)(4) | 2,239,574 | 127,107 | 5.68 | 2,042,422 | 93,799 | 4.59 | 1,985,350 | 84,453 | 4.25 | |||||||||||||||||||||||
| Total interest-earning assets | 2,800,895 | 151,330 | 5.40 | 2,650,855 | 110,019 | 4.15 | 2,706,219 | 94,585 | 3.50 | |||||||||||||||||||||||
| Cash and due from banks | 29,867 | 28,534 | 30,231 | |||||||||||||||||||||||||||||
| Bank premises and equipment | 29,442 | 32,673 | 34,545 | |||||||||||||||||||||||||||||
| Other assets | 167,499 | 155,428 | 143,479 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (28,176) | (22,690) | (19,659) | |||||||||||||||||||||||||||||
| Total assets | $ | 2,999,527 | $ | 2,844,800 | $ | 2,894,815 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,525,204 | $ | 26,944 | 1.77 | % | $ | 1,414,177 | $ | 4,308 | 0.30 | % | $ | 1,392,996 | $ | 1,287 | 0.09 | % | ||||||||||||||
| Savings deposits | 198,157 | 585 | 0.30 | 232,660 | 341 | 0.15 | 202,371 | 203 | 0.10 | |||||||||||||||||||||||
| Time deposits | 338,170 | 9,981 | 2.95 | 273,276 | 1,688 | 0.62 | 360,264 | 2,709 | 0.75 | |||||||||||||||||||||||
| Total interest-bearing deposits | 2,061,531 | 37,510 | 1.82 | 1,920,113 | 6,337 | 0.33 | 1,955,631 | 4,199 | 0.21 | |||||||||||||||||||||||
| Securities sold under agreements to repurchase and federal funds purchased | 14,111 | 114 | 0.80 | 22,305 | 44 | 0.20 | 22,888 | 32 | 0.14 | |||||||||||||||||||||||
| FHLB advances and other borrowings | 123,697 | 5,350 | 4.32 | 15,678 | 630 | 4.01 | 40,589 | 482 | 1.19 | |||||||||||||||||||||||
| Subordinated notes | 32,058 | 2,017 | 6.29 | 31,993 | 2,013 | 6.29 | 31,931 | 2,009 | 6.29 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 2,231,397 | 44,991 | 2.02 | 1,990,089 | 9,024 | 0.45 | 2,051,039 | 6,722 | 0.33 | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | 470,349 | 557,142 | 542,952 | |||||||||||||||||||||||||||||
| Other liabilities | 54,447 | 53,288 | 38,665 | |||||||||||||||||||||||||||||
| Total liabilities | 2,756,193 | 2,600,519 | 2,632,656 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 243,334 | 244,281 | 262,159 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 2,999,527 | $ | 2,844,800 | $ | 2,894,815 | ||||||||||||||||||||||||||
| Taxable-equivalent net interest income / net interest spread | 106,339 | 3.39 | % | 100,995 | 3.70 | % | 87,863 | 3.17 | % | |||||||||||||||||||||||
| Taxable-equivalent net interest margin | 3.80 | % | 3.81 | % | 3.25 | % | ||||||||||||||||||||||||||
| Taxable-equivalent adjustment | (1,433) | (1,365) | (889) | |||||||||||||||||||||||||||||
| Net interest income | $ | 104,906 | $ | 99,630 | $ | 86,974 | ||||||||||||||||||||||||||
| Ratio of average interest-earning assets to average interest-bearing liabilities | 126 | % | 133 | % | 132 | % |
| NOTES TO ANALYSIS OF NET INTEREST INCOME: | |
|---|---|
| (1) | Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate. |
| (2) | Average balance of investment securities is computed at fair value. |
| (3) | Average balances include nonaccrual loans. |
| (4) | Interest income on loans includes prepayment and late fees, where applicable. |
37
Table of Contents
The following table presents changes in net interest income on a taxable-equivalent basis for 2023 and 2022 by rate and volume components.
| 2023 Versus 2022 Increase (Decrease) Due to Change in | 2022 Versus 2021 Increase (Decrease) Due to Change in | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageVolume | AverageRate | Total | AverageVolume | AverageRate | Total | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | (454) | $ | 1,489 | $ | 1,035 | $ | (218) | $ | 639 | $ | 421 | ||||||||||
| Taxable securities | 786 | 7,008 | 7,794 | (71) | 3,686 | 3,615 | ||||||||||||||||
| Tax-exempt securities | (645) | (181) | (826) | 1,818 | 234 | 2,052 | ||||||||||||||||
| Loans | 9,054 | 24,254 | 33,308 | 2,428 | 6,918 | 9,346 | ||||||||||||||||
| Total interest income | 8,742 | 32,569 | 41,311 | 3,957 | 11,477 | 15,434 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest-bearing demand deposits | 338 | 22,298 | 22,636 | 20 | 3,001 | 3,021 | ||||||||||||||||
| Savings deposits | (51) | 295 | 244 | 30 | 108 | 138 | ||||||||||||||||
| Time deposits | 401 | 7,892 | 8,293 | (654) | (367) | (1,021) | ||||||||||||||||
| Securities purchases under agreements to repurchase and federal funds purchased | (16) | 86 | 70 | (1) | 13 | 12 | ||||||||||||||||
| FHLB advances and other borrowings | 4,330 | 390 | 4,720 | (296) | 444 | 148 | ||||||||||||||||
| Subordinated notes | 4 | — | 4 | 4 | — | 4 | ||||||||||||||||
| Total interest expense | 5,006 | 30,960 | 35,967 | (897) | 3,199 | 2,302 | ||||||||||||||||
| Taxable-Equivalent Net Interest Income | $ | 3,736 | $ | 1,610 | $ | 5,344 | $ | 4,854 | $ | 8,278 | $ | 13,132 |
| Note: | The change attributed to volume is calculated by multiplying the average change in average balance by the prior year's |
|---|---|
| average rate. The remainder is attributable to rate. |
2023 versus 2022
Net interest income increased by $5.3 million, or 5%, from $99.6 million in 2022 to $104.9 million in 2023. Similarly, net interest income on a taxable-equivalent basis for 2023 increased by $5.3 million, or 5%, compared with 2022. The Company’s net interest spread decreased by 31 basis points from 3.70% in 2022 to 3.39% in 2023 primarily due to the increase in the cost of funds.
Interest income on loans increased by $33.1 million, from $93.5 million in 2022 to $126.6 million in 2023, and interest income on investment securities increased by $7.1 million, from $14.4 million in 2022 to $21.5 million in 2023. Total interest expense increased by $36.0 million from $9.0 million in 2022 to $45.0 million in 2023. Interest expense on deposits increased by $31.2 million from $6.3 million in 2022 to $37.5 million in 2023, and interest expense on borrowed funds increased by $4.8 million to $2.6 million in 2022 to $7.4 million in 2023.
Taxable-equivalent net interest margin decreased by one basis point to 3.80% in 2023 from 3.81% in 2022. The taxable-equivalent yield on interest-earning assets increased by 125 basis points to 5.40% in 2023 from 4.15% in 2022, reflecting both the deployment of cash into higher yielding loans and investment securities and the impact of elevated interest rates on these interest-earning assets. The increase in yield was partially offset by an increase of 157 basis points in the cost of interest-bearing liabilities from 0.45% in 2022 to 2.02% in 2023 due to increased funding costs from higher market interest rates, competitive pressures and an increase in higher cost borrowings.
Average loans increased by $197.2 million from $2.0 billion during 2022 to $2.2 billion during 2023. Average investment securities increased by $10.9 million from $509.6 million in 2022 to $520.5 million during 2023 due to net investment purchases and a decrease in unrealized losses from 2022. Average interest-bearing liabilities increased by $241.3 million from $2.0 billion in 2022 to $2.2 billion during 2023. The competition for deposits increased in the latter part of 2022 and continued throughout 2023, which was coupled with clients utilizing their funds at a higher frequency. Therefore, additional liquidity was needed to meet demands of our clients, which resulted in an increase in higher cost borrowings.
The yield on loans increased by 109 basis points to 5.68% in 2023 from 4.59% in 2022. Taxable-equivalent interest income earned on loans increased by $33.3 million from $93.8 million in 2022 to $127.1 million in 2023 primarily due to an
38
Table of Contents
increase in the average balances of commercial, residential mortgage and home equity loans and from the impact of the rising rate environment. The increase in interest income from loan growth and higher rates was partially offset by a decrease in interest income from SBA PPP loans due to a lower amount of forgiveness activity during 2023 compared to 2022.
The average balance of commercial loans, excluding SBA PPP loans, increased by $211.9 million from $1.6 billion during 2022 to $1.8 billion during 2023. SBA PPP loans, net of deferred fees and costs, averaged $8.8 million during 2023, a decrease of $58.3 million from an average of $67.1 million in 2022. This decrease was due to forgiveness of SBA PPP loans since 2022. Average residential mortgage loans increased by $35.7 million from $211.0 million for 2022 to $246.7 million for 2023 due primarily to adjustable-rate and jumbo mortgage loans originated for the portfolio. Average home equity loans increased by $14.1 million from $175.5 million for 2022 to $189.6 million for 2023. Average installment and other consumer loans decreased by $6.3 million from $26.3 million for 2022 to $20.0 million for 2023.
For 2023, interest income on loans included $192 thousand of interest and net deferred fee income associated with the SBA PPP loans compared to $6.1 million for 2022. Accretion of purchase accounting adjustments included in interest income was $748 thousand during 2023 compared to $1.1 million in 2022. The decrease in accretion was due to a decline in accelerated accretion from acquired loan payoffs or significant payments from the prior year. During 2023, accelerated accretion was $269 thousand compared to $724 thousand in 2022. Prepayment income on commercial loans decreased from $1.0 million during 2022 to $826 thousand during 2023.
Interest income on investment securities on a tax-equivalent basis increased by $7.0 million to $22.4 million for 2023 from $15.4 million for 2022, with the taxable equivalent yield increasing by 128 basis points from 3.03% for 2022 to 4.31% for 2023. The increase reflects the impact from higher interest rates since March 2022 and the impact of investment security purchases at higher yields. The average balance of investment securities was impacted by purchases of $45.6 million and unrealized gains of $14.0 million, which were partially offset by investment security sales totaling $22.0 million during 2023.
The average balance of federal funds sold and interest-bearing bank balances decreased by $57.9 million from $98.8 million for 2022 to $40.9 million for 2023, due primarily to the deployment of cash into loans and investment securities. The related interest income increased by $1.0 million to $1.8 million for 2023 from $774 thousand for 2022. This increase was caused by 525 basis points of Fed Funds rate increases by the FOMC since March 2022.
Interest expense on deposits increased by $31.2 million from $6.3 million in 2022 to $37.5 million in 2023. The average balance of interest-bearing deposits increased by $141.4 million from $1.9 billion in 2022 to $2.1 billion 2023 and the cost of funds increased by 149 basis points from 0.33% in 2022 to 1.82% in 2023. Average time deposits increased $64.9 million in 2023, which the change in volume increased interest expense on time deposits by $401 thousand. The cost of time deposits increased by 233 basis points from 0.62% in 2022 to 2.95% in 2023 as clients sought higher-yielding products during the rising interest rate environment, including the Bank's promotional offerings for time deposits with terms up to 18-months. Average interest-bearing demand deposits increased by $111.0 million in 2023. Interest expense for interest-bearing demand deposits increased by $22.6 million, with the cost of funds increasing by 147 basis points from 0.30% in 2022 to 1.77% in 2023 as a result of deposit rate increases during 2023.
Interest expense on borrowings increased by $4.8 million to $7.4 million in 2023 from $2.6 million in 2022, as the cost of borrowings increased by 31 basis points from 4.01% in 2022 to 4.32% in 2023. Average borrowings increased by $108.0 million from $15.7 million in 2022 to $123.7 million in 2023, as the Bank opted to borrow funds to provide additional liquidity to meet the credit needs of its clients. On December 31, 2023, the Company's subordinated notes converted from a fixed rate at 6.0% to a floating rate of interest at 90-day average fallback SOFR rate plus 3.16%, or 8.78%.
2022 versus 2021
Net interest income increased by $12.6 million, or 15%, from $87.0 million in 2021 to $99.6 million in 2022. Net interest income for 2022 on a taxable-equivalent basis increased by $13.1 million, or 15%, compared with 2021. The Company’s net interest spread increased by 53 basis points from 3.17% in 2021 to 3.70% in 2022.
Interest income on loans increased by $9.3 million, from $84.2 million in 2021 to $93.5 million in 2022, and interest income on investment securities increased by $5.3 million, from $9.1 million in 2021 to $14.4 million in 2022. Total interest expense increased by $2.3 million from $6.7 million in 2021 to $9.0 million in 2022.
Taxable-equivalent net interest margin increased by 56 basis points to 3.81% in 2022 from 3.25% in 2021.The taxable-equivalent yield on interest-earning assets increased by 65 basis points to 4.15% in 2022 from 3.50% in 2021, which reflects the deployment of cash into higher yielding loans and investment securities, as well as the rising interest rates on the loans and investment securities portfolios, which were partially offset by the increase of 12 basis points in the cost of interest-bearing liabilities from 2021 to 2022. The cost of interest-bearing liabilities increased from 0.33% in 2021 to 0.45% in 2022 reflecting
39
Table of Contents
an increase to deposit rates due to the rising rate environment, partially offset by the runoff in higher cost time deposit balances. In 2021, the Company repaid its overnight borrowings, resulting in a decrease in interest expense.
Average loans increased by $57.1 million, and remained at $2.0 billion during 2022 and 2021, due to commercial and home equity loan growth, but was partially offset by the impact of SBA PPP loan forgiveness. Average investment securities increased by $47.6 million from $462.0 million in 2021 to $509.6 million during 2022 due to investment purchases. Average interest-bearing liabilities decreased by $61.0 million from $2.1 billion in 2021 to $2.0 billion during 2022 due primarily to a decrease in average balances in time deposits and overnight borrowings.
The yield on loans increased by 34 basis points to 4.59% in 2022 from 4.25% in 2021. Taxable-equivalent interest income earned on loans increased by $9.3 million, or 11%, year-over-year, primarily due to an increase in the average balances of commercial and home equity loans, excluding SBA PPP loans, and the impact of the rising rate environment. The increase in interest income from loan growth and higher rates was partially offset by a decrease in interest income from SBA PPP loans due to reduced fee income as a lower amount of SBA PPP loans were forgiven during 2022 compared to 2021.
The average balance of commercial loans, excluding SBA PPP loans, increased by $352.1 million from $1.2 billion during 2021 to $1.6 billion during 2022. SBA PPP loans, net of deferred fees and costs, averaged $67.1 million during 2022, a decrease of $299.7 million from an average of $366.8 million in 2021. This decrease was due to the forgiveness of SBA PPP loans since 2021. Average home equity loans increased by $19.1 million from $156.4 million for 2021 to $175.5 million for 2022. Average installment and other consumer loans decreased by $12.9 million from $39.2 million for 2021 to $26.3 million for 2022.
For 2022, interest income on loans included $6.1 million of interest and net deferred fee income associated with the SBA PPP loans compared to $16.8 million for 2021. Accretion of purchase accounting adjustments included in interest income was $1.1 million during 2022 compared to $1.7 million in 2021. The decrease in accretion was partially due to a decline from the prior year in accelerated accretion from acquired loan payoffs or significant payments. During 2022, accelerated accretion was $724 thousand compared to $1.1 million in 2021. Prepayment income on commercial loans increased slightly by $109 thousand to $1.0 million during 2022 from $926 thousand in 2021.
Interest income on investment securities on a tax-equivalent basis increased by $5.6 million to $15.4 million for 2022 from $9.8 million for 2021, with the taxable equivalent yield increasing by 91 basis points from 2.12% for 2021 to 3.03% for 2022. The increase reflects the impact from higher interest rates in 2022 and investment security purchases at higher yields. The purchases of $181.5 million were partially offset by investment security sales totaling $31.3 million and unrealized losses of $55.2 million during 2022.
The average balance of federal funds sold and interest-bearing bank balances decreased by $160.0 million from $258.8 million for 2021 to $98.8 million for 2022, due primarily to the deployment of cash into loans and investment securities. The related interest income increased by $421 thousand to $774 thousand for 2022 from $353 thousand for 2021. This increase was caused by the increase in the interest rate at the FRB as a result of multiple Fed Funds rate increases by the FOMC during 2022.
Interest expense on interest-bearing liabilities increased by $2.3 million year-over-year due to the increase in the cost of interest-bearing liabilities by 12 basis points from 0.33% for 2021 to 0.45% for 2022. This increase is due to deposit rate increases made in 2022, partially offset by the impact of a decrease in the average balance of interest-bearing deposits of $61.0 million that resulted from continued runoff of certificates of deposit and the zero balance in overnight borrowings for the majority of 2022 following repayment of overnight borrowings in the third quarter of 2021.
The average balance of interest-bearing deposits decreased by $35.5 million from $2.0 billion in 2021 to $1.9 billion 2022; however, the cost of funds increased by 12 basis points from 0.21% in 2021 to 0.33% in 2022. Average time deposits decreased $87.0 million, or 24%, in 2022, which decrease in volume reduced interest expense on time deposits by $654 thousand. The cost of time deposits declined by 13 basis points from 0.75% in 2021 to 0.62% in 2022 as higher yielding time deposits matured. Average interest-bearing demand deposits increased by $21.2 million in 2022. Interest expense for interest-bearing demand deposits increased by $3.0 million, with the cost of funds increasing from 0.09% in 2021 to 0.30% in 2022 as a result of deposit rate increases during 2022.
Interest expense on borrowings increased by $164 thousand in 2022 from 2021, despite the decrease of $24.9 million in the average balance of FHLB advances from $40.6 million in 2021 to $15.7 million in 2022. This was due primarily to the increase in interest rates on overnight borrowings during the fourth quarter of 2022.
Provision for Credit Losses
The Company recorded a provision for credit losses of $1.7 million, $4.2 million and $1.1 million in 2023, 2022 and 2021, respectively. On January 1, 2023, the Company adopted the new accounting standard, referred to as CECL, which
40
Table of Contents
transitioned from the incurred loss model based on historical loss experience and economic and market conditions to the expected loss model. The CECL standard reflects expected credit losses over the expected life of the financial assets and commitments, primarily based on the DCF methodology for the majority of the loan segments, which applies the probability of default and loss given default factors to future cash flows, and adjusts to the net present value to derive the required reserve. Macroeconomic conditions are incorporated into the model for unemployment and gross domestic product, in addition to model assumptions for discount rate and prepayment and curtailment speeds.
In 2023, 2022 and 2021, the provision for credit losses was driven primarily by increases in commercial loans, excluding SBA PPP loan forgiveness activity, of $118.3 million, $299.9 million and $268.4 million, respectively, in addition to the overall increase in expected loss rates under CECL. The ACL to total loan ratio increased from 1.17% at December 31, 2022 to 1.25% at December 31, 2023, which is primarily due to the cumulative effect adjustment of $2.4 million recorded in connection with the adoption of CECL. During 2023, the Delinquency and Classified Loan Trends qualitative factor was increased for the commercial & industrial and owner-occupied commercial real estate loan classes, which was based on a trend of increases in loans downgraded to the special mention or classified risk rating. All other qualitative factors were unchanged from levels at adoption of CECL. During 2022, qualitative factors were unchanged, except for a reduction in the National and Local Economic Conditions factor, that reduced the provision by $726 thousand. The provision for loan losses during 2021 included a reversal of the COVID-19 qualitative reserve of $2.7 million, which was created in 2020 due to the potential impact from the COVID-19 pandemic. This reserve was fully reversed in 2021 based on the sustained performance of the impacted borrowers resulting in a decline in the provision for loan losses in 2021 compared to 2020.
Net charge-offs totaled $581 thousand in 2023, compared to net charge-offs of $162 thousand in 2022. The increase in net charge-offs was due primarily to three commercial and industrial relationships with partial charge-offs totaling $740 thousand during 2023, partially offset by the impact of recoveries. Nonaccrual loans were 1.11% of gross loans at December 31, 2023, compared with 0.96% of gross loans at December 31, 2022. Nonaccrual loans increased by $4.9 million from $20.6 million at December 31, 2022 to $25.5 million at December 31, 2023 due primarily to additions of $8.5 million and transfers to non-accrual of $931 thousand due to the treatment of PCD loans at the individual asset level under CECL, partially offset by payments of $3.6 million, charge-offs of $909 thousand and loans returned to accrual status of $401 thousand.
See further discussion in the “Asset Quality” and “Credit Risk Management” sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Noninterest Income
The following table compares noninterest income for 2023, 2022 and 2021.
| 2023 | 2022 | 2021 | $ Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023-2022 | 2022-2021 | 2023-2022 | 2022-2021 | ||||||||||||||||||||||
| Service charges on deposit accounts | $ | 3,949 | $ | 3,826 | $ | 3,047 | $ | 123 | $ | 779 | 3.2 | % | 25.6 | % | |||||||||||
| Interchange income | 3,873 | 4,055 | 4,129 | (182) | (74) | (4.5) | (1.8) | ||||||||||||||||||
| Other service charges, commissions and fees | 917 | 788 | 646 | 129 | 142 | 16.4 | 22.0 | ||||||||||||||||||
| Swap fee income | 1,039 | 2,632 | 293 | (1,593) | 2,339 | (60.5) | 798.3 | ||||||||||||||||||
| Trust and investment management income | 7,691 | 7,631 | 7,896 | 60 | (265) | 0.8 | (3.4) | ||||||||||||||||||
| Brokerage income | 3,649 | 3,620 | 3,571 | 29 | 49 | 0.8 | 1.4 | ||||||||||||||||||
| Mortgage banking activities | 591 | 407 | 5,909 | 184 | (5,502) | 45.2 | (93.1) | ||||||||||||||||||
| Income from life insurance | 2,482 | 2,339 | 2,273 | 143 | 66 | 6.1 | 2.9 | ||||||||||||||||||
| Other income | 1,508 | 1,814 | 750 | (306) | 1,064 | (16.9) | 141.9 | ||||||||||||||||||
| Subtotal before securities (losses) gains | 25,699 | 27,112 | 28,514 | (1,413) | (1,402) | (5.2) | (4.9) | ||||||||||||||||||
| Investment securities (losses) gains | (47) | (160) | 638 | 113 | (798) | 70.6 | 125.1 | ||||||||||||||||||
| Total noninterest income | $ | 25,652 | $ | 26,952 | $ | 29,152 | $ | (1,300) | $ | (2,200) | (4.8) | % | (7.5) | % |
41
Table of Contents
2023 versus 2022
Noninterest income decreased by $1.3 million from 2022 to 2023. The following were significant factors in the net decrease:
•Other service charges, commissions and fees increased by $129 thousand, or 16%, due primarily to increases of $58 thousand in credit card fee income and $51 thousand in loan fees charged to clients for loan workout and forbearance agreements.
•Swap fee income decreased by $1.6 million, or 61%, as swap fee income will fluctuate based on market conditions and client demand.
•Mortgage banking income increased by $184 thousand, or 45%, from 2022 to 2023 due to a decline in the fair value losses on the Bank's held-for-sale loans caused by a significant increase in mortgage interest rates during 2022 compared to the fluctuation during the current year. The fair value mark declined $323 thousand in 2023 compared to a decrease of $1.3 million in 2022. However, market conditions and elevated interest rates continued to hinder mortgage production during 2023. Most mortgage production remains in adjustable-rate products, which are held in portfolio, and thus have resulted in a reduction in the residential mortgage loan pipeline and secondary market sales. Mortgage loans sold totaled $23.8 million during 2023 compared to $76.2 million during 2022.
•Other income decreased by $306 thousand, or 17%, from 2022 to 2023 primarily due to distribution of $964 thousand from investments in non-housing limited partnerships, gains on the sales of two SBA loans totaling $306 thousand and tax credits of $102 thousand recognized from the Bank's investment in solar energy renewable energy partnerships during 2022, partially offset by a gain of $1.1 million from the sale of the Bank's Path Valley branch during 2023.
•Investment securities losses declined by $113 thousand due primarily to a loss of $171 thousand during 2022 recorded on one non-agency CMO security, which was called at a price below par. During 2023, the Company sold three U.S. Treasury securities with a principal balance of $19.9 million for a nominal gain and six securities issued by state and political subdivisions with a principal balance of $2.2 million for a net loss of $44 thousand. During the year ended December 31, 2022, the Company sold 19 securities with a principal balance of $31.3 million for a net gain of $32 thousand.
2022 versus 2021
Noninterest income decreased by $2.2 million from 2021 to 2022. The following were significant factors in the net decrease:
•Service charges on deposit accounts increased by $779 thousand, or 26%, due to higher customer transaction activity as the economy continued to recover from the COVID-19 pandemic during 2022 and changes to the deposit fee structure that took effect in April 2022.
•Other service charges, commissions and fees increased by $142 thousand, or 22%, due primarily to increases of $49 thousand in letters of credit fees, ATM fees of $41 thousand and credit card fee income of $38 thousand.
•Swap fee income increased by $2.3 million, or 798%, which fluctuates based on market conditions and client demand.
•Mortgage banking income decreased by $5.5 million, or 93%, from 2021 to 2022 due to a significant decline in the gains on sale and fair value of the held-for-sale mortgages caused by market conditions, which included rapidly rising interest rates and lower housing inventory during 2022. In addition, the difficult mortgage market caused a slowdown in residential mortgage loan production, thereby causing corresponding reductions in the residential mortgage loan pipeline and secondary market sales year-over-year. The fair value on the held-for-sale mortgages, principally construction-to-permanent loans, decreased by $1.3 million from a gain of $181 thousand in 2021 to a loss of $1.2 million in 2022. Mortgage loans sold totaled $76.2 million in 2022 compared to $200.8 million in 2021. In addition, the Company recorded an MSR valuation reserve reversal of $79 thousand during 2022 compared to a reversal of $987 thousand in 2021, which were due to increases in market rates.
•Other income increased by $1.1 million, or 142%, from 2021 to 2022 primarily due to distributions of $964 thousand from investments in non-housing limited partnerships and an increase in gains on sale of SBA loans of $283 thousand, partially offset by a decrease of $128 thousand in tax credits recognized from the Bank's investment in solar energy renewable energy partnerships.
42
Table of Contents
•Investment securities losses totaled $160 thousand in 2022 compared to investment securities gains of $638 thousand in 2021. During 2022, the Company recorded a loss of $171 thousand on one non-agency CMO security which was called at a price below par. This realized loss was partially offset by the sale of $31.3 million of municipal securities, which resulted in a gain of $32 thousand. During 2021, the Company sold $148.4 million of commercial mortgage-backed securities and asset-backed securities for a net gain of $609 thousand.
Noninterest Expenses
The following table compares noninterest expenses for 2023, 2022 and 2021.
| $ Change | % Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2023-2022 | 2022-2021 | 2023-2022 | 2022-2021 | |||||||||||||||||||
| Salaries and employee benefits | $ | 50,983 | $ | 48,004 | $ | 44,002 | $ | 2,979 | $ | 4,002 | 6.2 | % | 9.1 | % | |||||||||||
| Occupancy | 4,342 | 4,729 | 4,731 | (387) | (2) | (8.2) | — | ||||||||||||||||||
| Furniture and equipment | 5,251 | 5,083 | 5,115 | 168 | (32) | 3.3 | (0.6) | ||||||||||||||||||
| Data processing | 4,913 | 4,560 | 4,061 | 353 | 499 | 7.7 | 12.3 | ||||||||||||||||||
| Automated teller machine and interchange fees | 1,252 | 1,287 | 1,202 | (35) | 85 | (2.7) | 7.1 | ||||||||||||||||||
| Advertising and bank promotions | 2,157 | 2,264 | 2,178 | (107) | 86 | (4.7) | 3.9 | ||||||||||||||||||
| FDIC insurance | 1,960 | 1,083 | 816 | 877 | 267 | 81.0 | 32.7 | ||||||||||||||||||
| Professional services | 2,905 | 3,254 | 2,555 | (349) | 699 | (10.7) | 27.4 | ||||||||||||||||||
| Directors' compensation | 915 | 938 | 865 | (23) | 73 | (2.5) | 8.4 | ||||||||||||||||||
| Taxes other than income | 1,050 | 1,391 | 1,321 | (341) | 70 | (24.5) | 5.3 | ||||||||||||||||||
| Intangible asset amortization | 953 | 1,105 | 1,275 | (152) | (170) | (13.8) | (13.3) | ||||||||||||||||||
| Merger-related expenses | 1,059 | — | — | 1,059 | — | 100.0 | — | ||||||||||||||||||
| Provision for legal settlement | — | 13,000 | — | (13,000) | 13,000 | (100.0) | 100.0 | ||||||||||||||||||
| Restructuring expenses | — | 3,155 | — | (3,155) | 3,155 | (100.0) | 100.0 | ||||||||||||||||||
| Other operating expenses | 6,103 | 5,953 | 6,020 | 150 | (67) | 2.5 | (1.1) | ||||||||||||||||||
| Total noninterest expenses | $ | 83,843 | $ | 95,806 | $ | 74,141 | $ | (11,963) | $ | 21,665 | (12.5) | % | 29.2 | % |
2023 versus 2022
Noninterest expenses decreased by $12.0 million from 2022 to 2023. The following were significant factors in the net decrease:
•Salaries and employee benefits expense increased by $3.0 million, or 6%, due primarily to staff additions that filled vacancies, merit-based and incentive compensation increases, higher employee benefit costs from increased claims volume and employee severance costs.
•Occupancy expense decreased by $387 thousand, or 8%, due primarily to operating efficiencies from branch closures in 2022.
•Data processing expense increased by $353 thousand, or 8%, due primarily to an increase in core system costs and investments in new technology as the Company focused on the evolving needs of its clients.
•FDIC insurance expense increased by $877 thousand, or 81%, due to increases in the assessment rate caused by an annualized two-basis point increase assessed by the FDIC to increase its deposit insurance fund and increases commercial loans and total assets.
•Professional services decreased by $349 thousand, or 11%, due primarily to a reduction in legal expenses following the settlement of outstanding litigation.
•Taxes other than income decreased by $341 thousand, or 25%, due to a decrease in the Pennsylvania Bank Shares Tax expense, which was driven by a decrease in the Bank's total equity balance from the increase in unrealized losses on investment securities and charges in the third quarter of 2022 for a legal settlement and restructuring expenses.
43
Table of Contents
•Intangible asset amortization decreased by $152 thousand, or 14%, due to amortization of the core deposit intangible assets on an accelerated basis.
•During the fourth quarter of 2023, the Company announced it entered into an agreement to merge with Codorus Valley. Merger-related expenses totaled $1.1 million, which included due diligence costs, legal expenses and a fairness opinion.
•The Company agreed to settle a litigation matter, which resulted in a provision for legal settlement of $13.0 million recorded in the third quarter of 2022.
•During the third quarter of 2022, the Company announced that five branch locations would be closing and staffing model adjustments would be made to drive long-term growth and improve operating efficiencies in 2023 and forward. As a result of these initiatives, the Company recorded a restructuring charge of $3.2 million.
2022 versus 2021
Noninterest expenses increased by $21.7 million from 2021 to 2022. The following were significant factors within the net increase:
•Salaries and employee benefit expense increased by $4.0 million, or 9%, due primarily to merit-based and incentive compensation increases, the filling of several vacancies in key positions and higher healthcare costs.
•Data processing expense increased by $499 thousand, or 12%, due primarily to an increase in core system costs and investments in new technology as the Company focuses on the evolving needs of its clients.
•FDIC insurance expense increased by $267 thousand, or 33%, due primarily to an increase in the assessment rate driven by commercial loan growth and a lower deduction from SBA PPP loans due to loan forgiveness.
•Professional services increased by $699 thousand, or 27%, due primarily to an increase in compliance and technology consulting services resulting from vacancies in compliance and technology staff and higher legal expenses partially associated with outstanding litigation.
•Intangible asset amortization decreased by $170 thousand, or 13%, due to amortization of the core deposit intangible assets on an accelerated basis.
•During 2022, the Company agreed to settle a litigation matter, which resulted in a provision for legal settlement of $13.0 million. There were no similar charges in 2021.
•During 2022, the Company announced that five branch locations would be closing and staffing model adjustments would be made to drive long-term growth and improve operating efficiencies in 2023 and forward. As a result of these initiatives, the Company recorded a pre-tax restructuring charge of $3.2 million. There were no similar charges in 2021.
Income Taxes
Income tax expense totaled $9.4 million, $4.6 million and $8.0 million for 2023, 2022 and 2021, respectively. The effective tax rate for 2023 was 20.8% compared with 17.2% for 2022 and 19.6% for 2021. Generally, the Company’s effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities, income from life insurance policies and tax credits, partially offset by disallowed interest expense and state income taxes. The difference in the effective tax rate in 2023 from prior years was primarily due to an increase in taxable income resulting from the legal settlement and restructuring charge in 2022. In addition, the effective tax rate was increased by the portion of interest expense disallowed as a deduction against earnings under the TEFRA and an increase in state taxes as a result of a greater percentage of taxable income earned in a state with a state income tax.
Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," includes a reconciliation of our federal statutory tax rate to the Company's effective tax rate, which is a meaningful comparison between years and measures income tax expense as a percentage of pretax income.
Financial Condition
Management devotes substantial time to overseeing the investment in and costs to fund loans and investment securities through deposits and borrowings as well as the formulation and adherence to policies directed toward enhancing profitability and managing the risks associated with these investments.
44
Table of Contents
Investment Securities
The Company utilizes AFS securities to manage interest rate risk, to enhance income through interest and dividend income, and to collateralize certain deposits and borrowings. The AFS securities may also serve as a liquidity source as needed.
The Company has established investment policies and an asset management policy to assist in administering its investment portfolio. Decisions to purchase or sell these securities are based on economic conditions and management’s strategy to respond to changes in interest rates, liquidity, pledges to secure deposits and repurchase agreements and other factors while trying to maximize return on the investments. The Company may segregate its investment portfolio into three categories: “securities held-to-maturity,” “trading securities” and “securities available-for-sale.” At December 31, 2023 and 2022, management has classified the entire investment securities portfolio as AFS, which is accounted for at current market value with non-credit losses and gains reported in OCI, net of income taxes. On January 1, 2023, the Company adopted the new CECL standard in accordance with ASU 2016-13, which changed the accounting framework by replacing the OTTI assessment with the recognition of an ACL.
The Company's investment securities portfolio includes debt investments that are subject to varying degrees of credit and market risks, which arise from general market conditions, and factors impacting specific industries, as well as news that may impact specific issues. Management monitors its debt securities, using various indicators in determining whether unrealized losses on debit securities are credit-related and require an ACL. These indicators include the amount of time the security has been in an unrealized loss position, the cause and extent of the unrealized loss and the credit quality of the issuer and underlying assets. In addition, management assesses whether it is likely the Company will have to sell the security prior to recovery, or it expects to be able to hold the security until the price recovers. The Company determined that the declines in market value were due to increases in interest rates and market movements, and not due to credit factors. The Company does not intend to sell these securities with unrealized losses and it is more likely than not that the Company will not be required to sell them before recovery of their amortized cost basis, which may be maturity. Therefore, the Company has concluded that the unrealized losses on the AFS securities do not require an ACL at December 31, 2023. Under the prior OTTI framework, the Company did not record any cumulative OTTI expense at December 31, 2022 and 2021.
The following table summarizes the fair value of AFS securities at December 31, 2023, 2022 and 2021.
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury | $ | 17,840 | $ | 17,291 | $ | 19,702 | ||||
| U.S. Government Agencies | 4,151 | 5,135 | — | |||||||
| States and political subdivisions | 203,122 | 197,414 | 193,370 | |||||||
| GSE residential MBS | 57,632 | 59,402 | 40,726 | |||||||
| GSE commercial MBS | 4,743 | — | — | |||||||
| GSE residential CMOs | 73,102 | 68,378 | 65,922 | |||||||
| Non-agency CMOs | 44,669 | 39,758 | 29,698 | |||||||
| Asset-backed | 108,134 | 125,973 | 122,621 | |||||||
| Other | 126 | 377 | 399 | |||||||
| Total investment securities | $ | 513,519 | $ | 513,728 | $ | 472,438 |
At December 31, 2023, AFS securities totaled $513.5 million, a decrease of $209 thousand, from $513.7 million at December 31, 2022. During 2023, the Company purchased investment securities totaling $45.6 million, which included $19.8 million of U.S. Treasury securities, $15.3 million of agency MBS and CMO securities, $8.9 million of non-agency CMO securities and $972 thousand in asset-backed securities. During 2023, the Company sold three U.S. Treasury securities with a total principal balance of $19.9 million for a nominal gain and six securities issued by state and political subdivisions with a total principal balance of $2.2 million for a net loss of $44 thousand. The sale of the securities issued by state and political subdivisions in net unrealized loss position was to redeploy funds from the lower yielding investment securities to higher yielding assets. The balance of investment securities included net unrealized losses of $35.6 million at December 31, 2023 compared to net unrealized losses of $49.6 million at December 31, 2022 for a reduction in unrealized losses of $14.0 million. The decrease in net unrealized losses was primarily due to lower treasury rates and contracting credit spreads during 2023 compared to 2022. The Company has sufficient access to liquidity such that management does not believe it would be necessary to sell any of its investment securities at a loss to offset any unexpected deposit outflows. Management believes the structure of the Company's investment securities portfolio is appropriately aligned with the remainder of the balance sheet to protect against volatile interest rate environments and to generate steady earnings.
45
Table of Contents
At December 31, 2022, AFS securities totaled $513.7 million, an increase of $41.3 million, from $472.4 million at December 31, 2021. During 2022, the Company purchased investment securities totaling $181.5 million, which included $73.7 million of municipal securities, $47.5 million of agency MBS and CMO securities, $27.9 million of non-agency CMO securities, $27.6 million of asset-backed securities and $4.9 million of a U.S. government agency security. During 2022, the Company sold 19 municipal securities with a principal balance of $31.3 million for a net gain of $32 thousand and replaced with the aforementioned higher yielding investment securities. The Company recorded a loss of $171 thousand on a call of a non-agency CMO for the year ended December 31, 2022. The balance of investment securities included net unrealized losses of $49.6 million compared to net unrealized gains of $5.6 million at December 31, 2021. This change was due to significant increases in market interest rates and wider credit spreads.
46
Table of Contents
The following table shows the maturities of investment securities at book value at December 31, 2023, and weighted average yields of such investment securities. Yields are shown on a tax equivalent basis, assuming a 21% federal income tax rate.
| Within 1year | After 1 yearbut within 5years | After 5 yearsbut within10 years | After 10years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury securities | ||||||||||||||||||
| Book value | $ | — | $ | 20,057 | $ | — | $ | — | $ | 20,057 | ||||||||
| Yield | — | % | 1.05 | % | — | % | — | % | 1.05 | % | ||||||||
| Average maturity (years) | — | 4.3 | — | — | 4.3 | |||||||||||||
| U. S. Government Agencies | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 3,994 | $ | — | $ | 3,994 | ||||||||
| Yield | — | % | — | % | 7.05 | % | — | % | 7.05 | % | ||||||||
| Average maturity (years) | — | — | 8.0 | — | 8.0 | |||||||||||||
| States and political subdivisions | ||||||||||||||||||
| Book value | $ | — | $ | 11,362 | $ | 52,455 | $ | 157,807 | $ | 221,624 | ||||||||
| Yield | — | % | 2.61 | % | 2.86 | % | 2.78 | % | 2.79 | % | ||||||||
| Average maturity (years) | — | 4.0 | 7.5 | 19.5 | 15.9 | |||||||||||||
| GSE residential mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 61,669 | $ | 61,669 | ||||||||
| Yield | — | % | — | % | — | % | 4.56 | % | 4.56 | % | ||||||||
| Average maturity (years) | — | — | — | 41.9 | 41.9 | |||||||||||||
| GSE commercial mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 4,387 | $ | 4,387 | ||||||||
| Yield | — | % | — | % | — | % | 7.36 | % | 7.36 | % | ||||||||
| Average maturity (years) | — | — | — | 0.2 | 0.2 | |||||||||||||
| GSE residential CMOs | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 79,284 | $ | 79,284 | ||||||||
| Yield | — | % | — | % | — | % | 3.64 | % | 3.64 | % | ||||||||
| Average maturity (years) | — | — | — | 28.0 | 28.0 | |||||||||||||
| Non-agency CMOs | ||||||||||||||||||
| Book value | $ | — | $ | 16,021 | $ | 2,788 | $ | 29,353 | $ | 48,162 | ||||||||
| Yield | — | % | 7.05 | % | 7.57 | % | 4.61 | % | 5.59 | % | ||||||||
| Average maturity (years) | — | 2.0 | 7.8 | 32.1 | 20.7 | |||||||||||||
| Asset-backed | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 1,202 | $ | 108,584 | $ | 109,786 | ||||||||
| Yield | — | % | — | % | 6.70 | % | 6.36 | % | 6.37 | % | ||||||||
| Average maturity (years) | — | — | 9.9 | 21.3 | 21.2 | |||||||||||||
| Other | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 126 | $ | 126 | ||||||||
| Yield | — | % | — | % | — | % | — | % | — | % | ||||||||
| Average maturity (years) | — | — | — | — | — | |||||||||||||
| Total | ||||||||||||||||||
| Book value | $ | — | $ | 47,440 | $ | 60,439 | $ | 441,210 | $ | 549,089 | ||||||||
| Yield | — | % | 3.45 | % | 3.43 | % | 4.23 | % | 4.08 | % | ||||||||
| Average maturity (years) | — | 3.5 | 7.6 | 25.5 | 21.6 |
The average maturity is based on the contractual terms of the debt or mortgage-backed securities, and does not factor in required repayments or anticipated prepayments. At December 31, 2023, the weighted average estimated life is 33 years for mortgage-backed and CMO securities, and 21 years for asset-backed securities, based on current interest rates and anticipated prepayment speeds. The overall duration of the Company's investment security portfolio is 4.3 years at December 31, 2023.
