UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 30, 2020~~March 31, 2021

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________________to___________________________

Commission file number 1-36785

SB FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)

Ohio		34-1395608
(State or other jurisdiction of		~~(I.R.S. Employer~~
incorporation or organization)		(I.R.S. Employer Identification No.)

	~~401 Clinton Street, Defiance, Ohio 43512~~
	~~(Address of principal executive offices)~~
	~~(Zip Code)~~

401 Clinton Street, Defiance, Ohio 43512

(Address of principal executive offices)

(Zip Code)

	~~(419) 783-8950~~
	~~(Registrant’s telephone number, including area code)~~

(419) 783-8950

(Registrant’s telephone number, including area code)

	~~N/A~~
	~~(Former name, former address and former fiscal year, if changed since last report.)~~

N/A

(Former name, former address and former fiscal year, if changed since last report.)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Shares, No Par Value7,230,953 Outstanding at May 7, 2021	SBFG	The NASDAQ Stock Market, LLC
~~7,546,804~~ ~~Outstanding at November 9, 2020~~		(NASDAQ Capital Market)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerate Filer ☐ Accelerated Filer ☐ Non-Accelerated Filer ☒ Smaller Reporting Company ☐☒ Emerging Growth Company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

SB FINANCIAL GROUP, INC.

FORM 10-Q

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

SB Financial Group, Inc.

Condensed Consolidated Balance Sheets

	September 30, 2020			December 31, 2019			March 2021			December 2020
($ in thousands)	(unaudited)			(audited)			(unaudited)			(audited)
Assets
Cash and due from banks	$	94,641		$	27,064		$	206,036		$	140,690
Interest bearing time deposits		8,956			-			3,562			5,823
Available-for-sale securities		130,315			100,948			177,918			149,406
Loans held for sale		13,943			7,258			8,689			7,234
Loans, net of unearned income		885,850			825,510			848,176			872,723
Allowance for loan losses		(11,793	)		(8,755	)		(13,326	)		(12,574	)
Premises and equipment, net		23,785			23,385			23,233			23,557
Federal Reserve and Federal Home Loan Bank Stock, at cost		5,303			4,648			5,303			5,303
Foreclosed assets held for sale, net		76			305			43			23
Interest receivable		4,159			3,106			3,371			3,799
Goodwill		22,091			17,792			22,091			22,091
Cash value of life insurance		17,453			17,221			17,651			17,530
Mortgage servicing rights		8,535			11,017			10,490			7,759
Other assets		14,927			9,078			12,630			14,475

Total assets	$	1,218,241		$	1,038,577		$	1,325,867		$	1,257,839

Liabilities and shareholders’ equity

Liabilities
Deposits
Non interest bearing demand	$	225,003		$	158,357		$	273,026		$	251,649
Interest bearing demand		164,248			131,084			191,593			176,785
Savings		169,474			119,359			218,260			174,864
Money market		204,862			173,666			249,088			216,164
Time deposits		250,428			257,753			188,229			229,549
Total deposits		1,014,015			840,219			1,120,196			1,049,011

Short term borrowings		20,710			12,945
Short-term borrowings								24,321			20,189
Federal Home Loan Bank advances		8,000			16,000			8,000			8,000
Trust preferred securities		10,310			10,310			10,310			10,310
Interest payable		946			1,191			489			616
Other liabilities		22,913			21,818			18,585			26,790
Total liabilities		1,076,894			902,483			1,181,901			1,114,916

Commitments & Contingent Liabilities		-			-			-			-

Shareholders’ Equity
Common stock, no par value; (authorized 10,000,000 shares; 2020 - 8,180,712 shares issued, 2019 - 8,180,712 shares issued)		54,463			54,463
Preferred stock, no par value; authorized 200,000 shares; 2021 - 0 shares outstanding, 2020 - 0 shares outstanding								-			-
Common stock, no par value; authorized 10,000,000 shares; 2021 - 8,180,712 shares issued, 2020 - 8,180,712 shares issued								54,463			54,463
Additional paid-in capital		14,782			15,023			14,755			14,845
Retained earnings		80,012			72,704			90,883			84,578
Accumulated other comprehensive income		2,221			659
Treasury stock, at cost; (2020 - 599,440 common shares, 2019 - 417,785 common shares)		(10,131	)		(6,755	)
Accumulated other comprehensive income (loss)								(457	)		2,210
Treasury stock, at cost; (2021 - 938,705 common shares, 2020 - 808,456 common shares)								(15,678	)		(13,173	)
Total shareholders’ equity		141,347			136,094			143,966			142,923
Total liabilities and shareholders’ equity	$	1,218,241		$	1,038,577		$	1,325,867		$	1,257,839

See notes to condensed consolidated financial statements (unaudited)

Note: The balance sheet at December 31, ~~2019~~2020 has been derived from the audited consolidated financial statements at that date.

SB Financial Group, Inc.

Condensed Consolidated Income Statement ~~(unaudited~~)(unaudited)

												Three Months Ended
	Three Months Ended					Nine Months Ended						March			March
($ in thousands, except per share data)	September 30,					September 30,						2021			2020
	2020			2019		2020			2019
Interest Income
Loans
Taxable	$	10,179		$	10,607	$	29,919		$	30,216		$	9,926		$	9,795
Tax exempt		47			82		185			217			48			79
Securities
Taxable		494			776		1,696			2,489			643			692
Tax exempt		87			81		246			273			88			78
Total interest income		10,807			11,546		32,046			33,195			10,705			10,644

Interest Expense
Deposits		1,423			2,258		4,852			6,268			962			1,880
Repurchase agreements & other		12			22		60			65			11			28
Federal Home Loan Bank advance expense		59			101		251			301			56			100
Trust preferred securities expense		54			107		204			331			51			88
Total interest expense		1,548			2,488		5,367			6,965			1,080			2,096

Net Interest Income		9,259			9,058		26,679			26,230			9,625			8,548
Provision for loan losses		1,800			300		3,700			500			750			600

Net interest income after provision for loan losses		7,459			8,758		22,979			25,730			8,875			7,948

Noninterest Income
Wealth management fees		839			775		2,382			2,292			912			768
Customer service fees		730			729		2,079			2,049			758			682
Gain on sale of mortgage loans & OMSR		8,085			2,495		18,153			5,365			5,859			1,949
Mortgage loan servicing fees, net		(169	)		8		(4,101	)		(731	)		2,378			(2,052	)
Gain on sale of non-mortgage loans		119			462		330			1,005			17			104
Title insurance income		517			400		1,391			727			521			265
Net gain on sale of securities		-			-		-			206
Loss on sale/disposal of assets		(52	)		1		(178	)		(6	)		(2	)		(46	)
Other income		349			496		1,138			1,150			479			491
Total noninterest income		10,418			5,366		21,194			12,057			10,922			2,161

Noninterest Expense
Salaries and employee benefits		6,995			5,715		18,841			15,922			6,620			5,427
Net occupancy expense		736			656		2,109			1,928			740			698
Equipment expense		888			688		2,368			2,064			732			700
Data processing fees		586			499		2,422			1,430			534			548
Professional fees		695			571		2,676			1,837			764			757
Marketing expense		137			239		486			724			135			208
Telephone and communications		142			118		379			345			154			115
Postage and delivery expense		96			89		307			254			111			115
State, local and other taxes		331			243		847			745			323			254
Employee expense		155			199		432			588			153			184
Other expenses		574			483		1,536			1,397			643			400
Total noninterest expense		11,335			9,500		32,403			27,234			10,909			9,406

Income before income tax		6,542			4,624		11,770			10,553			8,888			703

Provision for income taxes		1,292			862		2,184			1,938			1,807			22

Net income	$	5,250		$	3,762	$	9,586		$	8,615

Preferred share dividends	$	-		$	233	$	-		$	720
Net Income												$	7,081		$	681

Net income available to common shareholders	$	5,250		$	3,529	$	9,586		$	7,895		$	7,081		$	681

Basic earnings per common share	$	0.69		$	0.55	$	1.25		$	1.22		$	0.97		$	0.09

Diluted earnings per common share	$	0.69		$	0.48	$	1.25		$	1.08		$	0.97		$	0.09

Average common shares outstanding (in thousands):
Basic:		7,607			6,397		7,700			6,459			7,317			7,749
Diluted:		7,607			7,876		7,700			7,955			7,335			7,756

See notes to condensed consolidated financial statements (unaudited)

SB Financial Group, Inc.

Condensed Consolidated Statements of Comprehensive Income (unaudited)

Three Months Ended Nine Months Ended
September September September September
($ in thousands) 2020 2019 2020 2019
Net income $ 5,250 $ 3,762 $ 9,586 $ 8,615
Other comprehensive income (loss):
Available for sale investment securities:
Unrealized holding gain (loss) arising in the period (125 ) 125 1,977 2,045
Related tax expense (benefit) 26 (26 ) (415 ) (429 )
Less: Reclassification for gain realized in income - - - (206 )
Related tax expense - - - 42
Net effect on other comprehensive income (99 ) 99 1,562 1,452
Total comprehensive income $ 5,151 $ 3,861 $ 11,148 $ 10,067
Three Months Ended
March March
($ in thousands) 2021 2020

Net income $ 7,081 $ 681
Other comprehensive income (loss), net of tax:
Net unrealized holding gain (loss) on securities available-for-sale (3,377 ) 1,759
Related income tax effect 710 (369 )
Other comprehensive income (loss), net of tax (2,667 ) 1,390
Total comprehensive income $ 4,414 $ 2,071