47
Table of Contents
The following table summarizes the credit ratings and collateral associated with the Company's AFS investment securities portfolio, excluding equity securities, at December 31, 2023:
| Sector | Portfolio Mix | Amortized Book | Fair Value | Credit Enhancement | AAA | AA | A | BBB | NR | Collateral / Guarantee Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unsecured ABS | 1 | % | $ | 3,779 | $ | 3,386 | 29 | % | — | % | — | % | — | % | — | % | 100 | % | Unsecured Consumer Debt | ||
| Student Loan ABS | 1 | 5,378 | 5,260 | 27 | — | — | — | — | 100 | Seasoned Student Loans | |||||||||||
| Federal Family Education Loan ABS | 18 | 98,419 | 97,208 | 9 | 7 | 80 | — | 13 | — | Federal Family Education Loan (1) | |||||||||||
| PACE Loan ABS | — | 2,315 | 2,033 | 6 | 100 | — | — | — | — | PACE Loans (2) | |||||||||||
| Non-Agency RMBS | 3 | 16,467 | 13,133 | 14 | 100 | — | — | — | — | Reverse Mortgages (3) | |||||||||||
| Non-Agency CMBS | 5 | 28,104 | 28,336 | 25 | — | — | — | — | 100 | ||||||||||||
| Municipal - General Obligation | 18 | 102,305 | 94,366 | 10 | 83 | 7 | — | — | |||||||||||||
| Municipal - Revenue | 22 | 119,318 | 108,756 | — | 82 | 12 | — | 6 | |||||||||||||
| SBA ReRemic (5) | 1 | 3,487 | 3,448 | — | 100 | — | — | — | SBA Guarantee (4) | ||||||||||||
| Small Business Administration | 2 | 8,381 | 8,894 | — | 100 | — | — | — | SBA Guarantee (4) | ||||||||||||
| Agency MBS | 25 | 140,953 | 130,733 | — | 100 | — | — | — | Residential Mortgages (4) | ||||||||||||
| U.S. Treasury securities | 4 | 20,057 | 17,840 | — | 100 | — | — | — | U.S. Government Guarantee (4) | ||||||||||||
| 100 | % | $ | 548,963 | $ | 513,393 | 7 | % | 79 | % | 4 | % | 2 | % | 8 | % | ||||||
| (1) 97% guaranteed by U.S. government | |||||||||||||||||||||
| (2) PACE acronym represents Property Assessed Clean Energy loans | |||||||||||||||||||||
| (3) Non-agency reverse mortgages with current structural credit enhancements | |||||||||||||||||||||
| (4) Guaranteed by U.S. government or U.S government agencies | |||||||||||||||||||||
| (5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits | |||||||||||||||||||||
| Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Fitch, Morningstar, DBRS, and Kroll Bond Rating Agency). Standard & Poor's rates U.S. government obligations at AA+. |
Loan Portfolio
The Company offers a variety of products to meet the credit needs of its borrowers, principally commercial real estate loans, commercial and industrial loans, retail loans secured by residential properties, and to a lesser extent, installment loans. No loans are extended to non-domestic borrowers or governments.
Generally, the Bank is permitted under applicable law to make loans to single borrowers (including certain related persons and entities) in aggregate amounts of up to 15% of the sum of total capital and excess ACL not included in Tier 2 capital. The Company's policy has established an internal lending limit of $25.0 million to one borrower, except for commercial real estate loans, which the Company reduced the internal lending limit to $15.0 million on a per project basis beginning in 2023. Credit exposure may be aggregated if loans are under common control or ownership or with common guarantors, for which the internal lending limit is $40.0 million, but not permitted to exceed the regulatory lending limit. These amounts are below the Bank's regulatory lending limit of $47.5 million at December 31, 2023. No borrower had an outstanding exposure exceeding the Bank's legal lending limit at year-end.
The risks associated with lending activities differ among loan segments and classes and are subject to the impact of changes in interest rates, market conditions of collateral securing the loans and general economic conditions. Any of these factors may adversely impact a borrower’s ability to repay loans, and also impact the associated collateral. A further discussion on the Company's loan segments and classes and related risks and the Company's implementation of the new account standard for expected credit losses, referred to as CECL, and FDM are included in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
48
Table of Contents
The following table presents the loan portfolio, excluding residential LHFS, by segments and classes at December 31 of each of the years set forth below.
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||||||||||
| Owner-occupied | $ | 373,757 | $ | 315,770 | $ | 238,668 | $ | 174,908 | $ | 170,884 | ||||||||
| Non-owner occupied | 694,638 | 608,043 | 551,783 | 409,567 | 361,050 | |||||||||||||
| Multi-family | 150,675 | 138,832 | 93,255 | 113,635 | 106,893 | |||||||||||||
| Non-owner occupied residential | 95,040 | 104,604 | 106,112 | 114,505 | 120,038 | |||||||||||||
| Acquisition and development: | ||||||||||||||||||
| 1-4 family residential construction | 24,516 | 25,068 | 12,279 | 9,486 | 15,865 | |||||||||||||
| Commercial and land development | 115,249 | 158,308 | 93,925 | 51,826 | 41,538 | |||||||||||||
| Commercial and industrial (1) | 367,085 | 357,774 | 485,728 | 647,368 | 214,554 | |||||||||||||
| Municipal | 9,812 | 12,173 | 14,989 | 20,523 | 47,057 | |||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | 266,239 | 229,849 | 198,831 | 244,321 | 336,372 | |||||||||||||
| Home equity – term | 5,078 | 5,505 | 6,081 | 10,169 | 14,030 | |||||||||||||
| Home equity – lines of credit | 186,450 | 183,241 | 160,705 | 157,021 | 165,314 | |||||||||||||
| Installment and other loans | 9,774 | 12,065 | 17,630 | 26,361 | 50,735 | |||||||||||||
| Total loans | $ | 2,298,313 | $ | 2,151,232 | $ | 1,979,986 | $ | 1,979,690 | $ | 1,644,330 |
(1) Includes $5.7 million, $13.8 million, $189.9 million, $403.3 million and zero of SBA PPP loans, net of deferred fees and costs, as of December 31, 2023, 2022, 2021, 2020 and 2019, respectively.
Total loans increased by $147.1 million to $2.3 billion at December 31, 2023 from $2.2 billion at December 31, 2022. The increase was due to growth in the commercial real estate loan segment of $146.9 million, residential mortgages of $39.2 million and commercial and industrial loans of $9.3 million, partially offset by a decrease in the acquisition and development loan segment of $43.6 million. The decrease in the acquisition and development loan segment includes construction-to-permanent loans for which construction has been completed or there is a certificate of occupancy, which allows for the transfer of the loan classification to a permanent loan class secured by real estate. Overall loan growth, excluding SBA PPP forgiveness activity of $8.1 million, was $155.2 million or 7% for the year ended December 31, 2023 compared to 2022.
The loan portfolio at December 31, 2022 increased by $171.2 million to $2.2 billion from $2.0 billion at December 31, 2021 due primarily to commercial loan and residential mortgage production, which was offset by SBA PPP loan forgiveness activity of $176.1 million and reductions in installment and other loans in 2022. Overall loan growth, excluding SBA PPP loan forgiveness activity, was $349.0 million or 20% for the year ended December 31, 2022 compared to 2021.
49
Table of Contents
In addition to monitoring the loan portfolio by loan class as noted above, the Company also monitors concentrations by segment. The Bank’s lending policy reports segment concentrations that exceed 20% of the Bank’s total risk-based capital ("RBC"). The following segments met this criterion at December 31, 2023:
| Balance | % of Total Loans | % of Total RBC | |||||
|---|---|---|---|---|---|---|---|
| Office Space | $ | 226,504 | 9.9% | 70.6% | |||
| 1-4 Family Rentals | 95,040 | 4.1 | 29.6 | ||||
| Hotels & Motels (including Bed & Breakfast) | 71,810 | 3.1 | 22.4 | ||||
| Loans Outside of Market Area | 199,829 | 8.7 | 62.3 | ||||
| Multi-Family | 150,675 | 6.6 | 47.0 | ||||
| Purchased Participation | 149,328 | 6.5 | 46.6 | ||||
| Senior Housing and Care | 153,672 | 6.7 | 47.9 | ||||
| Strip Centers (Retail) | 124,432 | 5.4 | 38.8 | ||||
| Warehouse | 133,337 | 5.8 | 41.6 |
Management regularly analyzes the commercial real estate portfolio, which includes the review of occupancy, cash flows, expenses and expiring leases, as well as the location of the real estate. At December 31, 2023, the Company had $226.5 million in loans related to office space, which had a weighted average loan-to-value ratio of 56% and a weighted average debt coverage ratio of 1.77x. Management believes that the office space portfolio is well-diversified and includes only limited exposure to properties located in major metropolitan markets (approximately 2% of the total commercial real estate loan balance as of December 31, 2023).
The following table presents expected maturities of loan classes by fixed rate or adjustable-rate categories at December 31, 2023.
| Due In | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||
| Fixed rate | $ | 3,581 | $ | 43,627 | $ | 87,586 | $ | 8,245 | $ | 143,039 | 38 | % | ||||||||||
| Adjustable and floating rate | 18,899 | 50,702 | 147,176 | 13,941 | 230,718 | 62 | % | |||||||||||||||
| 22,480 | 94,329 | 234,762 | 22,186 | 373,757 | 100 | % | ||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||
| Fixed rate | 7,241 | 92,826 | 84,386 | — | 184,453 | 27 | % | |||||||||||||||
| Adjustable and floating rate | 8,279 | 75,164 | 422,870 | 3,872 | 510,185 | 73 | % | |||||||||||||||
| 15,520 | 167,990 | 507,256 | 3,872 | 694,638 | 100 | % | ||||||||||||||||
| Multi-family | ||||||||||||||||||||||
| Fixed rate | 2,119 | 31,800 | 10,997 | 63 | 44,979 | 30 | % | |||||||||||||||
| Adjustable and floating rate | 1,945 | 56,868 | 43,164 | 3,719 | 105,696 | 70 | % | |||||||||||||||
| 4,064 | 88,668 | 54,161 | 3,782 | 150,675 | 100 | % | ||||||||||||||||
| Non-owner occupied residential | ||||||||||||||||||||||
| Fixed rate | 1,591 | 11,160 | 5,789 | 1,453 | 19,993 | 21 | % | |||||||||||||||
| Adjustable and floating rate | 1,378 | 12,662 | 60,747 | 260 | 75,047 | 79 | % | |||||||||||||||
| 2,969 | 23,822 | 66,536 | 1,713 | 95,040 | 100 | % | ||||||||||||||||
| (continued) |
50
Table of Contents
| Due In | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||
| Acquisition and development: | ||||||||||||||||||
| 1-4 family residential construction | ||||||||||||||||||
| Fixed rate | — | — | — | 701 | 701 | 3 | % | |||||||||||
| Adjustable and floating rate | 15,806 | 2,016 | 799 | 5,194 | 23,815 | 97 | % | |||||||||||
| 15,806 | 2,016 | 799 | 5,895 | 24,516 | 100 | % | ||||||||||||
| Commercial and land development | ||||||||||||||||||
| Fixed rate | 1,434 | 1,912 | 2,468 | 114 | 5,928 | 5 | % | |||||||||||
| Adjustable and floating rate | 24,911 | 46,847 | 32,387 | 5,176 | 109,321 | 95 | % | |||||||||||
| 26,345 | 48,759 | 34,855 | 5,290 | 115,249 | 100 | % | ||||||||||||
| Commercial and industrial | ||||||||||||||||||
| Fixed rate | 3,752 | 118,323 | 36,441 | 983 | 159,499 | 43 | % | |||||||||||
| Adjustable and floating rate | 68,058 | 62,136 | 73,968 | 3,424 | 207,586 | 57 | % | |||||||||||
| 71,810 | 180,459 | 110,409 | 4,407 | 367,085 | 100 | % | ||||||||||||
| Municipal | ||||||||||||||||||
| Fixed rate | — | 1,715 | 2,365 | — | 4,080 | 42 | % | |||||||||||
| Adjustable and floating rate | — | — | 3,878 | 1,854 | 5,732 | 58 | % | |||||||||||
| — | 1,715 | 6,243 | 1,854 | 9,812 | 100 | % | ||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | ||||||||||||||||||
| Fixed rate | 107 | 4,402 | 29,294 | 130,521 | 164,324 | 62 | % | |||||||||||
| Adjustable and floating rate | 1 | 537 | 11,073 | 90,304 | 101,915 | 38 | % | |||||||||||
| 108 | 4,939 | 40,367 | 220,825 | 266,239 | 100 | % | ||||||||||||
| Home equity - term | ||||||||||||||||||
| Fixed rate | 15 | 860 | 2,823 | 841 | 4,539 | 89 | % | |||||||||||
| Adjustable and floating rate | 100 | 63 | 37 | 339 | 539 | 11 | % | |||||||||||
| 115 | 923 | 2,860 | 1,180 | 5,078 | 100 | % | ||||||||||||
| Home equity - lines of credit | ||||||||||||||||||
| Fixed rate | 76 | 8,993 | 52,288 | 16,505 | 77,862 | 42 | % | |||||||||||
| Adjustable and floating rate | 13,737 | 140 | 1,072 | 93,639 | 108,588 | 58 | % | |||||||||||
| 13,813 | 9,133 | 53,360 | 110,144 | 186,450 | 100 | % | ||||||||||||
| Installment and other loans | ||||||||||||||||||
| Fixed rate | 676 | 2,058 | 500 | 8 | 3,242 | 33 | % | |||||||||||
| Adjustable and floating rate | 4,006 | — | 2,526 | — | 6,532 | 67 | % | |||||||||||
| 4,682 | 2,058 | 3,026 | 8 | 9,774 | 100 | % | ||||||||||||
| $ | 177,712 | $ | 624,811 | $ | 1,114,634 | $ | 381,156 | $ | 2,298,313 |
51
Table of Contents
The final maturity is used in the determination of maturity of acquisition and development loans that convert from construction to permanent status. Variable rate loans shown above include semi-fixed loans that contractually will adjust with prime or another variable rate index after the interest lock period, which may be up to 10 years. At December 31, 2023, these semi-fixed loans totaled $542.7 million.
Asset Quality
Risk Elements
The Company’s loan portfolio is subject to varying degrees of credit risk. Credit risk is managed through the Company's underwriting standards, on-going credit reviews, and monitoring of asset quality measures. Additionally, loan portfolio diversification, which limits exposure to a single industry or borrower, and collateral requirements also mitigate the Company's risk of credit loss.
The loan portfolio consists principally of loans to borrowers in south central Pennsylvania and the greater Baltimore, Maryland region. As the majority of loans are concentrated in these geographic regions, a substantial portion of the borrowers' ability to honor their obligations may be affected by the level of economic activity in the market areas.
Nonperforming assets include nonaccrual loans and foreclosed real estate. In addition, loan modifications to borrowers experiencing financial difficulty and loans past due 90 days or more and still accruing are also deemed to be risk assets. For all loan classes, the accrual of interest income on loans, including individually evaluated loans, ceases when principal or interest is past due 90 days or more and collateral is inadequate to cover principal and interest or immediately if, in the opinion of management, full collection is unlikely. Interest will continue to accrue on loans past due 90 days or more if the collateral is adequate to cover principal and interest, and the loan is in the process of collection. Interest accrued, but not collected, as of the date of placement on nonaccrual status, is generally reversed and charged against interest income, unless fully collateralized. Subsequent payments received are either applied to the outstanding principal balance or recorded as interest income, depending on management’s assessment of the ultimate collectability of principal. Loans are returned to accrual status, for all loan classes, when all the principal and interest amounts contractually due are brought current, the loans have performed in accordance with the contractual terms of the note for a reasonable period of time, generally six months, and the ultimate collectability of the total contractual principal and interest is reasonably assured. Past due status is based on contract terms of the loan.
Prior to the adoption of ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures ("ASU 2022-02"), loans, the terms of which are modified, were classified as TDRs if a concession was granted for legal or economic reasons related to a borrower’s financial difficulties. Concessions granted under a TDR typically involved a temporary deferral of scheduled loan payments, an extension of a loan’s stated maturity date, temporary reduction in interest rates, or below market rates. If a modification occurred while the loan is on accruing status, it would continue to accrue interest under the modified terms. Nonaccrual TDRs were restored to accrual status if scheduled principal and interest payments, under the modified terms, were current for six months after modification, and the borrower continues to demonstrate its ability to meet the modified terms. TDRs were evaluated individually for impairment if they have been restructured during the most recent calendar year, or if they are not performing according to their modified terms.
ASU 2022-02 eliminated the TDR accounting model, and requires that the Company evaluate, based on the accounting for loan modifications, whether the borrower is experiencing financial difficulty, if the modification results in a more-than-insignificant direct change in the contractual cash flows and if the modified terms represent a new loan or a continuation of an existing loan, which the Company refers to these loans as "financial difficulty modifications" or "FDMs."
52
Table of Contents
The following table presents the Company’s risk elements and relevant asset quality ratios at December 31 of each of the years set forth below.
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans | $ | 25,527 | $ | 20,583 | $ | 6,449 | $ | 10,310 | $ | 10,657 | ||||||||
| OREO | — | — | — | — | 197 | |||||||||||||
| Total nonperforming assets | 25,527 | 20,583 | 6,449 | 10,310 | 10,854 | |||||||||||||
| FDM / TDR still accruing (1) | 9 | 682 | 804 | 934 | 979 | |||||||||||||
| Loans past due 90 days or more and still accruing (2) | 66 | 439 | 1,201 | 554 | 2,232 | |||||||||||||
| Total nonperforming and other risk assets | $ | 25,602 | $ | 21,704 | $ | 8,454 | $ | 11,798 | $ | 14,065 | ||||||||
| Loans 30-89 days past due | $ | 8,111 | $ | 7,311 | $ | 5,925 | $ | 10,291 | $ | 17,527 | ||||||||
| Asset quality ratios: | ||||||||||||||||||
| Total nonperforming loans to total loans | 1.11 | % | 0.96 | % | 0.33 | % | 0.52 | % | 0.65 | % | ||||||||
| Total nonperforming assets to total assets | 0.83 | % | 0.70 | % | 0.23 | % | 0.37 | % | 0.46 | % | ||||||||
| Total nonperforming assets to total loans and OREO | 1.11 | % | 0.96 | % | 0.33 | % | 0.52 | % | 0.66 | % | ||||||||
| Total risk assets to total loans and OREO | 1.11 | % | 1.01 | % | 0.43 | % | 0.60 | % | 0.86 | % | ||||||||
| Total risk assets to total assets | 0.84 | % | 0.74 | % | 0.30 | % | 0.43 | % | 0.59 | % | ||||||||
| ACL to total loans | 1.25 | % | 1.17 | % | 1.07 | % | 1.02 | % | 0.89 | % | ||||||||
| ACL to nonperforming loans | 112.44 | % | 122.32 | % | 328.42 | % | 195.45 | % | 137.52 | % | ||||||||
| ACL to nonperforming loans and FDMs / TDRs still accruing | 112.40 | % | 118.40 | % | 292.02 | % | 179.22 | % | 125.95 | % | ||||||||
| Net charge-offs (recoveries) to total average loans | 0.03 | % | 0.01 | % | — | % | (0.01) | % | 0.02 | % |
(1) During 2023, the Company modified terms for two loans totaling $1.4 million, including one existing nonaccrual loan of $1.4 million, which met the FDM criteria in accordance with ASU 2022-02.
(2) Includes zero, $307 thousand, $214 thousand, $456 thousand and $2.0 million, respectively, of PCI loans at December 31, 2023, 2022, 2021, 2020 and 2019 in accordance with ASU 310-30. Upon adoption of the CECL standard, PCD loans were evaluated on an individual loan level and reported on an individual loan basis under ASU 310-20, Nonrefundable Fees and Other Assets. As of December 31, 2021, there was one loan for $891 thousand, which was in the process of collection and guaranteed by the SBA, and was subsequently collected during the first quarter of 2022.
Nonperforming assets include nonaccrual loans and foreclosed real estate. Risk assets, which include nonperforming assets, FDMs still accruing and loans past due 90 days or more and still accruing, totaled $25.6 million at December 31, 2023, an increase of $3.9 million from $21.7 million at December 31, 2022. Nonaccrual loans increased by $4.9 million from $20.6 million at December 31, 2022 to $25.5 million at December 31, 2023 due primarily to additions of $8.5 million, due primarily to two commercial real estate clients with loans totaling $4.3 million and one commercial and industrial client totaling $1.0 million, and transfers to non-accrual of $931 thousand due to the treatment of PCD loans at the individual asset level under CECL, partially offset by payments of $3.6 million, charge-offs of $909 thousand and loans returned to accrual status of $401 thousand.
53
Table of Contents
The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without reserves on individually evaluated loans at December 31, 2023, as compared to nonaccrual loans at December 31, 2022. At December 31, 2023, there was a specific reserve of $49 thousand on nonaccrual loans compared to no specific reserve on nonaccrual loans at December 31, 2022.
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans with a related ACL | Nonaccrual loans with no related ACL | Total nonaccrual loans | Loans Past Due 90+ Accruing | Total nonaccrual loans | ||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner-occupied | $ | — | $ | 15,786 | $ | 15,786 | $ | — | $ | 2,767 | ||||||||||||
| Non-owner occupied | — | 240 | 240 | — | — | |||||||||||||||||
| Multi-family | — | 1,233 | 1,233 | — | — | |||||||||||||||||
| Non-owner occupied residential | — | 2,572 | 2,572 | — | 81 | |||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||
| 1-4 family residential construction | — | — | — | — | — | |||||||||||||||||
| Commercial and land development | — | 1,361 | 1,361 | — | 15,426 | |||||||||||||||||
| Commercial and industrial | 68 | 604 | 672 | — | 31 | |||||||||||||||||
| Municipal | — | — | — | — | — | |||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||
| First lien | — | 2,309 | 2,309 | 66 | 1,838 | |||||||||||||||||
| Home equity – term | — | 3 | 3 | — | 5 | |||||||||||||||||
| Home equity – lines of credit | — | 1,312 | 1,312 | — | 395 | |||||||||||||||||
| Installment and other loans | 3 | 36 | 39 | — | 40 | |||||||||||||||||
| Total | $ | 71 | $ | 25,456 | $ | 25,527 | $ | 66 | $ | 20,583 |
During the second quarter of 2023, the underlying project for a construction-to-permanent loan on nonaccrual status received its certificate of occupancy, which resulted in the recharacterization of the loan from commercial and land development to owner-occupied commercial real estate. The construction-to-permanent loan had a current outstanding balance of $13.4 million and $15.4 million at December 31, 2023 and 2022, respectively.
The information presented above in the nonaccrual loan table and the collateral-dependent table are not required for periods prior to the adoption of CECL. The following table, which excludes accruing PCI loans, presents the most comparable required information at December 31, 2022, which summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at December 31, 2022. The recorded investment in loans excludes accrued interest receivable. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.
54
Table of Contents
| 2022 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NonaccrualLoans | RestructuredLoans StillAccruing | Total | ||||||||||||||
| Commercial real estate: | ||||||||||||||||
| Owner occupied | $ | 2,767 | $ | — | $ | 2,767 | ||||||||||
| Non-owner occupied residential | 81 | — | 81 | |||||||||||||
| Acquisition and development | ||||||||||||||||
| Commercial and land development | 15,426 | — | 15,426 | |||||||||||||
| Commercial and industrial | 31 | — | 31 | |||||||||||||
| Residential mortgage: | ||||||||||||||||
| First lien | 1,838 | 682 | 2,520 | |||||||||||||
| Home equity – term | 5 | — | 5 | |||||||||||||
| Home equity – lines of credit | 395 | — | 395 | |||||||||||||
| Installment and other loans | 40 | — | 40 | |||||||||||||
| $ | 20,583 | $ | 682 | $ | 21,265 |
The following table presents our exposure to relationships that are individually evaluated for impairment and the partial charge-offs taken to date and specific reserves established on those relationships at December 31, 2023 and 2022. Accruing PCI loans are excluded from loans individually analyzed for impairment at December 31, 2022. Prior to the adoption of CECL, acquired loans that met the criteria for impairment or nonaccrual of interest prior to the acquisition could be considered performing upon acquisition, regardless of whether the client is contractually delinquent, if the Company expected to fully collect the new carrying value (i.e., fair value) of the loans. As such, the Company may have no longer considered the loan to be nonperforming in accordance with guidance in ASC 310-30. Upon adoption of CECL, the Company elected to account for its PCD loans under ASC 310-20, which required that acquired loans be evaluated on an individual asset level. The election resulted in PCD loans totaling $931 thousand transferred to nonaccrual and included with loans individually evaluated under the CECL methodology.
| # ofRelationships | RecordedInvestment | PartialCharge-offsto Date | SpecificReserves | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | |||||||||||||
| Relationships greater than $1 million | 4 | $ | 20,363 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | 1 | 616 | 388 | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 1 | 257 | — | — | |||||||||
| Relationships less than $250 thousand | 78 | 4,472 | 214 | 77 | |||||||||
| 84 | $ | 25,708 | $ | 602 | $ | 77 | |||||||
| December 31, 2022 | |||||||||||||
| Relationships greater than $1 million | 2 | $ | 17,774 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | — | — | — | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 1 | 260 | — | — | |||||||||
| Relationships less than $250 thousand | 60 | 3,231 | 320 | 28 | |||||||||
| 63 | $ | 21,265 | $ | 320 | $ | 28 |
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Specific reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss.
55
Table of Contents
Internal loan reviews are completed annually on all commercial relationships secured by commercial real estate with a committed loan balance in excess of $1.0 million, which review includes confirmation of risk rating by an independent credit officer. In addition, all commercial relationships greater than $500 thousand rated Substandard, Doubtful or Loss are reviewed and corresponding risk ratings are reaffirmed by the Bank's Problem Loan Committee, with subsequent reporting to the Management ERM Committee.
In its individual evaluated loan analysis, the Company determines the extent of any full or partial charge-offs that may be required, or any reserves that may be needed. The determination of the Company’s charge-offs or impairment reserve include an evaluation of the outstanding loan balance and the related collateral securing the credit. Through a combination of collateral securing the loans and partial charge-offs taken to date, the Company believes that it has adequately provided for the potential losses that it may incur on these relationships at December 31, 2023. However, over time, additional information may result in increased reserve allocations or, alternatively, it may be deemed that the reserve allocations exceed those that are needed.
Credit Risk Management
Allowance for Credit Losses
The Company maintains the ACL at a level deemed adequate by management for expected credit losses. As disclosed in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, on January 1, 2023 the Company implemented CECL and increased the ACL, previously the ALL, with a cumulative-effect adjustment to the ACL of $2.4 million. In addition, the Company recorded a cumulative-effect adjustment to the ACL for off-balance sheet exposures of $100 thousand. The Company’s ACL is calculated quarterly, with any adjustment recorded to the provision for credit losses in the consolidated statement of income. A comprehensive analysis of the ACL is performed by the Company on a quarterly basis. Management evaluates the adequacy of the ACL utilizing a defined methodology to determine if it properly addresses the current and expected risks in the loan portfolio, which considers the performance of borrowers and specific evaluation of individually evaluated loans, including historical loss experiences, trends in delinquencies, nonperforming loans and other risk assets, and the qualitative factors. Risk factors are continuously reviewed and adjusted, as needed, by management when conditions support a change. Management believes its approach properly addresses relevant accounting and bank regulatory guidance for loans both collectively and individually evaluated. The results of the comprehensive analysis, including recommended changes, are governed by the Company's Reserve Adequacy Committee, whose members were also a part of the Company's CECL Committee, and are subsequently presented to the Enterprise Risk Management Committee of the Board of Directors.
The ACL is evaluated based on a review of the collectability of loans in light of historical experience; the nature and volume of the loan portfolio; adverse situations that may affect a 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. A description of the methodology for establishing the allowance and provision for credit losses and related procedures in establishing the appropriate level of reserve is included in Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
56
Table of Contents
The following table presents the amortized cost basis of the loan portfolio, by year of origination, loan class, and credit quality, as of December 31, 2023. For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan and payment activity. Residential mortgage and installment and other consumer loans are presented below based on payment performance: performing or nonperforming. During 2023, commercial and land development loans and 1-4 family residential construction loans totaling $109.3 million and $18.2 million, respectively, were recharacterized to a permanent amortizing loan secured by real estate class upon the completion of construction or receiving a certificate of occupancy.
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Commercial Real Estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 50,829 | $ | 103,192 | $ | 69,888 | $ | 21,232 | $ | 21,251 | $ | 62,634 | $ | 4,941 | $ | — | $ | 333,967 | ||||||||||||||||
| Special mention | — | — | 2,517 | 1,176 | — | 1,314 | — | — | 5,007 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | 9,923 | — | 6,075 | — | 2,687 | 312 | — | 18,997 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | 13,366 | — | 2,420 | — | — | 15,786 | |||||||||||||||||||||||||
| Total owner-occupied loans | $ | 50,829 | $ | 113,115 | $ | 72,405 | $ | 41,849 | $ | 21,251 | $ | 69,055 | $ | 5,253 | $ | — | $ | 373,757 | ||||||||||||||||
| Current period gross charge offs - owner-occupied | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Non-owner occupied: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 82,879 | $ | 102,212 | $ | 235,031 | $ | 83,652 | $ | 63,176 | $ | 120,696 | $ | 509 | $ | — | $ | 688,155 | ||||||||||||||||
| Special mention | — | — | — | 524 | — | 2,112 | — | — | 2,636 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | 2,739 | — | 868 | 3,607 | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 240 | — | — | 240 | |||||||||||||||||||||||||
| Total non-owner occupied loans | $ | 82,879 | $ | 102,212 | $ | 235,031 | $ | 84,176 | $ | 63,176 | $ | 125,787 | $ | 509 | $ | 868 | $ | 694,638 | ||||||||||||||||
| Current period gross charge offs - non-owner occupied | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Multi-family: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 2,701 | $ | 61,805 | $ | 28,541 | $ | 12,694 | $ | 7,437 | $ | 33,895 | $ | 117 | $ | — | $ | 147,190 | ||||||||||||||||
| Special mention | — | — | — | — | 244 | 2,008 | — | — | 2,252 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 1,233 | — | — | 1,233 | |||||||||||||||||||||||||
| Total multi-family loans | $ | 2,701 | $ | 61,805 | $ | 28,541 | $ | 12,694 | $ | 7,681 | $ | 37,136 | $ | 117 | $ | — | $ | 150,675 | ||||||||||||||||
| Current period gross charge offs - multi-family | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Non-owner occupied residential: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 10,075 | $ | 20,473 | $ | 16,947 | $ | 7,974 | $ | 6,444 | $ | 28,319 | $ | 1,130 | $ | — | $ | 91,362 | ||||||||||||||||
| Special mention | — | — | — | — | — | 731 | — | — | 731 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | 375 | — | — | 375 | |||||||||||||||||||||||||
| Substandard - IEL | 2 | — | 192 | 1,461 | — | 917 | — | — | 2,572 | |||||||||||||||||||||||||
| Total non-owner occupied residential loans | $ | 10,077 | $ | 20,473 | $ | 17,139 | $ | 9,435 | $ | 6,444 | $ | 30,342 | $ | 1,130 | $ | — | $ | 95,040 | ||||||||||||||||
| Current period gross charge offs - non-owner occupied residential | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 12 | $ | — | $ | — | $ | 12 | ||||||||||||||||
| (continued) |
57
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 18,820 | $ | 5,400 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 24,220 | ||||||||||||||||
| Special mention | 222 | — | 74 | — | — | — | — | — | 296 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Total 1-4 family residential construction loans | $ | 19,042 | $ | 5,400 | $ | 74 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 24,516 | ||||||||||||||||
| Current period gross charge offs - 1-4 family residential construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Commercial and land development: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 28,829 | $ | 48,453 | $ | 9,847 | $ | 9,927 | $ | 110 | $ | 1,774 | $ | 6,574 | $ | 6,936 | $ | 112,450 | ||||||||||||||||
| Special mention | — | — | — | 1,001 | — | 437 | — | — | 1,438 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Substandard - IEL | — | — | — | — | — | 1,361 | — | — | 1,361 | |||||||||||||||||||||||||
| Total commercial and land development loans | $ | 28,829 | $ | 48,453 | $ | 9,847 | $ | 10,928 | $ | 110 | $ | 3,572 | $ | 6,574 | $ | 6,936 | $ | 115,249 | ||||||||||||||||
| Current period gross charge offs - commercial and land development | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Commercial and Industrial: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | 67,735 | $ | 69,670 | $ | 67,117 | $ | 24,580 | $ | 10,753 | $ | 20,775 | $ | 86,475 | $ | 1,522 | $ | 348,627 | ||||||||||||||||
| Special mention | — | 4,251 | 4,364 | 11 | 552 | 356 | 2,258 | — | 11,792 | |||||||||||||||||||||||||
| Substandard - Non-IEL | — | — | 4,682 | — | 5 | 225 | 1,082 | — | 5,994 | |||||||||||||||||||||||||
| Substandard - IEL | — | 69 | — | 7 | — | 455 | 141 | — | 672 | |||||||||||||||||||||||||
| Total commercial and industrial loans | $ | 67,735 | $ | 73,990 | $ | 76,163 | $ | 24,598 | $ | 11,310 | $ | 21,811 | $ | 89,956 | $ | 1,522 | $ | 367,085 | ||||||||||||||||
| Current period gross charge offs - commercial and industrial | $ | — | $ | 161 | $ | 106 | $ | — | $ | — | $ | 8 | $ | 473 | $ | — | $ | 748 | ||||||||||||||||
| Municipal: | ||||||||||||||||||||||||||||||||||
| Risk rating | ||||||||||||||||||||||||||||||||||
| Pass | $ | — | $ | — | $ | 3,403 | $ | — | $ | — | $ | 6,409 | $ | — | $ | — | $ | 9,812 | ||||||||||||||||
| Total municipal loans | $ | — | $ | — | $ | 3,403 | $ | — | $ | — | $ | 6,409 | $ | — | $ | — | $ | 9,812 | ||||||||||||||||
| Current period gross charge offs - municipal | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 43,641 | $ | 71,311 | $ | 34,704 | $ | 8,056 | $ | 7,465 | $ | 97,943 | $ | — | $ | 638 | $ | 263,758 | ||||||||||||||||
| Nonperforming | — | — | — | — | 120 | 2,361 | — | — | 2,481 | |||||||||||||||||||||||||
| Total first lien loans | $ | 43,641 | $ | 71,311 | $ | 34,704 | $ | 8,056 | $ | 7,585 | $ | 100,304 | $ | — | $ | 638 | $ | 266,239 | ||||||||||||||||
| Current period gross charge offs - first lien | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 58 | $ | — | $ | — | $ | 58 | ||||||||||||||||
| (continued) |
58
Table of Contents
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Basis | Revolving Loans Converted to Term | Total | |||||||||||||||||||||||||
| Home equity - term: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 607 | $ | 732 | $ | 90 | $ | 426 | $ | 115 | $ | 3,105 | $ | — | $ | — | $ | 5,075 | ||||||||||||||||
| Nonperforming | — | — | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||||||
| Total home equity - term loans | $ | 607 | $ | 732 | $ | 90 | $ | 426 | $ | 115 | $ | 3,108 | $ | — | $ | — | $ | 5,078 | ||||||||||||||||
| Current period gross charge offs - home equity - term | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
| Home equity - lines of credit: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 107,967 | $ | 77,171 | $ | 185,138 | ||||||||||||||||
| Nonperforming | — | — | — | — | — | — | 1,296 | 16 | 1,312 | |||||||||||||||||||||||||
| Total residential real estate - home equity - lines of credit loans | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 109,263 | $ | 77,187 | $ | 186,450 | ||||||||||||||||
| Current period gross charge offs - home equity - lines of credit | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 40 | $ | — | $ | 40 | ||||||||||||||||
| Installment and other loans: | ||||||||||||||||||||||||||||||||||
| Payment performance | ||||||||||||||||||||||||||||||||||
| Performing | $ | 758 | $ | 413 | $ | 332 | $ | 106 | $ | 670 | $ | 947 | $ | 6,500 | $ | — | $ | 9,726 | ||||||||||||||||
| Nonperforming | 3 | — | — | — | 33 | 12 | — | — | 48 | |||||||||||||||||||||||||
| Total Installment and other loans | $ | 761 | $ | 413 | $ | 332 | $ | 106 | $ | 703 | $ | 959 | $ | 6,500 | $ | — | $ | 9,774 | ||||||||||||||||
| Current period gross charge offs - installment and other | $ | 181 | $ | 24 | $ | — | $ | — | $ | 4 | $ | 10 | $ | 28 | $ | — | $ | 247 |
The information presented in the table above is not required for periods prior to the adoption of CECL. The following table summarizes the Company’s loan portfolio ratings based on its internal risk rating system at December 31, 2022, which presents the most comparable required information. Prior to the adoption of CECL, PCD loans were classified as PCI loans and accounted for under ASC 310-30. In accordance with the CECL standard, management did not reassess whether PCI assets met the criteria of PCD assets as of the adoption date. At December 31, 2023, the amortized cost of the PCD loans was $8.6 million.
59
Table of Contents
| Pass | SpecialMention | Non-ImpairedSubstandard | Impaired -Substandard | Doubtful | PCI Loans | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||
| Owner-occupied | $ | 305,159 | $ | 2,109 | $ | 3,532 | $ | 2,767 | $ | — | $ | 2,203 | $ | 315,770 | ||||||||||||
| Non-owner occupied | 601,244 | 4,243 | 2,273 | — | — | 283 | 608,043 | |||||||||||||||||||
| Multi-family | 130,851 | 7,739 | 242 | — | — | — | 138,832 | |||||||||||||||||||
| Non-owner occupied residential | 102,674 | 810 | 482 | 81 | — | 557 | 104,604 | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||
| 1-4 family residential construction | 25,068 | — | — | — | — | — | 25,068 | |||||||||||||||||||
| Commercial and land development | 142,424 | 458 | — | 15,426 | — | — | 158,308 | |||||||||||||||||||
| Commercial and industrial | 331,103 | 17,579 | 7,013 | 31 | — | 2,048 | 357,774 | |||||||||||||||||||
| Municipal | 12,173 | — | — | — | — | — | 12,173 | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||
| First lien | 222,849 | — | 215 | 2,520 | — | 4,265 | 229,849 | |||||||||||||||||||
| Home equity – term | 5,485 | — | — | 5 | — | 15 | 5,505 | |||||||||||||||||||
| Home equity – lines of credit | 182,801 | — | 45 | 395 | — | — | 183,241 | |||||||||||||||||||
| Installment and other loans | 12,017 | — | — | 40 | — | 8 | 12,065 | |||||||||||||||||||
| $ | 2,073,848 | $ | 32,938 | $ | 13,802 | $ | 21,265 | $ | — | $ | 9,379 | $ | 2,151,232 |
The Special Mention classification is intended to be a temporary classification reflective of loans that have potential weaknesses that may, if not monitored or corrected, weaken the asset or inadequately protect the Company’s position at some future date. Special mention loans represent an elevated risk, but their weakness does not yet justify a more severe, or classified, rating. These loans require inquiry by lenders on the cause of the potential weakness and, once analyzed, the loan classification may be downgraded to Substandard or, alternatively, could be upgraded to Pass.
Special mention loans decreased by $8.7 million from $32.9 million at December 31, 2022 to $24.2 million at December 31, 2023 due to repayments of $22.7 million partially offset by net downgrades of $14.0 million. The risk rating downgrades to Special Mention primarily consisted of 8 clients with loans spread across various commercial classes.
Non-IEL substandard loans are performing loans, which have characteristics that cause management concern over the ability of the borrower to perform under present loan repayment terms and which may result in the reporting of these loans as nonperforming, or individually evaluated, loans in the future. Generally, management feels that substandard loans that are currently performing and not considered impaired result in some doubt as to the borrower’s ability to continue to perform under the terms of the loan, and represent potential problem loans. Non-IEL substandard loans totaled $29.3 million at December 31, 2023, an increase of $15.5 million, compared to $13.8 million at December 31, 2022 due to net downgrades of $19.3 million, partially offset by repayments of $3.8 million. The risk rating downgrades to the non-IEL substandard category primarily consisted of four clients with loans spread across various commercial classes.
The Substandard-IEL category increased by $4.4 million from $21.3 million at December 31, 2022 to $25.7 million at December 31, 2023 due to net downgrades of $7.8 million partially offset by repayments of $3.3 million. The risk rating downgrades to the substandard-IEL category primarily consisted of three clients with loans spread across various commercial classes.
Despite the aforementioned downgrades, management does not believe that the other commercial loans in these categories have risk characteristics similar to those that led to the downgrades.
60
Table of Contents
The following table summarizes activity in the ACL, including the impact of adopting CECL, for the year ended December 31, 2023, and the activity in the ALL for years ended December 31, 2022, 2021, 2020 and 2019.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 | ||||||||||||||||||
| Impact of adopting ASC 326 - CECL | 2,857 | (214) | 928 | 169 | 3,740 | (1,121) | 49 | (1,072) | (245) | 2,423 | ||||||||||||||||||||||||||||
| Provision for credit losses | 1,360 | (764) | 1,023 | (36) | 1,583 | 6 | 93 | 99 | — | 1,682 | ||||||||||||||||||||||||||||
| Charge-offs | (12) | — | (748) | — | (760) | (98) | (247) | (345) | — | (1,105) | ||||||||||||||||||||||||||||
| Recoveries | 110 | 5 | 98 | — | 213 | 193 | 118 | 311 | — | 524 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 17,873 | $ | 2,241 | $ | 8 | $ | 157 | $ | 26,077 | $ | 2,424 | $ | 201 | $ | 2,625 | $ | — | $ | 28,702 | ||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||
| Provision for loan losses | 1,489 | 1,142 | 640 | (6) | 3,265 | 669 | 218 | 887 | 8 | 4,160 | ||||||||||||||||||||||||||||
| Charge-offs | — | — | — | — | — | (50) | (360) | (410) | — | (410) | ||||||||||||||||||||||||||||
| Recoveries | 32 | 10 | 51 | — | 93 | 40 | 115 | 155 | — | 248 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 | ||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||
| Provision for loan losses | 710 | 938 | 23 | (10) | 1,661 | (517) | (73) | (590) | 19 | 1,090 | ||||||||||||||||||||||||||||
| Charge-offs | (293) | — | (663) | — | (956) | (92) | (70) | (162) | — | (1,118) | ||||||||||||||||||||||||||||
| Recoveries | 469 | 10 | 512 | — | 991 | 32 | 34 | 66 | — | 1,057 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 7,634 | $ | 959 | $ | 2,356 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 | ||||||||||||||||||
| Provision for loan losses | 2,745 | 146 | 2,096 | (60) | 4,927 | 203 | 117 | 320 | 78 | 5,325 | ||||||||||||||||||||||||||||
| Charge-offs | (3) | — | (748) | — | (751) | (114) | (146) | (260) | — | (1,011) | ||||||||||||||||||||||||||||
| Recoveries | 775 | 9 | 238 | — | 1,022 | 126 | 34 | 160 | — | 1,182 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||
| December 31, 2019 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 6,876 | $ | 817 | $ | 1,656 | $ | 98 | $ | 9,447 | $ | 3,753 | $ | 244 | $ | 3,997 | $ | 570 | $ | 14,014 | ||||||||||||||||||
| Provision for loan losses | 515 | 139 | 841 | 2 | 1,497 | (347) | 180 | (167) | (430) | 900 | ||||||||||||||||||||||||||||
| Charge-offs | (25) | — | (299) | — | (324) | (386) | (155) | (541) | — | (865) | ||||||||||||||||||||||||||||
| Recoveries | 268 | 3 | 158 | — | 429 | 127 | 50 | 177 | — | 606 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 7,634 | $ | 959 | $ | 2,356 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 |
The following table summarizes asset quality ratios for years ended December 31, 2023, 2022, 2021, 2020 and 2019.