See notes to condensed consolidated financial statements (unaudited)

SB Financial Group, Inc.
Condensed Consolidated Statements of Shareholders’ Equity (unaudited)

Preferred Common Additional
Paid-in Retained Accumulated
Other
Comprehensive Treasury
($ in thousands, except per share data) Stock Stock Capital Earnings Income (Loss) Stock Total
Balance, January 1, 2020 $ - $ 54,463 $ 15,023 $ 72,704 $ 659 $ (6,755 ) $ 136,094
Net income 681 681
Other comprehensive income 1,390 1,390
Dividends on common, $0.095 per share (744 ) (744 )
Restricted stock vesting (225 ) 225 -
Stock options exercised (253 ) 441 188
Repurchased stock (1,814 ) (1,814 )
Stock based compensation expense 110 110
Balance, March 31, 2020 $ - $ 54,463 $ 14,655 $ 72,641 $ 2,049 $ (7,903 ) $ 135,905
Net income 3,655 3,655
Other comprehensive income 271 271
Dividends on common, $0.10 per share (770 ) (770 )
Repurchased stock (1,305 ) (1,305 )
Stock based compensation expense 125 125
Balance, June 30, 2020 $ - $ 54,463 $ 14,780 $ 75,526 $ 2,320 $ (9,208 ) $ 137,881
Net income 5,250 5,250
Other comprehensive loss (99 ) (99 )
Dividends on common, $0.10 per share (764 ) (764 )
Restricted stock vesting (82 ) 82 -
Repurchased stock (1,005 ) (1,005 )
Stock based compensation expense 84 84
Balance, September 30, 2020 $ - $ 54,463 $ 14,782 $ 80,012 $ 2,221 $ (10,131 ) $ 141,347

Balance, January 1, 2019 $ 13,979 $ 40,485 $ 15,226 $ 64,012 $ (552 ) $ (2,715 ) $ 130,435
Net income 2,226 2,226
Other comprehensive income 676 676
Conversion of preferred to common (1 ) 1 -
Stock reissue for purchase of Peak Title 22 117 139
Dividends on common, $0.085 per share (556 ) (556 )
Dividends on preferred, $0.1625 per share (244 ) (244 )
Restricted stock vesting (208 ) 208 -
Stock options exercised (10 ) 21 11
Repurchased stock (1,294 ) (1,294 )
Stock based compensation expense 113 113
Balance, March 31, 2019 $ 13,978 $ 40,486 $ 15,143 $ 65,438 $ 124 $ (3,663 ) $ 131,506
Net income 2,627 2,627
Other comprehensive income 677 677
Dividends on common, $0.900 per share (586 ) (586 )
Dividends on preferred, $0.1625 per share (243 ) (243 )
Stock options exercised (24 ) 43 19
Repurchased stock (203 ) (203 )
Stock based compensation expense 140 140
Balance, June 30, 2019 $ 13,978 $ 40,486 $ 15,259 $ 67,236 $ 801 $ (3,823 ) $ 133,937
Net income 3,762 3,762
Other comprehensive income 99 99
Common stock issuance (737 ) 737 -
Dividends on common, $0.900 per share (581 ) (581 )
Dividends on preferred, $0.1625 per share (233 ) (233 )
Restricted stock vesting (113 ) 113 -
Stock options exercised (20 ) 36 16
Repurchased stock (2,847 ) (2,847 )
Stock based compensation expense 93 93
Balance, September 30, 2019 $ 13,241 $ 41,223 $ 15,219 $ 70,184 $ 900 $ (6,521 ) $ 134,246
($ in thousands, except per share data) Preferred Stock Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income (Loss) Treasury Stock Total
January 1, 2021 $      - $ 54,463 $ 14,845 $ 84,578 $ 2,210 $ (13,173 ) $ 142,923
Net income 7,081 7,081
Other comprehensive loss (2,667 ) (2,667 )
Dividends on common, $0.105 per share (776 ) (776 )
Restricted stock vesting (213 ) 213 -
Repurchased stock (2,718 ) (2,718 )
Stock based compensation expense 123 123
March 31, 2021 $ - $ 54,463 $ 14,755 $ 90,883 $ (457 ) $ (15,678 ) $ 143,966
($ in thousands, except per share data) Preferred Stock Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income (Loss) Treasury Stock Total
January 1, 2020 $       - $ 54,463 $ 15,023 $ 72,704 $ 659 $ (6,755 ) $ 136,094
Net income 681 681
Other comprehensive income 1,390 1,390
Dividends on common, $0.095 per share (744 ) (744 )
Restricted stock vesting (225 ) 225 -
Stock options exercised (253 ) 441 188
Repurchased stock (1,814 ) (1,814 )
Stock based compensation expense 110 110
March 31, 2020 $ - $ 54,463 $ 14,655 $ 72,641 $ 2,049 $ (7,903 ) $ 135,905

See notes to condensed consolidated financial statements (unaudited)

~~SB Financial Group, Inc.~~
~~Condensed Consolidated Statements of Cash Flows (unaudited)~~
SB Financial Group, Inc.
Consolidated Statements of Cash Flows

($ in thousands) Three Months Ended March 31,
Nine Months Ended
September 30, 2021 2020
($ in thousands) 2020 2019
Operating Activities
Net Income $ 9,586 $ 8,615 $ 7,081 $ 681
Items not requiring (providing) cash
Depreciation and amortization 1,440 1,386 489 477
Provision for loan losses 3,700 500 750 600
Expense of share-based compensation plan 319 346 123 110
Amortization of premiums and discounts on securities 415 213 280 70
Amortization of intangible assets 28 6 17 2
Amortization of originated mortgage servicing rights 3,479 1,415 1,187 597
Impairment of mortgage servicing rights 2,974 1,398
Impairment (recovery) of mortgage servicing rights (2,706 ) 2,212
Proceeds from sale of loans held for sale 455,305 244,716 136,708 84,476
Originations of loans held for sale (447,575 ) (249,061 ) (133,500 ) (87,259 )
Gain from sale of loans (18,483 ) (6,370 ) (5,876 ) (2,053 )
Loss (gain) on sales of assets 177 5
Net change in foreclosed assets - 6
Net gains on sales of securities - (206 )
Loss on sales of assets 2 46
Changes in
Interest receivable (1,053 ) (354 ) 428 166
Other assets (5,570 ) (5,598 ) 2,467 (7,089 )
Interest payable & other liabilities 627 6,636 (8,332 ) 2,317

Net cash provided by operating activities 5,369 3,653
Net cash used in operating activities (882 ) (4,647 )

Investing Activities
Purchases of available-for-sale securities (98,020 ) (8,840 ) (44,143 ) (45,065 )
Proceeds from maturities of interest bearing time deposits 2,586 - 2,261 -
Proceeds from maturities of available-for-sale securities 71,578 17,237 11,975 39,975
Proceeds from sales of available-for-sale securities - 7,375
Net change in loans (44,814 ) (51,171 ) 24,524 (5,656 )
Purchase of premises, equipment (1,586 ) (2,047 ) (165 ) (691 )
Proceeds from sales of premises, equipment - 8
Purchase of bank owned life insurance - (50 ) (50 ) -
Purchase of Federal Reserve and Federal Home Loan Bank Stock (538 ) (525 )
Proceeds from sale of foreclosed assets 445 146 3 175
Net cash and cash equivalents (paid) received in acquisition 16,263 (2,600 )

Net cash used in investing activities (54,086 ) (40,467 ) (5,595 ) (11,262 )

Financing Activities
Net increase in demand deposits, money market, interest checking & savings accounts 139,626 18,725 112,505 30,248
Net increase (decrease) in certificates of deposit (16,883 ) 26,677
Net increase (decrease) in short term borrowings 7,765 (525 )
Proceeds from Federal Home Loan Bank advances - 8,000
Repayment of Federal Home Loan Bank advances (8,000 ) (8,000 )
Net decrease in time deposits (41,320 ) (6,576 )
Net increase in short term borrowings 4,132 23,936
Net proceeds from share-based compensation plans 188 46 - 188
Stock repurchase plan (4,124 ) (4,344 ) (2,718 ) (1,814 )
Issuance of common shares - 139
Dividends on common shares (2,278 ) (1,723 ) (776 ) (744 )
Dividends on preferred shares - (720 )

Net cash provided by financing activities 116,294 38,275 71,823 45,238

Increase in cash and cash equivalents 67,577 1,461 65,346 29,329

Cash and cash equivalents, beginning of period 27,064 48,363 140,690 27,064

Cash and cash equivalents, end of period $ 94,641 $ 49,824 $ 206,036 $ 56,393

Supplemental cash flow information
Interest paid $ 5,612 $ 6,483 $ 1,207 $ 2,156
Income taxes paid $ 2,715 $ 4,230
Fair value of assets acquired - premises and equipment (Peak Title) $ - $ 1,161

Supplemental non-cash disclosure
Initial recognition of right-of-use lease assets $ - $ 293
Transfer of loans to foreclosed assets $ 207 $ 517 $ 25 $ 5

In conjunction with the Edon acquisition, liabilities assumed were:
Fair value of assets acquired $ 66,795 $ -
Cash paid in acquisition (15,519 ) $ -
Liabilities assumed $ 51,276 $ -

See notes to condensed consolidated financial statements (unaudited)

5
SB FINANCIAL GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1—BASIS OF PRESENTATION

SB Financial Group, Inc., an Ohio corporation (the “Company”), is a financial holding company whose principal activity is the ownership and management of its wholly-owned subsidiaries, including The State Bank and Trust Company (“State Bank”), RFCBC, Inc. (“RFCBC”), Rurbanc Data Services, Inc. dba RDSI Banking Systems (“RDSI”), and Rurban Statutory Trust II (“RST II”). RDSI is presently inactive and has had no material operations or employees since January 1, 2018. In addition, State Bank owns all of the outstanding stock of Rurban Mortgage Company (“RMC”), which is inactive, and State Bank Insurance, LLC (“SBI”).