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for credit losses to net charge-offs (recoveries) | 290 | % | 2,568 | % | 1,787 | % | (3,114) | % | 347 | % | ||||
| Ratio of ACL to total loans outstanding at December 31 | 1.25 | % | 1.17 | % | 1.07 | % | 1.02 | % | 0.89 | % |
61
Table of Contents
The following table details net charge-offs (recoveries) to average loans outstanding by loan category for the years ended December 31, 2023 and 2022.
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||
| Net recoveries | $ | (98) | $ | (32) | $ | (176) | ||||
| Average loans for the year | $ | 1,233,720 | $ | 1,069,392 | $ | 880,458 | ||||
| Net recoveries/average loans | (0.01) | % | — | % | (0.02) | % | ||||
| Acquisition and development: | ||||||||||
| Net recoveries | (5) | (10) | (10) | |||||||
| Average loans for the year | 172,239 | 147,364 | 74,786 | |||||||
| Net recoveries/average loans | — | % | (0.01) | % | (0.01) | % | ||||
| Commercial and industrial: | ||||||||||
| Net charge-offs (recoveries) | 650 | (51) | 151 | |||||||
| Average loans for the year | 371,928 | 408,995 | 604,651 | |||||||
| Net charge-offs (recoveries)/average loans | 0.17 | % | (0.01) | % | 0.02 | % | ||||
| Municipal: | ||||||||||
| Net charge-offs (recoveries) | — | — | — | |||||||
| Average loans for the year | 10,857 | 13,486 | 16,566 | |||||||
| Net charge-offs (recoveries)/average loans | — | % | — | % | — | % | ||||
| Residential mortgage: | ||||||||||
| Net (recoveries) charge-offs | (95) | 10 | 60 | |||||||
| Average loans for the year | 432,108 | 389,048 | 379,802 | |||||||
| Net (recoveries) charge-offs /average loans | (0.02) | % | — | % | 0.02 | % | ||||
| Installment and other loans: | ||||||||||
| Net charge-offs | 129 | 245 | 36 | |||||||
| Average loans for the year | 10,808 | 14,732 | 21,706 | |||||||
| Net charge-offs/average loans | 1.19 | % | 1.66 | % | 0.17 | % | ||||
| Total loans: | ||||||||||
| Net charge-offs | $ | 581 | $ | 162 | $ | 61 | ||||
| Average loans for the year | $ | 2,231,660 | $ | 2,043,017 | $ | 1,977,969 | ||||
| Net charge-offs/average loans | 0.03 | % | 0.01 | % | — | % |
(1) Average loans exclude loans held for sale.
The ACL totaled $28.7 million at December 31, 2023, a $3.5 million increase from $25.2 million at December 31, 2022, resulting from a cumulative-effect adjustment from the adoption of CECL of $2.4 million, a provision for credit losses of $1.7 million and net charge-offs of $581 thousand for 2023. At December 31, 2023, the ACL as a percentage of the total loan portfolio was 1.25% compared to 1.17% at December 31, 2022 and 1.07% at December 31, 2021. The ACL increased in 2023 primarily due to the impact from implementing CECL, which required the transition from an incurred loss model based on historical loss experience to an expected credit loss model based on the contractual life of the loan.
In 2023 and 2022, the provision for credit losses was driven primarily by increases in commercial loans, excluding SBA PPP loan forgiveness activity, of $118.3 million and $299.9 million, respectively, in addition to the overall increase in expected loss rates under CECL. During 2023, the Delinquency and Classified Loan Trends qualitative factor was increased for the commercial & industrial and owner-occupied commercial real estate loan classes, which was based on a trend of increases in loans downgraded to the special mention or classified risk rating. All other qualitative factors were unchanged from levels established at the adoption of CECL. During 2022, qualitative factors were unchanged, except for a reduction in the National and Local Economic Conditions factor, that reduced the provision by $726 thousand. This factor had been increased previously for economic concerns in the commercial real estate portfolio associated with the COVID-19 pandemic. The additional allocation was removed during 2022 as these concerns had subsided.
62
Table of Contents
For the years ended December 31, 2023 and 2022, gross recoveries of $524 thousand and $248 thousand, respectively, were credited to the ACL. These recoveries on previously charged-off relationships are the result of successful loan monitoring and workout solutions. Recoveries are difficult to predict, and any additional recoveries that the Company receives will be used to replenish the ACL. Recoveries favorably impact historical charge-off factors, and contribute to changes in the quantitative and qualitative factors used in our allowance adequacy analysis. However, as the loan portfolio continues to grow, future provisions for credit losses may result.
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Specific reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss. In addition to the reserve allocations on individually evaluated loans noted above, six loans, with aggregate outstanding principal balances of $348 thousand, have had cumulative partial charge-offs to the ACL totaling $602 thousand at December 31, 2023. As updated appraisals were received on collateral-dependent loans, partial charge-offs were taken to the extent the loans’ principal balance exceeded their fair value.
The following table shows the allocation of the ACL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2023, and the allocation of the ALL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2022, 2021, 2020 and 2019.
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ACL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | |||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied | $ | 5,090 | 16 | % | $ | 3,618 | 15 | % | $ | 2,752 | 12 | % | $ | 2,072 | 9 | % | $ | 1,539 | 10 | % | ||||||||||||||
| Non-owner occupied | 9,587 | 30 | % | 7,473 | 28 | % | 7,244 | 28 | % | 6,049 | 21 | % | 3,965 | 22 | % | |||||||||||||||||||
| Multi-family | 2,540 | 7 | % | 1,355 | 6 | % | 870 | 5 | % | 1,846 | 6 | % | 974 | 7 | % | |||||||||||||||||||
| Non-owner occupied residential | 656 | 4 | % | 1,112 | 5 | % | 1,171 | 5 | % | 1,184 | 6 | % | 1,156 | 7 | % | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction | 397 | 1 | % | 376 | 1 | % | 188 | 1 | % | 144 | 0 | % | 239 | 1 | % | |||||||||||||||||||
| Commercial and land development | 1,844 | 5 | % | 2,838 | 7 | % | 1,874 | 5 | % | 970 | 3 | % | 720 | 3 | % | |||||||||||||||||||
| Commercial and industrial | 5,806 | 16 | % | 4,505 | 17 | % | 3,814 | 24 | % | 3,942 | 32 | % | 2,356 | 13 | % | |||||||||||||||||||
| Municipal | 157 | 0 | % | 24 | 1 | % | 30 | 1 | % | 40 | 1 | % | 100 | 3 | % | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien | 1,580 | 12 | % | 1,600 | 11 | % | 1,188 | 10 | % | 1,627 | 12 | % | 1,635 | 20 | % | |||||||||||||||||||
| Home equity - term | 23 | 0 | % | 32 | 0 | % | 31 | 0 | % | 63 | 1 | % | 59 | 1 | % | |||||||||||||||||||
| Home equity - lines of credit | 821 | 8 | % | 1,812 | 8 | % | 1,566 | 8 | % | 1,672 | 8 | % | 1,453 | 10 | % | |||||||||||||||||||
| Installment and other loans | 201 | 0 | % | 188 | 1 | % | 215 | 1 | % | 324 | 1 | % | 319 | 3 | % | |||||||||||||||||||
| Unallocated | — | 245 | 237 | 218 | 140 | |||||||||||||||||||||||||||||
| $ | 28,702 | 100 | % | $ | 25,178 | 100 | % | $ | 21,180 | 100 | % | $ | 20,151 | 100 | % | $ | 14,655 | 100 | % |
63
Table of Contents
The information presented in the table below is not required for periods subsequent to the adoption of CECL. The following table summarizes the ALL allocation for loans individually and collectively evaluated for impairment by loan segment at December 31, 2022. Accruing PCI loans are excluded from loans individually evaluated for impairment.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 2,848 | $ | 15,426 | $ | 31 | $ | — | $ | 18,305 | $ | 2,920 | $ | 40 | $ | 2,960 | $ | — | $ | 21,265 | ||||||||||||||||||
| Collectively evaluated for impairment | 1,164,401 | 167,950 | 357,743 | 12,173 | 1,702,267 | 415,675 | 12,025 | 427,700 | — | 2,129,967 | ||||||||||||||||||||||||||||
| $ | 1,167,249 | $ | 183,376 | $ | 357,774 | $ | 12,173 | $ | 1,720,572 | $ | 418,595 | $ | 12,065 | $ | 430,660 | $ | — | $ | 2,151,232 | |||||||||||||||||||
| Allowance for credit losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | $ | — | $ | 28 | $ | — | $ | 28 | ||||||||||||||||||
| Collectively evaluated for impairment | 13,558 | 3,214 | 4,505 | 24 | 21,301 | 3,416 | 188 | 3,604 | 245 | 25,150 | ||||||||||||||||||||||||||||
| $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 |
Management believes the allocation of the ACL among the various loan classes adequately reflects the life expected credit losses in each loan class and is based on the methodology outlined in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Credit Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." Management re-evaluates and makes enhancements to its reserve methodology to better reflect the risks inherent in the different segments of the portfolio, particularly in light of increased charge-offs, with noticeable differences between the different loan classes. Management believes these enhancements to the ACL methodology improve the accuracy of quantifying the expected credit losses inherent in the portfolio. Management charges actual loan losses to the reserve and bases the provision for credit losses on its overall analysis.
Management believes the Company’s ACL is adequate based on currently available information. Future adjustments to the ACL and enhancements to the methodology may be necessary due to changes in economic conditions, regulatory guidance, or management’s assumptions as to future delinquencies or loss rates.
Deposits
Total deposits grew by $82.6 million, or 3%, to $2.6 billion at December 31, 2023 from $2.5 billion at December 31, 2022. During 2023, time deposits increased $155.5 million from $251.0 million at December 31, 2022 to $406.5 million at December 31, 2023 due to competitive pricing, including promotional offerings of up to 18-month terms. In addition, money market deposits and interest-bearing demand deposits increased by $36.5 million and $13.5 million, respectively, which increases were partially offset by decreases of $71.0 million in noninterest-bearing demand deposits and $51.9 million in savings deposits. The declines in noninterest-bearing deposit and savings deposits were primarily due to clients shifting to higher-yielding products within the Bank. During 2023, the Bank was successful at retaining many of those deposits and driving inflows from new clients as well. At December 31, 2023, deposits that are uninsured and not collateralized totaled $442.7 million, or 17%, of total deposits.
In 2022, total deposits increased by $11.3 million and remained consistent with a balance of $2.5 billion at December 31, 2022 and 2021. During the fourth quarter of 2022, the Bank announced that it had entered into a Purchase and Assumption Agreement providing for the sale of its Path Valley branch, including associated deposit liabilities, building and land. At December 31, 2022, deposits of approximately $31.3 million were expected to be conveyed in the branch sale. These deposits are reported within total deposits at cost and comprised of $23.5 million in interest-bearing deposits and $7.8 million in non-interest bearing deposits. The sale was completed on May 12, 2023. This sale included deposits of approximately $18.7 million comprised of $14.4 million in interest-bearing deposits and $4.3 million in noninterest-bearing deposits, which were sold at a premium of 6%. These deposits were reported at cost as deposits held for assumption in connection with sale of bank branch within total deposits in the consolidated balance sheets.
64
Table of Contents
The following table presents average deposits for years ended December 31, 2023, 2022 and 2021.
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Demand deposits | $ | 470,349 | $ | 557,142 | $ | 542,952 | ||||
| Interest-bearing demand deposits | 1,525,204 | 1,414,177 | 1,392,996 | |||||||
| Savings deposits | 198,157 | 232,660 | 202,371 | |||||||
| Time deposits | 338,170 | 273,276 | 360,264 | |||||||
| Total deposits | $ | 2,531,880 | $ | 2,477,255 | $ | 2,498,583 |
Management evaluates its utilization of brokered deposits, taking into consideration the Bank's policies, the interest rate curve and regulatory views on non-core funding sources, and balances this funding source with its funding needs based on growth initiatives. The Company anticipates that loan growth will be funded through deposit generation by offering competitive rates, as well as reliance on FHLB borrowings. The Bank's brokered money market deposit balances were $20.1 million and $1.0 million at December 31, 2023 and 2022, respectively. The Bank's brokered time deposit balances, including the average balance, remained at zero at December 31, 2023 and 2022.
The Company had time deposits that met or exceeded the FDIC insurance limit of $250,000 of $76.4 million and $36.5 million at December 31, 2023 and 2022, respectively. At December 31, 2023, the scheduled maturities of time deposits that met or exceeded the FDIC insurance limit or otherwise uninsured were as follows:
| Three months or less | $ | 22,928 | |
|---|---|---|---|
| Over three months through six months | 18,101 | ||
| Over six months through one year | 35,094 | ||
| Over one year | 291 | ||
| Total | $ | 76,414 |
Borrowings
In addition to deposits, the Company uses borrowing sources to meet liquidity needs and for temporary funding. Sources of short-term borrowings include the FHLB of Pittsburgh, federal funds purchased and the FRB discount window. Short-term borrowings also may include securities sold under agreements to repurchase with deposit clients, in which a client sweeps a portion of a deposit balance into a repurchase agreement, which is a secured borrowing with a pool of securities pledged against the balance.
The Company also utilizes long-term debt, consisting principally of FHLB fixed and amortizing advances, to fund its balance sheet with original maturities greater than one year. Prior to entering into long-term borrowings, the Company evaluates its funding needs, interest rate movements, the cost of options, and the availability of attractive structures.
FHLB advances and other borrowings increased by $31.4 million to $137.5 million at December 31, 2023 compared to $106.1 million at December 31, 2022. The increase in borrowings during 2023 included long-term fixed-rate advances from the FHLB totaling $40.0 million. With the continued strength in loan fundings and increased competition for deposits, the Bank elected to replace some of its overnight borrowings with lower cost term advances during the first quarter of 2023. The Bank tested its various sources of funding during 2023 to ensure accessibility.
In December 2018, the Company issued unsecured subordinated notes payable totaling $32.5 million, which mature on December 30, 2028, and the proceeds of which were designated for general corporate use, including funding of cash consideration for mergers and acquisitions. The subordinated notes had a fixed interest rate of 6.0% through December 30, 2023, which then converted to a variable rate, 90-day average fallback SOFR rate plus 3.16%, through maturity. At December 31, 2023, the interest rate on the subordinated debt was 8.78%.
For additional information about borrowings, refer to Note 13, Short-Term Borrowings, Note 14, Long-Term Debt, and Note 15, Subordinated Notes, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
65
Table of Contents
Shareholders' Equity
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while maintaining a “well-capitalized” position of regulatory strength.
Shareholders’ equity totaled $265.1 million at December 31, 2023, an increase of $36.2 million, or 16%, from $228.9 million at December 31, 2022. The increase in 2023 was primarily attributable to net income of $35.7 million and other comprehensive income of $11.4 million, partially offset by dividends paid of $8.5 million, the cumulative-effect adjustment from the adoption of CECL that decreased retained earnings by $2.0 million and share-based compensation costs of $471 thousand. Other comprehensive income generated during 2023 was due to after-tax net unrealized gains on AFS securities and cash flow hedges of $10.9 million and $532 thousand, respectively, primarily caused by a decline in treasury rates and contracting credit spreads during 2023.
For the year ended December 31, 2023, total comprehensive income was $47.1 million, an increase of $69.4 million, from total comprehensive loss of $22.3 million for the same period in 2022. This increase was due to a reduction in unrealized losses on AFS securities and cash flow hedges, net of taxes, of $54.5 million of $1.3 million, respectively, and an increase in net income of $13.6 million.
At December 31, 2023, book value per common share was $24.98 per share compared to $21.45 per share at December 31, 2022. Tangible book value per share also increased from $19.47 per share at December 31, 2022 to $23.03 per share at December 31, 2023, as a result of the increase in shareholders' equity driven by earnings and other comprehensive income during 2023. See “Supplemental Reporting of Non-GAAP Measures.”
In September 2015, the Board of Directors authorized a stock repurchase program, which is more fully described in Item 5 under Issuer Purchases of Equity Securities. Subsequently on April 19, 2021, the Board of Directors authorized the additional future repurchase of up to 562,000 shares of its outstanding common stock. The maximum number of shares that may yet be purchased under the plan is 28,467 shares at December 31, 2023.
The following table includes additional information for shareholders’ equity for the years ended December 31, 2023, 2022 and 2021.
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Average shareholders’ equity | $ | 243,334 | $ | 244,281 | $ | 262,159 | ||||
| Net income | 35,663 | 22,037 | 32,881 | |||||||
| Cash dividends paid | 8,485 | 8,264 | 8,280 | |||||||
| Average equity to average assets ratio | 8.11 | % | 8.59 | % | 9.06 | % | ||||
| Dividend payout ratio | 23.19 | % | 36.39 | % | 24.68 | % | ||||
| Return on average equity | 14.66 | % | 9.02 | % | 12.54 | % |
Capital Adequacy and Regulatory Matters
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory and regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while maintaining a “well capitalized” position of regulatory strength.
The Parent Company and the Bank both have met all capital adequacy requirements to which they are subject at December 31, 2023 and 2022. At December 31, 2023 and 2022, the Parent Company and the Bank were considered well capitalized under applicable banking regulations.
The Company routinely evaluates its capital levels in light of its risk profile to assess its capital needs. In addition to the minimum capital ratio requirement and minimum capital ratio to be well capitalized presented in the tables in Note 17, we must maintain a capital conservation buffer as noted in Item 1 - Business under the topic Basel III Capital Rules. At December 31, 2023, the Parent Company's and the Bank's capital conservation buffer, based on the most restrictive capital ratio, was 4.8% and 4.8%, respectively, which are above the regulatory requirement of 2.50% at December 31, 2023.
66
Table of Contents
Tables presenting the Parent Company’s and the Bank’s capital amounts and ratios at December 31, 2023 and 2022 are included in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
Liquidity and Rate Sensitivity
Liquidity. The primary function of asset/liability management is to ensure adequate liquidity and manage the Company’s sensitivity to changing interest rates. Liquidity management involves the ability to meet the cash flow requirements of clients who may be either depositors wanting to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. The Company's primary sources of funds consist of deposit inflows, loan repayments, borrowings from the FHLB of Pittsburgh and maturities and prepayments of investment securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
The Company regularly adjusts its investments in liquid assets based upon its assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and investment securities and the objectives of its asset/liability management policy. The Company's most liquid assets are cash and cash equivalents. The level of these assets depends on the Company's operating, financing, lending and investing activities during any given period.
At December 31, 2023, cash and cash equivalents totaled $65.2 million, compared with $60.8 million at December 31, 2022, which included net income of $35.7 million, increases in deposits and borrowings of $82.6 million and $23.9 million, respectively, and proceeds from investment securities maturities, calls and repayments, net of purchases of $11.4 million, offset primarily by the deployment of cash into higher yielding loans of $147.1 million. Unencumbered investment securities totaled $73.8 million and the Company had $17.4 million of investment securities pledged at the FRB Discount Window with no associated borrowings outstanding at December 31, 2023. The Company's maximum borrowing capacity from the FHLB of Pittsburgh was $1.1 billion, of which $138.1 million in advances and letters of credit were outstanding. The Company’s ability to borrow from the FHLB is dependent on having sufficient qualifying collateral, which generally consists of mortgage loans. In addition, the Company had $20.0 million in available unsecured lines of credit with other banks at December 31, 2023. The Bank tested its various sources of funding during 2023 to ensure accessibility.
At December 31, 2023, outstanding loan commitments totaled $892.0 million, which included $172.9 million in undisbursed loans, $337.5 million in unused home equity lines of credit, $357.1 million in commercial lines of credit, and $24.5 million in performance standby letters of credit. Time deposits due within one year after December 31, 2023 totaled $381.9 million, or 94% of time deposits, which includes both clients with longer-term time deposits nearing maturity and the more recent time deposit offerings with terms of 18 months or less. If these maturing deposits do not remain with the Company, it may be required to seek other sources of funds, including other time deposits and lines of credit. Due to current market conditions, the Company has paid higher rates on such deposits during 2023 than it paid in 2022. The Company has the ability to attract and retain deposits by adjusting the interest rates it offers.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its shareholders and interest on its borrowings. The Company also has repurchased shares of its common stock. The Company’s primary source of income is dividends received from the Bank. Restrictions on the Bank’s ability to dividend funds to the Company are described in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Interest Rate Sensitivity. Interest rate sensitivity management requires the maintenance of an appropriate balance between interest sensitive assets and liabilities. Management, through its asset/liability management process, attempts to manage the level of repricing and maturity mismatch so that fluctuations in net interest income are maintained within policy limits in current and expected market conditions. For further discussion, see Part II, Item 7A, "Quantitative and Qualitative Disclosures About Market Risk."
67
Table of Contents
Contractual Obligations
The Company enters into contractual obligations in the normal course of business to fund loan growth, for asset/liability management purposes, to meet required capital needs and for other corporate purposes. The following table presents significant fixed and determinable contractual obligations of principal by payment date at December 31, 2023.
Further discussion of the nature of each obligation is in the referenced Note to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data" referenced in the following table.
| Payments Due | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NoteReference | Less than 1year | 2-3 years | 4-5 years | More than5 years | Total | |||||||||||||||
| Time deposits | 11 | $ | 381,911 | $ | 18,055 | $ | 5,275 | $ | 1,266 | $ | 406,507 | |||||||||
| Short-term borrowings | 13 | 107,285 | — | — | — | 107,285 | ||||||||||||||
| Long-term debt | 14 | — | 15,000 | 25,000 | — | 40,000 | ||||||||||||||
| Subordinated notes | 15 | — | — | 32,500 | — | 32,500 | ||||||||||||||
| Operating lease obligations | 6 | 1,349 | 2,774 | 2,631 | 10,187 | 16,941 | ||||||||||||||
| Total | $ | 490,545 | $ | 35,829 | $ | 65,406 | $ | 11,453 | $ | 603,233 |
The contractual obligations table above does not include off-balance sheet commitments to extend credit that are detailed in the following section. These commitments generally have fixed expiration dates and many will expire without being drawn upon, therefore the total commitment does not necessarily represent future cash requirements and is excluded from the contractual obligations table.
Off-Balance Sheet Arrangements
The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its clients. These financial instruments include commitments to extend credit and standby letters of credit.
The following table details significant commitments at December 31, 2023.
| Contract or NotionalAmount | ||
|---|---|---|
| Commitments to fund: | ||
| Home equity lines of credit | $ | 337,460 |
| 1-4 family residential construction loans | 40,330 | |
| Commercial real estate, construction and land development loans | 132,607 | |
| Commercial, industrial and other loans | 357,099 | |
| Standby letters of credit | 24,529 |
A discussion of the nature, business purpose, and guarantees that result from the Company’s off-balance sheet arrangements is included in Note 19, Financial Instruments with Off-Balance Sheet Risk, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Recently Adopted and Recently Issued Accounting Standards
Recently adopted and recently issued accounting standards are described in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Supplemental Reporting of Non-GAAP Measures
Management believes providing certain “non-GAAP” information will assist investors in their understanding of the effect on recent financial results from non-recurring charges.
As a result of prior acquisitions, the Company had intangible assets consisting of goodwill and core deposit and other intangible assets totaling $21.1 million and $21.8 million at December 31, 2023 and 2022, respectively. During the year ended December 31, 2023, the Company incurred $1.1 million in merger-related expenses in connection with the proposed merger with Codorus Valley. Additionally, the Company incurred $3.2 million and $13.0 million in restructuring charges and a provision for legal settlement, respectively, during the year ended December 31, 2022.
68
Table of Contents
Tangible book value per common share and the impact of the merger-related expenses, restructuring charge and legal settlement on net income and associated ratios, as used by the Company in this supplemental reporting presentation, are determined by methods other than in accordance with GAAP. While the Company's management believes this information is a useful supplement to the GAAP-based measures reported in Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.
The increase in tangible book value per share in 2023 compared to 2022 was primarily caused by increases in net income of $13.6 million and total comprehensive income of $11.4 million during 2023 compared to total comprehensive losses of $44.4 million during 2022. This increase was primarily due to a decrease in unrealized losses on AFS securities caused by a decline in Treasury rates.
The following tables present the computation of each non-GAAP based measure shown together with its most directly comparable GAAP-based measure.
| (Dollars, except per share amounts, and shares in thousands) | 2023 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible book value per common share | ||||||||||
| Shareholders' equity (most directly comparable GAAP-based measure) | $ | 265,056 | $ | 228,896 | $ | 271,656 | ||||
| Less: Goodwill | 18,724 | 18,724 | 18,724 | |||||||
| Other intangible assets | 2,414 | 3,078 | 4,183 | |||||||
| Related tax effect | (507) | (646) | (878) | |||||||
| Tangible common equity (non-GAAP) | $ | 244,425 | $ | 207,740 | $ | 249,627 | ||||
| Common shares outstanding | 10,612 | 10,671 | 11,183 | |||||||
| Book value per share (most directly comparable GAAP based measure) | $ | 24.98 | $ | 21.45 | $ | 24.29 | ||||
| Intangible assets per share | 1.95 | 1.98 | 1.97 | |||||||
| Tangible book value per share (non-GAAP) | $ | 23.03 | $ | 19.47 | $ | 22.32 |
| Adjusted Net Income and Adjusted Diluted Earnings Per Share | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars, except per share amounts, and shares in thousands) | 2023 | 2022 | 2020 | |||||||
| Net income (most directly comparable GAAP based measure) | $ | 35,663 | $ | 22,037 | $ | 32,881 | ||||
| Plus: Merger-related charges | 1,059 | — | — | |||||||
| Plus: Provision for legal settlement | — | 13,000 | — | |||||||
| Plus: Restructuring charges | — | 3,155 | — | |||||||
| Less: Related tax effect | (79) | (3,393) | — | |||||||
| Adjusted net income (non-GAAP) | $ | 36,643 | $ | 34,799 | $ | 32,881 | ||||
| Weighted average shares - diluted (most directly comparable GAAP-based measure) | 10,435 | 10,706 | 11,106 | |||||||
| Diluted earnings per share (most directly comparable GAAP-based measure) | 3.42 | 2.06 | 2.96 | |||||||
| Weighted average shares - diluted (non-GAAP) | 10,435 | 10,706 | 11,106 | |||||||
| Diluted earnings per share, adjusted (non-GAAP) | $ | 3.51 | $ | 3.25 | $ | 2.96 |
69
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0000826154-23-000067.
ITEM 7 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended to assist readers in understanding the consolidated financial condition and results of operations of the Company and should be read in conjunction with our Consolidated Financial Statements and notes thereto included in this Annual Report on Form 10-K. Certain prior period amounts presented in this discussion and analysis have been reclassified to conform to current period classifications.
Overview
The Company, headquartered in Shippensburg, Pennsylvania, is a one-bank holding company that has elected status as a financial holding company. The consolidated financial information presented herein reflects the Company and its wholly-owned subsidiary, the Bank. At December 31, 2022, the Company had total assets of $2.9 billion, total liabilities of $2.7 billion and total shareholders' equity of $228.9 million as reported in the consolidated balance sheets.
The Company's primary source of income is net interest income, which is the difference between interest earned on its interest earning assets, such as loans and investment securities, and interest paid on its interest-bearing liabilities that includes deposits and borrowings. Our results of operations are impacted by economic conditions and market interest rates. Our profitability for the years ended December 31, 2022, 2021 and 2020 was influenced by our continued organic growth and ongoing expansion into targeted markets, the rising interest rates in 2022, and a continued focus on maintaining strong asset quality.
During 2022, the Company agreed to settle a litigation matter, which resulted in a provision for legal settlement ("legal settlement") of $13.0 million, before the tax effect, and the Company announced that five branch locations in Pennsylvania would be closing and staffing model adjustments would be made to drive long-term growth and improve operating efficiencies in 2023 and forward. As a result of these initiatives, the Company recorded a pre-tax restructuring charge of $3.2 million. Both the legal settlement and the restructuring charge were included in non-interest expenses in the consolidated statements of income under Part II, Item 8, "Financial Statements and Supplemental Data."
During the year ended December 31, 2020, the Company recognized charges associated with the consolidation of six branch locations, the discontinuance of three loan production offices, a reduction in back-office real estate and staffing reductions. These actions were initiated due to evolving client preferences for the digital delivery of products and services. The cost reductions resulting from these actions and the consolidation of five branches earlier in 2020, enabled the Company to invest in technology and people to facilitate its continued growth. A charge of $1.6 million was recorded in the year ended December 31, 2020, which included $1.3 million related to branch and loan production office consolidations.
Critical Accounting Estimates
The Company's consolidated financial statements are prepared in accordance with GAAP and follow general practices within the financial services industry. The most significant accounting policies followed by the Company are presented in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." In applying those accounting policies, the Company's management is required to exercise judgment in determining many of the methodologies, assumptions and estimates to be utilized. Certain of the critical accounting estimates are more dependent on such judgment and, in some cases, may contribute to volatility in our reported financial performance should the assumptions and estimates used change over time due to changes in circumstances. Some of the more significant areas in which the Company's management applies critical assumptions and estimates include the following:
Accounting for loan losses — The loan portfolio is the largest asset on the Company's balance sheet. The allowance for loan losses represents the amount that, in management’s judgment, appropriately reflects credit losses inherent in the loan portfolio at the balance sheet date. A provision for loan losses is recorded to adjust the level of the ALL as deemed necessary by management. In estimating losses inherent in the loan portfolio, assumptions and judgment are applied to measure amounts and timing of expected future cash flows, collateral values and other factors used to determine the borrowers’ abilities to repay its obligations. Historical loss trends are also considered, as are economic conditions, industry trends, portfolio trends and borrower-specific financial data. Loans acquired at a discount, that is, in part, attributable to credit quality, are initially recorded at fair value with no carry-over of an acquired entity’s previously established ALL. Cash flows expected at acquisition, in excess of estimated fair value, are recognized as interest income over the remaining lives of the loans. Subsequent decreases in the expected principal cash flows require the Company to evaluate the need for additions to the ALL. Subsequent improvements in expected cash flows result, first, in the recovery of any applicable ALL and, then, in the recognition of
30
Table of Contents
additional interest income over the remaining lives of the loans. Changes in the circumstances considered when determining management’s estimates and assumptions could result in changes to those estimates and assumptions and also in adjustment of the ALL, or, in the case of loans acquired at a discount, increases in interest income in future periods. The Company has delayed the implementation of ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The implementation deadline of ASU 2016-13 was extended for smaller reporting and other companies until the fiscal year and interim periods beginning after December 15, 2022. The Company will implement ASU 2016-13 effective January 1, 2023. We expect to recognize a one-time cumulative-effect adjustment that results in an increase to the allowance for credit losses as of the date of adoption of the new standard. See Notes 1, Summary of Significant Accounting Policies, and Note 3, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," to the consolidated financial statements for details on our allowance for loan losses estimate.
Accounting for OTTI — The Company determines whether unrealized losses are temporary in nature in accordance with FASB ASC 320-10, Investments - Overall, (“FASB ASC 320-10”) and FASB ASC 325-40, Investments – Beneficial Interests in Securitized Financial Assets, when applicable. The evaluation is based upon factors such as the creditworthiness of the underlying borrowers, performance of the underlying collateral, if applicable, and the level of credit support in the security structure. Management also evaluates other factors and circumstances that may be indicative of an OTTI condition. This includes, but is not limited to, an evaluation of the type of security, length of time and extent to which the fair value has been less than cost and near-term prospects of the issuer.
FASB ASC 320-10 requires the Company to assess if an OTTI exists by considering whether the Company has the intent to sell the security or it is more likely than not that it will be required to sell the security before recovery. If either of these situations applies, the guidance requires the Company to record an OTTI charge to earnings on debt securities for the difference between the amortized cost basis of the security and the fair value of the security. If neither of these situations applies, the Company is required to assess whether it is expected to recover the entire amortized cost basis of the security. If the Company is not expected to recover the entire amortized cost basis of the security, the guidance requires the Company to bifurcate the identified OTTI into a credit loss component and a component representing loss related to other factors. A discount rate is applied which equals the effective yield of the security. The difference between the present value of the expected flows and the amortized book value is considered a credit loss, which would be recorded through earnings as an OTTI charge. When a market price is not readily available, the market value of the security is determined using the same expected cash flows; the discount rate is a rate the Company determines from the open market and other sources as appropriate for the security. The difference between the market value and the present value of cash flows expected to be collected is recognized in AOCI on the unaudited condensed consolidated statements of financial condition. See Note 2, Investment Securities, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," to the consolidated financial statements for details on our investment securities and OTTI evaluation.
Accounting for income taxes — The Company is subject to federal and state income taxes in the jurisdictions in which it operates. Due to the complexity of the tax laws, management may make judgments in computing income tax expense, which are subject to varying interpretations by management and the taxing authorities, and could result in changes upon final determination. Income tax expense is based upon income before taxes, adjusted for the effect of certain tax-exempt income, non-deductible expenses and credits. Temporary differences may occur as a result of certain income and expense items being reported in different periods for financial reporting and tax purposes. Deferred taxes are calculated, using the applicable enacted marginal tax rate, based on the differences between the tax basis and carrying value of the asset or liability on the financial statement. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in income tax expense in the consolidated statements of income. Under FASB ASC 740, Income Taxes, the Company must apply a more likely than not probability threshold on its tax positions before a financial statement benefit is recognized. A valuation allowance would be recognized if any deferred tax assets were determined to be more likely than not unrecoverable. See Note 7, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," to the consolidated financial statements for details on our income tax expense and deferred tax assets and liabilities.
Readers of the Company's consolidated financial statements should be aware that the estimates and assumptions used may need to be updated in future financial presentations for changes in circumstances, business or economic conditions, in order to fairly represent the condition of the Company at that time.
Economic Climate, Inflation and Interest Rates
Preliminary real GDP for the fourth quarter of 2022 reflected an annualized increase of 2.7%, which declined from the annualized increase of 3.2% during the third quarter of 2022 and 7.0% during the fourth quarter of 2021. The fourth quarter of 2022 reflected increases in private inventory investments, which included manufacturing and utilities, consumer spending, primarily healthcare and personal care services, and federal government spending due to non-defense spending and compensation. The decrease in real GDP from the third quarter of 2022 is due to slowing of nonresidential fixed investment and
31
Table of Contents
consumer spending. During the fourth quarter of 2021, restrictions and disruptions were still occurring due to COVID-19 cases; however, there was a strong economic recovery from the pandemic, which the economy experienced increases in multiple industries, including private inventory investment and exports including travel, personal spending within healthcare, recreation and transportation. Residential fixed investment remained down during 2022 from 2021 due to a decrease in new single-family construction and the impact from inflation and supply chain issues.
The personal consumption expenditures ("PCE") price index increased 3.2% in the fourth quarter of 2022, compared to an increase of 4.3% and 7.0% for the final estimates in the third quarter of 2022 and fourth quarter of 2021, respectively. Excluding food and energy prices, the PCE increased 3.2% in the fourth quarter of 2022 compared to 4.7% in the third quarter of 2022 and 5.2% in the fourth quarter.
The national unemployment rate remained unchanged at 3.5% in December 2022 compared to September 2022, but did improve from 3.9% in December 2021. Within the Company's geographic footprint, the unemployment rate has decreased in Pennsylvania by 0.9% from 4.4% at December 2021 to 3.5% at December 2022, and decreased in Maryland by 1.5% from 4.7% at December 2021 to 3.2% in December 2022. These decreases in unemployment rates are consistent with the counties in which the Company operates branches and other corporate offices. There continued to be notable job gains in healthcare, leisure and hospitality and professional services during the second half of 2022. Although there was a strong economic recovery in 2021 from the pandemic, the fluctuations in real GDP during 2022 are indicative of inflation, supply chain challenges, geopolitical tensions and labor shortages.
At December 31, 2022, the 10-year Treasury bond reached 3.88%, an increase of 0.05% from 3.83% at September 30, 2022, and a significant increase from 1.51% at December 31, 2021, as it continued to rise due to inflationary pressures. In an attempt to combat the impact of inflation, the rising consumer price index, supply chain disruptions, the state of the labor market and geopolitical tensions, the Federal Reserve Open Markets Committee ("FOMC") approved increases to the Fed Funds rate totaling 450 basis points since March 2022:
•25 basis points on March 17, 2022;
•50 basis points on May 5, 2022;
•75 basis points on June 16, 2022;
•75 basis points on July 27, 2022;
•75 basis points on September 21, 2022;
•75 basis points on November 2, 2022;
•50 basis points on December 15, 2022; and
•25 basis points on February 2, 2023.
The majority of the assets and liabilities of a financial institution are monetary in nature and, therefore, differ greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories. However, inflation does have an impact on the Company, particularly with respect to the growth of total assets and noninterest expenses, which tend to rise during periods of general inflation. Risks also exist due to supply and demand imbalances, employment shortages, the interest rate environment, and geopolitical tensions. It is reasonably foreseeable that estimates made in the financial statements could be materially and adversely impacted in the near term as a result of these conditions, including expected credit losses on loans and the fair value of financial instruments that are carried at fair value.
As the Company’s balance sheet consists primarily of financial instruments, interest income and interest expense are greatly influenced by the level of interest rates and the slope of the yield curve, as well as the mix of assets and funding. The Company has been able to grow its net interest income by $12.7 million from 2021 to 2022 due to organic commercial loan growth and rising interest rates, despite the decrease of $10.7 million in SBA PPP interest income from the prior year. Competition for quality lending opportunities and deposits remains intense, which, together with an inverted yield curve, will continue to challenge the Company's ability to grow its net interest margin and to manage its overhead expenses.
32
Table of Contents
Results of Operations
Summary
Earnings in 2022 reflected an increase in net interest income primarily from the deployment of cash into higher yielding commercial loans and investment securities and the impact from rising interest rates, partially offset by the increase in costs of funds, increases in provision for loan losses and non-interest expenses, including salaries and employee benefits expense and the impact of the legal settlement and restructuring charge.
The Company recorded net income of $22.0 million, $32.9 million and $26.5 million for 2022, 2021 and 2020, respectively. Diluted earnings per share totaled $2.06, $2.96 and $2.40 for 2022, 2021 and 2020, respectively. Excluding the legal settlement and the restructuring charge, for the year ended December 31, 2022, net income totaled $34.8 million and diluted earnings per share totaled $3.25. See “Supplemental Reporting of Non-GAAP Measures.”
Net interest income totaled $99.6 million, $87.0 million and $83.6 million for 2022, 2021 and 2020, respectively, reflecting the deployment of cash into higher yielding commercial loans and investment securities and the impact of the rising interest rates during 2022. Interest rates increased during 2019, but decreased throughout 2020 and remained low during 2021, contributing to reductions in yields on loans and investment securities and the cost of interest-bearing liabilities during 2021 and 2020. During 2021 and 2020, net interest income benefited from the Company's expanded geographic footprint, organic growth in commercial loans from an expanded sales force as the Company continued to take advantage of market opportunities, and SBA PPP interest income. For 2022, 2021 and 2020, interest income recognized on SBA PPP loans totaled $6.1 million, $16.8 million and $10.9 million, respectively.
Asset quality trends continued to exhibit low levels of charge-offs and non-performing loans, except for one commercial construction loan with an outstanding balance of $15.4 million that the Bank downgraded to substandard and placed into non-accrual status during the fourth quarter of 2022. The provision for loan losses totaled $4.2 million, $1.1 million and $5.3 million in 2022, 2021 and 2020, respectively. During 2022, qualitative factors were unchanged from December 31, 2021, except for a reduction in the National and Local Economic Conditions factor. This factor had been increased previously for economic concerns in the commercial real estate portfolio associated with the COVID-19 pandemic. The additional allocation was removed during 2022 as these concerns had subsided. In 2021, improvement in borrowers' performances and the economic recovery resulted in a reduction in certain qualitative factors, including the COVID-19 qualitative factor. This factor was previously implemented to specifically address the downgrades of loans resulting from granted deferrals or forbearances based upon identified hardships caused by the economic shutdown during the pandemic. The provision for loan losses recorded in 2020 was primarily a result of increased uncertainty related to the COVID-19 pandemic.
Noninterest income totaled $27.0 million, $29.2 million and $28.3 million for 2022, 2021 and 2020, respectively. The decrease of $2.2 million from 2021 to 2022 was primarily due to a decrease in mortgage banking activities of $5.5 million. This was partially offset by increases in swap fee income of $2.3 million and other income, primarily due to realized gains on the investment in a non-housing limited partnership of $1.1 million. The increase from 2020 to 2021 included increases of $1.7 million in wealth management income, $706 thousand in interchange income, $635 thousand in mortgage banking activities, and investment securities gains of $654 thousand due to the sales of $148.4 million of investments securities during 2021. These increases in 2021 were partially offset by gains on the sale of portfolio loans of $2.8 million recorded in 2020. There were no sales of portfolio loans in 2022 and 2021.
Noninterest expenses totaled $95.8 million, $74.1 million and $74.1 million for 2022, 2021 and 2020, respectively. Salaries and employee benefits expense increased $4.0 million from 2021 to 2022 due to incentive compensation and merit-based increases, the filling of several vacancies, and higher healthcare costs. In 2022, the Company incurred additional non-interest expenses due to a legal settlement of $13.0 million and a restructuring charge, which included planned branch closures, of $3.2 million. Salaries and employee benefits expense increased by $652 thousand from 2020 to 2021 due to an increase in incentive compensation, partially offset by a decrease in healthcare costs. In 2020, the Company incurred $1.3 million in restructuring expenses, which included branch and loan production office consolidations. During 2020, the Company recorded a loss of $736 thousand associated with the sale of an operations facility, and recorded a recovery from settlement on a cybersecurity insurance claim of $486 thousand.