In June 2020, the Company acquired Edon Bancorp ~~(“Edon”)~~ and its subsidiary, The Edon State Bank Company of Edon, ~~Ohio.~~Ohio (collectively, “Edon”), which were merged with and into the Company and State Bank, respectively. This acquisition was completed effective June 5, 2020, and the acquisition resulted in an increase in goodwill, which is detailed in Note 8. The business combination summary is detailed in Note 3.

In March 2019, the Company formed SBFG Title, LLC (“Title”) and purchased all of the assets and real estate of an Ohio based title agency. The purchase was completed effective March 15, 2019, and the purchase resulted in an increase in goodwill, which is detailed in Note 8.

In March 2019, the Company formed SB Captive, Inc. (“Captive”), which is a captive insurance company based in Nevada. The Captive allows the Company to share insurance risk among a pool of similar sized banks.

The consolidated financial statements include the accounts of the Company, State Bank, RFCBC, RDSI, RMC, Title, Captive and SBI. All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The financial statements reflect all adjustments that are, in the opinion of management, necessary to fairly present the financial position, results of operations and cash flows of the Company. Those adjustments consist only of normal recurring adjustments. Results of operations for the three ~~and nine~~ months ended ~~September 30, 2020,~~March 31, 2021, are not necessarily indicative of results for the complete year.

The condensed consolidated balance sheet of the Company as of December 31, ~~2019~~2020 has been derived from the audited consolidated balance sheet of the Company as of that date.

For further information, refer to the consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2019.~~2020.

New and applicable accounting pronouncements:
~~ASU No. 2017-04: Intangibles – Goodwill and Other (Topic 350)~~
This ASU simplifies the test for goodwill impairment. Specifically, these amendments eliminate Step 2 from the goodwill impairment test, and also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. The Company has decided to adopt this ASU immediately, and management does not believe the changes will have a material effect on the Company’s accounting and disclosures.
~~ASU No. 2018-13: Fair Value Measurement - Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820)~~
The updated guidance improves the disclosure requirements for fair value measurements. The ASU removes certain disclosures required by Topic 820 related to transfers between Level 1 and Level 2 of the fair value hierarchy; the policy for timing of transfers between levels; and the valuation processes for Level 3 fair value measurements. The ASU modifies certain disclosures required by Topic 820 related to disclosure of transfers into and out of Level 3 of the fair value hierarchy; the requirement to disclose the timing of liquidation of an investee’s assets and the date when restrictions from redemption might lapse only if the investee has communicated the timing to the entity or announced the timing publicly for investments in certain entities that calculate net asset value; and clarification that the measurement uncertainty disclosure is to communicate information about the uncertainty in measurement as of the reporting date. The ASU adds certain disclosure requirements related to changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted-average of significant unobservable inputs used to develop Level 3 fair value measurements. For certain unobservable inputs, an entity may disclose other quantitative information in lieu of the weighted- average if the entity determines that other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop Level 3 fair value measurements. The amendments in this update are effective for fiscal years, and interim periods within those fiscal years beginning after December 15, 2019. The impact of this new guidance did not have a material impact on the Company’s consolidated financial statements.
6
~~Accounting Standards not yet adopted:~~
~~ASU No. 2020-04: Reference Rate Reform – Facilitation of the Effects of Reference Rate Reform on Financial Reporting (Topic 848)~~
This guidance provides temporary options to ease the potential burden in accounting for reference rate reform. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective as of March 12, 2020 through December 31, 2022. The Company anticipates being fully prepared to implement a replacement for the reference rate and has determined that any change will not have a material impact to the consolidated financial statements.

ASU No. 2020-01: Investments – Equity Securities (Topic 321), Investments – Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) – Clarifying the Interactions between Topic 321, Topic 323 and Topic 815

This guidance was issued in January 2020 to clarify that a company should consider observable transactions that require a company to either apply or discontinue the equity method of accounting under Topic 323, Investments-Equity Method and Joint Ventures, for the purposes of applying the measurement alternative in accordance with Topic 321 immediately before applying or upon discontinuing the equity method. The amendments also clarify that when determining the accounting for certain forward contracts and purchased options a company should not consider, whether upon settlement or exercise, if the underlying securities would be accounted for under the equity method or fair value option. The guidance is effective for years beginning after December 15, 2020. The ~~Company is currently assessing the~~new standard did not have a material impact on ~~its accounting and disclosures.~~the Company’s consolidated financial statements.