Income tax expense totaled $4.6 million, $8.0 million and $6.0 million for 2022, 2021 and 2020, or an effective tax rate of 17.2%, 19.6% and 18.6% respectively. The Company’s effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities, income from life insurance policies and tax credits. The difference in the effective tax rate in 2022 from prior years was primarily due to a decrease in taxable income resulting from the legal settlement and restructuring charge, an increase in tax-exempt interest income on loans and investment securities due to the rising interest rate environment, and additional tax credits.
33
Table of Contents
Net Interest Income
Net interest income is the primary component of the Company's net income. Interest-earning assets include loans, investment securities and interest-bearing bank balances. Interest-bearing liabilities include primarily deposits and borrowed funds.
Net interest income is affected by changes in interest rates, the volume of interest-earning assets and interest-bearing liabilities, and the composition of those assets and liabilities. “Net interest spread” and “net interest margin” are two common statistics related to changes in net interest income. Net interest spread represents the difference between the yields earned on interest-earning assets and the rates paid for interest-bearing liabilities. Net interest margin is the ratio of net interest income to average earning asset balances.
The FRB influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. The Company's loan portfolio is affected by changes in the prime interest rate. In March 2020, the prime rate was reduced by 150 basis points and ended 2020 at 3.25%. The prime rate remained at that level throughout 2021 until the FOMC increased the fed fund rate by 425 basis points during 2022 as an attempt to combat the impact of inflation, the rising consumer price index, supply chain disruptions, the state of the labor market and geopolitical tensions.
Core deposits are deposits that are stable, lower cost and generally reprice more slowly than other deposits when interest rates change. Core deposits, which exclude certificates of deposit, are typically funds of local clients who also have a borrowing or other relationship with the Bank. The Company is primarily funded by core deposits, with noninterest-bearing demand deposits historically being a significant source of funds. During 2022, this lower-cost funding base had a positive impact on the Bank's net interest income and net interest margin in the rising interest rate environment. However, the competition for deposits increased in the latter part of 2022 with clients utilizing their funds at a higher frequency and additional liquidity needed to meet the credit demands of clients. Therefore, funding costs are expected to continue to increase into 2023 and could result in margin compression.
The following table presents net interest income, net interest spread and net interest margin on a taxable-equivalent basis for 2022, 2021 and 2020. Taxable-equivalent adjustments are the result of increasing income from tax-exempt loans and investment securities by an amount equal to the taxes that would be paid if the income were fully taxable based on a 21% federal corporate tax rate for 2022, 2021 and 2020, reflecting our statutory tax rates for those years.
34
Table of Contents
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 98,793 | $ | 774 | 0.78 | % | $ | 258,834 | $ | 353 | 0.14 | % | $ | 32,519 | $ | 115 | 0.35 | % | ||||||||||||||
| Taxable securities | 368,479 | 10,237 | 2.78 | 372,461 | 6,622 | 1.78 | 438,565 | 10,458 | 2.38 | |||||||||||||||||||||||
| Tax-exempt securities (1) | 141,161 | 5,209 | 3.69 | 89,574 | 3,157 | 3.52 | 55,807 | 1,982 | 3.55 | |||||||||||||||||||||||
| Total investment securities | 509,640 | 15,446 | 3.03 | 462,035 | 9,779 | 2.12 | 494,372 | 12,440 | 2.52 | |||||||||||||||||||||||
| Loans (1)(2)(3) | 2,042,422 | 93,799 | 4.59 | 1,985,350 | 84,453 | 4.25 | 1,928,486 | 87,900 | 4.56 | |||||||||||||||||||||||
| Total interest-earning assets | 2,650,855 | 110,019 | 4.15 | 2,706,219 | 94,585 | 3.50 | 2,455,377 | 100,455 | 4.09 | |||||||||||||||||||||||
| Cash and due from banks | 28,534 | 30,231 | 26,954 | |||||||||||||||||||||||||||||
| Bank premises and equipment | 32,673 | 34,545 | 36,627 | |||||||||||||||||||||||||||||
| Other assets | 155,428 | 143,479 | 143,919 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (22,690) | (19,659) | (17,030) | |||||||||||||||||||||||||||||
| Total assets | $ | 2,844,800 | $ | 2,894,815 | $ | 2,645,847 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,414,177 | $ | 4,308 | 0.30 | % | $ | 1,392,996 | $ | 1,287 | 0.09 | % | $ | 1,156,292 | $ | 4,755 | 0.41 | % | ||||||||||||||
| Savings deposits | 232,660 | 341 | 0.15 | 202,371 | 203 | 0.10 | 163,133 | 246 | 0.15 | |||||||||||||||||||||||
| Time deposits | 273,276 | 1,688 | 0.62 | 360,264 | 2,709 | 0.75 | 452,298 | 7,008 | 1.55 | |||||||||||||||||||||||
| Total interest-bearing deposits | 1,920,113 | 6,337 | 0.33 | 1,955,631 | 4,199 | 0.21 | 1,771,723 | 12,009 | 0.68 | |||||||||||||||||||||||
| Securities sold under agreements to repurchase | 22,305 | 44 | 0.20 | 22,888 | 32 | 0.14 | 18,064 | 86 | 0.48 | |||||||||||||||||||||||
| FHLB advances and other | 15,678 | 630 | 4.01 | 40,589 | 482 | 1.19 | 179,457 | 1,923 | 1.07 | |||||||||||||||||||||||
| Subordinated notes | 31,993 | 2,013 | 6.29 | 31,931 | 2,009 | 6.29 | 31,874 | 2,006 | 6.29 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 1,990,089 | 9,024 | 0.45 | 2,051,039 | 6,722 | 0.33 | 2,001,118 | 16,024 | 0.80 | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | 557,142 | 542,952 | 381,869 | |||||||||||||||||||||||||||||
| Other liabilities | 53,288 | 38,665 | 35,960 | |||||||||||||||||||||||||||||
| Total liabilities | 2,600,519 | 2,632,656 | 2,418,947 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 244,281 | 262,159 | 226,900 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 2,844,800 | $ | 2,894,815 | $ | 2,645,847 | ||||||||||||||||||||||||||
| Taxable-equivalent net interest income / net interest spread | 100,995 | 3.70 | % | 87,863 | 3.17 | % | 84,431 | 3.29 | % | |||||||||||||||||||||||
| Taxable-equivalent net interest margin | 3.81 | % | 3.25 | % | 3.44 | % | ||||||||||||||||||||||||||
| Taxable-equivalent adjustment | (1,365) | (889) | (824) | |||||||||||||||||||||||||||||
| Net interest income | $ | 99,630 | $ | 86,974 | $ | 83,607 | ||||||||||||||||||||||||||
| Ratio of average interest-earning assets to average interest-bearing liabilities | 133 | % | 132 | % | 123 | % |
| NOTES TO ANALYSIS OF NET INTEREST INCOME: | |
|---|---|
| (1) | Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate. |
| (2) | Average balances include nonaccrual loans. |
| (3) | Interest income on loans includes prepayment and late fees. |
35
Table of Contents
The following table presents changes in net interest income on a taxable-equivalent basis for 2022, 2021 and 2020 by rate and volume components.
| 2022 Versus 2021 Increase (Decrease) Due to Change in | 2021 Versus 2020 Increase (Decrease) Due to Change in | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageVolume | AverageRate | Total | AverageVolume | AverageRate | Total | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | (218) | $ | 639 | $ | 421 | $ | 800 | $ | (562) | $ | 238 | ||||||||||
| Taxable securities | (71) | 3,686 | 3,615 | (1,576) | (2,260) | (3,836) | ||||||||||||||||
| Tax-exempt securities | 1,818 | 234 | 2,052 | 1,199 | (24) | 1,175 | ||||||||||||||||
| Loans | 2,428 | 6,918 | 9,346 | 2,592 | (6,039) | (3,447) | ||||||||||||||||
| Total interest income | 3,957 | 11,477 | 15,434 | 3,015 | (8,885) | (5,870) | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest-bearing demand deposits | 20 | 3,001 | 3,021 | 973 | (4,441) | (3,468) | ||||||||||||||||
| Savings deposits | 30 | 108 | 138 | 59 | (102) | (43) | ||||||||||||||||
| Time deposits | (654) | (367) | (1,021) | (1,426) | (2,873) | (4,299) | ||||||||||||||||
| Securities sold under agreements to repurchase | (1) | 13 | 12 | 23 | (77) | (54) | ||||||||||||||||
| FHLB advances and other | (296) | 444 | 148 | (1,488) | 47 | (1,441) | ||||||||||||||||
| Subordinated notes | 4 | — | 4 | 4 | (1) | 3 | ||||||||||||||||
| Total interest expense | (897) | 3,199 | 2,302 | (1,855) | (7,447) | (9,302) | ||||||||||||||||
| Taxable-Equivalent Net Interest Income | $ | 4,854 | $ | 8,278 | $ | 13,132 | $ | 4,870 | $ | (1,438) | $ | 3,432 |
| Note: | The change attributed to volume is calculated by multiplying the average change in average balance by the prior year's |
|---|---|
| average rate. The remainder is attributable to rate. |
2022 versus 2021
Net interest income increased by $12.6 million, or 15%, from $87.0 million in 2021 to $99.6 million in 2022. Net interest income for 2022 on a taxable-equivalent basis increased by $13.1 million, or 15%, compared with 2021. The Company’s net interest spread increased by 53 basis points from 3.17% in 2021 to 3.70% in 2022.
Interest income on loans increased by $9.3 million, from $84.2 million in 2021 to $93.5 million in 2022, and interest income on investment securities increased by $5.3 million, from $9.1 million in 2021 to $14.4 million in 2022. Total interest expense increased by $2.3 million from $6.7 million in 2021 to $9.0 million in 2022.
Taxable-equivalent net interest margin increased by 56 basis points to 3.81% in 2022 from 3.25% in 2021.The taxable-equivalent yield on interest-earning assets increased by 65 basis points to 4.15% in 2022 from 3.50% in 2021, which reflects the deployment of cash into higher yielding loans and investment securities, as well as the rising interest rates on the loans and investment securities portfolios, which were partially offset by the increase of 12 basis points in the cost of interest-bearing liabilities from 2021 to 2022. The cost of interest-bearing liabilities increased from 0.33% in 2021 to 0.45% in 2022 reflecting an increase to deposit rates due to the rising rate environment, partially offset by the runoff in higher cost time deposit balances. In 2021, the Company repaid its overnight borrowings, resulting in a decrease in interest expense.
Average loans increased by $57.1 million, and remained at $2.0 billion during 2022 and 2021, due to commercial and home equity loan growth, but was partially offset by the impact of SBA PPP loan forgiveness. Average investment securities increased by $47.6 million from $462.0 million in 2021 to $509.6 million during 2022 due to investment purchases. Average interest-bearing liabilities decreased by $61.0 million from $2.1 billion in 2021 to $2.0 billion during 2022 due primarily to a decrease in average balances in time deposits and overnight borrowings.
The yield on loans increased by 34 basis points to 4.59% in 2022 from 4.25% in 2021. Taxable-equivalent interest income earned on loans increased by $9.3 million, or 11%, year-over-year, primarily due to an increase in the average balances of commercial and home equity loans, excluding SBA PPP loans, and the impact of the rising rate environment. The increase in interest income from loan growth and higher rates was partially offset by a decrease in interest income from SBA PPP loans due to reduced fee income as a lower amount of SBA PPP loans were forgiven during 2022 compared to 2021.
36
Table of Contents
The average balance of commercial loans, excluding SBA PPP loans, increased by $352.1 million from $1.2 billion during 2021 to $1.6 billion during 2022. SBA PPP loans, net of deferred fees and costs, averaged $67.1 million during 2022, a decrease of $299.7 million from an average of $366.8 million in 2021. This decrease was due to the forgiveness of SBA PPP loans since 2021. Average home equity loans increased by $19.1 million from $156.4 million for 2021 to $175.5 million for 2022. Average installment and other consumer loans decreased by $12.9 million from $39.2 million for 2021 to $26.3 million for 2022.
For 2022, interest income on loans included $6.1 million of interest and net deferred fee income associated with the SBA PPP loans compared to $16.8 million for 2021. Accretion of purchase accounting adjustments included in interest income was $1.1 million during 2022 compared to $1.7 million in 2021. The decrease in accretion was partially due to a decline from the prior year in accelerated accretion from acquired loan payoffs or significant payments. During 2022, accelerated accretion was $724 thousand compared to $1.1 million in 2021. Prepayment income on commercial loans increased slightly by $109 thousand to $1.0 million during 2022 from $926 thousand in 2021.
Interest income on investment securities on a tax-equivalent basis increased by $5.6 million to $15.4 million for 2022 from $9.8 million for 2021, with the taxable equivalent yield increasing by 91 basis points from 2.12% for 2021 to 3.03% for 2022. The increase reflects the impact from higher interest rates in 2022 and investment security purchases at higher yields. The purchases of $181.5 million were partially offset by investment security sales totaling $31.3 million and unrealized losses of $55.2 million during 2022.
The average balance of federal funds sold and interest-bearing bank balances decreased by $160.0 million from $258.8 million for 2021 to $98.8 million for 2022, due primarily to the deployment of cash into loans and investment securities. The related interest income increased by $421 thousand to $774 thousand for 2022 from $353 thousand for 2021. This increase was caused by the increase in the interest rate at the FRB as a result of multiple Fed Funds rate increases by the FOMC during 2022.
Interest expense on interest-bearing liabilities increased by $2.3 million year-over-year due to the increase in the cost of interest-bearing liabilities by 12 basis points from 0.33% for 2021 to 0.45% for 2022. This increase is due to deposit rate increases made in 2022, partially offset by the impact of a decrease in the average balance of interest-bearing deposits of $61.0 million that resulted from continued runoff of certificates of deposit and the zero balance in overnight borrowings for the majority of 2022 following repayment of overnight borrowings in the third quarter of 2021.
The average balance of interest-bearing deposits decreased by $35.5 million from $2.0 billion in 2021 to $1.9 billion 2022; however, the cost of funds increased by 12 basis points from 0.21% in 2021 to 0.33% in 2022. Average time deposits decreased $87.0 million, or 24%, in 2022, which decrease in volume reduced interest expense on time deposits by $654 thousand. The cost of time deposits declined by 13 basis points from 0.75% in 2021 to 0.62% in 2022 as higher yielding time deposits matured. Average interest-bearing demand deposits increased by $21.2 million in 2022. Interest expense for interest-bearing demand deposits increased by $3.0 million, with the cost of funds increasing from 0.09% in 2021 to 0.30% in 2022 as a result of deposit rate increases during 2022.
Interest expense on borrowings increased by $164 thousand in 2022 from 2021, despite the decrease of $24.9 million in the average balance of FHLB advances from $40.6 million in 2021 to $15.7 million in 2022. This was due primarily to the increase in interest rates on overnight borrowings during the fourth quarter of 2022.
2021 versus 2020
In 2021, net interest income increased by $3.4 million, or 4%, compared with 2020. Net interest income for 2021 on a taxable-equivalent basis increased by $3.4 million, or 4%, compared with 2020. The Company’s net interest spread decreased by twelve basis points to 3.17% for 2021 compared with 2020.
The taxable-equivalent yield on interest-earning assets and cost of interest-bearing liabilities both decreased from 2020 to 2021, reflecting a decreasing interest rate environment. Average commercial loans increased in 2021 due to SBA PPP loans and commercial loan production. Average balances in taxable investment securities declined as a result of sales and paydowns. Average interest-bearing liabilities declined due to decreased average balances in time deposits and overnight borrowings.
Taxable-equivalent interest income on loans decreased by $3.4 million, or 4%, from 2020 to 2021. The decline resulted from a decrease of 31 basis points in loan yield from 4.56% in 2020 to 4.25% in 2021 due to a decreasing interest rate environment. The impact of the reduced yield was partially offset by the increase in average loans of $56.9 million, or 3%, which was driven by SBA PPP and commercial loan production. Accretion of purchase accounting adjustments included in interest income was $2.3 million, $2.3 million, and $3.8 million in 2021, 2020 and 2019, respectively.
Taxable-equivalent interest income earned on investment securities decreased by $2.7 million, or 21%, from 2020 to 2021, with decreases in both average volume and yield. Average investment securities decreased by $32.3 million, or 7%, and
37
Table of Contents
the taxable-equivalent yield decreased by 40 basis points from 2.52% in 2020 to 2.12% in 2021. Sales of taxable securities of $148.4 million between the first and third quarters of 2021 contributed to the decrease in average investment securities. The Company purchased investment securities of $195.0 million during 2021; however, the timing and size of the purchases for the year led to a decrease in the average balance.
Interest expense on deposits and borrowings decreased by $9.3 million from 2020 to 2021, despite an increase in the average balance of interest-bearing liabilities of $49.9 million, or 2%. The cost of interest-bearing liabilities declined by 47 basis points from 0.80% in 2020 to 0.33% in 2021 due to deposit rate reductions in the first and third quarters of 2021, combined with the continued maturity of higher yielding certificates of deposit and the repayment and maturities of overnight borrowings.
The average balance of interest-bearing deposits increased by $183.9 million, or 10%, from 2020 to 2021. Average interest-bearing demand deposits increased by $236.7 million, or 20%, in 2021. Interest expense for interest-bearing demand deposits decreased by $3.5 million, with the cost of funds decreasing from 0.41% in 2020 to 0.09% in 2021 as a result of deposit rate reductions during 2021, which resulted in a decrease in interest expense of $4.4 million. Average time deposits decreased $92.0 million, or 20%, in 2021, which reduced interest expense on time deposits by $1.4 million. The cost of time deposits declined by 80 basis points from 1.55% in 2020 to 0.75% in 2021 due to rate reductions.
Interest expense on all borrowings decreased by $1.5 million in 2021 from 2020 due primarily to reduced balances. The average balance of FHLB advances decreased by $138.9 million from 2020 to 2021 due to maturities and repayments, while the average balance of short-term borrowings increased by $4.8 million.
Provision for Loan Losses
The Company recorded a provision for loan losses of $4.2 million, $1.1 million and $5.3 million in 2022, 2021 and 2020, respectively. In calculating the provision for loan losses, both quantitative and qualitative factors, including the Company's historical net charge-off data and economic and market conditions, were considered.
In 2022, 2021 and 2020, the provision for loan losses was driven primarily by loan growth. During 2022, qualitative factors were unchanged, except for a reduction in the National and Local Economic Conditions factor, that reduced the provision by $726 thousand. The provision for loan losses during 2020 and 2021 was impacted by the effect of COVID-19 on the Company's loan portfolio as a new qualitative factor was created to address the potential associated risk. In 2020, the Company established a COVID-19 qualitative reserve of $2.7 million. This reserve was fully reversed in 2021 based on the sustained performance of the impacted borrowers resulting in a decline in the provision for loan losses in 2021 compared to 2020.
See further discussion in the “Asset Quality” and “Credit Risk Management” sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
38
Table of Contents
Noninterest Income
The following table compares noninterest income for 2022, 2021 and 2020.
| 2022 | 2021 | 2020 | $ Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-2021 | 2021-2020 | 2022-2021 | 2021-2020 | ||||||||||||||||||||||
| Service charges on deposit accounts | $ | 3,826 | $ | 3,047 | $ | 2,874 | $ | 779 | $ | 173 | 25.6 | % | 6.0 | % | |||||||||||
| Interchange income | 4,055 | 4,129 | 3,423 | (74) | 706 | (1.8) | 20.6 | ||||||||||||||||||
| Other service charges, commissions and fees | 788 | 646 | 683 | 142 | (37) | 22.0 | (5.4) | ||||||||||||||||||
| Swap fee income | 2,632 | 293 | 847 | 2,339 | (554) | 798.3 | (65.4) | ||||||||||||||||||
| Trust and investment management income | 7,631 | 7,896 | 6,912 | (265) | 984 | (3.4) | 14.2 | ||||||||||||||||||
| Brokerage income | 3,620 | 3,571 | 2,821 | 49 | 750 | 1.4 | 26.6 | ||||||||||||||||||
| Mortgage banking activities | 407 | 5,909 | 5,274 | (5,502) | 635 | (93.1) | 12.0 | ||||||||||||||||||
| Gains on sale of portfolio loans | — | — | 2,803 | — | (2,803) | — | (100.0) | ||||||||||||||||||
| Income from life insurance | 2,339 | 2,273 | 2,261 | 66 | 12 | 2.9 | 0.5 | ||||||||||||||||||
| Other income | 1,814 | 750 | 427 | 1,064 | 323 | 141.9 | 75.6 | ||||||||||||||||||
| Subtotal before securities (losses) gains | 27,112 | 28,514 | 28,325 | (1,402) | 189 | (4.9) | 0.7 | ||||||||||||||||||
| Investment securities (losses) gains | (160) | 638 | (16) | (798) | 654 | (125.1) | 4,087.5 | ||||||||||||||||||
| Total noninterest income | $ | 26,952 | $ | 29,152 | $ | 28,309 | $ | (2,200) | $ | 843 | (7.5) | % | 3.0 | % |
2022 versus 2021
Noninterest income decreased by $2.2 million from 2021 to 2022. The following were significant factors in that net decrease:
•Service charges on deposit accounts increased by $779 thousand, or 26%, due to higher customer transaction activity as the economy continued to recover from the COVID-19 pandemic during 2022 and changes to the deposit fee structure that took effect in April 2022.
•Swap fee income increased by $2.3 million, or 798%, which fluctuates based on market conditions and client demand.
•Mortgage banking income decreased by $5.5 million, or 93%, from 2021 to 2022 due to a significant decline in the gains on sale and fair value of the held-for-sale mortgages caused by market conditions, which included rapidly rising interest rates and lower housing inventory during 2022. In addition, the difficult mortgage market caused a slowdown in residential mortgage loan production, thereby causing corresponding reductions in the residential mortgage loan pipeline and secondary market sales year-over-year. The fair value on the held-for-sale mortgages, principally construction-to-permanent loans, decreased by $1.3 million from a gain of $181 thousand in 2021 to a loss of $1.2 million in 2022. Mortgage loans sold totaled $76.2 million in 2022 compared to $200.8 million in 2021. In addition, the Company recorded an MSR valuation reserve reversal of $79 thousand during 2022 compared to a reversal of $987 thousand in 2021, which were due to increases in market rates.
•Other income increased by $1.1 million, or 142%, from 2021 to 2022 primarily due to distributions of $964 thousand from investments in non-housing limited partnerships and an increase in gains on sale of SBA loans of $283 thousand, partially offset by a decrease of $128 thousand in tax credits recognized from the Bank's investment in solar renewable energy partnerships.
•Investment securities losses totaled $160 thousand in 2022 compared to investment securities gains of $638 thousand in 2021. During 2022, the Company recorded a loss of $171 thousand on one non-agency CMO security which was called at a price below par. This realized loss was partially offset by the sale of $31.3 million of municipal securities, which resulted in a gain of $32 thousand. During 2021, the Company sold $148.4 million of commercial mortgage-backed securities and asset-backed securities for a net gain of $609 thousand.
39
Table of Contents
2021 versus 2020
Noninterest income increased by $843 thousand from 2020 to 2021. The Company continues to focus on growth in relationship fee-based revenue for commercial and retail clients. The following were significant factors in that net increase:
•Service charges on deposit accounts increased by $173 thousand due to the lifting of fee waivers implemented in 2020 due to the COVID-19 pandemic and increased deposit account activity associated with the re-opening of the economy in the second quarter of 2021.
•Interchange income increased by $706 thousand due to increased consumer spending upon the re-opening of the economy, expanded distribution of debit cards by the Bank and increased usage by consumers.
•Swap fee income decreased by $554 thousand due to reduced demand from potential clients in a low interest rate environment.
•Wealth management income, which includes both trust and investment management income and brokerage income, grew to $11.5 million, an increase of $1.7 million, from 2020 to 2021. Strong market conditions and the addition of new clients continue to drive growth in the wealth management business. Assets under management increased by $149.1 million to $1.9 billion at December 31, 2021 from $1.7 billion at December 31, 2020.
•Mortgage banking income increased by $635 thousand from 2020 to 2021 due primarily to mortgage servicing right valuation allowance reversals in 2021, partially offset by reduced gains on sale in 2021. There was higher refinancing activity during 2020 and into the first half of 2021. Due to market conditions, the margins and production declined, which resulted in a reduced pipeline at December 31, 2021. Mortgage loans sold totaled $200.8 million in 2021 compared with $205.2 million in 2020, and as of December 31, 2021, the Bank serviced $502.5 million of residential mortgage loans, which was up by $61.4 million from December 31, 2020.
•Gains on sale of portfolio loans decreased by $2.8 million from 2020 to 2021. During 2020, the Bank recorded $2.8 million in gains due to the sale of $10.9 million of classified loans for a net gain of $2.5 million and the sale of an $11.0 million portfolio of recreational vehicle loans for a gain of $314 thousand.
•Other income increased by $323 thousand from 2020 to 2021, primarily due to gains recorded on the sales of two shuttered properties in 2021.
•Investment securities gains increased by $654 thousand from 2020 to 2021. During 2021, the Company recorded net investment securities gains of $638 thousand from the sales of $148.4 million of commercial mortgage-backed securities and asset-backed securities. There were no sales of debt securities during 2020.
40
Table of Contents
Noninterest Expenses
The following table compares noninterest expenses for 2022, 2021 and 2020.
| $ Change | % Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2022-2021 | 2021-2020 | 2022-2021 | 2021-2020 | |||||||||||||||||||
| Salaries and employee benefits | $ | 48,004 | $ | 44,002 | $ | 43,350 | $ | 4,002 | $ | 652 | 9.1 | % | 1.5 | % | |||||||||||
| Occupancy | 4,729 | 4,731 | 4,760 | (2) | (29) | — | (0.6) | ||||||||||||||||||
| Furniture and equipment | 5,083 | 5,115 | 4,756 | (32) | 359 | (0.6) | 7.5 | ||||||||||||||||||
| Data processing | 4,560 | 4,061 | 3,574 | 499 | 487 | 12.3 | 13.6 | ||||||||||||||||||
| Automated teller machine and interchange fees | 1,287 | 1,202 | 1,057 | 85 | 145 | 7.1 | 13.7 | ||||||||||||||||||
| Advertising and bank promotions | 2,264 | 2,178 | 1,660 | 86 | 518 | 3.9 | 31.2 | ||||||||||||||||||
| FDIC insurance | 1,083 | 816 | 686 | 267 | 130 | 32.7 | 19.0 | ||||||||||||||||||
| Other professional services | 3,254 | 2,555 | 3,120 | 699 | (565) | 27.4 | (18.1) | ||||||||||||||||||
| Directors' compensation | 938 | 865 | 921 | 73 | (56) | 8.4 | (6.1) | ||||||||||||||||||
| Taxes other than income | 1,391 | 1,321 | 1,144 | 70 | 177 | 5.3 | 15.5 | ||||||||||||||||||
| Intangible asset amortization | 1,105 | 1,275 | 1,569 | (170) | (294) | (13.3) | (18.7) | ||||||||||||||||||
| Provision for legal settlement | 13,000 | — | — | 13,000 | — | 100.0 | — | ||||||||||||||||||
| Restructuring expenses | 3,155 | — | 1,310 | 3,155 | (1,310) | 100.0 | (100.0) | ||||||||||||||||||
| Insurance claim (recovery) receivable write off | — | — | (486) | — | 486 | — | (100.0) | ||||||||||||||||||
| Other operating expenses | 5,953 | 6,020 | 6,659 | (67) | (639) | (1.1) | (9.6) | ||||||||||||||||||
| Total noninterest expenses | $ | 95,806 | $ | 74,141 | $ | 74,080 | $ | 21,665 | $ | 61 | 29.2 | % | 0.1 | % |
2022 versus 2021
Noninterest expenses increased by $21.7 million from 2021 to 2022. The following were significant factors within that net increase:
•Salaries and employee benefit expense increased by $4.0 million, or 9%, due primarily to merit-based and incentive compensation increases, the filling of several vacancies in key positions and higher healthcare costs.
•Data processing expense increased by $499 thousand, or 12%, due primarily to an increase in core system costs and investments in new technology as the Company focuses on the evolving needs of its clients.
•FDIC insurance expense increased by $267 thousand, or 33%, due primarily to an increase in the assessment rate driven by commercial loan growth and a lower deduction from SBA PPP loans due to loan forgiveness.
•Professional services increased by $699 thousand, or 27%, due primarily to an increase in compliance and technology consulting services resulting from vacancies in compliance and technology staff and higher legal expenses partially associated with outstanding litigation.
•Intangible asset amortization decreased by $170 thousand, or 13%, due to amortization of the core deposit intangible assets on an accelerated basis.
•During 2022, the Company agreed to settle a litigation matter, which resulted in a provision for legal settlement of $13.0 million. There were no similar charges in 2021.
•During 2022, the Company announced that five branch locations would be closing and staffing model adjustments would be made to drive long-term growth and improve operating efficiencies in 2023 and forward. As a result of these initiatives, the Company recorded a pre-tax restructuring charge of $3.2 million. There were no similar charges in 2021.
41
Table of Contents
2021 versus 2020
Noninterest expenses increased by $61 thousand from 2020 to 2021. The following were significant factors within that net increase:
•Salaries and employee benefit expense increased by $652 thousand due primarily to performance-based incentive compensation earned from strong individual production, the Company exceeding targets and other employee incentives. There were also additions to staff in 2021. The impact of these items was partially offset by a decrease in employee medical benefits that resulted from favorable claims history.
•Data processing expense increased by $487 thousand due primarily to increased core system costs, investments in new technology and trust data processing activity.
•Advertising and bank promotions increased by $518 thousand due to increased marketing efforts to promote our commitment to the new round of SBA PPP funding in early 2021, followed by increased advertising and promotions in the post-pandemic environment.
•FDIC insurance expense increased by $130 thousand due to increases in the FDIC assessment base driven by the rise in the Bank's average total assets in 2021, an increase in the assessment rate due to commercial loan growth and credits received in 2020 that did not recur in 2021.
•Professional services decreased by $565 thousand due to higher legal costs incurred in 2020 in connection with the reimbursement of the Company's underwriters in connection with the SEPTA litigation.
•Taxes other than income increased by $177 thousand due to an increase in the Pennsylvania Bank Shares Tax expense that was impacted by an increase in the Bank's total equity balance.
•Intangible asset amortization decreased by $294 thousand principally due to the elimination of a customer intangible associated with the discontinuance of Wheatland on July 31, 2020 and full amortization of a covenant not to compete in 2020.
•Restructuring expenses were $1.3 million in 2020 related to the branch and loan production office consolidations. There were no similar charges in 2021.
•In 2020, the Company recorded $486 thousand of refunds received from an insurance company related to a 2018 cyber security incident. There were no such refunds in 2021.
•Other operating expenses decreased by $639 thousand from 2020 to 2021. The reserve for unfunded commitments was reduced by $454 thousand in 2021 due to reductions in qualitative factors, which were previously elevated due to the COVID-19 pandemic. Also in 2021, certain loss rate assumptions were reduced following a review of historical loss and line utilization experience. In 2020, there was a write-down of $544 thousand in the carrying value of a property held for sale and an impairment charge of $152 thousand on a customer list intangible asset due to the discontinuance of Wheatland. These did not recur in 2021. Partially offsetting these expense reductions was a loss of $514 thousand in 2021 as compared to a gain of $226 thousand in 2020 from the termination of cash flow hedge derivatives. Other normal fluctuations are in the ordinary course of business.
Income Taxes
Income tax expense totaled $4.6 million, $8.0 million and $6.0 million for 2022, 2021 and 2020, respectively. The effective tax rate for 2022 was 17.2% compared with 19.6% for 2021 and 18.6% for 2020. Generally, the Company’s effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and investment securities, income from life insurance policies and tax credits. The difference in the effective tax rate in 2022 from prior years was primarily due to a decrease in taxable income resulting from the legal settlement and restructuring charge, an increase in tax-exempt interest income on loans and investment securities due to the rising interest rate environment, and additional tax credits.
Note 7, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," includes a reconciliation of our federal statutory tax rate to the Company's effective tax rate, which is a meaningful comparison between years and measures income tax expense as a percentage of pretax income.
Financial Condition
Management devotes substantial time to overseeing the investment and cost of funds in loans, investment securities and deposits and the formulation of policies directed toward the profitability and management of the risks associated with these investments.
42
Table of Contents
Investment Securities
The Company utilizes available-for-sale securities to manage interest rate risk, to enhance income through interest and dividend income, to provide liquidity and to collateralize certain deposits and borrowings.
The Company has established investment policies and an asset management policy to assist in administering its investment portfolio. Decisions to purchase or sell these securities are based on economic conditions and management’s strategy to respond to changes in interest rates, liquidity, pledges to secure deposits and repurchase agreements and other factors while trying to maximize return on the investments. The Company may segregate its investment portfolio into three categories: “securities held-to-maturity,” “trading securities” and “securities available-for-sale.” At December 31, 2022 and 2021, management has classified the entire investment securities portfolio as available-for-sale, which is accounted for at current market value with unrealized gains and losses excluded from earnings and reported in OCI, net of income taxes.
The Company's investment securities portfolio includes debt investments that are subject to varying degrees of credit and market risks, which arise from general market conditions, and factors impacting specific industries, as well as news that may impact specific issues. Management monitors its debt securities, using various indicators in determining whether a debt security is other-than-temporarily impaired, including the amount of time the security has been in an unrealized loss position, and the cause and extent of the unrealized loss. In addition, management assesses whether it is likely we will have to sell the security prior to recovery, or if we are able to hold the security until the price recovers. For those debt securities in which management concludes the security is other-than-temporarily impaired, it recognizes the credit component of an OTTI impairment in earnings and the remaining portion in OCI. The Company did not have any cumulative OTTI expense in 2022, 2021 or 2020.
The following table summarizes the fair value of available-for-sale securities at December 31, 2022, 2021 and 2020.
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury | $ | 17,291 | $ | 19,702 | $ | — | ||||
| U.S. Government Agencies | 5,135 | — | — | |||||||
| States and political subdivisions | 197,414 | 193,370 | 112,670 | |||||||
| GSE residential MBS | 59,402 | 40,726 | 4,293 | |||||||
| GSE residential CMOs | 68,378 | 65,922 | 58,011 | |||||||
| Non-agency CMOs | 39,758 | 29,698 | 16,918 | |||||||
| Private label commercial CMOs | — | — | 62,236 | |||||||
| Asset-backed | 125,973 | 122,621 | 211,966 | |||||||
| Other | 377 | 399 | 371 | |||||||
| Total investment securities | $ | 513,728 | $ | 472,438 | $ | 466,465 |
The Company increased its investment portfolio in 2022 with the average balance of the investment securities increasing from $462.0 million for the year ended December 31, 2021 to $509.6 million for the year ended December 31, 2022.
During 2022, the Company purchased investment securities totaling $181.5 million, which included mortgage-backed securities of $75.3 million, municipal securities of $73.7 million, asset-backed securities of $27.6 million, and a U.S. government agency security of $4.9 million, and sold $31.3 million of municipal securities, which were replaced by the purchases of higher yielding securities. At December 31, 2022, the Company recognized a loss of $171 thousand on the call of a non-agency CMO security at a price below its par value of $14.7 million. The realized loss was included in securities gains and losses in noninterest income in the consolidated statements of income. The balance of investment securities included net unrealized losses of $49.6 million compared to net unrealized gains of $5.6 million at December 31, 2021. This change was due to significant market interest rate increases in 2022.
In 2021, the Company sold $148.4 million of commercial MBS and asset-backed securities, which were offset by purchases of GSE residential MBS, non-agency CMOs, municipal securities and United States Treasury notes of $195.0 million. Due to improvements in the capital markets, the Company strategically exited its private label commercial CMO portfolio. The external environment, with tightening credit spreads, presented an opportunity to execute these sales in March 2021. Proceeds from the sales were deployed into agency-backed securities and taxable municipal bonds given the elevated level of liquidity. In September 2021, the Company sold certain asset-backed securities to reduce the risk profile of the investment portfolio and improve yields based on the market conditions and interest rate environment.
43
Table of Contents
The following table shows the maturities of investment securities at book value at December 31, 2022, and weighted average yields of such investment securities. Yields are shown on a tax equivalent basis, assuming a 21% federal income tax rate.
| Within 1year | After 1 yearbut within 5years | After 5 yearsbut within10 years | After 10years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 20,070 | $ | — | $ | 20,070 | ||||||||
| Yield | — | % | — | % | 1.05 | % | — | % | 1.05 | % | ||||||||
| Average maturity (years) | — | — | 5.3 | — | 5.3 | |||||||||||||
| U. S. Government Agencies | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 4,907 | $ | — | $ | 4,907 | ||||||||
| Yield | — | % | — | % | 6.03 | % | — | % | 6.03 | % | ||||||||
| Average maturity (years) | — | — | 9.0 | — | 9.0 | |||||||||||||
| States and political subdivisions | ||||||||||||||||||
| Book value | $ | — | $ | 6,403 | $ | 58,371 | $ | 161,051 | $ | 225,825 | ||||||||
| Yield | — | % | 3.57 | % | 2.87 | % | 2.72 | % | 2.79 | % | ||||||||
| Average maturity (years) | — | 4.6 | 8.3 | 20.4 | 16.8 | |||||||||||||
| GSE residential mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 63,778 | $ | 63,778 | ||||||||
| Yield | — | % | — | % | — | % | 3.87 | % | 3.87 | % | ||||||||
| Average maturity (years) | — | — | — | 42.4 | 42.4 | |||||||||||||
| GSE residential CMOs | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 75,446 | $ | 75,446 | ||||||||
| Yield | — | % | — | % | — | % | 3.01 | % | 3.01 | % | ||||||||
| Average maturity (years) | — | — | — | 26.9 | 26.9 | |||||||||||||
| Non-agency CMOs | ||||||||||||||||||
| Book value | $ | — | $ | 14,171 | $ | — | $ | 28,127 | $ | 42,298 | ||||||||
| Yield | — | % | 6.12 | % | — | % | 4.28 | % | 4.90 | % | ||||||||
| Average maturity (years) | — | 3.2 | — | 34.3 | 23.9 | |||||||||||||
| Asset-backed | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 130,577 | $ | 130,577 | ||||||||
| Yield | — | % | — | % | — | % | 5.12 | % | 5.12 | % | ||||||||
| Average maturity (years) | — | — | — | 21.8 | 21.8 | |||||||||||||
| Other | ||||||||||||||||||
| Book value | $ | 249 | $ | — | $ | — | $ | 128 | $ | 377 | ||||||||
| Yield | 2.45 | % | — | % | — | % | — | % | 1.62 | % | ||||||||
| Average maturity (years) | 0.4 | — | — | — | 0.3 | |||||||||||||
| Total | ||||||||||||||||||
| Book value | $ | 249 | $ | 20,574 | $ | 83,348 | $ | 459,107 | $ | 563,278 | ||||||||
| Yield | 2.45 | % | 5.33 | % | 2.62 | % | 3.71 | % | 3.60 | % | ||||||||
| Average maturity (years) | 0.4 | 3.6 | 7.6 | 25.8 | 22.7 |
The average maturity is based on the contractual terms of the debt or mortgage-backed securities, and does not factor in required repayments or anticipated prepayments. At December 31, 2022, the weighted average estimated life is 34 years for mortgage-backed and CMO securities, and 22 years for asset-backed securities, based on current interest rates and anticipated prepayment speeds.
44
Table of Contents
The following table summarizes the credit ratings and collateral associated with the Company's available-for-sale investment securities portfolio, excluding equity securities, at December 31, 2022:
| Sector | Portfolio Mix | Amortized Book | Fair Value | Credit Enhancement | AAA | AA | A | BBB | NR | Collateral / Guarantee Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unsecured ABS | 1 | % | $ | 4,899 | $ | 4,319 | 30 | % | — | % | — | % | — | % | — | % | 100 | % | Unsecured Consumer Debt | ||
| Student Loan ABS | 1 | 6,900 | 6,658 | 26 | — | — | — | — | 100 | Seasoned Student Loans | |||||||||||
| Federal Family Education Loan ABS | 20 | 114,685 | 110,723 | 8 | 89 | 11 | — | — | — | Federal Family Education Loan (1) | |||||||||||
| PACE Loan ABS | — | 2,685 | 2,467 | 6 | 100 | — | — | — | — | PACE Loans (4) | |||||||||||
| Non-Agency RMBS | 3 | 16,948 | 14,926 | 14 | 100 | — | — | — | — | Reverse Mortgages (2) | |||||||||||
| Non-Agency CMBS | 4 | 21,226 | 21,267 | 18 | — | — | — | — | 100 | Commercial Real Estate | |||||||||||
| Municipal - General Obligation | 19 | 105,055 | 92,961 | 4 | 90 | 6 | — | — | |||||||||||||
| Municipal - Revenue | 21 | 120,770 | 104,453 | — | 82 | 12 | — | 6 | |||||||||||||
| SBA ReRemic (5) | 1 | 5,532 | 5,371 | — | 100 | — | — | — | SBA Guarantee (3) | ||||||||||||
| Small Business Administration | 1 | 4,907 | 5,135 | — | 100 | — | — | — | SBA Guarantee (3) | ||||||||||||
| Agency MBS | 25 | 139,224 | 127,780 | — | 100 | — | — | — | Residential Mortgages (3) | ||||||||||||
| U.S. Treasury securities | 4 | 20,070 | 17,291 | — | 100 | — | — | — | U.S. Government Guarantee (3) | ||||||||||||
| Bank CDs | — | 249 | 249 | — | — | — | — | 100 | FDIC Insured CD | ||||||||||||
| 100 | % | $ | 563,150 | $ | 513,600 | 23 | % | 67 | % | 3 | % | — | % | 7 | % | ||||||
| (1) 97% guaranteed by U.S. government | |||||||||||||||||||||
| (2) Non-agency reverse mortgages with current structural credit enhancements | |||||||||||||||||||||
| (3) Guaranteed by U.S. government or U.S government agencies | |||||||||||||||||||||
| (4) PACE acronym represents Property Assessed Clean Energy loans | |||||||||||||||||||||
| (5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits | |||||||||||||||||||||
| Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Morningstar, DBRS, KBRA and Fitch). Standard & Poor's rates U.S. government obligations at AA+ |
Loan Portfolio
The Company offers a variety of products to meet the credit needs of its borrowers, principally commercial real estate loans, commercial and industrial loans, retail loans secured by residential properties, and to a lesser extent, installment loans. No loans are extended to non-domestic borrowers or governments.