Accounting Standards not yet adopted:
ASU No. 2020-04: Reference Rate Reform – Facilitation of the Effects of Reference Rate Reform on Financial Reporting (Topic 848)
This guidance provides temporary options to ease the potential burden in accounting for reference rate reform. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective as of March 12, 2020 through December 31, 2022. The Company anticipates being fully prepared to implement a replacement for the reference rate and has determined that any change will not have a material impact to the consolidated financial statements.
6
ASU No. 2016-13: Financial Instruments – Credit Losses (Topic 326)

This ASU, which is commonly known as “CECL,” replaces the current GAAP incurred impairment methodology regarding credit losses with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The amendments in this update affect an entity to varying degrees depending on the credit quality of the assets held by the entity, their duration, and how the entity applies current GAAP.

The adoption of ASU 2016-13 is likely to result in an increase in the allowance for loan losses as a result of changing from an “incurred loss” model, which encompasses allowances for current known and inherent losses within the portfolio, to an “expected loss” model, which encompasses allowances for losses expected to be incurred over the life of the portfolio. Furthermore, ASU 2016-13 will necessitate that we establish an allowance for expected credit losses on debt securities.

In December 2018, the ~~OCC,~~Office of the Comptroller of the Currency (“OCC”), the Federal Reserve Board, and the ~~FDIC~~Federal Deposit Insurance Corporation (“FDIC”) approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ implementation of CECL. The final rule provides banking organizations the option to phase in over a three-year period the day-one adverse effects on regulatory capital that may result from the adoption of the new accounting standard.

On November 15, 2019, the FASB delayed the effective date for certain small public companies and other private companies. As the Company is currently a smaller reporting company, the amendment will delay the effective date of ASU No. 2016-13 to the Company’s fiscal year beginning January 1, 2023.

While we are currently unable to reasonably estimate the impact of adopting ASU 2016-13, we expect that the impact of adoption will be significantly influenced by the composition, characteristics and quality of our loan and securities portfolios as well as the prevailing economic conditions and forecasts as of the adoption date. The Company implemented a process to track required data by utilizing accounting software in preparation for compliance. We anticipate being fully prepared for implementation by ~~December 15, 2022.~~January 1, 2023.

Reclassifications:

Certain reclassifications have been made to prior period financial statements to conform to the current financial statement presentation. These reclassifications had no effect on net income.

7
NOTE 2—EARNINGS PER SHARE

Earnings per share (EPS) have been computed based on the weighted average number of common shares outstanding during the periods presented. There were no anti-dilutive shares in ~~2020~~2021 or ~~2019.~~2020. The average number of common shares used in the computation of basic and diluted earnings per share are set forth in the tables below:

Three Months Ended
Sep. 30,
($ and outstanding shares in thousands - except per share data) 2020 2019

Distributed earnings allocated to common shares $ 764 $ 581
Undistributed (in excess of) earnings allocated to common shares 4,482 2,944

Net earnings allocated to common shares 5,246 3,525
Net earnings allocated to participating securities 4 4
Dividends on convertible preferred shares - 233

Net Income allocated to common shares and participating securities $ 5,250 $ 3,762

Weighted average shares outstanding for basic earnings per share 7,607 6,397
Dilutive effect of stock compensation - 34
Dilutive effect of convertible shares - 1,445

Weighted average shares outstanding for diluted earnings per share 7,607 7,876

Basic earnings per common share $ 0.69 $ 0.55

Diluted earnings per common share $ 0.69 $ 0.48
Nine Months Ended
Sep. 30, Three Months Ended
Mar. 31,
($ and outstanding shares in thousands - except per share data) 2020 2019 2021 2020

Distributed earnings allocated to common shares $ 2,278 $ 1,723 $ 776 $ 744
Undistributed earnings allocated to common shares 7,296 6,159
Undistributed (in excess of) earnings allocated to common shares 6,299 (67 )

Net earnings allocated to common shares 9,574 7,882 7,075 677
Net earnings allocated to participating securities 12 13 6 4
Dividends on convertible preferred shares - 720

Net Income allocated to common shares and participating securities $ 9,586 $ 8,615 $ 7,081 $ 681

Weighted average shares outstanding for basic earnings per share 7,700 6,459 7,317 7,749
Dilutive effect of stock compensation - 36 18 7
Dilutive effect of preferred convertible shares - 1,460

Weighted average shares outstanding for diluted earnings per share 7,700 7,955 7,335 7,756

Basic earnings per common share $ 1.25 $ 1.22 $ 0.97 $ 0.09

Diluted earnings per common share $ 1.25 $ 1.08 $ 0.97 $ 0.09

87

NOTE 3 – BUSINESS COMBINATION

Effective June 5, 2020, the Company acquired Edon Bancorp and its subsidiary, The Edon State Bank Company of Edon, Ohio. Edon ~~Bancorp~~ was headquartered in Edon, Ohio and had one retail banking office. ~~The~~At the closing of the acquisition, Edon Bancorp was merged with and into the Company, with the Company surviving, and Edon State Bank (“Edon State Bank”) was merged with and into State Bank, with State Bank surviving. Under the terms of the merger agreement, shareholders of Edon received fixed consideration of $103.50 in cash for each share of Edon common stock for total consideration of $15.5 million. The Company accounted for the transaction under the acquisition method of accounting, which means that the acquired assets and liabilities were recorded at fair value at the date of acquisition.