Generally, the Bank is permitted under applicable law to make loans to single borrowers (including certain related persons and entities) in aggregate amounts of up to 15% of the sum of total capital and excess ALL not included in Tier 2 capital. The Company's policy has established an internal lending limit to one borrower of $25.0 million, an amount that is below its regulatory lending limit of $43.3 million at December 31, 2022. No borrower had an outstanding exposure exceeding the legal lending limit at year-end.
The risks associated with lending activities differ among loan classes and are subject to the impact of changes in interest rates, market conditions of collateral securing the loans and general economic conditions. Any of these factors may adversely impact a borrower’s ability to repay loans, and also impact the associated collateral. A further discussion on the classes of loans the Company makes and related risks is included in Note 1, Summary of Significant Accounting Policies, and Note 3, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
45
Table of Contents
The following table presents the loan portfolio, excluding residential LHFS, by segments and classes at December 31 of each of the years set forth below.
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||||||||||
| Owner-occupied | $ | 315,770 | $ | 238,668 | $ | 174,908 | $ | 170,884 | $ | 129,650 | ||||||||
| Non-owner occupied | 608,043 | 551,783 | 409,567 | 361,050 | 252,794 | |||||||||||||
| Multi-family | 138,832 | 93,255 | 113,635 | 106,893 | 78,933 | |||||||||||||
| Non-owner occupied residential | 104,604 | 106,112 | 114,505 | 120,038 | 100,367 | |||||||||||||
| Acquisition and development: | ||||||||||||||||||
| 1-4 family residential construction | 25,068 | 12,279 | 9,486 | 15,865 | 7,385 | |||||||||||||
| Commercial and land development | 158,308 | 93,925 | 51,826 | 41,538 | 42,051 | |||||||||||||
| Commercial and industrial (1) | 357,774 | 485,728 | 647,368 | 214,554 | 160,964 | |||||||||||||
| Municipal | 12,173 | 14,989 | 20,523 | 47,057 | 50,982 | |||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | 229,849 | 198,831 | 244,321 | 336,372 | 235,296 | |||||||||||||
| Home equity – term | 5,505 | 6,081 | 10,169 | 14,030 | 12,208 | |||||||||||||
| Home equity – lines of credit | 183,241 | 160,705 | 157,021 | 165,314 | 143,616 | |||||||||||||
| Installment and other loans | 12,065 | 17,630 | 26,361 | 50,735 | 33,411 | |||||||||||||
| Total loans | $ | 2,151,232 | $ | 1,979,986 | $ | 1,979,690 | $ | 1,644,330 | $ | 1,247,657 |
(1) Includes $13.8 million, $189.9 million and $403.3 million of SBA PPP loans, net of deferred fees and costs, as of December 31, 2022, 2021 and 2020, respectively.
The loan portfolio at December 31, 2022 increased by $171.2 million from December 31, 2021 due primarily to commercial loan and residential mortgage production, which was offset by SBA PPP loan forgiveness of $176.1 million and reductions in installment and other loans in 2022. Overall loan growth, excluding SBA PPP loans, was $349.0 million or 20% for the year ended December 31, 2022 compared to 2021.
The loan portfolio at December 31, 2021 increased by $296 thousand from December 31, 2020 due primarily to commercial loan production, which was offset by SBA PPP loan forgiveness of $442.8 million and reductions in mortgage loans and installment and other loans of $54.6 million in 2021. Overall loan growth, excluding SBA PPP loans, was $213.7 million, or 14% in 2021.
From 2019 to 2020, the increase in total loans was due primarily to the origination of SBA PPP loans, which was partially offset by a reduction in mortgage loans resulting from significant refinancing activity in the low interest rate environment. The increase in the loan portfolio from 2018 to 2019 was approximately 75% attributable to loans acquired in the Hamilton transaction. The Mercersburg acquisition in 2018 and Hamilton acquisition in 2019 increased the loan portfolio, principally in the residential mortgage - first lien and commercial real estate - owner and non-owner occupied classes.
The Company's organic growth has occurred principally in commercial real estate, commercial and industrial loans and home equity lines of credit, excluding SBA PPP loans, as we focused on increasing diversification in the portfolio. The growth in installment and other loans in 2019 was principally attributable to purchased automobile financing loans at higher returns than comparable cash flows in the investment securities portfolio.
46
Table of Contents
In addition to monitoring the loan portfolio by loan class as noted above, the Company also monitors concentrations by segment. The Bank’s lending policy reports segment concentrations that exceed 20% of the Bank’s total risk-based capital ("RBC"). The following segments met this criterion at December 31, 2022.
| Balance | % of Total Loans | % of Total RBC | |||||
|---|---|---|---|---|---|---|---|
| Office Space | $ | 241,126 | 11.2% | 82.3% | |||
| 1-4 Family Rentals | 104,604 | 4.9 | 35.7 | ||||
| Hotels & Motels (including B&B) | 62,493 | 2.9 | 21.3 | ||||
| Loans outside of market area | 178,429 | 8.3 | 60.9 | ||||
| Multi-Family CRE | 149,683 | 7.0 | 51.1 | ||||
| Purchased Participation | 111,141 | 5.2 | 37.9 | ||||
| Senior Housing and Care | 126,399 | 5.9 | 43.1 | ||||
| Strip centers (retail) | 122,688 | 5.7 | 41.9 | ||||
| Warehouse | 104,442 | 4.9 | 35.7 |
The following table presents expected maturities of loan classes by fixed rate or adjustable-rate categories at December 31, 2022.
| Due In | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||
| Fixed rate | $ | 6,184 | $ | 29,781 | $ | 83,618 | $ | 8,531 | $ | 128,114 | 41 | % | ||||||||||
| Adjustable and floating rate | 8,130 | 47,166 | 125,756 | 6,606 | 187,657 | 59 | % | |||||||||||||||
| 14,314 | 76,946 | 209,373 | 15,137 | 315,770 | 100 | % | ||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||
| Fixed rate | 5,965 | 71,559 | 95,250 | — | 172,774 | 28 | % | |||||||||||||||
| Adjustable and floating rate | 14,944 | 53,576 | 356,418 | 10,331 | 435,269 | 72 | % | |||||||||||||||
| 20,909 | 125,135 | 451,668 | 10,331 | 608,043 | 100 | % | ||||||||||||||||
| Multi-family | ||||||||||||||||||||||
| Fixed rate | 7,088 | 36,255 | 10,187 | 65 | 53,595 | 39 | % | |||||||||||||||
| Adjustable and floating rate | 113 | 35,479 | 45,745 | 3,901 | 85,237 | 61 | % | |||||||||||||||
| 7,201 | 71,733 | 55,932 | 3,966 | 138,832 | 100 | % | ||||||||||||||||
| Non-owner occupied residential | ||||||||||||||||||||||
| Fixed rate | 975 | 10,865 | 9,223 | 1,748 | 22,812 | 22 | % | |||||||||||||||
| Adjustable and floating rate | 2,131 | 13,306 | 63,224 | 3,130 | 81,792 | 78 | % | |||||||||||||||
| 3,106 | 24,171 | 72,447 | 4,879 | 104,604 | 100 | % | ||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||
| 1-4 family residential construction | ||||||||||||||||||||||
| Fixed rate | — | 544 | 5,948 | 2,213 | 8,706 | 35 | % | |||||||||||||||
| Adjustable and floating rate | 12,296 | 2,375 | 150 | 1,541 | 16,362 | 65 | % | |||||||||||||||
| 12,296 | 2,919 | 6,098 | 3,754 | 25,068 | 100 | % |
47
Table of Contents
| Due In | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||
| Commercial and land development | ||||||||||||||||||
| Fixed rate | 257 | 463 | 10,933 | 117 | 11,770 | 7 | % | |||||||||||
| Adjustable and floating rate | 34,706 | 48,929 | 37,135 | 25,768 | 146,538 | 93 | % | |||||||||||
| 34,963 | 49,392 | 48,068 | 25,885 | 158,308 | 100 | % | ||||||||||||
| Commercial and industrial | ||||||||||||||||||
| Fixed rate | 3,557 | 117,751 | 44,283 | 977 | 166,568 | 47 | % | |||||||||||
| Adjustable and floating rate | 82,965 | 46,804 | 57,815 | 3,621 | 191,206 | 53 | % | |||||||||||
| 86,522 | 164,555 | 102,098 | 4,598 | 357,774 | 100 | % | ||||||||||||
| Municipal | ||||||||||||||||||
| Fixed rate | 365 | 2,954 | 2,770 | — | 6,089 | 50 | % | |||||||||||
| Adjustable and floating rate | — | 0 | 4,139 | 1,945 | 6,084 | 50 | % | |||||||||||
| 365 | 2,954 | 6,909 | 1,945 | 12,173 | 100 | % | ||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | ||||||||||||||||||
| Fixed rate | 130 | 2,015 | 34,380 | 120,919 | 157,444 | 68 | % | |||||||||||
| Adjustable and floating rate | 287 | 319 | 9,154 | 62,645 | 72,405 | 32 | % | |||||||||||
| 417 | 2,334 | 43,534 | 183,564 | 229,849 | 100 | % | ||||||||||||
| Home equity - term | ||||||||||||||||||
| Fixed rate | 47 | 680 | 3,495 | 815 | 5,037 | 92 | % | |||||||||||
| Adjustable and floating rate | 3 | 56 | 63 | 346 | 468 | 8 | % | |||||||||||
| 50 | 736 | 3,558 | 1,161 | 5,505 | 100 | % | ||||||||||||
| Home equity - lines of credit | ||||||||||||||||||
| Fixed rate | 51 | 9,009 | 45,620 | 13,954 | 68,634 | 37 | % | |||||||||||
| Adjustable and floating rate | 18,056 | 188 | 1,300 | 95,063 | 114,607 | 63 | % | |||||||||||
| 18,107 | 9,197 | 46,920 | 109,017 | 183,241 | 100 | % | ||||||||||||
| Installment and other loans | ||||||||||||||||||
| Fixed rate | 766 | 4,936 | 329 | 10 | 6,041 | 50 | % | |||||||||||
| Adjustable and floating rate | 3,842 | — | 2,158 | 24 | 6,024 | 50 | % | |||||||||||
| 4,608 | 4,936 | 2,487 | 34 | 12,065 | 100 | % | ||||||||||||
| $ | 202,857 | $ | 535,010 | $ | 1,049,093 | $ | 364,272 | $ | 2,151,232 |
The final maturity is used in the determination of maturity of acquisition and development loans that convert from construction to permanent status. Variable rate loans shown above include semi-fixed loans that contractually will adjust with prime or another variable rate index after the interest lock period, which may be up to 10 years. At December 31, 2022, these semi-fixed loans totaled $529.8 million.
Asset Quality
Risk Elements
The Company’s loan portfolio is subject to varying degrees of credit risk. Credit risk is managed through the Company's underwriting standards, on-going credit reviews, and monitoring of asset quality measures. Additionally, loan portfolio
48
Table of Contents
diversification, which limits exposure to a single industry or borrower, and collateral requirements also mitigate the Company's risk of credit loss.
The following table presents the Company’s risk elements and relevant asset quality ratios at December 31 of each of the years set forth below.
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans | $ | 20,583 | $ | 6,449 | $ | 10,310 | $ | 10,657 | $ | 5,165 | ||||||||
| OREO | — | — | — | 197 | 130 | |||||||||||||
| Total nonperforming assets | 20,583 | 6,449 | 10,310 | 10,854 | 5,295 | |||||||||||||
| Restructured loans still accruing | 682 | 804 | 934 | 979 | 1,132 | |||||||||||||
| Loans past due 90 days or more and still accruing (1) | 439 | 1,201 | 554 | 2,232 | 57 | |||||||||||||
| Total nonperforming and other risk assets | $ | 21,704 | $ | 8,454 | $ | 11,798 | $ | 14,065 | $ | 6,484 | ||||||||
| Loans 30-89 days past due | $ | 7,311 | $ | 5,925 | $ | 10,291 | $ | 17,527 | $ | 5,186 | ||||||||
| Asset quality ratios: | ||||||||||||||||||
| Total nonperforming loans to total loans | 0.96 | % | 0.33 | % | 0.52 | % | 0.65 | % | 0.41 | % | ||||||||
| Total nonperforming assets to total assets | 0.70 | % | 0.23 | % | 0.37 | % | 0.46 | % | 0.27 | % | ||||||||
| Total nonperforming assets to total loans and OREO | 0.96 | % | 0.33 | % | 0.52 | % | 0.66 | % | 0.42 | % | ||||||||
| Total risk assets to total loans and OREO | 1.01 | % | 0.43 | % | 0.60 | % | 0.86 | % | 0.52 | % | ||||||||
| Total risk assets to total assets | 0.74 | % | 0.30 | % | 0.43 | % | 0.59 | % | 0.34 | % | ||||||||
| Allowance for loan losses to total loans | 1.17 | % | 1.07 | % | 1.02 | % | 0.89 | % | 1.12 | % | ||||||||
| Allowance for loan losses to nonperforming loans | 122.32 | % | 328.42 | % | 195.45 | % | 137.52 | % | 271.33 | % | ||||||||
| Allowance for loan losses to nonperforming loans and restructured loans still accruing | 118.40 | % | 292.02 | % | 179.22 | % | 125.95 | % | 222.55 | % |
(1) Includes $307 thousand, $214 thousand, $456 thousand, $2.0 million and zero, respectively, of purchased credit impaired loans at December 31, 2022, 2021, 2020, 2019 and 2018. As of December 31, 2021, there was one loan for $891 thousand, which was in the process of collection and guaranteed by the SBA, and was subsequently collected during the first quarter of 2022.
The following table provides detail of impaired loans at December 31, 2022 and 2021.
| 2022 | 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NonaccrualLoans | RestructuredLoans StillAccruing | Total | NonaccrualLoans | RestructuredLoans StillAccruing | Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | $ | 2,767 | $ | — | $ | 2,767 | $ | 3,763 | $ | — | $ | 3,763 | ||||||||||
| Non-owner occupied residential | 81 | — | 81 | 122 | — | 122 | ||||||||||||||||
| Acquisition and development | ||||||||||||||||||||||
| Commercial and land development | 15,426 | — | 15,426 | — | — | — | ||||||||||||||||
| Commercial and industrial | 31 | — | 31 | 250 | — | 250 | ||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||
| First lien | 1,838 | 682 | 2,520 | 1,831 | 804 | 2,635 | ||||||||||||||||
| Home equity – term | 5 | — | 5 | 7 | — | 7 | ||||||||||||||||
| Home equity – lines of credit | 395 | — | 395 | 436 | — | 436 | ||||||||||||||||
| Installment and other loans | 40 | — | 40 | 40 | — | 40 | ||||||||||||||||
| $ | 20,583 | $ | 682 | $ | 21,265 | $ | 6,449 | $ | 804 | $ | 7,253 |
Nonperforming assets include nonaccrual loans and foreclosed real estate. Risk assets, which include nonperforming assets and restructured and loans past due 90 days or more and still accruing, totaled $21.7 million at December 31, 2022, an
49
Table of Contents
increase of $13.3 million or 157%, from $8.5 million at December 31, 2021. Nonaccrual loans totaled $20.6 million at December 31, 2022, an increase of $14.1 million from $6.4 million at December 31, 2021 due primarily to additions in loans placed on non-accrual status of $16.4 million, partially offset by loans returning to accrual status and payment activity of $724 thousand and $1.5 million, respectively. The additions in loans placed on non-accrual status was primarily due to one commercial construction loan with an outstanding balance of $15.4 million that was downgraded to substandard. The loan was not past due at December 31, 2022; however, management determined that it was appropriate to place the loan on non-accrual status due to other relevant factors. At this time, management deems the value of underlying collateral sufficient to cover any potential losses on this loan. Management does not believe that this credit is indicative of overall stress in the loan portfolio. The increase in nonaccrual loan amounts also impacted other asset quality ratios detailed above.
The ALL totaled $25.2 million at December 31, 2022, a $4.0 million increase from $21.2 million at December 31, 2021, resulting from a provision for loan losses of $4.2 million and net charge-offs of $162 thousand for 2022. At December 31, 2022, the ALL is higher as a percentage of the total loan portfolio at 1.17% compared to 1.07% in 2021 and 1.02% in 2020.
The ALL increased primarily as a result of commercial loan growth, which receives a higher reserve allocation compared to consumer loans, for the year ended December 31, 2022. During 2022, qualitative factors were unchanged, except for a reduction in the National and Local Economic Conditions factor, that reduced the reserve by $726 thousand. This factor had been increased previously for economic concerns in the commercial real estate portfolio associated with the COVID-19 pandemic. The additional allocation was removed during 2022 as these concerns had subsided. The increase in provision for loan losses from 2020 to 2021 was due primarily to the impact of COVID-19 on the Company's loan portfolio as a new qualitative factor was created to address the potential associated risk. The COVID-19 qualitative reserve of $2.7 million was fully reversed in 2021 based on the sustained performance of the impacted borrowers. In addition, qualitative factors were reduced during 2021 in the Classified Loans Trends and National and Local Economic Conditions categories, due in part to improved conditions from the pandemic, which were partly offset by an increase in the qualitative factor for Concentrations of Credit caused by significant growth in commercial real estate loans.
From December 31, 2021 to December 31, 2022, special mention loans decreased by $16.2 million and substandard loans increased by $14.0 million. The decrease in special mention loans was due to continued improvements in economic conditions following the COVID-19 pandemic. The increase in substandard loans is due primarily to the aforementioned commercial construction loan with an outstanding balance of $15.4 million that was placed on non-accrual status.
For the years ended December 31, 2022, 2021 and 2020, gross recoveries of $248 thousand, $1.1 million and $1.2 million, respectively, were credited to the ALL. These recoveries on previously charged-off relationships are the result of successful loan monitoring and workout solutions. Recoveries are difficult to predict, and any additional recoveries that the Company receives will be used to replenish the ALL. Recoveries favorably impact historical charge-off factors, and contribute to changes in the quantitative and qualitative factors used in our allowance adequacy analysis. However, as the loan portfolio continues to grow, future provisions for loan losses may result.
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Impairment reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss.
Management believes its coverage ratios are adequate for the risk profile of the loan portfolio given ongoing monitoring of the portfolio and its quantitative and qualitative analysis performed at December 31, 2022. As new information is learned about borrowers or updated appraisals on real estate with lower fair values are obtained, the Company may experience an increase in impaired loans. Despite generally favorable delinquency and nonperforming loan data, excluding the one commercial construction loan placed on non-accrual status during the fourth quarter of 2022, the impact of current economic conditions may result in the need for additional provisions for loan losses in future quarters.
50
Table of Contents
The following table presents exposure to relationships with an impaired loan balance, which excludes accruing PCI loans, and the partial charge-offs taken to date and specific reserves established on those relationships at December 31, 2022 and 2021.
| # ofRelationships | RecordedInvestment | PartialCharge-offsto Date | SpecificReserves | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | |||||||||||||
| Relationships greater than $1 million | 2 | $ | 17,774 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | — | — | — | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 1 | 260 | — | — | |||||||||
| Relationships less than $250 thousand | 60 | 3,231 | 320 | 28 | |||||||||
| 63 | $ | 21,265 | $ | 320 | $ | 28 | |||||||
| December 31, 2021 | |||||||||||||
| Relationships greater than $1 million | 1 | $ | 2,535 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | 1 | 602 | 17 | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 2 | 601 | — | — | |||||||||
| Relationships less than $250 thousand | 63 | 3,515 | 303 | 28 | |||||||||
| 67 | $ | 7,253 | $ | 320 | $ | 28 |
Internal loan reviews are completed annually on all commercial relationships with a committed loan balance in excess of $1.0 million, which includes confirmation of risk rating by an independent credit officer. In addition, all commercial relationships greater than $500 thousand rated Substandard, Doubtful or Loss are reviewed and corresponding risk ratings are reaffirmed by the Bank's Problem Loan Committee, with subsequent reporting to the Management ERM Committee.
In its individual loan impairment analysis, the Company determines the extent of any full or partial charge-offs that may be required, or any reserves that may be needed. The determination of the Company’s charge-offs or impairment reserve include an evaluation of the outstanding loan balance and the related collateral securing the credit. Through a combination of collateral securing the loans and partial charge-offs taken to date, the Company believes that it has adequately provided for the potential losses that it may incur on these relationships at December 31, 2022. However, over time, additional information may result in increased reserve allocations or, alternatively, it may be deemed that the reserve allocations exceed those that are needed.
The Company’s foreclosed real estate balance at both December 31, 2022 and 2021 was zero for both residential and commercial properties. During 2022, no expense was recorded for the write-down of other real estate owned properties.
In an effort to assist clients, who were negatively impacted by the COVID-19 pandemic, the Bank offered various mitigation options, including a loan payment deferral program. Under this program, most commercial deferrals were for a 90-day period, while most consumer deferrals were for a 180-day period. The Company had a consumer loan under this deferral program of $56 thousand for which the deferral period subsequently expired in 2022. There were no loans under this deferral program as of December 31, 2022.
Credit Risk Management
Allowance for Loan Losses
The Company maintains the ALL at a level deemed adequate by management for probable incurred credit losses. The ALL is established and maintained through a provision for loan losses which is charged to earnings. On a quarterly basis, management assesses the adequacy of the ALL utilizing a defined methodology which considers specific credit evaluation of
51
Table of Contents
impaired loans, historical loss experience and qualitative factors. Management addresses the requirements for loans individually identified as impaired, loans collectively evaluated for impairment, and other bank regulatory guidance in its assessment.
The ALL is evaluated based on a review of the collectability of loans in light of historical experience; the nature and volume of the loan portfolio; adverse situations that may affect a 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. A description of the methodology for establishing the allowance and provision for loan losses and related procedures in establishing the appropriate level of reserve is included in Note 3, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
52
Table of Contents
The following table summarizes the Company’s internal risk ratings at December 31, 2022 and 2021.
| Pass | SpecialMention | Non-ImpairedSubstandard | Impaired -Substandard | Doubtful | PCI Loans | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||
| Owner-occupied | $ | 305,159 | $ | 2,109 | $ | 3,532 | $ | 2,767 | $ | — | $ | 2,203 | $ | 315,770 | ||||||||||||
| Non-owner occupied | 601,244 | 4,243 | 2,273 | — | — | 283 | 608,043 | |||||||||||||||||||
| Multi-family | 130,851 | 7,739 | 242 | — | — | — | 138,832 | |||||||||||||||||||
| Non-owner occupied residential | 102,674 | 810 | 482 | 81 | — | 557 | 104,604 | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||
| 1-4 family residential construction | 25,068 | — | — | — | — | — | 25,068 | |||||||||||||||||||
| Commercial and land development | 142,424 | 458 | — | 15,426 | — | — | 158,308 | |||||||||||||||||||
| Commercial and industrial | 331,103 | 17,579 | 7,013 | 31 | — | 2,048 | 357,774 | |||||||||||||||||||
| Municipal | 12,173 | — | — | — | — | — | 12,173 | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||
| First lien | 222,849 | — | 215 | 2,520 | — | 4,265 | 229,849 | |||||||||||||||||||
| Home equity – term | 5,485 | — | — | 5 | — | 15 | 5,505 | |||||||||||||||||||
| Home equity – lines of credit | 182,801 | — | 45 | 395 | — | — | 183,241 | |||||||||||||||||||
| Installment and other loans | 12,017 | — | — | 40 | — | 8 | 12,065 | |||||||||||||||||||
| $ | 2,073,848 | $ | 32,938 | $ | 13,802 | $ | 21,265 | $ | — | $ | 9,379 | $ | 2,151,232 | |||||||||||||
| Pass | SpecialMention | Non-ImpairedSubstandard | Impaired -Substandard | Doubtful | PCI Loans | Total | ||||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||
| Owner-occupied | $ | 219,250 | $ | 7,239 | $ | 6,087 | $ | 3,763 | $ | — | $ | 2,329 | $ | 238,668 | ||||||||||||
| Non-owner occupied | 528,010 | 23,297 | 166 | — | — | 310 | 551,783 | |||||||||||||||||||
| Multi-family | 84,414 | 8,238 | 603 | — | — | — | 93,255 | |||||||||||||||||||
| Non-owner occupied residential | 102,588 | 1,065 | 1,153 | 122 | — | 1,184 | 106,112 | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||
| 1-4 family residential construction | 12,279 | — | — | — | — | — | 12,279 | |||||||||||||||||||
| Commercial and land development | 92,049 | 1,385 | 491 | — | — | — | 93,925 | |||||||||||||||||||
| Commercial and industrial | 470,579 | 7,917 | 4,720 | 250 | — | 2,262 | 485,728 | |||||||||||||||||||
| Municipal | 14,989 | — | — | — | — | — | 14,989 | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||
| First lien | 191,386 | — | 225 | 2,635 | — | 4,585 | 198,831 | |||||||||||||||||||
| Home equity – term | 6,058 | — | — | 7 | — | 16 | 6,081 | |||||||||||||||||||
| Home equity – lines of credit | 160,203 | 20 | 46 | 436 | — | — | 160,705 | |||||||||||||||||||
| Installment and other loans | 17,584 | — | — | 40 | — | 6 | 17,630 | |||||||||||||||||||
| $ | 1,899,389 | $ | 49,161 | $ | 13,491 | $ | 7,253 | $ | — | $ | 10,692 | $ | 1,979,986 |
Non-impaired substandard loans are performing loans, which have characteristics that cause management concern over the ability of the borrower to perform under present loan repayment terms and which may result in the reporting of these loans as nonperforming, or impaired, loans in the future. Generally, management feels that substandard loans that are currently
53
Table of Contents
performing and not considered impaired result in some doubt as to the borrower’s ability to continue to perform under the terms of the loan, and represent potential problem loans. Non-impaired substandard loans totaled $13.8 million at December 31, 2022, an increase of $311 thousand compared to $13.5 million at December 31, 2021.
Additionally, the Special Mention classification is intended to be a temporary classification reflective of loans that have potential weaknesses that may, if not monitored or corrected, weaken the asset or inadequately protect the Company’s position at some future date. Special mention loans represent an elevated risk, but their weakness does not yet justify a more severe, or classified, rating. These loans require inquiry by lenders on the cause of the potential weakness and, once analyzed, the loan classification may be downgraded to Substandard or, alternatively, could be upgraded to Pass. From December 31, 2021 to December 31, 2022, special mention loans decreased by $16.2 million and substandard loans increased by $14.0 million. The increase in substandard loans is due primarily to the aforementioned commercial construction loan with an outstanding balance of $15.4 million that was placed on non-accrual status. These risk rating downgrades were partially offset by continued improvements in economic conditions resulting in upgrades to other commercial loans. Any loans with second modifications that are COVID-19 related are classified as special mention.
The following tables, which excludes accruing PCI loans, summarize the average recorded investment in impaired loans and interest income recognized, on a cash basis, and interest income earned but not recognized for years ended December 31, 2022, 2021, 2020, 2019 and 2018.
| AverageImpairedBalance | InterestIncomeRecognized | InterestEarnedBut NotRecognized | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 3,050 | $ | — | $ | 94 | ||||
| Non-owner occupied residential | 96 | — | 8 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 1,187 | — | 9 | |||||||
| Commercial and industrial | 109 | — | 4 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,389 | 33 | 48 | |||||||
| Home equity – term | 6 | — | — | |||||||
| Home equity – lines of credit | 405 | — | 19 | |||||||
| Installment and other loans | 44 | — | — | |||||||
| $ | 7,286 | $ | 33 | $ | 182 | |||||
| December 31, 2021 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 3,825 | $ | 1 | $ | 1 | ||||
| Non-owner occupied | — | — | 20 | |||||||
| Non-owner occupied residential | 225 | — | 24 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 187 | — | — | |||||||
| Commercial and industrial | 3,030 | — | 36 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,539 | 43 | 73 | |||||||
| Home equity – term | 11 | — | — | |||||||
| Home equity – lines of credit | 521 | — | — | |||||||
| Installment and other loans | 25 | — | — | |||||||
| $ | 10,363 | $ | 44 | $ | 154 |
54
Table of Contents
| AverageImpairedBalance | InterestIncomeRecognized | InterestEarnedBut NotRecognized | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2020 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 4,636 | $ | 1 | $ | 172 | ||||
| Non-owner occupied | 83 | — | — | |||||||
| Multi-family | 205 | — | — | |||||||
| Non-owner occupied residential | 388 | — | 21 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 641 | — | 23 | |||||||
| Commercial and industrial | 1,196 | — | 20 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,995 | 48 | 92 | |||||||
| Home equity – term | 11 | — | 1 | |||||||
| Home equity – lines of credit | 692 | 1 | 36 | |||||||
| Installment and other loans | 25 | — | 1 | |||||||
| $ | 10,872 | $ | 50 | $ | 366 | |||||
| December 31, 2019 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 2,455 | $ | 2 | $ | 387 | ||||
| Non-owner occupied | 46 | — | — | |||||||
| Multi-family | 152 | — | 24 | |||||||
| Non-owner occupied residential | 217 | — | 21 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 21 | — | — | |||||||
| Commercial and industrial | 683 | — | 130 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,582 | 50 | 91 | |||||||
| Home equity – term | 13 | — | 1 | |||||||
| Home equity – lines of credit | 750 | 2 | 64 | |||||||
| Installment and other loans | 13 | — | 2 | |||||||
| $ | 6,932 | $ | 54 | $ | 720 | |||||
| December 31, 2018 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 1,495 | $ | 2 | $ | 156 | ||||
| Non-owner occupied | 1,842 | — | 236 | |||||||
| Multi-family | 148 | — | 20 | |||||||
| Non-owner occupied residential | 346 | — | 36 | |||||||
| Acquisition and development: | ||||||||||
| 1-4 family residential construction | 181 | — | — | |||||||
| Commercial and land development | 1 | — | 1 | |||||||
| Commercial and industrial | 322 | — | 29 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 3,234 | 59 | 130 | |||||||
| Home equity – term | 19 | — | 2 | |||||||
| Home equity – lines of credit | 657 | 2 | 52 | |||||||
| Installment and other loans | 4 | — | 5 | |||||||
| $ | 8,249 | $ | 63 | $ | 667 |
55
Table of Contents
The following table summarizes activity in the ALL for years ended December 31, 2022, 2021, 2020, 2019 and 2018.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||
| Provision for loan losses | 1,489 | 1,142 | 640 | (6) | 3,265 | 669 | 218 | 887 | 8 | 4,160 | ||||||||||||||||||||||||||||
| Charge-offs | — | — | — | — | — | (50) | (360) | (410) | — | (410) | ||||||||||||||||||||||||||||
| Recoveries | 32 | 10 | 51 | — | 93 | 40 | 115 | 155 | — | 248 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 | ||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||
| Provision for loan losses | 710 | 938 | 23 | (10) | 1,661 | (517) | (73) | (590) | 19 | 1,090 | ||||||||||||||||||||||||||||
| Charge-offs | (293) | — | (663) | — | (956) | (92) | (70) | (162) | — | (1,118) | ||||||||||||||||||||||||||||
| Recoveries | 469 | 10 | 512 | — | 991 | 32 | 34 | 66 | — | 1,057 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 7,634 | $ | 959 | $ | 2,356 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 | ||||||||||||||||||
| Provision for loan losses | 2,745 | 146 | 2,096 | (60) | 4,927 | 203 | 117 | 320 | 78 | 5,325 | ||||||||||||||||||||||||||||
| Charge-offs | (3) | — | (748) | — | (751) | (114) | (146) | (260) | — | (1,011) | ||||||||||||||||||||||||||||
| Recoveries | 775 | 9 | 238 | — | 1,022 | 126 | 34 | 160 | — | 1,182 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||
| December 31, 2019 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 6,876 | $ | 817 | $ | 1,656 | $ | 98 | $ | 9,447 | $ | 3,753 | $ | 244 | $ | 3,997 | $ | 570 | $ | 14,014 | ||||||||||||||||||
| Provision for loan losses | 515 | 139 | 841 | 2 | 1,497 | (347) | 180 | (167) | (430) | 900 | ||||||||||||||||||||||||||||
| Charge-offs | (25) | — | (299) | — | (324) | (386) | (155) | (541) | — | (865) | ||||||||||||||||||||||||||||
| Recoveries | 268 | 3 | 158 | — | 429 | 127 | 50 | 177 | — | 606 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 7,634 | $ | 959 | $ | 2,356 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 | ||||||||||||||||||
| December 31, 2018 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 6,763 | $ | 417 | $ | 1,446 | $ | 84 | $ | 8,710 | $ | 3,400 | $ | 211 | $ | 3,611 | $ | 475 | $ | 12,796 | ||||||||||||||||||
| Provision for loan losses | (442) | 396 | 209 | 14 | 177 | 363 | 165 | 528 | 95 | 800 | ||||||||||||||||||||||||||||
| Charge-offs | (17) | (7) | — | — | (24) | (148) | (292) | (440) | — | (464) | ||||||||||||||||||||||||||||
| Recoveries | 572 | 11 | 1 | — | 584 | 138 | 160 | 298 | — | 882 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 6,876 | $ | 817 | $ | 1,656 | $ | 98 | $ | 9,447 | $ | 3,753 | $ | 244 | $ | 3,997 | $ | 570 | $ | 14,014 |
The following table summarizes asset quality ratios for years ended December 31, 2022, 2021, 2020, 2019 and 2018.
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for loan losses to net charge-offs (recoveries) | 2,568 | % | 1,787 | % | (3,114) | % | 347 | % | (191) | % | ||||
| Ratio of ALL to total loans outstanding at December 31 | 1.17 | % | 1.07 | % | 1.02 | % | 0.89 | % | 1.12 | % |
56
Table of Contents
The following table details net charge-offs (recoveries) to average loans outstanding by loan category for the years ended December 31, 2022 and 2021.
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||
| Net recoveries | $ | (32) | $ | (176) | ||
| Average loans for the year | $ | 1,069,392 | $ | 880,458 | ||
| Net recoveries/average loans | — | % | (0.02) | % | ||
| Acquisition and development: | ||||||
| Net recoveries | (10) | (10) | ||||
| Average loans for the year | 147,364 | 74,786 | ||||
| Net recoveries/average loans | (0.01) | % | (0.01) | % | ||
| Commercial and industrial: | ||||||
| Net (recoveries) charge-offs | (51) | 151 | ||||
| Average loans for the year | 408,995 | 604,651 | ||||
| Net (recoveries) charge-offs/average loans | (0.01) | % | 0.02 | % | ||
| Municipal: | ||||||
| Net charge-offs (recoveries) | — | — | ||||
| Average loans for the year | 13,486 | 16,566 | ||||
| Net charge-offs (recoveries)/average loans | — | % | — | % | ||
| Residential mortgage: | ||||||
| Net charge-offs | 10 | 60 | ||||
| Average loans for the year | 389,048 | 379,802 | ||||
| Net charge-offs /average loans | — | % | 0.02 | % | ||
| Installment and other loans: | ||||||
| Net charge-offs | 245 | 36 | ||||
| Average loans for the year | 14,732 | 21,706 | ||||
| Net charge-offs/average loans | 1.66 | % | 0.17 | % | ||
| Total loans: | ||||||
| Net charge-offs | $ | 162 | $ | 61 | ||
| Average loans for the year | $ | 2,043,017 | $ | 1,977,969 | ||
| Net charge-offs/average loans | 0.01 | % | — | % |
(1) Average loans exclude loans held for sale.
The Company recorded a provision for loan losses of $4.2 million, $1.1 million, $5.3 million, $900 thousand and $800 thousand for 2022, 2021, 2020, 2019 and 2018, respectively. In addition, in certain cases, loans were successfully worked out with smaller charge-offs than the reserve established on them. During 2022, the increase in the provision for loan losses was due primarily to commercial loan growth, partially offset by a reduction in the National and Local Economic Conditions qualitative factor that reduced the reserve by $726 thousand. In 2021, the provision for loan loss was caused by commercial loan growth and an associated increase in the qualitative factor for Concentrations of Credit due to significant growth in commercial real estate loans, offset by reductions totaling $2.9 million in the Classified Loans Trends, National and Local Economic Conditions and COVID-19 categories due in part to improved conditions from the pandemic. In 2020, the severe economic impact of COVID-19 on the loan portfolio drove an increase in qualitative assumptions, which were reversed in 2021 as sustained performance was demonstrated after the impacted loans were removed from deferral status or the forbearance period ended. In 2018 and 2019, our continued organic loan portfolio growth was a key factor in the quantitative and qualitative considerations used by management in the determination of the provision expense required to maintain an adequate allowance for loan losses. These variations resulted in the fluctuations in the ratios presented in the tables above.
57
Table of Contents
See further discussion in the “Provision for Loan Losses” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations. Also, see Note 3, Loans and Allowance for Loan Losses, in the Notes to Consolidated Financial Statements for additional information.
The following table shows the allocation of the ALL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2022, 2021, 2020, 2019 and 2018.
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | ALL Amount by Loan Class | % ofLoanType toTotalLoans | |||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied | $ | 3,618 | 15 | % | $ | 2,752 | 12 | % | $ | 2,072 | 9 | % | $ | 1,539 | 10 | % | $ | 1,491 | 10 | % | ||||||||||||||
| Non-owner occupied | 7,473 | 28 | % | 7,244 | 28 | % | 6,049 | 21 | % | 3,965 | 22 | % | 3,683 | 20 | % | |||||||||||||||||||
| Multi-family | 1,355 | 6 | % | 870 | 5 | % | 1,846 | 6 | % | 974 | 7 | % | 792 | 6 | % | |||||||||||||||||||
| Non-owner occupied residential | 1,112 | 5 | % | 1,171 | 5 | % | 1,184 | 6 | % | 1,156 | 7 | % | 910 | 8 | % | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction | 376 | 1 | % | 188 | 1 | % | 144 | — | % | 239 | 1 | % | 104 | 1 | % | |||||||||||||||||||
| Commercial and land development | 2,838 | 7 | % | 1,874 | 5 | % | 970 | 3 | % | 720 | 3 | % | 713 | 3 | % | |||||||||||||||||||
| Commercial and industrial | 4,505 | 17 | % | 3,814 | 24 | % | 3,942 | 32 | % | 2,356 | 13 | % | 1,656 | 13 | % | |||||||||||||||||||
| Municipal | 24 | 1 | % | 30 | 1 | % | 40 | 1 | % | 100 | 3 | % | 98 | 4 | % | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien | 1,600 | 11 | % | 1,188 | 10 | % | 1,627 | 12 | % | 1,635 | 20 | % | 2,002 | 19 | % | |||||||||||||||||||
| Home equity - term | 32 | — | % | 31 | — | % | 63 | 1 | % | 59 | 1 | % | 109 | 1 | % | |||||||||||||||||||
| Home equity - lines of credit | 1,812 | 8 | % | 1,566 | 8 | % | 1,672 | 8 | % | 1,453 | 10 | % | 1,642 | 12 | % | |||||||||||||||||||
| Installment and other loans | 188 | 1 | % | 215 | 1 | % | 324 | 1 | % | 319 | 3 | % | 244 | 3 | % | |||||||||||||||||||
| Unallocated | 245 | 237 | 218 | 140 | 570 | |||||||||||||||||||||||||||||
| $ | 25,178 | 100 | % | $ | 21,180 | 100 | % | $ | 20,151 | 100 | % | $ | 14,655 | 100 | % | $ | 14,014 | 100 | % |
58
Table of Contents
The following table summarizes the ending loan balance individually or collectively evaluated for impairment by loan class and the ALL allocation for each at December 31, 2022 and 2021.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 2,848 | $ | 15,426 | $ | 31 | $ | — | $ | 18,305 | $ | 2,920 | $ | 40 | $ | 2,960 | $ | — | $ | 21,265 | ||||||||||||||||||
| Collectively evaluated for impairment | 1,164,401 | 167,950 | 357,743 | 12,173 | 1,702,267 | 415,675 | 12,025 | 427,700 | — | 2,129,967 | ||||||||||||||||||||||||||||
| $ | 1,167,249 | $ | 183,376 | $ | 357,774 | $ | 12,173 | $ | 1,720,572 | $ | 418,595 | $ | 12,065 | $ | 430,660 | $ | — | $ | 2,151,232 | |||||||||||||||||||
| Allowance for loan losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | $ | — | $ | 28 | $ | — | $ | 28 | ||||||||||||||||||
| Collectively evaluated for impairment | 13,558 | 3,214 | 4,505 | 24 | 21,301 | 3,416 | 188 | 3,604 | 245 | 25,150 | ||||||||||||||||||||||||||||
| $ | 13,558 | $ | 3,214 | $ | 4,505 | $ | 24 | $ | 21,301 | $ | 3,444 | $ | 188 | $ | 3,632 | $ | 245 | $ | 25,178 | |||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 3,885 | $ | — | $ | 250 | $ | — | $ | 4,135 | $ | 3,078 | $ | 40 | $ | 3,118 | $ | — | $ | 7,253 | ||||||||||||||||||
| Collectively evaluated for impairment | 985,933 | 106,204 | 485,478 | 14,989 | 1,592,604 | 362,539 | 17,590 | 380,129 | — | 1,972,733 | ||||||||||||||||||||||||||||
| $ | 989,818 | $ | 106,204 | $ | 485,728 | $ | 14,989 | $ | 1,596,739 | $ | 365,617 | $ | 17,630 | $ | 383,247 | $ | — | $ | 1,979,986 | |||||||||||||||||||
| Allowance for loan losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | $ | — | $ | 28 | $ | — | $ | 28 | ||||||||||||||||||
| Collectively evaluated for impairment | 12,037 | 2,062 | 3,814 | 30 | 17,943 | 2,757 | 215 | 2,972 | 237 | 21,152 | ||||||||||||||||||||||||||||
| $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 |
In addition to the reserve allocations on impaired loans noted above, nine loans, with aggregate outstanding principal balances of $370 thousand, have had cumulative partial charge-offs to the ALL totaling $320 thousand at December 31, 2022. As updated appraisals were received on collateral-dependent loans, partial charge-offs were taken to the extent the loans’ principal balance exceeded their fair value.
Management believes the allocation of the ALL between the various loan classes adequately reflects the probable incurred credit losses in each portfolio and is based on the methodology outlined in Note 3, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." Management re-evaluates and makes certain enhancements to its methodology used to establish a reserve to better reflect the risks inherent in the different segments of the portfolio, particularly in light of increased charge-offs, with noticeable differences between the different loan classes. Management believes these enhancements to the ALL methodology improve the accuracy of quantifying probable incurred credit losses inherent in the portfolio. Management charges actual loan losses to the reserve and bases the provision for loan losses on its overall analysis.