In accordance with ASC 805, the Company expensed approximately $1.2 million of direct acquisition costs during the three months ended June 30, 2020, and no additional merger expense was recorded in the three months ended ~~September 30, 2020.~~March 31, 2021. The $1.2 million in merger expense is split between data processing and professional fees expense. As a result of the acquisition, the Company recorded $4.3 million of goodwill and $0.7 million of intangible assets in the second quarter of 2020. The Company was able to increase both its deposit and loan base and acquire new households in a new market. It is expected that this transaction will result in business synergies and economies of scale. The acquisition was consistent with the Company’s strategy to expand its presence in Northwest Ohio and to increase profitability by introducing existing products and services to the acquired customer base. The intangible assets are related to core deposits, which are being amortized over 10 years on a straight-line basis. For tax purposes, goodwill is non-deductible but will be evaluated annually for impairment.

The following table summarizes the fair value of the total consideration transferred as part of the acquisition as well as the fair value of identifiable assets and liabilities assumed as of the effective date of the Edon transaction based on assumptions that are subject to change as management continues to evaluate relevant information as it becomes available. If, prior to the end of the one-year measurement period for finalizing the purchase price allocation, relevant information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be recorded in the reporting period in which the adjustment amounts are determined. Potential adjustments, if any, will be related to assets that may have changes to valuation amounts that were not readily determinable at acquisition date.

The contractual principal of loans at the acquisition date was $16.3 million and the estimate of the contractual cash flows not expected to be collected is $0.4 million.

Fair value of assets acquired
Cash and cash equivalents $ 31,756
Interest bearing time deposits 11,542
Investment securities 1,362
Federal Home Loan Bank stock 117
Loans held for investment 16,395
Premises and equipment 446
Goodwill 4,325
Core deposit intangible 660
Other assets 192
Total assets acquired $ 66,795

Fair value of liabilities assumed

Deposits $ 51,053
Other liabilities 223
Total liabilities assumed 51,276
Total purchase price (cash) $ 15,519

98

Pro Forma Financial Information

The results of operations of Edon ~~Bancorp~~ have been included in the Company’s consolidated financial statements since the acquisition date of June 5, 2020. The following schedule includes the pro forma results for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ as if the Edon acquisition had occurred as of the beginning of the reporting periods presented. The acquisition would have added less than $0.1 million in revenue and earnings to the Company for the three months ~~and nine months~~ ended ~~September 30,~~March 31, 2020.

Three Months Ended
Summary of Operations ($ in thousands) Sep. 2020 Sep. 2019
Summary of Operations Three Months Ended
($ in thousands) Mar. 2021 Mar. 2020

Net interest income $ 9,259 $ 9,424 $ 9,625 $ 8,885
Provision for loan losses 1,800 306 750 600

Net interest income after provision $ 7,459 $ 9,118 $ 8,875 $ 8,285

Non interest income 10,418 5,394 10,922 2,188
Non interest expense 11,335 9,776 10,909 9,687

Income before income taxes $ 6,542 $ 4,736 $ 8,888 $ 786
Income tax expense* 1,292 886 1,807 39

Net income $ 5,250 $ 3,850 $ 7,081 $ 747
Preferred share dividends - 233

Net income to common shareholders $ 5,250 $ 3,617

Basic earnings per share $ 0.69 $ 0.57 $ 0.97 $ 0.10
Diluted earnngs per share $ 0.69 $ 0.49
Diluted earnings per share $ 0.97 $ 0.10

* Income tax expense for Edon calculated using a 21% statuatory rate

Nine Months Ended
Summary of Operations ($ in thousands) Sep. 2020 Sep. 2019

Net interest income $ 27,178 $ 27,340
Provision for loan losses 3,700 506

Net interest income after provision $ 23,478 $ 26,834

Non interest income 21,238 12,145
Non interest expense 33,474 28,043

Income before income taxes $ 11,242 $ 10,936
Income tax expense* 2,073 2,018

Net income $ 9,169 $ 8,918
Preferred share dividends - 487

Net income to common shareholders $ 9,169 $ 8,431

Basic earnings per share $ 1.19 $ 1.31
Diluted earnngs per share $ 1.19 $ 1.12
* ~~Income tax expense for Edon calculated using a 21% statuatory rate~~