The largest component of the ALL for the years presented has been allocated to the commercial real estate segment, particularly the non-owner occupied loan class. The higher allocations in this segment as compared with the other segments is consistent with the inherent risk associated with these loans, as well as generally higher levels of impaired and criticized loans for the periods presented. There has generally been a decrease in the ALL, as the level of classified assets decline, and historical loss rates have improved as a result of improving economic and market conditions; however, the significant increase in commercial loan production had the effect of increasing provision expense in 2022 and 2021. These increases were partially offset in 2022 and 2021 by adjustments to certain qualitative factors, which reduced the reserve by $726 thousand and $2.9 million, respectively, in these periods.
The unallocated portion of the ALL reflects estimated inherent losses within the portfolio that have not been detected, as well as the risk of error in the specific and general reserve allocation, other potential exposure in the loan portfolio, variances in management’s assessment of national and local economic conditions and other factors management believes appropriate at the time. The unallocated portion of the allowance increased from $237 thousand, or 1.1% of the ALL, at December 31, 2021 to
59
Table of Contents
$245 thousand, or 1.0% of the ALL, at December 31, 2022. The Company monitors the unallocated portion of the ALL, and by policy, has determined it should not exceed 3% of the total reserve. Future negative provisions for loan losses may result if the unallocated portion was to increase, and management determined the reserves were not required for the anticipated risk in the portfolio.
Management believes the Company’s ALL is adequate based on information currently available. Future adjustments to the ALL and enhancements to the methodology may be necessary due to changes in economic conditions, regulatory guidance, or management’s assumptions as to future delinquencies or loss rates.
Deposits
Total deposits grew by $11.3 million, or less than 1%, and remained consistent with a balance of $2.5 billion at both December 31, 2022 and 2021. The increase of $108.0 million, or 5%, from 2020 to 2021 was primarily due to deposits generated through the SBA PPP originations combined with clients continuing to maintain deposit balances in excess of historical norms. Similarly in 2020, the increase in deposits was due to deposits generated through the SBA PPP and government stimulus.
During the fourth quarter of 2022, the Bank announced that it had entered into a Purchase and Assumption Agreement providing for the sale of its Path Valley branch and associated deposit liabilities. At December 31, 2022, deposits of approximately $31.3 million are expected to be conveyed in the branch sale, are reported within total deposits at cost and are comprised of $23.5 million in interest-bearing deposits and $7.8 million in non-interest bearing deposits. The transaction is expected to close in the second quarter of 2023.
The following table presents average deposits for years ended December 31, 2022, 2021 and 2020.
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Demand deposits | $ | 557,142 | $ | 542,952 | $ | 381,869 | ||||
| Interest-bearing demand deposits | 1,414,177 | 1,392,996 | 1,156,292 | |||||||
| Savings deposits | 232,660 | 202,371 | 163,133 | |||||||
| Time deposits | 273,276 | 360,264 | 452,298 | |||||||
| Total deposits | $ | 2,477,255 | $ | 2,498,583 | $ | 2,153,592 |
Average total deposits decreased by $21.3 million, or 1%, primarily due to a decrease in average time deposits of $87.0 million, or 24%, from 2021 to 2022, partially offset by increases in all other deposit types. The decrease in average time deposits is due to maturities.
Management evaluates its utilization of brokered deposits, taking into consideration the interest rate curve and regulatory views on non-core funding sources, and balances this funding source with its funding needs based on growth initiatives. The Company anticipates that loan growth will be funded through deposit generation by offering competitive rates, as well as reliance on FHLB borrowings. The Bank's brokered deposit balances, including the average balance, remained at zero at December 31, 2022 and 2021.
The Company had time deposits that meet or exceed the FDIC insurance limit of $250,000 of $36.5 million and $44.0 million at December 31, 2022 and 2021, respectively. Time deposits held for conveyance in the pending branch sale totaled $2.2 million at December 31, 2022. At December 31, 2022, the scheduled maturities of time deposits that meet or exceed the FDIC insurance limit or otherwise uninsured were as follows:
| Three months or less | $ | 14,027 | |
|---|---|---|---|
| Over three months through six months | 4,662 | ||
| Over six months through one year | 11,638 | ||
| Over one year | 6,190 | ||
| Total | $ | 36,517 |
60
Table of Contents
Borrowings
In addition to deposit products, the Company uses short-term borrowing sources to meet liquidity needs and for temporary funding. Sources of short-term borrowings include the FHLB of Pittsburgh, federal funds purchased, and to a lesser extent, the FRB discount window. Short-term borrowings also include securities sold under agreements to repurchase with deposit clients, in which a client sweeps a portion of a deposit balance into a repurchase agreement, which is a secured borrowing with a pool of securities pledged against the balance.
The Company also utilizes long-term debt, consisting principally of FHLB fixed and amortizing advances, to fund its balance sheet with original maturities greater than one year. The Company evaluates its funding needs, interest rate movements, the cost of options, and the availability of attractive structures when considering the timing and extent of when it enters into long-term borrowings.
FHLB advances and other borrowings increased by $104.2 million to $106.1 million at December 31, 2022 compared to $1.9 million at December 31, 2021. Due to the utilization of excess liquidity by individuals and businesses, increased competition for deposits and seasonal deposit declines, the Bank's deposit balances started to decline slightly during the fourth quarter of 2022. The Bank opted to borrow funds to provide additional liquidity to meet the credit needs of its clients.
In December 2018, the Company issued unsecured subordinated notes payable totaling $32.5 million, which mature on December 30, 2028, and the proceeds of which were designated for general corporate use, including funding of cash consideration for mergers and acquisitions. The subordinated notes have a fixed interest rate of 6.0% through December 30, 2023, which then converts to a variable rate, equivalent to the LIBOR fallback rate, or any replacement reference rate, plus 3.16% through maturity.
For additional information about borrowings, refer to Note 12, Short-Term Borrowings, Note 13, Long-Term Debt, and Note 14, Subordinated Notes, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
Shareholders' Equity
Shareholders’ equity totaled $228.9 million at December 31, 2022, a decrease of $42.8 million, or 16%, from $271.7 million at December 31, 2021. The decrease in 2022 was primarily attributable to other comprehensive losses of $44.4 million due to an increase in unrealized losses on AFS securities and interest rate swaps designated as cash flow hedges, caused by a substantial increase in market interest rates, as well as dividends paid of $8.3 million and share-based compensation costs of $12.2 million, partially offset by net income of $22.0 million.
For the year ended December 31, 2022, total comprehensive loss was $22.3 million, a decrease of $56.3 million, from total comprehensive income of $34.0 million for the same period in 2021. This decrease was primarily due to an increase in unrealized losses on AFS securities, net of taxes, of $43.7 million and a decrease in net income of $10.8 million, due partially to the provision for legal settlement of $10.3 million and a restructuring charge of $2.5 million, both on an after-tax basis, compared to the same period in 2021. The unrealized losses included in the consolidated statements of comprehensive (loss) income are the result of the significant increase in market interest rates.
In September 2015, the Board of Directors authorized a stock repurchase program, which is more fully described in Item 5 under Issuer Purchases of Equity Securities. Subsequently on April 19, 2021, the Board of Directors authorized the additional future repurchase of up to 562,000 shares of its outstanding common stock. The maximum number of shares that may yet be purchased under the plan is 159,059 shares at December 31, 2022.
61
Table of Contents
The following table includes additional information for shareholders’ equity for years ended December 31, 2022, 2021 and 2020.
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Average shareholders’ equity | $ | 244,281 | $ | 262,159 | $ | 226,900 | ||||
| Net income | 22,037 | 32,881 | 26,463 | |||||||
| Cash dividends paid | 8,264 | 8,280 | 7,610 | |||||||
| Average equity to average assets ratio | 8.59 | % | 9.06 | % | 8.58 | % | ||||
| Dividend payout ratio | 36.39 | % | 24.68 | % | 28.12 | % | ||||
| Return on average equity | 9.02 | % | 12.54 | % | 11.66 | % |
Capital Adequacy and Regulatory Matters
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory and regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while maintaining a “well capitalized” position of regulatory strength.
Effective with the third quarter of 2018, the FRB raised the consolidated asset limit on small bank holding companies from $1 billion to $3 billion, and a company with assets under the revised limits is not subject to the FRB consolidated capital rules. A company with consolidated assets under the revised limit may continue to file reports that include capital amounts and ratios. The Parent Company has elected to continue to file those reports.
The Parent Company and the Bank both have met all capital adequacy requirements to which they are subject at December 31, 2022 and 2021. At December 31, 2022 and 2021, the Bank was considered well capitalized under applicable banking regulations.
Tables presenting the Parent Company’s and the Bank’s capital amounts and ratios at December 31, 2022 and 2021 are included in Note 16, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
The Company routinely evaluates its capital levels in light of its risk profile to assess its capital needs. In addition to the minimum capital ratio requirement and minimum capital ratio to be well capitalized presented in the tables in Note 16, we must maintain a capital conservation buffer as noted in Item 1 - Business under the topic Basel III Capital Rules. At December 31, 2022, the Parent Company's and the Bank's capital conservation buffer, based on the most restrictive capital ratio, was 4.3% and 4.3%, respectively, which are above the regulatory requirement of 2.50% at December 31, 2022.
Liquidity and Rate Sensitivity
Liquidity. The primary function of asset/liability management is to ensure adequate liquidity and manage the Company’s sensitivity to changing interest rates. Liquidity management involves the ability to meet the cash flow requirements of clients who may be either depositors wanting to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. The Company's primary sources of funds consist of deposit inflows, loan repayments, borrowings from the FHLB of Pittsburgh and maturities and prepayments of investment securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. The Company's maximum borrowing capacity from the FHLB is $1.0 billion at December 31, 2022.
The Company regularly adjusts its investments in liquid assets based upon its assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objectives of its asset/liability management policy.
At December 31, 2022, outstanding loan commitments totaled $863.8 million, which included $206.1 million in undisbursed loans, $296.2 million in unused home equity lines of credit, $338.3 million in commercial lines of credit, and $23.2 million in performance standby letters of credit. Time deposits due within one year after December 31, 2022 totaled $179.0 million, or 71% of time deposits, which includes both clients with longer-term time deposits nearing maturity and the more recent time deposit offerings with terms of 18 months or less. If these maturing deposits do not remain with the Company, it may be required to seek other sources of funds, including other time deposits and lines of credit. Due to current market
62
Table of Contents
conditions, the Company has paid higher rates on such deposits during 2022 than it paid in 2021. The Company has the ability to attract and retain deposits by adjusting the interest rates it offers.
The Company's most liquid assets are cash and cash equivalents. The levels of these assets depend on the Company's operating, financing, lending and investing activities during any given period. At December 31, 2022, cash and cash equivalents totaled $60.8 million, compared with $208.7 million at December 31, 2021, which the decrease is due to the deployment of cash into higher yielding loans and investment securities. Available-for-sale securities, net of securities pledged to maintain liquidity facilities at the FHLB, provide additional sources of liquidity, and totaled $116.9 million at December 31, 2022. Also, at December 31, 2022, the Company had the ability to borrow up to a total of $1.0 billion from the FHLB of Pittsburgh, of which $108.3 million in advances and letters of credit were outstanding. The Company’s ability to borrow from the FHLB is dependent on having sufficient qualifying collateral, which generally consists of mortgage loans. In addition, the Company had $30.0 million in available unsecured lines of credit with other banks at December 31, 2022.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its shareholders and interest on its borrowings. The Company also has repurchased shares of its common stock. The Company’s primary source of income is dividends received from the Bank. Restrictions on the Bank’s ability to dividend funds to the Company are described in Note 16, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Interest Rate Sensitivity. Interest rate sensitivity management requires the maintenance of an appropriate balance between interest sensitive assets and liabilities. Management, through its asset/liability management process, attempts to manage the level of repricing and maturity mismatch so that fluctuations in net interest income are maintained within policy limits in current and expected market conditions. For further discussion, see Part II, Item 7A, "Quantitative and Qualitative Disclosures About Market Risk."
Contractual Obligations
The Company enters into contractual obligations in the normal course of business to fund loan growth, for asset/liability management purposes, to meet required capital needs and for other corporate purposes. The following table presents significant fixed and determinable contractual obligations of principal by payment date at December 31, 2022. In addition, at December 31, 2022, deposits of approximately $31.3 million are expected to be conveyed in connection with the Purchase and Assumption Agreement providing for the sale of the Bank's Path Valley branch. The transaction is expected to close in the second quarter of 2023.
Further discussion of the nature of each obligation is in the referenced Note to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data" referenced in the following table.
| Payments Due | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NoteReference | Less than 1year | 2-3 years | 4-5 years | More than5 years | Total | |||||||||||||||
| Time deposits | 10 | $ | 179,009 | $ | 63,298 | $ | 7,231 | $ | 1,463 | $ | 251,001 | |||||||||
| Short-term borrowings | 12 | 121,935 | — | — | — | 121,935 | ||||||||||||||
| Long-term debt | 13 | 462 | 993 | — | — | 1,455 | ||||||||||||||
| Subordinated notes | 14 | — | — | — | 32,500 | 32,500 | ||||||||||||||
| Operating lease obligations | 5 | 1,153 | 2,380 | 2,500 | 8,187 | 14,220 | ||||||||||||||
| Total | $ | 302,559 | $ | 66,671 | $ | 9,731 | $ | 42,150 | $ | 421,111 |
The contractual obligations table above does not include off-balance sheet commitments to extend credit that are detailed in the following section. These commitments generally have fixed expiration dates and many will expire without being drawn upon, therefore the total commitment does not necessarily represent future cash requirements and is excluded from the contractual obligations table.
Off-Balance Sheet Arrangements
The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its clients. These financial instruments include commitments to extend credit and standby letters of credit.
63
Table of Contents
The following table details significant commitments at December 31, 2022.
| Contract or NotionalAmount | ||
|---|---|---|
| Commitments to fund: | ||
| Home equity lines of credit | $ | 296,213 |
| 1-4 family residential construction loans | 49,538 | |
| Commercial real estate, construction and land development loans | 156,560 | |
| Commercial, industrial and other loans | 338,286 | |
| Standby letters of credit | 23,229 |
A discussion of the nature, business purpose, and guarantees that result from the Company’s off-balance sheet arrangements is included in Note 18, Financial Instruments with Off-Balance Sheet Risk, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Recently Adopted and Recently Issued Accounting Standards
Recently adopted and recently issued accounting standards are described in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Supplemental Reporting of Non-GAAP Measures
As a result of prior acquisitions, the Company had intangible assets consisting of goodwill and core deposit and other intangible assets totaling $21.8 million and $22.9 million at December 31, 2022 and 2021, respectively. Additionally, the Company incurred $3.2 million and $13.0 million in restructuring charges and a provision for legal settlement, respectively, during the year ended December 31, 2022.
Management believes providing certain “non-GAAP” information will assist investors in their understanding of the effect on recent financial results from non-recurring charges.
Tangible book value per common share and the impact of the restructuring charge and legal settlement on net income and associated ratios, as used by the Company in this supplemental reporting presentation, are determined by methods other than in accordance with GAAP. While the Company's management believes this information is a useful supplement to the GAAP-based measures reported in Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP. The decrease in tangible book value per share was primarily caused by the total comprehensive losses of $44.4 million during 2022 compared to total comprehensive income of $1.1 million during 2021. This decrease was primarily due to an increase in unrealized losses on AFS securities caused by the significant increase in market interest rates.
64
Table of Contents
The following tables present the computation of each non-GAAP based measure shown together with its most directly comparable GAAP-based measure.
| (Dollars, except per share amounts, and shares in thousands) | 2022 | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible book value per common share | ||||||||||
| Shareholders' equity (most directly comparable GAAP-based measure) | $ | 228,896 | $ | 271,656 | $ | 246,249 | ||||
| Less: Goodwill | 18,724 | 18,724 | 18,724 | |||||||
| Other intangible assets | 3,078 | 4,183 | 5,458 | |||||||
| Related tax effect | (646) | (878) | (1,146) | |||||||
| Tangible common equity (non-GAAP) | $ | 207,740 | $ | 249,627 | $ | 223,213 | ||||
| Common shares outstanding | 10,671 | 11,183 | 11,201 | |||||||
| Book value per share (most directly comparable GAAP based measure) | $ | 21.45 | $ | 24.29 | $ | 21.98 | ||||
| Intangible assets per share | 1.98 | 1.97 | 2.05 | |||||||
| Tangible book value per share (non-GAAP) | $ | 19.47 | $ | 22.32 | $ | 19.93 |
| Adjusted Net Income and Adjusted Diluted Earnings Per Share | December 31, | |
|---|---|---|
| (Dollars, except per share amounts, and shares in thousands) | 2022 | |
| Net income (most directly comparable GAAP based measure) | $ | 22,037 |
| Plus: Restructuring charges | 3,155 | |
| Plus: Provision for legal settlement | 13,000 | |
| Less: Related tax effect | (3,393) | |
| Adjusted net income (non-GAAP) | $ | 34,799 |
| Weighted average shares - diluted (most directly comparable GAAP-based measure) | 10,706 | |
| Diluted earnings per share (most directly comparable GAAP-based measure) | 2.06 | |
| Weighted average shares - diluted (non-GAAP) | 10,706 | |
| Diluted earnings per share, adjusted (non-GAAP) | $ | 3.25 |
FY 2021 10-K MD&A
SEC filing source: 0000826154-22-000079.
ITEM 7 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended to assist readers in understanding the consolidated financial condition and results of operations of the Company and should be read in conjunction with our Consolidated Financial Statements and notes thereto included in this Annual Report on Form 10-K. Certain prior period amounts presented in this discussion and analysis have been reclassified to conform to current period classifications.
Overview
The results of our operations are highly dependent on economic conditions and market interest rates. Our profitability for the years ended December 31, 2021, 2020 and 2019 was influenced by our continued organic growth and ongoing expansion into targeted markets, the acquisitions of Mercersburg and Hamilton, and a continued focus on maintaining strong asset quality. The Company's financial results in 2021 and 2020 reflected the significant impact of the SBA PPP fee income of $16.8 million and $10.9 million, respectively. These and other matters are discussed more fully below.
During the year ended December 31, 2020, the Company recognized charges associated with the consolidation of six branch locations, the discontinuance of three loan production offices, a reduction in back-office real estate and staffing reductions. These actions were initiated due to evolving client preferences for the digital delivery of products and services. The cost reductions resulting from these actions and the consolidation of five branches earlier in 2020, enabled the Company to invest in technology and people to facilitate its continued growth. A charge of $1.6 million was recorded in the year ended December 31, 2020, which included $1.3 million related to branch consolidations.
Critical Accounting Estimates
The Company's consolidated financial statements are prepared in accordance with GAAP, and follow general practices within the financial services industry. The most significant accounting policies followed by the Company are presented in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." In applying those accounting policies, the Company's management is required to exercise judgment in determining many of the methodologies, assumptions and estimates to be utilized. Certain of the critical accounting estimates are more dependent on such judgment and, in some cases, may contribute to volatility in our reported financial performance should the assumptions and estimates used change over time due to changes in circumstances. Some of the more significant areas in which the Company's management applies critical assumptions and estimates include the following:
Accounting for loan losses — The loan portfolio is the largest asset on the Company's balance sheet. The allowance for loan losses represents the amount that, in management’s judgment, appropriately reflects credit losses inherent in the loan portfolio at the balance sheet date. A provision for loan losses is recorded to adjust the level of the ALL as deemed necessary by management. In estimating losses inherent in the loan portfolio, assumptions and judgment are applied to measure amounts and timing of expected future cash flows, collateral values and other factors used to determine the borrowers’ abilities to repay its obligations. Historical loss trends are also considered, as are economic conditions, industry trends, portfolio trends and borrower-specific financial data. Loans acquired at a discount, that is, in part, attributable to credit quality, are initially recorded at fair value with no carry-over of an acquired entity’s previously established ALL. Cash flows expected at acquisition, in excess of estimated fair value, are recognized as interest income over the remaining lives of the loans. Subsequent decreases in the expected principal cash flows require the Company to evaluate the need for additions to the ALL. Subsequent improvements in expected cash flows result, first, in the recovery of any applicable ALL and, then, in the recognition of additional interest income over the remaining lives of the loans. Changes in the circumstances considered when determining management’s estimates and assumptions could result in changes to those estimates and assumptions and also in adjustment of the ALL, or, in the case of loans acquired at a discount, increases in interest income in future periods. The Company has delayed the implementation of ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The implementation deadline of ASU 2016-13 was extended for smaller reporting and other companies until the fiscal year and interim periods beginning after December 15, 2022. The Company will implement ASU 2016-13 effective January 1, 2023. We expect to recognize a one-time cumulative-effect adjustment to the allowance for credit losses as of the date of adoption of the new standard.
Accounting for income taxes — The Company is subject to federal and state income taxes in the jurisdictions in which it operates. Due to the complexity of the tax laws, management may make judgments in computing income tax expense, which are subject to varying interpretations by management and the taxing authorities, and could result in changes upon final determination. Income tax expense is based upon income before taxes, adjusted for the effect of certain tax-exempt income, non-deductible expenses and credits. Temporary differences may occur as a result of certain income and expense items being reported in different periods for financial reporting and tax purposes. Deferred taxes are calculated, using the applicable enacted marginal tax rate, based on the differences between the tax basis and carrying value of the asset or liability on the financial
31
Table of Contents
statement. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in income tax expense in the consolidated statements of income. Under FASB ASC 740, the Company must apply a more likely than not probability threshold on its tax positions before a financial statement benefit is recognized. A valuation allowance would be recognized if any deferred tax assets were determined to be more likely than not unrecoverable. See Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplemental Data," to the consolidated financial statements for details on our income tax expense and deferred tax assets and liabilities.
Valuation methodologies — Management applies various valuation methodologies to assets and liabilities which often involve a significant degree of judgment, particularly when liquid markets do not exist for the particular items being valued. Quoted market prices are referred to when estimating fair values for certain assets, such as most investment securities. However, for those items for which an observable liquid market does not exist, management utilizes significant estimates and assumptions to value such items. Examples of these items include derivatives and mortgage servicing assets. These valuations require the use of various assumptions, including, among others, discount rates, rates of return on assets, repayment rates, cash flows, default rates, costs of servicing and liquidation values. The use of different assumptions could produce significantly different results, which could have material positive or negative effects on our results of operations, financial condition or disclosures of fair value information. In addition to valuation, the Company must assess whether there are any declines in value below the carrying value of certain assets that should be considered other than temporary or otherwise require an adjustment in carrying value and recognition of a loss in the consolidated statements of income. Examples include investment securities, mortgage servicing rights, goodwill and core deposit intangible assets.
Readers of the Company's consolidated financial statements should be aware that the estimates and assumptions used may need to be updated in future financial presentations for changes in circumstances, business or economic conditions, in order to fairly represent the condition of the Company at that time.
Economic Climate, Inflation and Interest Rates
Preliminary real GDP for the fourth quarter of 2021 reflected an annualized increase of 7.0%. This is an increase from the third quarter 2021 growth rate of 2.3% and annualized growth of 4.3% for the fourth quarter of 2020. The increase in the fourth quarter was driven by increases in private inventory investment, exports including travel, personal consumption expenditures within healthcare, recreation and transportation, and nonresidential fixed investments in intellectual property products, partially offset by decreases in government spending. Restrictions and disruptions continued due to COVID-19 cases throughout the country. There were decreases in government assistance payments as many federal programs expired or were tapered. For the year 2021, real GDP increased 5.7% compared to a 3.4% decrease in 2020. Although there has been a strong economic recovery in 2021, increased COVID-19 cases, inclusive of the new delta and omicron variants, resulted in labor shortages and an increase in inflation.
The national unemployment rate declined to 3.9% in December 2021, down from 4.8% in September 2021 and from 6.7% in December 2020. There were notable job gains in leisure and hospitality, education, professional and business services, retail trade and transportation and warehousing during the year. The personal consumption expenditures ("PCE") price index increased 6.5% in the fourth quarter of 2021, compared with an increase of 5.3% in the third quarter of 2021. For the full 2021 year, the PCE price index increased 3.9% compared to an increase of 1.2% in 2020.
Due to the COVID-19 pandemic, market interest rates had declined significantly, with the 10-year Treasury bond falling for the first time below 1.00% on March 3, 2020; it was at 0.93% on December 31, 2020 and has since recovered to 1.51% as of December 31, 2021. In 2020, in reaction to the increase in market uncertainty, the FRB cut the Fed Funds rates by 150 basis points to 0.25%. In its most recent meeting in January 2022, the Federal Reserve Open Markets Committee left the Fed Funds rate unchanged; however, with inflation elevating and the labor market recovering, the Committee expects that it will be appropriate to raise the target range for the Fed Funds rate. In December 2021, the Committee forecasted at least three 25 basis point rate increases in 2022 and noted that it expects to conclude its asset purchase program as early as March 2022.
It is unknown how long the adverse conditions associated with the COVID-19 pandemic and the evolution of new variants will continue and what the complete financial effect will be to the Company. It is reasonably foreseeable that estimates made in the financial statements could be materially and adversely impacted in the near term as a result of these conditions, including expected credit losses on loans and the fair value of financial instruments that are carried at fair value.
The majority of the assets and liabilities of a financial institution are monetary in nature, and therefore, differ greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories. However, inflation does have an impact to the Company on the growth of total assets and on noninterest expenses, which tend to rise during
32
Table of Contents
periods of general inflation. Risks also exist due to supply and demand imbalances, job growth, geopolitical tensions and uncertainty on the course of the COVID-19 virus.
As the Company’s balance sheet consists primarily of financial instruments, interest income and interest expense are greatly influenced by the level of interest rates and the slope of the yield curve, as well as the mix of assets and funding. The Company has been able to grow its net interest income by $3.4 million from 2020 to 2021 through the recognition of SBA PPP processing fee income, organic commercial loan growth and a reduction in the cost of funds. Competition for quality lending opportunities and deposits remains intense, which, together with a flattening yield curve, will continue to challenge the Company's ability to grow its net interest margin and to manage its overhead expenses.
Results of Operations
Summary
Earnings in 2021 reflected an increase in net interest income from SBA PPP processing fee recognition, the impact of commercial loan growth, reductions in the cost of funds and a decrease in the provision for loan loss expense.
The Company recorded net income of $32.9 million, $26.5 million and $16.9 million for 2021, 2020 and 2019, respectively. Diluted earnings per share totaled $2.96, $2.40 and $1.61 for 2021, 2020 and 2019, respectively.
Net interest income totaled $87.0 million, $83.6 million and $69.3 million for 2021, 2020 and 2019, respectively, principally reflecting our expanded geographic footprint, organic growth in commercial loans from an expanded sales force as we continued to take advantage of market opportunities, and SBA PPP processing fee income. As previously noted, interest rates increased during 2019, but decreased throughout 2020, contributing to reductions in yields on loans and investment securities and the cost of interest-bearing liabilities.
Asset quality trends continued to exhibit low levels of charge-offs and non-performing loans. The provision for loan losses totaled $1.1 million, $5.3 million and $900 thousand in 2021, 2020 and 2019, respectively. In 2021, improvement in borrowers' performances and the economic recovery resulted in a reduction in certain qualitative factors, and the COVID-19 related factor. The increase in provision for loan losses in 2020 was primarily a result of increased uncertainty related to the COVID-19 pandemic.
Noninterest income totaled $29.2 million, $28.3 million and $28.5 million for 2021, 2020 and 2019, respectively. The increase from 2020 to 2021 included increases of $1.7 million in wealth management income, $706 thousand in interchange income, $635 thousand in mortgage banking activities, and investment securities gains of $654 thousand due to the sales of $148.4 million of investments securities during 2021. These increases in 2021 were partially offset by gains on the sale of portfolio loans of $2.8 million recorded in 2020. There were no sales of portfolio loans in 2021.
Noninterest expenses totaled $74.1 million, $74.1 million and $77.3 million for 2021, 2020 and 2019, respectively. The changes in certain components of noninterest expenses between 2019 and 2020 reflect the Hamilton acquisition, and the Company's continued focus on aligning its talent and locations with its business model. Salaries and employee benefits expense increased $3.9 million from 2019 to 2020 due primarily to Hamilton and $652 thousand from 2020 to 2021 due to key staff additions to facilitate the Company's continued growth. Occupancy and furniture and fixture costs increased $468 thousand from 2019 to 2020 and $330 thousand from 2020 to 2021. In 2020, the Company incurred $1.3 million in pretax branch consolidation expenses, with $9.0 million incurred in 2019 for pretax merger related and branch consolidation expenses. During 2020, the Company recorded a loss of $736 thousand associated with the sale of an operations facility, and recorded a recovery from settlement on a cybersecurity insurance claim of $486 thousand.
Income tax expense totaled $8.0 million, $6.0 million and $2.7 million for 2021, 2020 and 2019, or an effective tax rate of 19.6%, 18.6% and 13.8% respectively. The Company’s effective tax rate is less than the 21% federal statutory rate, principally due to tax-free income, which includes interest income on tax-free loans and securities and income from life insurance policies, federal income tax credits, and the impact of non-tax deductible expenses, including merger related expenses. The difference in the effective tax rate in 2021 from prior years was primarily due to an increase in earnings before income taxes.
33
Table of Contents
Net Interest Income
Net interest income is the primary component of the Company's net income. Interest-earning assets include loans, investment securities and federal funds sold. Interest-bearing liabilities include deposits and borrowed funds.
Net interest income is affected by changes in interest rates, the volume of interest-earning assets and interest-bearing liabilities, and the composition of those assets and liabilities. “Net interest spread” and “net interest margin” are two common statistics related to changes in net interest income. Net interest spread represents the difference between the yields earned on interest-earning assets and the rates paid for interest-bearing liabilities. Net interest margin is the ratio of net interest income to average earning asset balances.
The FRB influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. The Company's loan portfolio is affected by changes in the prime interest rate. In 2019, 25 basis point reductions in the prime rate occurred in August, September and October and the prime rate ended the year at 4.75%. In March 2020, the prime rate was reduced by 150 basis points and ended at 3.25% in 2020. The prime rate remained at that level throughout 2021.
Core deposits are deposits that are stable, lower cost and generally reprice more slowly than other deposits when interest rates change. Core deposits, which exclude certificates of deposit, are typically funds of local clients who also have a borrowing or other relationship with the Bank. The Company is primarily funded by core deposits, with noninterest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin in a rising interest rate environment.
The following table presents net interest income, net interest spread and net interest margin on a taxable-equivalent basis for 2021, 2020 and 2019. Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable based on a 21% federal corporate tax rate for 2021, 2020 and 2019, reflecting our statutory tax rates for those years.
34
Table of Contents
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | AverageBalance | Taxable-EquivalentInterest | Taxable-EquivalentRate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 258,834 | $ | 353 | 0.14 | % | $ | 32,519 | $ | 115 | 0.35 | % | $ | 57,765 | $ | 1,331 | 2.30 | % | ||||||||||||||
| Taxable securities | 372,461 | 6,622 | 1.78 | 438,565 | 10,458 | 2.38 | 436,174 | 14,538 | 3.33 | |||||||||||||||||||||||
| Tax-exempt securities (1) | 89,574 | 3,157 | 3.52 | 55,807 | 1,982 | 3.55 | 63,443 | 2,600 | 4.10 | |||||||||||||||||||||||
| Total investment securities | 462,035 | 9,779 | 2.12 | 494,372 | 12,440 | 2.52 | 499,617 | 17,138 | 3.43 | |||||||||||||||||||||||
| Loans (1)(2)(3) | 1,985,350 | 84,453 | 4.25 | 1,928,486 | 87,900 | 4.56 | 1,492,815 | 75,568 | 5.06 | |||||||||||||||||||||||
| Total interest-earning assets | 2,706,219 | 94,585 | 3.50 | 2,455,377 | 100,455 | 4.09 | 2,050,197 | 94,037 | 4.59 | |||||||||||||||||||||||
| Cash and due from banks | 30,231 | 26,954 | 25,046 | |||||||||||||||||||||||||||||
| Bank premises and equipment | 34,545 | 36,627 | 40,982 | |||||||||||||||||||||||||||||
| Other assets | 143,479 | 143,919 | 123,362 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (19,659) | (17,030) | (14,466) | |||||||||||||||||||||||||||||
| Total | $ | 2,894,815 | $ | 2,645,847 | $ | 2,225,121 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,392,996 | $ | 1,287 | 0.09 | % | $ | 1,156,292 | $ | 4755 | 0.41 | % | $ | 920,025 | $ | 8,253 | 0.90 | % | ||||||||||||||
| Savings deposits | 202,371 | 203 | 0.10 | 163,133 | 246 | 0.15 | 146,185 | 296 | 0.20 | |||||||||||||||||||||||
| Time deposits (4) | 360,264 | 2,709 | 0.75 | 452,298 | 7,008 | 1.55 | 542,513 | 10,761 | 1.98 | |||||||||||||||||||||||
| Total interest-bearing deposits | 1,955,631 | 4,199 | 0.21 | 1,771,723 | 12,009 | 0.68 | 1,608,723 | 19,310 | 1.20 | |||||||||||||||||||||||
| Securities sold under agreements to repurchase | 22,888 | 32 | 0.14 | 18,064 | 86 | 0.48 | 8,830 | 113 | 1.28 | |||||||||||||||||||||||
| FHLB Advances and other | 40,589 | 482 | 1.19 | 179,457 | 1,923 | 1.07 | 103,807 | 2,289 | 2.21 | |||||||||||||||||||||||
| Subordinated notes | 31,931 | 2,009 | 6.29 | 31,874 | 2,006 | 6.29 | 31,842 | 1,987 | 6.24 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 2,051,039 | 6,722 | 0.33 | 2,001,118 | 16,024 | 0.80 | 1,753,202 | 23,699 | 1.35 | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | 542,952 | 381,869 | 234,354 | |||||||||||||||||||||||||||||
| Other Liabilities | 38,665 | 35,960 | 31,544 | |||||||||||||||||||||||||||||
| Total Liabilities | 2,632,656 | 2,418,947 | 2,019,100 | |||||||||||||||||||||||||||||
| Shareholders’ Equity | 262,159 | 226,900 | 206,021 | |||||||||||||||||||||||||||||
| Total | $ | 2,894,815 | $ | 2,645,847 | $ | 2,225,121 | ||||||||||||||||||||||||||
| Taxable-equivalent net interest income / net interest spread | 87,863 | 3.17 | % | 84,431 | 3.29 | % | 70,338 | 3.24 | % | |||||||||||||||||||||||
| Taxable-equivalent net interest margin | 3.25 | % | 3.44 | % | 3.43 | % | ||||||||||||||||||||||||||
| Taxable-equivalent adjustment | (889) | (824) | (1,043) | |||||||||||||||||||||||||||||
| Net interest income | $ | 86,974 | $ | 83,607 | $ | 69,295 | ||||||||||||||||||||||||||
| Ratio of average interest-earning assets to average interest-bearing liabilities | 132 | % | 123 | % | 117 | % |
| NOTES TO ANALYSIS OF NET INTEREST INCOME: | |
|---|---|
| (1) | Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate. |
| (2) | Average balances include nonaccrual loans. |
| (3) | Interest income on loans includes prepayment and late fees. |
| (4) | For the year ended December 31, 2019, expenses associated with the early redemption of brokered time deposits totaled $0.2 million and increased the cost of funds by five basis points. |
35
Table of Contents
The following table presents changes in net interest income on a taxable-equivalent basis for 2021, 2020 and 2019 by rate and volume components.
| 2021 Versus 2020 Increase (Decrease) Due to Change in | 2020 Versus 2019 Increase (Decrease) Due to Change in | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AverageVolume | AverageRate | Total | AverageVolume | AverageRate | Total | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold and interest-bearing bank balances | $ | 800 | $ | (562) | $ | 238 | $ | (581) | $ | (633) | $ | (1,214) | ||||||||||
| Taxable securities | (1,576) | (2,260) | (3,836) | 80 | (4,146) | (4,066) | ||||||||||||||||
| Tax-exempt securities | 1,199 | (24) | 1,175 | (313) | (306) | (619) | ||||||||||||||||
| Loans | 2,592 | (6,039) | (3,447) | 22,379 | (10,068) | 12,311 | ||||||||||||||||
| Total interest income | 3,015 | (8,885) | (5,870) | 21,565 | (15,153) | 6,412 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest-bearing demand deposits | 973 | (4,441) | (3,468) | 2,126 | (5,652) | (3,526) | ||||||||||||||||
| Savings deposits | 59 | (102) | (43) | 34 | (80) | (46) | ||||||||||||||||
| Time deposits | (1,426) | (2,873) | (4,299) | (1,786) | (1,948) | (3,734) | ||||||||||||||||
| Securities sold under agreements to repurchase | 23 | (77) | (54) | 118 | (145) | (27) | ||||||||||||||||
| FHLB Advances and other | (1,488) | 47 | (1,441) | 1,672 | (2,043) | (371) | ||||||||||||||||
| Subordinated notes | 4 | (1) | 3 | 2 | 17 | 19 | ||||||||||||||||
| Total interest expense | (1,855) | (7,447) | (9,302) | 2,166 | (9,851) | (7,685) | ||||||||||||||||
| Taxable-Equivalent Net Interest Income | $ | 4,870 | $ | (1,438) | $ | 3,432 | $ | 19,399 | $ | (5,302) | $ | 14,097 |
| Note: | The change attributed to volume is calculated by multiplying the average change in average balance by the prior year's |
|---|---|
| average rate. The remainder is attributable to rate. |
2021 versus 2020
In 2021, net interest income increased by $3.4 million, or 4%, compared with 2020. Net interest income for 2021 on a taxable-equivalent basis increased by $3.4 million, or 4%, compared with 2020. The Company’s net interest spread decreased by twelve basis points to 3.17% for 2021 compared with 2020.
The taxable-equivalent yield on interest-earning assets and cost of interest-bearing liabilities both decreased from 2020 to 2021, reflecting a decreasing interest rate environment. Average commercial loans increased in 2021 due to SBA PPP loans and commercial loan production. Average balances in taxable investment securities declined as a result of sales and paydowns. Average interest-bearing liabilities declined due to decreased average balances in time deposits and overnight borrowings.
Taxable-equivalent interest income on loans decreased by $3.4 million, or 4%, from 2020 to 2021. The decline resulted from a decrease of 31 basis points in loan yield from 4.56% in 2020 to 4.25% in 2021 due to a decreasing interest rate environment. The impact of the reduced yield was partially offset by the increase in average loans of $56.9 million, or 3%, which was driven by SBA PPP and commercial loan production. Accretion of purchase accounting adjustments included in interest income was $2.3 million, $2.3 million, and $3.8 million in 2021, 2020 and 2019, respectively.
Taxable-equivalent interest income earned on investment securities decreased by $2.7 million, or 21%, from 2020 to 2021, with decreases in both average volume and yield. Average investment securities decreased by $32.3 million, or 7%, and the taxable-equivalent yield decreased by 40 basis points from 2.52% in 2020 to 2.12% in 2021. Sales of taxable securities of $148.4 million between the first and third quarters of 2021 contributed to the decrease in average investment securities. The Company purchased investment securities of $195.0 million during 2021; however, the timing and size of the purchases for the year led to a decrease in the average balance.
Interest expense on deposits and borrowings decreased by $9.3 million from 2020 to 2021, despite an increase in the average balance of interest-bearing liabilities of $49.9 million, or 2%. The cost of interest-bearing liabilities declined by 47 basis points from 0.80% in 2020 to 0.33% in 2021 due to deposit rate reductions in the first and third quarters of 2021 combined with the continued maturity of higher yielding certificates of deposit and the repayment and maturities of overnight borrowings.
The average balance of interest-bearing deposits increased by $183.9 million, or 10% from 2020 to 2021. Average interest-bearing demand deposits increased by $236.7 million, or 20%, in 2021. Interest expense for interest-bearing demand
36
Table of Contents
deposits decreased by $3.5 million, with the cost of funds decreasing from 0.41% in 2020 to 0.09% in 2021 as a result of deposit rate reductions during 2021, which resulted in a decrease in interest expense of $4.4 million. Average time deposits decreased $92.0 million, or 20%, in 2021, which reduced interest expense on time deposits by $1.4 million. The cost of time deposits declined by 80 basis points from 1.55% in 2020 to 0.75% in 2021 due to rate reductions.
Interest expense on all borrowings decreased by $1.5 million in 2021 from 2020 due primarily to reduced balances. The average balance of FHLB advances decreased by $138.9 million from 2020 to 2021 due to maturities and repayments, while the average balance of short-term borrowings increased by $4.8 million.
2020 versus 2019
In 2020, net interest income increased by $14.3 million, or 21%, compared with 2019. Net interest income for 2020 on a taxable-equivalent basis increased by $14.1 million, or 20%, compared with 2019. The Company’s net interest spread increased by five basis points to 3.29% for 2020 compared with 2019. Taxable-equivalent yields on interest-earning assets and costs of interest-bearing liabilities both decreased from 2019 to 2020, reflecting increased average balances from SBA PPP loans, organic growth and acquisitions, partially offset by changes in the interest rate environment between years. Other factors impacting the comparison of taxable-equivalent yields between 2019 and 2020 include the effect of purchase accounting related to the Hamilton acquisition and the timing of our adjustments to rates paid on interest-bearing deposits in response to market demand.
Taxable-equivalent interest income on loans increased by $12.3 million, or 16%, from 2019 to 2020. The increase resulted from SBA PPP loans originated in 2020, which drove an increase in average loan volume and a decrease in yield, with average loans increasing $435.7 million, or 29%, and yield decreasing 50 basis points from 5.06% in 2019 to 4.56% in 2020. For the year ended December 31, 2020, SBA PPP loans had an average balance of $318.4 million and an average yield of 3.5%. Accretion of purchase accounting adjustments in connection with acquisitions increased interest income by $2.3 million, $3.8 million and $335 thousand in 2020, 2019 and 2018, respectively.
Taxable-equivalent interest income earned on securities decreased by $4.7 million, or 27%, from 2019 to 2020, with both average volume and yield decreasing. Average securities decreased by $5.2 million, or 1%, and the taxable-equivalent yield decreased from 3.43% in 2019 to 2.52% in 2020. Contributing to the overall decrease in interest income on securities was a decrease in average securities balances of $5.2 million from 2019 to 2020. This was partially offset by declines in the yield on floating rate securities, which fell as the FRB reduced short-term rates by 75 basis points in the second half of 2019 and an additional 150 basis points in the first half of 2020.
Interest expense on deposits and borrowings decreased by $7.7 million from 2019 to 2020, despite an increase in the average balance of interest-bearing liabilities of $247.9 million, or 14%. The cost of interest-bearing liabilities declined by 55 basis points from 1.35% in 2019 to 0.80% in 2020 due to a decline in market interest rates. In addition, there was an increase in non-interest bearing liabilities of $147.5 million, or 63%, from 2019 to 2020 due primarily to the funding of SBA PPP loans in 2020.
The Company's ability to attract new deposits in all categories, but in particular interest-bearing demand deposits, resulted in an increase in average interest-bearing deposits totaling $236.3 million, or 26%, in 2020. Interest expense for these deposits decreased by $3.5 million, with the cost of funds decreasing from 0.90% in 2019 to 0.41% in 2020. The decrease was driven by the decreasing market rates from 2019 through 2020 due to the rate decreases commenced by the FRB.
The Company also increased its average FHLB advances in 2020. Borrowings generally have higher interest rates associated with them than interest-bearing deposits. Interest expense on all borrowings decreased $374 thousand in 2020, with average balances decreasing $9.2 million for short-term borrowings while FHLB advances increased $75.7 million. The average rate paid on short-term borrowings decreased from 1.28% in 2019 to 0.48% in 2020 and the average rate paid on FHLB advances decreased from 2.21% in 2019 to 1.07% in 2020.
Provision for Loan Losses
The Company recorded a provision for loan losses of $1.1 million, $5.3 million and $900 thousand in 2021, 2020 and 2019, respectively. In calculating the provision for loan losses, both quantitative and qualitative factors, including the Company's favorable historical charge-off data and economic and market conditions, were considered. Commercial loan growth resulted in the determination that provision expense was required in 2021, 2020 and 2019. The increase in provision from 2019 to 2020 was due primarily to the impact of COVID-19 on the Company's loan portfolio as a new qualitative factor was created to address the potential associated risk. The COVID-19 qualitative factor was fully reversed in 2021 based on the sustained performance of the impacted borrowers.
37
Table of Contents
See further discussion in the “Asset Quality” and “Credit Risk Management” sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Noninterest Income
The following table compares noninterest income for 2021, 2020 and 2019.
| 2021 | 2020 | 2019 | $ Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-2020 | 2020-2019 | 2021-2020 | 2020-2019 | ||||||||||||||||||||||
| Service charges on deposit accounts | $ | 3,047 | $ | 2,874 | $ | 3,404 | $ | 173 | $ | (530) | 6.0 | % | (15.6) | % | |||||||||||
| Interchange income | 4,129 | 3,423 | 3,281 | 706 | 142 | 20.6 | 4.3 | ||||||||||||||||||
| Other service charges, commissions and fees | 671 | 683 | 805 | (12) | (122) | (1.8) | (15.2) | ||||||||||||||||||
| Swap fee income | 293 | 847 | 1,197 | (554) | (350) | (65.4) | (29.2) | ||||||||||||||||||
| Trust and investment management income | 7,896 | 6,912 | 7,255 | 984 | (343) | 14.2 | (4.7) | ||||||||||||||||||
| Brokerage income | 3,571 | 2,821 | 2,426 | 750 | 395 | 26.6 | 16.3 | ||||||||||||||||||
| Mortgage banking activities | 5,909 | 5,274 | 3,047 | 635 | 2,227 | 12.0 | 73.1 | ||||||||||||||||||
| Gains on sale of portfolio loans | — | 2,803 | — | (2,803) | 2,803 | (100.0) | 100.0 | ||||||||||||||||||
| Income from life insurance | 2,273 | 2,261 | 2,044 | 12 | 217 | 0.5 | 10.6 | ||||||||||||||||||
| Other income | 725 | 427 | 331 | 298 | 96 | 69.8 | 29.0 | ||||||||||||||||||
| Subtotal before securities gains (losses) | 28,514 | 28,325 | 23,790 | 189 | 4,535 | 0.7 | 19.1 | ||||||||||||||||||
| Investment securities gains (losses) | 638 | (16) | 4,749 | 654 | (4,765) | 4,087.5 | (100.3) | ||||||||||||||||||
| Total noninterest income | $ | 29,152 | $ | 28,309 | $ | 28,539 | $ | 843 | $ | (230) | 3.0 | % | (0.8) | % |
2021 versus 2020
Noninterest income increased by $843 thousand from 2020 to 2021. The Company continues to focus on growth in relationship fee-based revenue for commercial and retail clients. The following were significant factors in that net increase:
•Service charges on deposit accounts increased by $173 thousand due to the lifting of fee waivers implemented in 2020 due to the COVID-19 pandemic and increased deposit account activity associated with the re-opening of the economy in the second quarter of 2021.
•Interchange income increased by $706 thousand due to increased consumer spending upon the re-opening of the economy, expanded distribution of debit cards by the Bank and increased usage by consumers.
•Swap fee income decreased by $554 thousand due to reduced interest from potential clients in a low interest rate environment.
•Wealth management income, which includes both trust and investment management income and brokerage income, grew to $11.5 million, an increase of $1.7 million, from 2020 to 2021. Strong market conditions and the addition of new clients continue to drive growth in the wealth management business. Assets under management have increased by $149.1 million to $1.9 billion at December 31, 2021 from $1.7 billion at December 31, 2020.
•Mortgage banking income increased by $635 thousand from 2020 to 2021 due primarily to mortgage servicing right valuation allowance reversals in 2021, partially offset by reduced gains on sale in 2021. There was higher refinancing activity during 2020 and into the first half of 2021. Due to market conditions, the margins and production declined, which resulted in a reduced pipeline at December 31, 2021. Mortgage loans sold totaled $200.8 million in 2021 compared with $205.2 million in 2020, and as of December 31, 2021, the Bank serviced $502.5 million of residential mortgage loans, which is up by $61.4 million from December 31, 2020.
•Gains on sale of portfolio loans decreased by $2.8 million from 2020 to 2021. During 2020, the Bank recorded $2.8 million in gains due to the sale of $10.9 million of classified loans for a net gain of $2.5 million and the sale of an $11.0 million portfolio of recreational vehicle loans for a gain of $314 thousand.
•Other income increased by $298 thousand from 2020 to 2021 primarily due to gains recorded on the sales of two shuttered properties in 2021.
•Investment securities gains increased by $654 thousand from 2020 to 2021. During 2021, the Company recorded net investment securities gains of $638 thousand from the sales of $148.4 million of commercial mortgage-backed securities and asset-backed securities. There were no sales of debt securities during 2020.
38
Table of Contents
2020 versus 2019
Noninterest income decreased by $230 thousand from 2019 to 2020. The Company continues to focus on growth in relationship fee-based revenue for commercial and retail clients. The following were significant factors in that net decrease:
•A decline of $530 thousand in service charges on deposit accounts reflects the impact of COVID-19, as the Company waived certain fees for a period of time and experienced an overall decline in account usage.
•Interchange income reflected an overall increase in our clients' activity and card usage due to COVID-19.
•Mortgage banking income increased by $2.2 million due to an increase in loans sold to $205.2 million in 2020 from $106.7 million in 2019 as interest rate declines led to significant refinancing activity.
•Swap fee income declined by $350 thousand from 2019 to 2020. In 2020, the Bank began entering into interest rate swap agreements directly with its commercial customers. This offering replaced the third-party swap transactions initiated in the prior year. This fee revenue will fluctuate from quarter to quarter, but client demand to fix loan interest rates declined slightly in the current rate environment.
•Trust and brokerage income reflected increased revenue from strong stock market performance.
•Income from life insurance included death benefit proceeds of $58 thousand in 2020 and $255 thousand in 2019.
•During 2020, the Bank recorded $2.8 million in gains due to the sale of $10.9 million of classified loans for a net gain of $2.5 million and the sale of an $11.0 million portfolio of recreational vehicle loans for a gain of $314 thousand.
•There was a decline of $4.8 million in investment gains from 2019 to 2020 due to prior year asset/liability management strategies, which resulted in net gains of $4.8 million on sales of securities, as market conditions presented opportunities to improve responsiveness of the portfolio to interest rate conditions.
Noninterest Expenses
The following table compares noninterest expenses for 2021, 2020 and 2019.
| $ Change | % Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2021-2020 | 2020-2019 | 2021-2020 | 2020-2019 | |||||||||||||||||||
| Salaries and employee benefits | $ | 44,002 | $ | 43,350 | $ | 39,495 | $ | 652 | $ | 3,855 | 1.5 | % | 9.8 | % | |||||||||||
| Occupancy | 4,731 | 4,760 | 4,325 | (29) | 435 | (0.6) | 10.1 | ||||||||||||||||||
| Furniture and equipment | 5,115 | 4,756 | 4,723 | 359 | 33 | 7.5 | 0.7 | ||||||||||||||||||
| Data processing | 4,061 | 3,574 | 3,599 | 487 | (25) | 13.6 | (0.7) | ||||||||||||||||||
| Automated teller machine and interchange fees | 1,202 | 1,057 | 1,015 | 145 | 42 | 13.7 | 4.1 | ||||||||||||||||||
| Advertising and bank promotions | 2,178 | 1,660 | 1,967 | 518 | (307) | 31.2 | (15.6) | ||||||||||||||||||
| FDIC insurance | 816 | 686 | 367 | 130 | 319 | 19.0 | 86.9 | ||||||||||||||||||
| Other professional services | 2,555 | 3,120 | 2,954 | (565) | 166 | (18.1) | 5.6 | ||||||||||||||||||
| Directors' compensation | 865 | 921 | 1,003 | (56) | (82) | (6.1) | (8.2) | ||||||||||||||||||
| Taxes other than income | 1,321 | 1,144 | 1,018 | 177 | 126 | 15.5 | 12.4 | ||||||||||||||||||
| Intangible asset amortization | 1,275 | 1,569 | 1,570 | (294) | (1) | (18.7) | (0.1) | ||||||||||||||||||
| Merger related and branch consolidation expenses | — | 1,310 | 8,964 | (1,310) | (7,654) | (100.0) | (85.4) | ||||||||||||||||||
| Insurance claim (recovery) receivable write off | — | (486) | 615 | 486 | (1,101) | (100.0) | (179.0) | ||||||||||||||||||
| Other operating expenses | 6,020 | 6,659 | 5,685 | (639) | 974 | (9.6) | 17.1 | ||||||||||||||||||
| Total noninterest expenses | $ | 74,141 | $ | 74,080 | $ | 77,300 | $ | 61 | $ | (3,220) | 0.1 | % | (4.2) | % |
39
Table of Contents
2021 versus 2020
Noninterest expenses increased by $61 thousand from 2020 to 2021. The following were significant factors within that net increase:
•Salaries and employee benefit expense increased by $652 thousand due primarily to performance-based incentive compensation earned from strong individual production, the Company exceeding targets and other employee incentives. There were also additions to staff in 2021. The impact of these items was partially offset by a decrease in employee medical benefits that resulted from favorable claims history.
•Data processing expense increased by $487 thousand due primarily to increased core system costs, investments in new technology and trust data processing activity.
•Advertising and bank promotions increased by $518 thousand due to increased marketing efforts to promote our commitment to the new round of SBA PPP funding in early 2021, followed by increased advertising and promotions in the post-pandemic environment.
•FDIC insurance expense increased by $130 thousand due to increases in the FDIC assessment base driven by the rise in the Bank's average total assets in 2021, an increase in the assessment rate due to commercial loan growth and credits received in 2020 that did not recur in 2021.
•Professional services decreased by $565 thousand due to higher legal costs incurred in 2020 in connection with the reimbursement of the Company's underwriters in connection with the SEPTA litigation.
•Taxes other than income increased by $177 thousand due to an increase in the Pennsylvania Bank Shares Tax expense that was impacted by an increase in the Bank's total equity balance.
•Intangible asset amortization decreased by $294 thousand principally due to the elimination of a customer intangible associated with the discontinuance of Wheatland on July 31, 2020 and full amortization of a covenant not to compete in 2020.
•Branch consolidation expenses were $1.3 million in 2020 related to the branch and loan product office consolidations. There were no similar charges in 2021.
•In 2020, the Company recorded $486 thousand of refunds received from an insurance company related to a 2018 cyber security incident. There were no such refunds in 2021.
•Other operating expenses decreased by $639 thousand from 2020 to 2021. The reserve for unfunded commitments was reduced by $454 thousand in 2021 due to reductions in qualitative factors, which were previously elevated due to the COVID-19 pandemic. Also in 2021, certain loss rate assumptions were reduced following a review of historical loss and line utilization experience. In 2020, there was a write-down of $544 thousand in the carrying value of a property held for sale and an impairment charge of $152 thousand on a customer list intangible asset due to the discontinuance of Wheatland. These did not recur in 2021. Partially offsetting these expense reductions was a loss of $514 thousand in 2021 as compared to a gain of $226 thousand in 2020 from the termination of cash flow hedge derivatives. Other normal fluctuations are in the ordinary course of business.
2020 versus 2019
Noninterest expenses decreased by $3.2 million from 2019 to 2020. The following were significant factors in that net decrease:
•The salaries and employee benefit increase includes the impact in 2020 of additional employees, including new client-facing employees in new branches in targeted expansion markets and others that were hired throughout 2019, as well as additional new relationship managers. Higher costs in 2020 also include annual merit and incentive compensation increases in 2020, increased stock compensation expense from additional share-based awards granted in 2020, and higher medical costs for claims activity and the expanded workforce.
•Occupancy expense in 2020 reflects a full period of expense for our expanded presence in Lancaster County, Pennsylvania, with two branch banking locations added in the first quarter of 2019. In addition, lease termination costs of $588 thousand were recognized in 2020 as a part of the Company's restructuring plan.
•Advertising and bank promotions expense declined from 2019 to 2020 due to additional costs incurred in 2019 for the celebration of the Bank's 100th anniversary year, as well as marketing associated with the acquisitions.
•FDIC insurance expense reflects credits received in the second half of 2019 under the FDIC's regulations to provide credits, when the reserve ratio reaches 1.38%, to banks with consolidated assets below $10 billion. FDIC insurance expense increased in 2020 after the remaining credits were used to partially offset first quarter 2020 expense.
40
Table of Contents
•In 2020, branch consolidation costs totaled $1.3 million and there were no merger related costs. These costs primarily represented lease termination costs. Merger related costs incurred in 2019 totaled $8.0 million. In the fourth quarter of 2019, the Company recorded $1.0 million in expenses associated with the announced consolidation of five branches into other, larger Bank branches, which was completed in January 2020. The expenses principally represented owned real estate write downs, lease termination costs, severance benefits for impacted employees and other branch exit related expenses.
•The insurance claim receivable (recovery) write off relates to an expense recorded in 2019 to write off an insurance claim receivable from a 2018 cyber security incident, net of an initial insurance reimbursement. In 2019, the Company received reimbursement totaling $59 thousand for the write off. In February 2020, the Company received an additional $486 thousand reimbursement from the insurance company in a final settlement of the matter.
•Other line items within noninterest expenses are generally attributable to normal fluctuations in the ordinary course of business.
Income Taxes
Income tax expense totaled $8.0 million, $6.0 million and $2.7 million for 2021, 2020 and 2019, respectively. The effective tax rate for 2021 was 19.6% compared with 18.6% for 2020 and 13.8% for 2019. Generally, the Company’s effective tax rate is less than the 21% federal statutory rate, principally due to tax-free income, which includes interest income on tax-free loans and investment securities and income from life insurance policies, federal income tax credits, and the impact of non-tax deductible expenses, including merger related expenses. The differences in the effective tax rate in 2021 and 2020 from prior years was primarily due to higher levels of pre-tax income. In 2019, the Company's effective tax rate included benefits realized from a $185 thousand expense reduction related to a favorable tax law clarification on the treatment of life insurance assets of an acquired entity, as well as a $334 thousand expense reduction related to an increase in deferred state income taxes due to a state tax rate change resulting from the Hamilton acquisition.
Note 8, Income Taxes, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data," includes a reconciliation of our federal statutory tax rate to the Company's effective tax rate, which is a meaningful comparison between years and measures income tax expense as a percentage of pretax income.
Financial Condition
Management devotes substantial time to overseeing the investment of funds in loans and securities and the formulation of policies directed toward the profitability and management of the risks associated with these investments.
Investment Securities
The Company utilizes available for sale securities to manage interest rate risk, to enhance income through interest and dividend income, to provide liquidity and to collateralize certain deposits and borrowings.
The Company has established investment policies and an asset management policy to assist in administering its investment portfolio. Decisions to purchase or sell these securities are based on economic conditions and management’s strategy to respond to changes in interest rates, liquidity, pledges to secure deposits and repurchase agreements and other factors while trying to maximize return on the investments. The Company may segregate its investment portfolio into three categories: “securities held to maturity,” “trading securities” and “securities available for sale.” At December 31, 2021 and 2020, management has classified the entire investment securities portfolio as available for sale, which is accounted for at current market value with unrealized gains and losses excluded from earnings and reported in OCI, net of income taxes.
The Company's investment securities portfolio includes debt investments that are subject to varying degrees of credit and market risks, which arise from general market conditions, and factors impacting specific industries, as well as news that may impact specific issues. Management monitors its debt securities, using various indicators in determining whether a debt security is other-than-temporarily impaired, including the amount of time the security has been in an unrealized loss position, and the cause and extent of the unrealized loss. In addition, management assesses whether it is likely we will have to sell the security prior to recovery, or if we are able to hold the security until the price recovers. For those debt securities in which management concludes the security is other-than-temporarily impaired, it recognizes the credit component of an OTTI impairment in earnings and the remaining portion in OCI. The Company did not record any OTTI expense in 2021, 2020 or 2019.
41
Table of Contents
The following table summarizes the fair value of available for sale securities at December 31, 2021, 2020 and 2019.
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury securities | $ | 19,702 | $ | — | $ | — | ||||
| States and political subdivisions | 193,370 | 112,670 | 87,863 | |||||||
| GSE residential MBS | 40,726 | 4,293 | — | |||||||
| GSE residential CMOs | 65,922 | 58,011 | 68,154 | |||||||
| Non-agency CMOs | 29,698 | 16,918 | 17,087 | |||||||
| Private label commercial CMOs | — | 62,236 | 86,629 | |||||||
| Asset-backed | 122,621 | 211,966 | 230,515 | |||||||
| Other | 399 | 371 | 637 | |||||||
| Total investment securities | $ | 472,438 | $ | 466,465 | $ | 490,885 |
The Company increased its investment portfolio at December 31, 2021; however, the average balance of the investment securities decreased from $494.4 million for the year ended December 31, 2020 to $462.0 million for the year ended December 31, 2021.
In 2020, management planned for the loan portfolio to continue to grow and, in part, be funded by monthly cash flows from asset-backed securities and CMOs. In 2021, the Company sold $148.4 million of commercial MBS and asset-backed securities, which were offset by purchases of GSE residential MBS, non-agency CMOs, municipal securities and United States Treasury notes of $195.0 million. Due to improvements in the capital markets, the Company strategically exited its private label commercial CMO portfolio. The external environment, with tightening credit spreads, presented an opportunity to execute these sales in March 2021. Proceeds from the sales were deployed into agency-backed securities and taxable municipal bonds given the elevated level of liquidity. In September 2021, the Company sold certain asset-backed securities to reduce the risk profile of the investment portfolio and improve yields based on the market conditions and interest rate environment.
42
Table of Contents
The following table shows the maturities of investment securities at book value at December 31, 2021, and weighted average yields of such investment securities. Yields are shown on a tax equivalent basis, assuming a 21% federal income tax rate.
| Within 1year | After 1 yearbut within 5years | After 5 yearsbut within10 years | After 10years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 20,084 | $ | — | $ | 20,084 | ||||||||
| Yield | — | % | — | % | 1.05 | % | — | % | 1.05 | % | ||||||||
| Average maturity (years) | — | — | 0.1 | — | 0.1 | |||||||||||||
| States and political subdivisions | ||||||||||||||||||
| Book value | $ | — | $ | 3,133 | $ | 58,675 | $ | 123,629 | $ | 185,437 | ||||||||
| Yield | — | % | 3.48 | % | 3.02 | % | 2.99 | % | 3.01 | % | ||||||||
| Average maturity (years) | — | 4.9 | 7.9 | 19.7 | 15.7 | |||||||||||||
| GSE residential mortgage-backed securities | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 41,260 | $ | 41,260 | ||||||||
| Yield | — | % | — | % | — | % | 0.89 | % | 0.89 | % | ||||||||
| Average maturity (years) | — | — | — | 0.4 | 0.4 | |||||||||||||
| GSE residential CMOs | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | — | $ | 66,430 | $ | 66,430 | ||||||||
| Yield | — | % | — | % | — | % | 1.33 | % | 1.33 | % | ||||||||
| Average maturity (years) | — | — | — | 28.6 | 28.6 | |||||||||||||
| Non-agency CMOs | ||||||||||||||||||
| Book value | $ | — | $ | — | $ | 5,037 | $ | 25,639 | $ | 30,676 | ||||||||
| Yield | — | % | — | % | 2.39 | % | 2.38 | % | 2.38 | % | ||||||||
| Average maturity (years) | — | — | 6.0 | 33.4 | 28.9 | |||||||||||||
| Asset-backed | ||||||||||||||||||
| Book value | $ | — | $ | 695 | $ | — | $ | 121,825 | $ | 122,520 | ||||||||
| Yield | — | % | 4.84 | % | — | % | 0.96 | % | 0.98 | % | ||||||||
| Average maturity (years) | — | 4.1 | — | 22.0 | 21.9 | |||||||||||||
| Other | ||||||||||||||||||
| Book value | $ | — | $ | 249 | $ | — | $ | 150 | $ | 399 | ||||||||
| Yield | — | % | 2.45 | % | — | % | — | % | 1.53 | % | ||||||||
| Average maturity (years) | — | 1.4 | — | — | 1.4 | |||||||||||||
| Total | ||||||||||||||||||
| Book value | $ | — | $ | 4,077 | $ | 83,796 | $ | 378,933 | $ | 466,806 | ||||||||
| Yield | — | % | 3.65 | % | 2.51 | % | 1.78 | % | 1.92 | % | ||||||||
| Average maturity (years) | — | 4.6 | 7.4 | 25.3 | 21.9 |
The average maturity is based on the contractual terms of the debt or mortgage-backed securities, and does not factor in required repayments or anticipated prepayments. At December 31, 2021, the weighted average estimated life is 34 years for mortgage-backed and CMO securities, and 22 years for asset-backed securities, based on current interest rates and anticipated prepayment speeds.
43
Table of Contents
The following table summarizes the credit ratings and collateral associated with the Company's available for sale security portfolio, excluding equity securities, at December 31, 2021:
| Sector | Portfolio Mix | Amortized Book | Fair Value | Credit Enhancement | AAA | AA | A | BBB | NR | Collateral Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unsecured ABS | 2 | % | $ | 7,458 | $ | 7,489 | 33 | % | — | % | — | % | — | % | — | % | 100 | % | Unsecured Consumer Debt | ||
| Student Loan ABS | 2 | 8,785 | 8,762 | 26 | — | — | — | — | 100 | Seasoned Student Loans | |||||||||||
| Federal Family Education Loan ABS | 21 | 99,631 | 99,702 | 6 | 85 | 15 | — | — | — | Federal Family Education Loan (1) | |||||||||||
| PACE Loan ABS | 1 | 3,591 | 3,636 | 6 | 100 | — | — | — | — | PACE Loans (4) | |||||||||||
| Non-Agency RMBS | 5 | 25,639 | 24,661 | 31 | 45 | — | — | — | 55 | Reverse Mortgages (2) | |||||||||||
| Municipal - General Obligation | 20 | 92,895 | 97,696 | 7 | 86 | 7 | — | — | |||||||||||||
| Municipal - Revenue | 20 | 92,542 | 95,674 | — | 73 | 16 | — | 11 | |||||||||||||
| SBA ReRemic (5) | 2 | 8,092 | 8,068 | — | 100 | — | — | — | SBA Guarantee (3) | ||||||||||||
| Agency MBS | 23 | 107,690 | 106,649 | — | 100 | — | — | — | Residential Mortgages (3) | ||||||||||||
| U.S. Treasury securities | 4 | 20,084 | 19,702 | — | 100 | — | — | — | |||||||||||||
| Bank CDs | — | 249 | 249 | — | — | — | — | 100 | FDIC Insured CD | ||||||||||||
| 100 | % | $ | 466,656 | $ | 472,288 | 23 | % | 64 | % | 4 | % | — | % | 9 | % | ||||||
| (1) Minimum of 97% guaranteed by U.S. government | |||||||||||||||||||||
| (2) Reverse mortgages fund over time and credit enhancement is estimated based on prior experience. | |||||||||||||||||||||
| (3) 100% guaranteed by U.S. government agencies | |||||||||||||||||||||
| (4) PACE acronym represents Property Assessed Clean Energy loans | |||||||||||||||||||||
| (5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits | |||||||||||||||||||||
| Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Morningstar, DBRS, KBRA and Fitch). Standard & Poor's rates U.S. government obligations at AA+ |
Loan Portfolio
The Company offers a variety of products to meet the credit needs of its borrowers, principally commercial real estate loans, commercial and industrial loans, retail loans secured by residential properties, and to a lesser extent, installment loans. No loans are extended to non-domestic borrowers or governments.
Generally, the Bank is permitted under applicable law to make loans to single borrowers (including certain related persons and entities) in aggregate amounts of up to 15% of the sum of total capital and excess ALL not included in Tier 2 capital. The Bank’s legal lending limit to one borrower was $38.0 million at December 31, 2021. No borrower had an outstanding exposure exceeding the limit at year-end.
The risks associated with lending activities differ among loan classes and are subject to the impact of changes in interest rates, market conditions of collateral securing the loans and general economic conditions. Any of these factors may adversely impact a borrower’s ability to repay loans, and also impact the associated collateral. A further discussion on the classes of loans the Company makes and related risks is included in Note 1, Summary of Significant Accounting Policies, and Note 4, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
44
Table of Contents
The following table presents the loan portfolio, excluding residential LHFS, by segments and classes at December 31st.
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||||||||||||||
| Owner-occupied | $ | 238,668 | $ | 174,908 | $ | 170,884 | $ | 129,650 | $ | 116,811 | ||||||||
| Non-owner occupied | 551,783 | 409,567 | 361,050 | 252,794 | 244,491 | |||||||||||||
| Multi-family | 93,255 | 113,635 | 106,893 | 78,933 | 53,634 | |||||||||||||
| Non-owner occupied residential | 106,112 | 114,505 | 120,038 | 100,367 | 77,980 | |||||||||||||
| Acquisition and development: | ||||||||||||||||||
| 1-4 family residential construction | 12,279 | 9,486 | 15,865 | 7,385 | 11,730 | |||||||||||||
| Commercial and land development | 93,925 | 51,826 | 41,538 | 42,051 | 19,251 | |||||||||||||
| Commercial and industrial (1) | 485,728 | 647,368 | 214,554 | 160,964 | 115,663 | |||||||||||||
| Municipal | 14,989 | 20,523 | 47,057 | 50,982 | 42,065 | |||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | 198,831 | 244,321 | 336,372 | 235,296 | 162,509 | |||||||||||||
| Home equity – term | 6,081 | 10,169 | 14,030 | 12,208 | 11,784 | |||||||||||||
| Home equity – lines of credit | 160,705 | 157,021 | 165,314 | 143,616 | 132,192 | |||||||||||||
| Installment and other loans | 17,630 | 26,361 | 50,735 | 33,411 | 21,902 | |||||||||||||
| Total loans | $ | 1,979,986 | $ | 1,979,690 | $ | 1,644,330 | $ | 1,247,657 | $ | 1,010,012 |
(1) Includes $189.9 million and $403.3 million of SBA PPP loans, net of deferred fees and costs, as of December 31, 2021 and 2020, respectively.
The loan portfolio at December 31, 2021 increased by $296 thousand from December 31, 2020 due primarily to commercial loan production, which was offset by SBA PPP loan forgiveness of $442.8 million and reductions in mortgage loans and installment and other loans of $54.6 million in 2021. Overall loan growth, excluding SBA PPP loans, was $213.7 million or 14% for the year ended December 31, 2021 compared to 2020.
From 2019 to 2020, the increase in total loans was due primarily to the origination of SBA PPP loans, which was partially offset by a reduction in mortgage loans resulting from significant refinancing activity in the low interest rate environment. The increase in the loan portfolio from 2018 to 2019 was approximately 75% attributable to loans acquired in the Hamilton transaction. The Mercersburg acquisition in 2018 and Hamilton acquisition in 2019 increased the loan portfolio, principally in the residential mortgage - first lien and commercial real estate - owner and non-owner occupied classes.
The Company's organic growth has occurred in both legacy and newer markets, principally in commercial real estate, but also in commercial and industrial loans as we focused on increasing diversification in the portfolio. The growth in installment and other loans in 2018 and 2019 was principally attributable to purchased automobile financing loans at higher returns than comparable cash flows in the investment securities portfolio.
45
Table of Contents
In addition to monitoring the loan portfolio by loan class as noted above, the Company also monitors concentrations by segment. The Bank’s lending policy reports segment concentrations that exceed 20% of the Bank’s total risk-based capital ("RBC"). The following segments met this criterion at December 31, 2021.
| Balance | % of Total Loans | % of Total RBC | |||||
|---|---|---|---|---|---|---|---|
| Office Space | $ | 219,475 | 11.1% | 78.7% | |||
| 1-4 Family rentals | 106,112 | 5.4 | 38.1 | ||||
| Hotels & Motels (including B&B) | 56,277 | 2.8 | 20.2 | ||||
| Loans outside of market area | 145,747 | 7.4 | 52.3 | ||||
| Multi-Family CRE | 99,229 | 5.0 | 35.6 | ||||
| Purchased participation | 64,778 | 3.3 | 23.2 | ||||
| Restaurants & Bars | 60,835 | 3.1 | 21.8 | ||||
| Senior Housing and Care | 61,117 | 3.1 | 21.9 | ||||
| Strip centers (retail) | 106,964 | 5.4 | 38.4 | ||||
| Warehouse | 87,420 | 4.4 | 31.4 |
The following table presents expected maturities of loan classes by fixed rate or adjustable-rate categories at December 31, 2021.
| Due In | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Yearor Less | OneYear ThroughFive Years | Five Years Through 15 Years | After 15 Years | Total | % of Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||
| Fixed rate | $ | 3,218 | $ | 26,771 | $ | 73,580 | $ | 8,913 | $ | 112,482 | 47 | % | ||||||||||
| Adjustable and floating rate | 12,443 | 18,410 | 86,725 | 8,608 | 126,186 | 53 | % | |||||||||||||||
| 15,661 | 45,181 | 160,305 | 17,521 | 238,668 | 100 | % | ||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||
| Fixed rate | 4,769 | 57,854 | 107,776 | 121 | 170,520 | 31 | % | |||||||||||||||
| Adjustable and floating rate | 11,345 | 47,793 | 310,462 | 11,663 | 381,263 | 69 | % | |||||||||||||||
| 16,114 | 105,647 | 418,238 | 11,784 | 551,783 | 100 | % | ||||||||||||||||
| Multi-family | ||||||||||||||||||||||
| Fixed rate | — | 11,608 | 25,449 | 67 | 37,124 | 40 | % | |||||||||||||||
| Adjustable and floating rate | 93 | 9,724 | 42,255 | 4,059 | 56,131 | 60 | % | |||||||||||||||
| 93 | 21,332 | 67,704 | 4,126 | 93,255 | 100 | % | ||||||||||||||||
| Non-owner occupied residential | ||||||||||||||||||||||
| Fixed rate | 623 | 15,828 | 14,137 | 3,358 | 33,946 | 32 | % | |||||||||||||||
| Adjustable and floating rate | 277 | 8,970 | 57,700 | 5,219 | 72,166 | 68 | % | |||||||||||||||
| 900 | 24,798 | 71,837 | 8,577 | 106,112 | 100 | % | ||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||
| 1-4 family residential construction | ||||||||||||||||||||||
| Fixed rate | — | — | — | 2,600 | 2,600 | 21 | % | |||||||||||||||
| Adjustable and floating rate | 8,650 | 618 | 411 | — | 9,679 | 79 | % | |||||||||||||||
| 8,650 | 618 | 411 | 2,600 | 12,279 | 100 | % |
46
Table of Contents
| Commercial and land development | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed rate | 1,202 | 4,680 | 7,419 | 121 | 13,422 | 14 | % | |||||||||||
| Adjustable and floating rate | 6,959 | 55,993 | 10,130 | 7,421 | 80,503 | 86 | % | |||||||||||
| 8,161 | 60,673 | 17,549 | 7,542 | 93,925 | 100 | % | ||||||||||||
| Commercial and industrial | ||||||||||||||||||
| Fixed rate | 69,407 | 213,422 | 56,480 | 969 | 340,278 | 70 | % | |||||||||||
| Adjustable and floating rate | 69,694 | 26,470 | 43,977 | 5,309 | 145,450 | 30 | % | |||||||||||
| 139,101 | 239,892 | 100,457 | 6,278 | 485,728 | 100 | % | ||||||||||||
| Municipal | ||||||||||||||||||
| Fixed rate | 1,054 | 3,976 | 1,661 | 1,839 | 8,530 | 57 | % | |||||||||||
| Adjustable and floating rate | — | 50 | 4,375 | 2,034 | 6,459 | 43 | % | |||||||||||
| 1,054 | 4,026 | 6,036 | 3,873 | 14,989 | 100 | % | ||||||||||||
| Residential mortgage: | ||||||||||||||||||
| First lien | ||||||||||||||||||
| Fixed rate | 244 | 2,448 | 36,301 | 100,239 | 139,232 | 70 | % | |||||||||||
| Adjustable and floating rate | 305 | 370 | 9,554 | 49,370 | 59,599 | 30 | % | |||||||||||
| 549 | 2,818 | 45,855 | 149,609 | 198,831 | 100 | % | ||||||||||||
| Home equity - term | ||||||||||||||||||
| Fixed rate | 30 | 784 | 3,756 | 955 | 5,525 | 91 | % | |||||||||||
| Adjustable and floating rate | — | 32 | 170 | 354 | 556 | 9 | % | |||||||||||
| 30 | 816 | 3,926 | 1,309 | 6,081 | 100 | % | ||||||||||||
| Home equity - lines of credit | ||||||||||||||||||
| Fixed rate | 73 | 5,826 | 30,523 | 8,419 | 44,841 | 28 | % | |||||||||||
| Adjustable and floating rate | 21,231 | 200 | 2,369 | 92,064 | 115,864 | 72 | % | |||||||||||
| 21,304 | 6,026 | 32,892 | 100,483 | 160,705 | 100 | % | ||||||||||||
| Installment and other loans | ||||||||||||||||||
| Fixed rate | 548 | 10,542 | 628 | 33 | 11,751 | 67 | % | |||||||||||
| Adjustable and floating rate | 2,611 | — | 3,245 | 23 | 5,879 | 33 | % | |||||||||||
| 3,159 | 10,542 | 3,873 | 56 | 17,630 | 100 | % | ||||||||||||
| $ | 214,776 | $ | 522,369 | $ | 929,083 | $ | 313,758 | $ | 1,979,986 |
The final maturity is used in the determination of maturity of acquisition and development loans that convert from construction to permanent status. Variable rate loans shown above include semi-fixed loans that contractually will adjust with prime or another variable rate index after the interest lock period, which may be up to 10 years. At December 31, 2021, these semi-fixed loans totaled $446.7 million.
Asset Quality
Risk Elements
The Company’s loan portfolio is subject to varying degrees of credit risk. Credit risk is managed through the Company's underwriting standards, on-going credit reviews, and monitoring of asset quality measures. Additionally, loan portfolio diversification, which limits exposure to a single industry or borrower, and collateral requirements also mitigate the Company's risk of credit loss.
47
Table of Contents
The following table presents the Company’s risk elements and relevant asset quality ratios at December 31 of each of the years set forth below.
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans | $ | 6,449 | $ | 10,310 | $ | 10,657 | $ | 5,165 | $ | 9,843 | ||||||||
| OREO | — | — | 197 | 130 | 961 | |||||||||||||
| Total nonperforming assets | 6,449 | 10,310 | 10,854 | 5,295 | 10,804 | |||||||||||||
| Restructured loans still accruing | 804 | 934 | 979 | 1,132 | 1,183 | |||||||||||||
| Loans past due 90 days or more and still accruing (1) | 1,201 | 554 | 2,232 | 57 | — | |||||||||||||
| Total nonperforming and other risk assets | $ | 8,454 | $ | 11,798 | $ | 14,065 | $ | 6,484 | $ | 11,987 | ||||||||
| Loans 30-89 days past due | $ | 5,925 | $ | 10,291 | $ | 17,527 | $ | 5,186 | $ | 5,277 | ||||||||
| Asset quality ratios: | ||||||||||||||||||
| Total nonperforming loans to total loans | 0.33 | % | 0.52 | % | 0.65 | % | 0.41 | % | 0.97 | % | ||||||||
| Total nonperforming assets to total assets | 0.23 | % | 0.37 | % | 0.46 | % | 0.27 | % | 0.69 | % | ||||||||
| Total nonperforming assets to total loans and OREO | 0.33 | % | 0.52 | % | 0.66 | % | 0.42 | % | 1.07 | % | ||||||||
| Total risk assets to total loans and OREO | 0.43 | % | 0.60 | % | 0.86 | % | 0.52 | % | 1.19 | % | ||||||||
| Total risk assets to total assets | 0.30 | % | 0.43 | % | 0.59 | % | 0.34 | % | 0.77 | % | ||||||||
| Allowance for loan losses to total loans | 1.07 | % | 1.02 | % | 0.89 | % | 1.12 | % | 1.27 | % | ||||||||
| Allowance for loan losses to nonperforming loans | 328.42 | % | 195.45 | % | 137.52 | % | 271.33 | % | 130.00 | % | ||||||||
| Allowance for loan losses to nonperforming loans and restructured loans still accruing | 292.02 | % | 179.22 | % | 125.95 | % | 222.55 | % | 116.05 | % |
(1) Includes $214 thousand and $456 thousand, respectively, of purchased credit impaired loans at December 31, 2021 and 2020. As of December 31, 2021, there was one loan for $891 thousand, which was in the process of collection and guaranteed by the SBA.
The following table provides detail of impaired loans at December 31, 2021 and 2020.
| 2021 | 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NonaccrualLoans | RestructuredLoans StillAccruing | Total | NonaccrualLoans | RestructuredLoans StillAccruing | Total | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||
| Owner occupied | $ | 3,763 | $ | — | $ | 3,763 | $ | 3,232 | $ | 28 | $ | 3,260 | ||||||||||
| Non-owner occupied residential | 122 | — | 122 | 268 | — | 268 | ||||||||||||||||
| Acquisition and development | ||||||||||||||||||||||
| Commercial and land development | — | — | — | 814 | — | 814 | ||||||||||||||||
| Commercial and industrial | 250 | — | 250 | 3,639 | — | 3,639 | ||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||
| First lien | 1,831 | 804 | 2,635 | 1,730 | 898 | 2,628 | ||||||||||||||||
| Home equity – term | 7 | — | 7 | 10 | — | 10 | ||||||||||||||||
| Home equity – lines of credit | 436 | — | 436 | 600 | 8 | 608 | ||||||||||||||||
| Installment and other loans | 40 | — | 40 | 17 | — | 17 | ||||||||||||||||
| $ | 6,449 | $ | 804 | $ | 7,253 | $ | 10,310 | $ | 934 | $ | 11,244 |
Nonperforming assets include nonaccrual loans and foreclosed real estate. Risk assets, which include nonperforming assets and restructured and loans past due 90 days or more and still accruing, totaled $8.5 million at December 31, 2021, a decrease of $3.3 million or 28%, from $11.8 million at December 31, 2020. Nonaccrual loans totaled $6.4 million at December 31, 2021, a decrease of $3.9 million from December 31, 2020, which included the payoff of one loan of $2.6 million during the fourth quarter of 2021. The decrease in nonaccrual loan amounts also impacted other asset quality ratios detailed above.
48
Table of Contents
The ALL totaled $21.2 million at December 31, 2021, a $1.0 million increase from $20.2 million at December 31, 2020, resulting from a provision for loan losses of $1.1 million and net charge-offs of $61 thousand for 2021. At December 31, 2021, the ALL is higher as a percentage of the total loan portfolio at 1.07% compared to 1.02% in 2020 and 0.89% in 2019. Commercial loan growth drove provision expense for the year ended December 31, 2021. However, during 2021, the Company fully reversed the prior year's COVID-19 qualitative factor of $2.7 million which partially offset the provision increase from commercial loan growth. In addition. qualitative factors were reduced in the Classified Loans Trends and National and Local Economic Conditions categories, due in part to improved conditions from the pandemic, which were partly offset by an increase in the qualitative factor for Concentrations of Credit caused by significant growth in commercial real estate loans. From December 31, 2020 to December 31, 2021, special mention loans decreased $63.6 million and substandard loans decreased $7.2 million. The decrease reflects upgrades to commercial loans that were previously downgraded due to the impact of the COVID-19 pandemic.
Management believes its coverage ratios are adequate for the risk profile of the loan portfolio given ongoing monitoring of the portfolio and its quantitative and qualitative analysis performed at December 31, 2021. As new information is learned about borrowers or updated appraisals on real estate with lower fair values are obtained, the Company may experience an increase in impaired loans.
For the years ended December 31, 2021, 2020 and 2019, recoveries of $1.1 million, $1.2 million and $606 thousand, respectively, were credited to the ALL. These recoveries on previously charged-off relationships are the result of successful loan monitoring and workout solutions. Recoveries are difficult to predict, and any additional recoveries that the Company receives will be used to replenish the ALL. Recoveries favorably impact historical charge-off factors, and contribute to changes in the quantitative and qualitative factors used in our allowance adequacy analysis. However, as the loan portfolio continues to grow, future provisions for loan losses may result.
The Company takes partial charge-offs on collateral-dependent loans when carrying value exceeds estimated fair value, as determined by the most recent appraisal adjusted for current (within the quarter) conditions, less costs to dispose. Impairment reserves remain in place if updated appraisals are pending, and represent management’s estimate of potential loss.
The following table presents exposure to relationships with an impaired loan balance, which excludes accruing PCI loans, and the partial charge-offs taken to date and specific reserves established on those relationships at December 31, 2021 and 2020.
| # ofRelationships | RecordedInvestment | PartialCharge-offsto Date | SpecificReserves | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||||||
| Relationships greater than $1 million | 1 | $ | 2,535 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | 1 | 602 | 17 | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 2 | 601 | — | — | |||||||||
| Relationships less than $250 thousand | 63 | 3,515 | 303 | 28 | |||||||||
| 67 | $ | 7,253 | $ | 320 | $ | 28 | |||||||
| December 31, 2020 | |||||||||||||
| Relationships greater than $1 million | 2 | $ | 5,639 | $ | — | $ | — | ||||||
| Relationships greater than $500 thousand but less than $1 million | 2 | 1,211 | 17 | — | |||||||||
| Relationships greater than $250 thousand but less than $500 thousand | 2 | 637 | — | — | |||||||||
| Relationships less than $250 thousand | 65 | 3,757 | 545 | 33 | |||||||||
| 71 | $ | 11,244 | $ | 562 | $ | 33 |
Internal loan reviews are completed annually on all commercial relationships with a committed loan balance in excess of $1.0 million, which includes confirmation of risk rating by an independent credit officer. In addition, all commercial relationships greater than $500 thousand rated Substandard, Doubtful or Loss are reviewed and corresponding risk ratings are reaffirmed by the Bank's Problem Loan Committee, with subsequent reporting to the Management ERM Committee.
49
Table of Contents
In its individual loan impairment analysis, the Company determines the extent of any full or partial charge-offs that may be required, or any reserves that may be needed. The determination of the Company’s charge-offs or impairment reserve include an evaluation of the outstanding loan balance and the related collateral securing the credit. Through a combination of collateral securing the loans and partial charge-offs taken to date, the Company believes that it has adequately provided for the potential losses that it may incur on these relationships at December 31, 2021. However, over time, additional information may result in increased reserve allocations or, alternatively, it may be deemed that the reserve allocations exceed those that are needed.
The Company’s foreclosed real estate balance at December 31, 2021 was zero for both residential and commercial properties. During 2021, no expense was recorded for the write-down of other real estate owned properties.
In an effort to assist clients which were negatively impacted by the COVID-19 pandemic, the Bank offered various mitigation options, including a loan payment deferral program. Under this program, most commercial deferrals were for a 90-day period, while most consumer deferrals were for a 180-day period. As of December 31, 2021, the Company had loan deferrals under this program for commercial and consumer clients with a total loan balance of zero and $56 thousand, respectively, compared to $15.7 million and $2.5 million for commercial and consumer clients as of December 31, 2020, respectively. The decrease from 2020 to 2021 reflects the majority of loans exiting COVID-19 modification on the basis of upgraded risk rating, payment status and debt service coverage. In accordance with the revised Interagency Statement on Loan Modifications by Financial Institutions Working with Customers Affected by the Coronavirus issued on April 7, 2020, these deferrals are exempt from TDR status as they meet the specified requirements. Below is a summary of select loan concentrations and the deferrals within those categories at December 31, 2021.
The following table summarizes COVID-19 related modifications, including deferrals and forbearances:
| Loan Type | Amount of Loans | Percent of Non-PPP Loans | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||
| Commercial | $ | — | $ | 15,702 | — | % | 1.4 | % | ||||||
| Consumer Portfolio Loans | 56 | 2,504 | — | 0.6 | ||||||||||
| Total Loans | $ | 56 | $ | 18,206 | — | % | 1.2 | % |
Credit Risk Management
Allowance for Loan Losses
The Company maintains the ALL at a level deemed adequate by management for probable incurred credit losses. The ALL is established and maintained through a provision for loan losses which is charged to earnings. On a quarterly basis, management assesses the adequacy of the ALL utilizing a defined methodology which considers specific credit evaluation of impaired loans, historical loss experience and qualitative factors. Management addresses the requirements for loans individually identified as impaired, loans collectively evaluated for impairment, and other bank regulatory guidance in its assessment.
The ALL is evaluated based on review of the collectability of loans in light of historical experience; the nature and volume of the loan portfolio; adverse situations that may affect a 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. A description of the methodology for establishing the allowance and provision for loan losses and related procedures in establishing the appropriate level of reserve is included in Note 4, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
50
Table of Contents
The following table summarizes the Company’s internal risk ratings at December 31, 2021 and 2020.
| Pass | SpecialMention | Non-ImpairedSubstandard | Impaired -Substandard | Doubtful | PCI Loans | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | ||||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||
| Owner-occupied | $ | 219,250 | $ | 7,239 | $ | 6,087 | $ | 3,763 | $ | — | $ | 2,329 | $ | 238,668 | ||||||||||||
| Non-owner occupied | 528,010 | 23,297 | 166 | — | — | 310 | 551,783 | |||||||||||||||||||
| Multi-family | 84,414 | 8,238 | 603 | — | — | — | 93,255 | |||||||||||||||||||
| Non-owner occupied residential | 102,588 | 1,065 | 1,153 | 122 | — | 1,184 | 106,112 | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||
| 1-4 family residential construction | 12,279 | — | — | — | — | — | 12,279 | |||||||||||||||||||
| Commercial and land development | 92,049 | 1,385 | 491 | — | — | — | 93,925 | |||||||||||||||||||
| Commercial and industrial | 470,579 | 7,917 | 4,720 | 250 | — | 2,262 | 485,728 | |||||||||||||||||||
| Municipal | 14,989 | — | — | — | — | — | 14,989 | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||
| First lien | 191,386 | — | 225 | 2,635 | — | 4,585 | 198,831 | |||||||||||||||||||
| Home equity – term | 6,058 | — | — | 7 | — | 16 | 6,081 | |||||||||||||||||||
| Home equity – lines of credit | 160,203 | 20 | 46 | 436 | — | — | 160,705 | |||||||||||||||||||
| Installment and other loans | 17,584 | — | — | 40 | — | 6 | 17,630 | |||||||||||||||||||
| $ | 1,899,389 | $ | 49,161 | $ | 13,491 | $ | 7,253 | $ | — | $ | 10,692 | $ | 1,979,986 | |||||||||||||
| Pass | SpecialMention | Non-ImpairedSubstandard | Impaired -Substandard | Doubtful | PCI Loans | Total | ||||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||
| Owner-occupied | $ | 148,846 | $ | 12,491 | $ | 7,855 | $ | 3,260 | $ | — | $ | 2,456 | $ | 174,908 | ||||||||||||
| Non-owner occupied | 351,860 | 57,378 | — | — | — | 329 | 409,567 | |||||||||||||||||||
| Multi-family | 92,769 | 20,224 | 642 | — | — | — | 113,635 | |||||||||||||||||||
| Non-owner occupied residential | 107,557 | 3,948 | 1,422 | 268 | — | 1,310 | 114,505 | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||
| 1-4 family residential construction | 9,101 | 385 | — | — | — | — | 9,486 | |||||||||||||||||||
| Commercial and land development | 49,832 | 655 | 525 | 814 | — | — | 51,826 | |||||||||||||||||||
| Commercial and industrial | 617,213 | 17,561 | 6,118 | 3,639 | — | 2,837 | 647,368 | |||||||||||||||||||
| Municipal | 20,523 | — | — | — | — | — | 20,523 | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||
| First lien | 236,381 | — | — | 2,628 | — | 5,312 | 244,321 | |||||||||||||||||||
| Home equity – term | 10,076 | — | 64 | 10 | — | 19 | 10,169 | |||||||||||||||||||
| Home equity – lines of credit | 156,264 | 95 | 54 | 608 | — | — | 157,021 | |||||||||||||||||||
| Installment and other loans | 26,283 | — | — | 17 | — | 61 | 26,361 | |||||||||||||||||||
| $ | 1,826,705 | $ | 112,737 | $ | 16,680 | $ | 11,244 | $ | — | $ | 12,324 | $ | 1,979,690 |
Non-Impaired Substandard loans are performing loans, which have characteristics that cause management concern over the ability of the borrower to perform under present loan repayment terms and which may result in the reporting of these loans as nonperforming, or impaired, loans in the future. Generally, management feels that substandard loans that are currently
51
Table of Contents
performing and not considered impaired result in some doubt as to the borrower’s ability to continue to perform under the terms of the loan, and represent potential problem loans. Non-impaired Substandard loans totaled $13.5 million at December 31, 2021.
Additionally, the Special Mention classification is intended to be a temporary classification reflective of loans that have potential weaknesses that may, if not monitored or corrected, weaken the asset or inadequately protect the Company’s position at some future date. Special mention loans represent an elevated risk, but their weakness does not yet justify a more severe, or classified, rating. These loans require inquiry by lenders on the cause of the potential weakness and, once analyzed, the loan classification may be downgraded to Substandard or, alternatively, could be upgraded to Pass. Special mention loans decreased by $63.6 million from December 31, 2020 to December 31, 2021 due to the recovery in commercial loans previously downgraded due to the economic weakness created by COVID-19, as well as related loan modifications completed in 2020. Any loans with second modifications that are COVID-19 related are classified as special mention.
The following tables, which excludes accruing PCI loans, summarize the average recorded investment in impaired loans and interest income recognized, on a cash basis, and interest income earned but not recognized for years ended December 31, 2021, 2020, 2019, 2018 and 2017.
| AverageImpairedBalance | InterestIncomeRecognized | InterestEarnedBut NotRecognized | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 3,825 | $ | 1 | $ | 1 | ||||
| Non-owner occupied | — | — | 20 | |||||||
| Non-owner occupied residential | 225 | — | 24 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 187 | — | — | |||||||
| Commercial and industrial | 3,030 | — | 36 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,539 | 43 | 73 | |||||||
| Home equity – term | 11 | — | — | |||||||
| Home equity – lines of credit | 521 | — | — | |||||||
| Installment and other loans | 25 | — | — | |||||||
| $ | 10,363 | $ | 44 | $ | 154 | |||||
| December 31, 2020 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 4,636 | $ | 1 | $ | 172 | ||||
| Non-owner occupied | 83 | — | — | |||||||
| Multi-family | 205 | — | — | |||||||
| Non-owner occupied residential | 388 | — | 21 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 641 | — | 23 | |||||||
| Commercial and industrial | 1,196 | — | 20 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,995 | 48 | 92 | |||||||
| Home equity – term | 11 | — | 1 | |||||||
| Home equity – lines of credit | 692 | 1 | 36 | |||||||
| Installment and other loans | 25 | — | 1 | |||||||
| $ | 10,872 | $ | 50 | $ | 366 |
52
Table of Contents
| AverageImpairedBalance | InterestIncomeRecognized | InterestEarnedBut NotRecognized | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2019 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 2,455 | $ | 2 | $ | 387 | ||||
| Non-owner occupied | 46 | — | — | |||||||
| Multi-family | 152 | — | 24 | |||||||
| Non-owner occupied residential | 217 | — | 21 | |||||||
| Acquisition and development: | ||||||||||
| Commercial and land development | 21 | — | — | |||||||
| Commercial and industrial | 683 | — | 130 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 2,582 | 50 | 91 | |||||||
| Home equity – term | 13 | — | 1 | |||||||
| Home equity – lines of credit | 750 | 2 | 64 | |||||||
| Installment and other loans | 13 | — | 2 | |||||||
| $ | 6,932 | $ | 54 | $ | 720 | |||||
| December 31, 2018 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 1,495 | $ | 2 | $ | 156 | ||||
| Non-owner occupied | 1,842 | — | 236 | |||||||
| Multi-family | 148 | — | 20 | |||||||
| Non-owner occupied residential | 346 | — | 36 | |||||||
| Acquisition and development: | ||||||||||
| 1-4 family residential construction | 181 | — | — | |||||||
| Commercial and land development | 1 | — | 1 | |||||||
| Commercial and industrial | 322 | — | 29 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 3,234 | 59 | 130 | |||||||
| Home equity – term | 19 | — | 2 | |||||||
| Home equity – lines of credit | 657 | 2 | 52 | |||||||
| Installment and other loans | 4 | — | 5 | |||||||
| $ | 8,249 | $ | 63 | $ | 667 | |||||
| December 31, 2017 | ||||||||||
| Commercial real estate: | ||||||||||
| Owner-occupied | $ | 1,000 | $ | 6 | $ | 114 | ||||
| Non-owner occupied | 392 | — | 10 | |||||||
| Multi-family | 182 | — | 19 | |||||||
| Non-owner occupied residential | 418 | — | 35 | |||||||
| Acquisition and development: | ||||||||||
| 1-4 family residential construction | 154 | — | 7 | |||||||
| Commercial and industrial | 413 | — | 25 | |||||||
| Residential mortgage: | ||||||||||
| First lien | 4,012 | 58 | 136 | |||||||
| Home equity – term | 61 | — | 1 | |||||||
| Home equity – lines of credit | 488 | 2 | 26 | |||||||
| Installment and other loans | 10 | — | 3 | |||||||
| $ | 7,130 | $ | 66 | $ | 376 |
53
Table of Contents
The following table summarizes activity in the ALL for years ended December 31, 2021, 2020, 2019, 2018 and 2017.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||
| Provision for loan losses | 710 | 938 | 23 | (10) | 1,661 | (517) | (73) | (590) | 19 | 1,090 | ||||||||||||||||||||||||||||
| Charge-offs | (293) | — | (663) | — | (956) | (92) | (70) | (162) | — | (1,118) | ||||||||||||||||||||||||||||
| Recoveries | 469 | 10 | 512 | — | 991 | 32 | 34 | 66 | — | 1,057 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | ||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 7,634 | $ | 959 | $ | 2,356 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 | ||||||||||||||||||
| Provision for loan losses | 2,745 | 146 | 2,096 | (60) | 4,927 | 203 | 117 | 320 | 78 | 5,325 | ||||||||||||||||||||||||||||
| Charge-offs | (3) | — | (748) | — | (751) | (114) | (146) | (260) | — | (1,011) | ||||||||||||||||||||||||||||
| Recoveries | 775 | 9 | 238 | — | 1,022 | 126 | 34 | 160 | — | 1,182 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 | ||||||||||||||||||
| December 31, 2019 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 6,876 | $ | 817 | $ | 1,656 | $ | 98 | $ | 9,447 | $ | 3,753 | $ | 244 | $ | 3,997 | $ | 570 | $ | 14,014 | ||||||||||||||||||
| Provision for loan losses | 515 | 139 | 841 | 2 | 1,497 | (347) | 180 | (167) | (430) | 900 | ||||||||||||||||||||||||||||
| Charge-offs | (25) | — | (299) | — | (324) | (386) | (155) | (541) | — | (865) | ||||||||||||||||||||||||||||
| Recoveries | 268 | 3 | 158 | — | 429 | 127 | 50 | 177 | — | 606 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 7,634 | $ | 959 | $ | 2,356 | $ | 100 | $ | 11,049 | $ | 3,147 | $ | 319 | $ | 3,466 | $ | 140 | $ | 14,655 | ||||||||||||||||||
| December 31, 2018 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 6,763 | $ | 417 | $ | 1,446 | $ | 84 | $ | 8,710 | $ | 3,400 | $ | 211 | $ | 3,611 | $ | 475 | $ | 12,796 | ||||||||||||||||||
| Provision for loan losses | (442) | 396 | 209 | 14 | 177 | 363 | 165 | 528 | 95 | 800 | ||||||||||||||||||||||||||||
| Charge-offs | (17) | (7) | — | — | (24) | (148) | (292) | (440) | — | (464) | ||||||||||||||||||||||||||||
| Recoveries | 572 | 11 | 1 | — | 584 | 138 | 160 | 298 | — | 882 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 6,876 | $ | 817 | $ | 1,656 | $ | 98 | $ | 9,447 | $ | 3,753 | $ | 244 | $ | 3,997 | $ | 570 | $ | 14,014 | ||||||||||||||||||
| December 31, 2017 | ||||||||||||||||||||||||||||||||||||||
| Balance, beginning of year | $ | 7,530 | $ | 580 | $ | 1,074 | $ | 54 | $ | 9,238 | $ | 2,979 | $ | 144 | $ | 3,123 | $ | 414 | $ | 12,775 | ||||||||||||||||||
| Provision for loan losses | 38 | (167) | 333 | 30 | 234 | 531 | 174 | 705 | 61 | 1,000 | ||||||||||||||||||||||||||||
| Charge-offs | (835) | — | (85) | — | (920) | (180) | (166) | (346) | — | (1,266) | ||||||||||||||||||||||||||||
| Recoveries | 30 | 4 | 124 | — | 158 | 70 | 59 | 129 | — | 287 | ||||||||||||||||||||||||||||
| Balance, end of year | $ | 6,763 | $ | 417 | $ | 1,446 | $ | 84 | $ | 8,710 | $ | 3,400 | $ | 211 | $ | 3,611 | $ | 475 | $ | 12,796 |
The following table summarizes asset quality ratios for years ended December 31, 2021, 2020, 2019, 2018 and 2017.
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for loan losses to net charge-offs (recoveries) | 1,787 | % | (3,114) | % | 347 | % | (191) | % | 102 | % | ||||
| Ratio of ALL to total loans outstanding at December 31 | 1.07 | % | 1.02 | % | 0.89 | % | 1.12 | % | 1.27 | % |
54
Table of Contents
The following table details net charge-offs (recoveries) to average loans outstanding by loan category for the years ended December 31, 2021 and 2020.
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||
| Net recoveries | $ | (176) | $ | (772) | ||
| Average loans for the year | $ | 880,458 | $ | 783,882 | ||
| Net recoveries/average loans | (0.02) | % | (0.10) | % | ||
| Acquisition and development: | ||||||
| Net recoveries | (10) | (9) | ||||
| Average loans for the year | 74,786 | 57,352 | ||||
| Net recoveries/average loans | (0.01) | % | (0.02) | % | ||
| Commercial and industrial: | ||||||
| Net charge-offs | 151 | 510 | ||||
| Average loans for the year | 604,651 | 490,671 | ||||
| Net charge-offs/average loans | 0.02 | % | 0.10 | % | ||
| Municipal: | ||||||
| Net charge-offs (recoveries) | — | — | ||||
| Average loans for the year | 16,566 | 35,455 | ||||
| Net charge-offs (recoveries)/average loans | — | % | — | % | ||
| Residential mortgage: | ||||||
| Net charge-offs (recoveries) | 60 | (12) | ||||
| Average loans for the year | 379,802 | 468,318 | ||||
| Net charge-offs (recoveries)/average loans | 0.02 | % | — | % | ||
| Installment and other loans: | ||||||
| Net charge-offs | 36 | 112 | ||||
| Average loans for the year | 21,706 | 34,753 | ||||
| Net charge-offs/average loans | 0.17 | % | 0.32 | % | ||
| Total loans: | ||||||
| Net charge-offs (recoveries) | $ | 61 | $ | (171) | ||
| Average loans for the year | $ | 1,977,969 | $ | 1,870,431 | ||
| Net charge-offs (recoveries)/average loans | — | % | (0.01) | % |
(1) Average loans exclude loans held for sale.
The Company recorded a provision for loan losses of $1.1 million, $5.3 million, $900 thousand, $800 thousand and $1.0 million for 2021, 2020, 2019, 2018 and 2017, respectively. In addition, in certain cases, loans were successfully worked out with smaller charge-offs than the reserve established on them. From 2017 to 2019, the Company benefited from organic loan portfolio growth and favorable historical charge-off data combined with relatively stable economic conditions over the periods presented above. In 2017, management determined that a provision expense that offset net charge-offs for the year would maintain an adequate ALL, principally due to a charge-off in connection with one commercial credit downgraded to nonaccrual status during the year. In 2018 and 2019, our continued organic loan portfolio growth was a key factor in the quantitative and qualitative considerations used by management in the determination of the provision expense required to maintain an adequate allowance for loan losses. In 2020, the severe economic impact of COVID-19 on the loan portfolio drove an increase in qualitative assumptions, which were reversed in 2021 as sustained performance was demonstrated after the impacted loans were removed from deferral status or the forbearance period ended. In 2021, the provision for loan loss increase was caused by commercial loan growth and an associated increase in the qualitative factor for Concentrations of Credit due to significant growth in commercial real estate loans. These variations in net charge-offs (recoveries) and provision expense (recovery) resulted in the fluctuations in the ratios presented in the tables above.
55
Table of Contents
See further discussion in the “Provision for Loan Losses” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations. Also, see Note 4, Loans and Allowance for Loan Losses, in the Notes to Consolidated Financial Statements for additional information on the COVID-19 qualitative assumptions.
The following table shows the allocation of the ALL by loan class, as well as the percent of each loan class in relation to the total loan balance at December 31, 2021, 2020, 2019, 2018 and 2017.
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % ofLoanType toTotalLoans | Amount | % ofLoanType toTotalLoans | Amount | % ofLoanType toTotalLoans | Amount | % ofLoanType toTotalLoans | Amount | % ofLoanType toTotalLoans | |||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||||
| Owner-occupied | $ | 2,752 | 12 | % | $ | 2,072 | 9 | % | $ | 1,539 | 10 | % | $ | 1,491 | 10 | % | $ | 1,488 | 12 | % | ||||||||||||||
| Non-owner occupied | 7,244 | 28 | % | 6,049 | 21 | % | 3,965 | 22 | % | 3,683 | 20 | % | 4,059 | 24 | % | |||||||||||||||||||
| Multi-family | 870 | 5 | % | 1,846 | 6 | % | 974 | 7 | % | 792 | 6 | % | 444 | 5 | % | |||||||||||||||||||
| Non-owner occupied residential | 1,171 | 5 | % | 1,184 | 6 | % | 1,156 | 7 | % | 910 | 8 | % | 772 | 8 | % | |||||||||||||||||||
| Acquisition and development: | ||||||||||||||||||||||||||||||||||
| 1-4 family residential construction | 188 | 1 | % | 144 | 0 | % | 239 | 1 | % | 104 | 1 | % | 169 | 1 | % | |||||||||||||||||||
| Commercial and land development | 1,874 | 5 | % | 970 | 3 | % | 720 | 3 | % | 713 | 3 | % | 248 | 2 | % | |||||||||||||||||||
| Commercial and industrial | 3,814 | 24 | % | 3,942 | 32 | % | 2,356 | 13 | % | 1,656 | 13 | % | 1,446 | 12 | % | |||||||||||||||||||
| Municipal | 30 | 1 | % | 40 | 1 | % | 100 | 3 | % | 98 | 4 | % | 84 | 4 | % | |||||||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||||||||||||||
| First lien | 1,188 | 10 | % | 1,627 | 12 | % | 1,635 | 20 | % | 2,002 | 19 | % | 1,855 | 16 | % | |||||||||||||||||||
| Home equity - term | 31 | — | % | 63 | 1 | % | 59 | 1 | % | 109 | 1 | % | 119 | 1 | % | |||||||||||||||||||
| Home equity - lines of credit | 1,566 | 8 | % | 1,672 | 8 | % | 1,453 | 10 | % | 1,642 | 12 | % | 1,426 | 13 | % | |||||||||||||||||||
| Installment and other loans | 215 | 1 | % | 324 | 1 | % | 319 | 3 | % | 244 | 3 | % | 211 | 2 | % | |||||||||||||||||||
| Unallocated | 237 | 218 | 140 | 570 | 475 | |||||||||||||||||||||||||||||
| $ | 21,180 | 100 | % | $ | 20,151 | 100 | % | $ | 14,655 | 100 | % | $ | 14,014 | 100 | % | $ | 12,796 | 100 | % |
56
Table of Contents
The following table summarizes the ending loan balance individually or collectively evaluated for impairment by loan class and the ALL allocation for each at December 31, 2021 and 2020.
| Commercial | Consumer | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CommercialReal Estate | AcquisitionandDevelopment | CommercialandIndustrial | Municipal | Total | ResidentialMortgage | Installmentand Other | Total | Unallocated | Total | |||||||||||||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 3,885 | $ | — | $ | 250 | $ | — | $ | 4,135 | $ | 3,078 | $ | 40 | $ | 3,118 | $ | — | $ | 7,253 | ||||||||||||||||||
| Collectively evaluated for impairment | 985,933 | 106,204 | 485,478 | 14,989 | 1,592,604 | 362,539 | 17,590 | 380,129 | — | 1,972,733 | ||||||||||||||||||||||||||||
| $ | 989,818 | $ | 106,204 | $ | 485,728 | $ | 14,989 | $ | 1,596,739 | $ | 365,617 | $ | 17,630 | $ | 383,247 | $ | — | $ | 1,979,986 | |||||||||||||||||||
| Allowance for loan losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | $ | — | $ | 28 | $ | — | $ | 28 | ||||||||||||||||||
| Collectively evaluated for impairment | 12,037 | 2,062 | 3,814 | 30 | 17,943 | 2,757 | 215 | 2,972 | 237 | 21,152 | ||||||||||||||||||||||||||||
| $ | 12,037 | $ | 2,062 | $ | 3,814 | $ | 30 | $ | 17,943 | $ | 2,785 | $ | 215 | $ | 3,000 | $ | 237 | $ | 21,180 | |||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||||||||||||
| Loans allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | 3,528 | $ | 814 | $ | 3,639 | $ | — | $ | 7,981 | $ | 3,246 | $ | 17 | $ | 3,263 | $ | — | $ | 11,244 | ||||||||||||||||||
| Collectively evaluated for impairment | 809,087 | 60,498 | 643,729 | 20,523 | 1,533,837 | 408,265 | 26,344 | 434,609 | — | 1,968,446 | ||||||||||||||||||||||||||||
| $ | 812,615 | $ | 61,312 | $ | 647,368 | $ | 20,523 | $ | 1,541,818 | $ | 411,511 | $ | 26,361 | $ | 437,872 | $ | — | $ | 1,979,690 | |||||||||||||||||||
| Allowance for loan losses allocated by: | ||||||||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 33 | $ | — | $ | 33 | $ | — | $ | 33 | ||||||||||||||||||
| Collectively evaluated for impairment | 11,151 | 1,114 | 3,942 | 40 | 16,247 | 3,329 | 324 | 3,653 | 218 | 20,118 | ||||||||||||||||||||||||||||
| $ | 11,151 | $ | 1,114 | $ | 3,942 | $ | 40 | $ | 16,247 | $ | 3,362 | $ | 324 | $ | 3,686 | $ | 218 | $ | 20,151 |
In addition to the reserve allocations on impaired loans noted above, 10 loans, with aggregate outstanding principal balances of $1.1 million, have had cumulative partial charge-offs to the ALL totaling $320 thousand at December 31, 2021. As updated appraisals were received on collateral-dependent loans, partial charge-offs were taken to the extent the loans’ principal balance exceeded their fair value.
Management believes the allocation of the ALL between the various loan classes adequately reflects the probable incurred credit losses in each portfolio and is based on the methodology outlined in Note 4, Loans and Allowance for Loan Losses, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data." Management re-evaluates and makes certain enhancements to its methodology used to establish a reserve to better reflect the risks inherent in the different segments of the portfolio, particularly in light of increased charge-offs, with noticeable differences between the different loan classes. Management believes these enhancements to the ALL methodology improve the accuracy of quantifying probable incurred credit losses inherent in the portfolio. Management charges actual loan losses to the reserve and bases the provision for loan losses on its overall analysis.
The largest component of the ALL for the years presented has been allocated to the commercial real estate segment, particularly the non-owner occupied loan classes. The higher allocations in these classes as compared with the other classes is consistent with the inherent risk associated with these loans, as well as generally higher levels of impaired and criticized loans for the periods presented. There has generally been a decrease in the ALL allocated to the commercial real estate portfolio, as the level of classified assets has declined, and historical loss rates have improved as a result of improving economic and market conditions; however, the significant increase in commercial loan production resulted in an increase in provision expense in 2021.
The unallocated portion of the ALL reflects estimated inherent losses within the portfolio that have not been detected, as well as the risk of error in the specific and general reserve allocation, other potential exposure in the loan portfolio, variances in management’s assessment of national and local economic conditions and other factors management believes appropriate at the time. The unallocated portion of the allowance increased from $218 thousand at December 31, 2020 to $237 thousand at December 31, 2021 and represents 1.1% of the ALL for both periods. The Company monitors the unallocated portion of the
57
Table of Contents
ALL, and by policy, has determined it should not exceed 3% of the total reserve. Future negative provisions for loan losses may result if the unallocated portion was to increase, and management determined the reserves were not required for the anticipated risk in the portfolio.
Management believes the Company’s ALL is adequate based on information currently available. Future adjustments to the ALL and enhancements to the methodology may be necessary due to changes in economic conditions, regulatory guidance, or management’s assumptions as to future delinquencies or loss rates.
Deposits
Total deposits grew by $108.0 million, or 5%, from $2.4 billion at December 31, 2020 to $2.5 billion at December 31, 2021. This increase in 2021 was primarily due to deposits generated through the SBA PPP originations combined with clients continuing to maintain deposit balances in excess of historical norms. Similarly in 2020, the increase in deposits was due to deposits generated through the SBA PPP and government stimulus. In 2019, the Company acquired $388.2 million in deposits from Hamilton. At December 31, 2019, those acquired accounts totaled approximately $332.0 million. During 2019, brokered deposits were reduced by $110.6 million and subscription service CDs declined by $21.9 million. Organic growth totaled approximately $147.7 million in 2019.
The following table presents average deposits for years ended December 31, 2021, 2020 and 2019.
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Demand deposits | $ | 542,952 | $ | 381,869 | $ | 234,354 | ||||
| Interest-bearing demand deposits | 1,392,996 | 1,156,292 | 920,025 | |||||||
| Savings deposits | 202,371 | 163,133 | 138,761 | |||||||
| Time deposits | 360,264 | 452,298 | 549,937 | |||||||
| Total deposits | $ | 2,498,583 | $ | 2,153,592 | $ | 1,843,077 |
Average total deposits increased $345.0 million, or 16%; however, average time deposits decreased $92.0 million, or 20.3%, from 2020 to 2021. SBA PPP loan funding was the principal driver of this increase in total deposits.
In addition to deposits from acquisitions in 2018 and 2019, the Bank has been able to garner organic growth in both interest-bearing and noninterest-bearing deposit relationships from enhanced cash management offerings as we continued to develop commercial relationships. We also continued to grow core funding deposits through marketing campaigns and improvement in our product delivery with investments in technology and increased sales efforts. We have also been able to increase interest-free funds as we expanded our commercial loan portfolio.
The Bank's brokered deposit balances remained at zero at December 31, 2021 and 2020, and averaged zero for 2021 compared with $3.2 million for 2020. Given interest rate conditions and asset/liability strategies, the Bank borrowed additional funds from FHLB of Pittsburgh to replace called brokered deposits from the second half of 2019 through 2020.
Management evaluates its utilization of brokered deposits, taking into consideration the interest rate curve and regulatory views on non-core funding sources, and balances this funding source with its funding needs based on growth initiatives. The Company anticipates that as loan growth increases, it will be able to generate core deposit funding by offering competitive rates.
The Company has time deposits that meet or exceed the FDIC insurance limit of $250,000 of $44.0 million and $61.9 million at December 31, 2021 and 2020, respectively. At December 31, 2021, the scheduled maturities of time deposits that meet or exceed the FDIC insurance limit or otherwise uninsured were as follows:
| Three months or less | $ | 9,466 | |
|---|---|---|---|
| Over three months through six months | 16,932 | ||
| Over six months through one year | 12,158 | ||
| Over one year | 5,465 | ||
| Total | $ | 44,021 |
58
Table of Contents
Borrowings
In addition to deposit products, the Company uses short-term borrowing sources to meet liquidity needs and for temporary funding. Sources of short-term borrowings include the FHLB of Pittsburgh, federal funds purchased, and to a lesser extent, the FRB discount window. Short-term borrowings also include securities sold under agreements to repurchase with deposit clients, in which a client sweeps a portion of a deposit balance into a repurchase agreement, which is a secured borrowing with a pool of securities pledged against the balance.
The Company also utilizes long-term debt, consisting principally of FHLB fixed and amortizing advances to fund its balance sheet with original maturities greater than one year. The Company evaluates its funding needs, interest rate movements, the cost of options, and the availability of attractive structures when considering the timing and extent of when it enters into long-term borrowings.
In December 2018, the Company issued unsecured subordinated notes payable totaling $32.5 million, the proceeds of which were designated for general corporate use, including funding of cash consideration for mergers and acquisitions.
For additional information about borrowings, refer to Note 13, Short-Term Borrowings, Note 14, Long-Term Debt, and Note 15, Subordinated Notes, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
Shareholders' Equity
In 2021, total shareholders’ equity increased by $25.5 million, or 10%. Net income increased equity by $32.9 million. AOCI increased by $1.1 million due to a reclassification adjustment to the consolidated statement of income from the termination of an interest rate swap designated as a cash flow hedge of $972 thousand and tax-effected unrealized gains on available for sale of $131 thousand. Dividends paid to shareholders decreased equity by $8.3 million.
In September 2015, the Board of Directors authorized a stock repurchase program, which is more fully described in Item 5 under Issuer Purchases of Equity Securities. Subsequently on April 19, 2021, the Board of Directors authorized the additional future repurchase of up to 562,000 shares of its outstanding common stock. The maximum number of shares that may yet be purchased under the plan is 743,830 shares at December 31, 2021.
The following table includes additional information for shareholders’ equity for years ended December 31, 2021, 2020 and 2019.
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Average shareholders’ equity | $ | 262,159 | $ | 226,900 | $ | 206,021 | ||||
| Net income | 32,881 | 26,463 | 16,924 | |||||||
| Cash dividends paid | 8,280 | 7,610 | 6,150 | |||||||
| Average equity to average assets ratio | 9.06 | % | 8.58 | % | 9.26 | % | ||||
| Dividend payout ratio | 24.68 | % | 28.12 | % | 36.81 | % | ||||
| Return on average equity | 12.54 | % | 11.66 | % | 8.21 | % |
Capital Adequacy and Regulatory Matters
Capital management in a regulated financial services industry must properly balance return on equity to its shareholders while maintaining sufficient levels of capital and related risk-based regulatory capital ratios to satisfy statutory regulatory requirements. The Company’s capital management strategies have been developed to provide attractive rates of returns to its shareholders, while maintaining a “well capitalized” position of regulatory strength.
Effective with the third quarter of 2018, the FRB raised the consolidated asset limit on small bank holding companies from $1 billion to $3 billion, and a company with assets under the revised limits is not subject to the FRB consolidated capital rules. A company with consolidated assets under the revised limit may continue to file reports that include capital amounts and ratios. The Parent Company has elected to continue to file those reports.
Management believes the Parent Company and the Bank met all capital adequacy requirements to which they are subject at December 31, 2021 and 2020. At December 31, 2021, the Bank was considered well capitalized under applicable banking regulations.
59
Table of Contents
Tables presenting the Parent Company’s and the Bank’s capital amounts and ratios at December 31, 2021 and 2020 are included in Note 17 Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements appearing in Part II, Item 8, "Financial Statements and Supplementary Data."
The Company routinely evaluates its capital levels in light of its risk profile to assess its capital needs. In addition to the minimum capital ratio requirement and minimum capital ratio to be well capitalized presented in the tables in Note 17, we must maintain a capital conservation buffer as noted in Item 1 - Business under the topic Basel III Capital Rules. At December 31, 2021, the Parent Company's and the Bank's capital conservation buffer, based on the most restrictive capital ratio, was 6.2% and 6.0%, respectively, which are above the regulatory requirement of 2.50% at December 31, 2021.
Liquidity and Rate Sensitivity
Liquidity. The primary function of asset/liability management is to ensure adequate liquidity and manage the Company’s sensitivity to changing interest rates. Liquidity management involves the ability to meet the cash flow requirements of clients who may be either depositors wanting to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. The Company's primary sources of funds consist of deposit inflows, loan repayments, maturities and sales of investment securities, the sale of mortgage loans and borrowings from the FHLB of Pittsburgh. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. The Company's maximum borrowing capacity from the FHLB is $873.1 million at December 31, 2021.
The Company regularly adjusts its investments in liquid assets based upon its assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objectives of its asset/liability management policy.
At December 31, 2021, outstanding loan commitments totaled $825.1 million, which included $164.8 million in undisbursed loans, $261.6 million in unused home equity lines of credit, $379.0 million in commercial lines of credit, and $19.7 million in performance standby letters of credit. Time deposits due within one year after December 31, 2021 totaled $237.8 million, or 79% of time deposits. The large percentage of time deposits that mature within one year reflects clients’ preference not to invest funds for long periods in the current interest rate environment. If these maturing deposits do not remain with the Company, it may be required to seek other sources of funds, including other time deposits and lines of credit. Depending on market conditions, the Company may be required to pay higher rates on such deposits or other borrowings than it currently pays on time deposits outstanding at December 31, 2021. The Company has the ability to attract and retain deposits by adjusting the interest rates it offers.
The Company's most liquid assets are cash and cash equivalents. The levels of these assets depend on the Company's operating, financing, lending and investing activities during any given period. At December 31, 2021, cash and cash equivalents totaled $208.7 million, compared with $125.3 million at December 31, 2020. Available for sale securities, net of pledging requirements, provide additional sources of liquidity, and totaled $176.9 million at December 31, 2021. Also at December 31, 2021, the Company had the ability to borrow up to a total of $873.1 million from the FHLB of Pittsburgh, of which $59.0 million in advances and letters of credit were outstanding. The Company’s ability to borrow from the FHLB is dependent on having sufficient qualifying collateral, which generally consists of mortgage loans. In addition, the Company had $30.0 million in available unsecured lines of credit with other banks at December 31, 2021.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its shareholders and interest on its borrowings. The Company also has repurchased shares of its common stock. The Company’s primary source of income is dividends received from the Bank. Restrictions on the Bank’s ability to dividend funds to the Company are described in Note 17, Shareholders' Equity and Regulatory Capital, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Interest Rate Sensitivity. Interest rate sensitivity management requires the maintenance of an appropriate balance between interest sensitive assets and liabilities. Management, through its asset/liability management process, attempts to manage the level of repricing and maturity mismatch so that fluctuations in net interest income are maintained within policy limits in current and expected market conditions. For further discussion, see Part II, Item 7A, "Quantitative and Qualitative Disclosures About Market Risk."
Contractual Obligations
The Company enters into contractual obligations in the normal course of business to fund loan growth, for asset/liability management purposes, to meet required capital needs and for other corporate purposes. The following table presents significant fixed and determinable contractual obligations of principal by payment date at December 31, 2021. Further discussion of the
60
Table of Contents
nature of each obligation is d in the referenced Note to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data" referenced in the following table.
| Payments Due | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NoteReference | Less than 1year | 2-3 years | 4-5 years | More than5 years | Total | |||||||||||||||
| Time deposits | 11 | $ | 237,818 | $ | 53,394 | $ | 8,680 | $ | 2,193 | $ | 302,085 | |||||||||
| Short-term borrowings | 13 | 23,301 | — | — | — | 23,301 | ||||||||||||||
| Long-term debt | 14 | 441 | 947 | 508 | — | 1,896 | ||||||||||||||
| Subordinated notes | 15 | — | — | — | 32,500 | 32,500 | ||||||||||||||
| Operating lease obligations | 6 | 1,163 | 2,462 | 2,571 | 9,687 | 15,883 | ||||||||||||||
| Total | $ | 262,723 | $ | 56,803 | $ | 11,759 | $ | 44,380 | $ | 375,665 |
The contractual obligations table above does not include off-balance sheet commitments to extend credit that are detailed in the following section. These commitments generally have fixed expiration dates and many will expire without being drawn upon, therefore the total commitment does not necessarily represent future cash requirements and is excluded from the contractual obligations table.
Off-Balance Sheet Arrangements
The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its clients. These financial instruments include commitments to extend credit and standby letters of credit.
The following table details significant commitments at December 31, 2021.
| Contract or NotionalAmount | ||
|---|---|---|
| Commitments to fund: | ||
| Home equity lines of credit | $ | 261,580 |
| 1-4 family residential construction loans | 40,348 | |
| Commercial real estate, construction and land development loans | 124,488 | |
| Commercial, industrial and other loans | 378,996 | |
| Standby letters of credit | 19,724 |
A discussion of the nature, business purpose, and guarantees that result from the Company’s off-balance sheet arrangements is included in Note 19, Financial Instruments with Off-Balance Sheet Risk, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Recently Adopted and Recently Issued Accounting Standards
Recently adopted and recently issued accounting standards are described in Note 1, Summary of Significant Accounting Policies, to the Consolidated Financial Statements under Part II, Item 8, "Financial Statements and Supplementary Data."
Supplemental Reporting of Non-GAAP Measures
As a result of prior acquisitions, the Company had intangible assets consisting of goodwill and core deposit and other intangible assets totaling $22.9 million and $24.2 million at December 31, 2021 and 2020, respectively.
Management believes providing certain “non-GAAP” information will assist investors in their understanding of the effect of acquisition activity on reported results, particularly to overcome comparability issues related to the influence of intangibles (principally goodwill) created in acquisitions.
Tangible book value per share and the allowance to non-SBA guaranteed loans, as used by the Company in this supplemental reporting presentation, are determined by methods other than in accordance with GAAP. While the Company's management believes this information is a useful supplement to the GAAP based measures reported in Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with
61
Table of Contents
GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.
The following table presents the computation of each non-GAAP based measure shown together with its most directly comparable GAAP based measure.
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible book value per common share | ||||||||||
| Shareholders' equity | $ | 271,656 | $ | 246,249 | $ | 223,249 | ||||
| Less: Goodwill | 18,724 | 18,724 | 19,925 | |||||||
| Other intangible assets | 4,183 | 5,458 | 7,180 | |||||||
| Related tax effect | (878) | (1,146) | (1,508) | |||||||
| Tangible common equity (non-GAAP) | $ | 249,627 | $ | 223,213 | $ | 197,652 | ||||
| Common shares outstanding | 11,183 | 11,201 | 11,200 | |||||||
| Book value per share (most directly comparable GAAP based measure) | $ | 24.29 | $ | 21.98 | $ | 19.93 | ||||
| Intangible assets per share | 1.97 | 2.05 | 2.28 | |||||||
| Tangible book value per share (non-GAAP) | $ | 22.32 | $ | 19.93 | $ | 17.65 |
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| Allowance to Non-SBA Guaranteed Loans: | ||||||
| Allowance for loan losses | $ | 21,180 | $ | 20,151 | ||
| Gross loans | $ | 1,979,986 | $ | 1,979,690 | ||
| less: SBA guaranteed loans | (195,585) | (404,205) | ||||
| Non-SBA guaranteed loans | $ | 1,784,401 | $ | 1,575,485 | ||
| Allowance to non-SBA guaranteed loans | 1.2 | % | 1.3 | % |