Note 4 – AVAILABLE FOR SALE Securities

The amortized cost and appropriate fair values, together with gross unrealized gains and losses, of securities at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 were as follows:

Gross Gross
($ in thousands) Amortized Unrealized Unrealized
September 30, 2020 Cost Gains Losses Fair Value

U.S. Treasury and Government agencies $ 6,555 $ 312 $ - $ 6,867
Mortgage-backed securities 107,356 1,898 (61 ) 109,193
State and political subdivisions 11,093 663 (1 ) 11,755
Other corporate securities 2,500 - - 2,500

Totals $ 127,504 $ 2,873 $ (62 ) $ 130,315
Gross Gross Gross Gross
Amortized Unrealized Unrealized Amortized Unrealized Unrealized
December 31, 2019 Cost Gains Losses Fair Value

($ in thousands) Cost Gains Losses Fair Value
March 31, 2021:
U.S. Treasury and Government agencies $ 12,023 $ 181 $ (2 ) $ 12,202 $ 9,062 $ 221 $ - $ 9,283
Mortgage-backed securities 77,892 492 (202 ) 78,182 155,395 1,089 (2,286 ) 154,198
State and political subdivisions 10,199 366 (1 ) 10,564 11,541 475 (24 ) 11,992
Other corporate securities - - - - 2,500 - (55 ) 2,445

Totals $ 100,114 $ 1,039 $ (205 ) $ 100,948 $ 178,498 $ 1,785 $ (2,365 ) $ 177,918

Gross Gross
Amortized Unrealized Unrealized
Cost Gains Losses Fair Value
December 31, 2020:
U.S. Treasury and Government agencies $ 6,541 $ 323 $ - $ 6,864
Mortgage-backed securities 125,973 1,845 (57 ) 127,761
State and political subdivisions 11,595 680 - 12,275
Other corporate securities 2,500 6 - 2,506

Totals $ 146,609 $ 2,854 $ (57 ) $ 149,406

The amortized cost and fair value of securities available for sale at ~~September 30, 2020,~~March 31, 2021, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

Amortized Amortized Fair
($ in thousands) Cost Fair Value Cost Value

Within one year $ 757 $ 763 $ 3,943 $ 3,993
Due after one year through five years 6,433 6,603 3,654 3,719
Due after five years through ten years 6,995 7,282 10,124 10,356
Due after ten years 5,963 6,474 5,382 5,652
20,148 21,122 23,103 23,720

Mortgage-backed securities 107,356 109,193 155,395 154,198

Totals $ 127,504 $ 130,315 $ 178,498 $ 177,918

The fair value of securities pledged as collateral, to secure public deposits and for other purposes, was ~~$45.1~~$61.6 million at ~~September 30, 2020~~March 31, 2021 and ~~$34.8~~$53.7 million at December 31, ~~2019.~~2020. The fair value of securities delivered for repurchase agreements was ~~$24.9~~$32.2 million at ~~September 30, 2020~~March 31, 2021 and ~~$19.5~~$28.2 million at December 31, ~~2019.~~2020.

There were no realized gains and losses from sales of available-for-sale securities for the ~~nine~~three months ended ~~September 30, 2020, and $0.2 million in realized gains for the nine months ended September 30, 2019.~~March 31, 2021 or March 31, 2020.

Certain investments in debt securities are reported in the consolidated financial statements at an amount less than their historical cost. Total fair value of these investments was ~~$23.3~~$112.7 million at ~~September 30, 2020,~~March 31, 2021, and ~~$38.8~~$27.3 million at December 31, ~~2019,~~2020, which was approximately 1863 and 3818 percent, respectively, of the Company’s available-for-sale investment portfolio at such dates. Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary. Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.

Securities with unrealized losses, aggregated by investment class and length of time that individual securities have been in a continuous unrealized loss position, at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 are as follows:

Less than 12 Months 12 Months or Longer Total
($ in thousands)
September 30, 2020 Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses

U.S. Treasury and Government agencies $ - $ - $ - $ - $ - $ -
Mortgage-backed securities 22,474 (57 ) 750 (4 ) 23,224 (61 )
State and political subdivisions 96 (1 ) - - 96 (1 )
Other corporate securities - - - - - -

Totals $ 22,570 $ (58 ) $ 750 $ (4 ) $ 23,320 $ (62 )
Less than 12 Months 12 Months or Longer Total Less than 12 Months 12 Months or Longer Total
December 31, 2019 Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
($ in thousands)
March 31, 2021 Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses

U.S. Treasury and Government agencies $ 872 $ (1 ) $ 2,598 $ (1 ) $ 3,470 $ (2 ) $ - $ - $ - $ - $ - $ -
Mortgage-backed securities 30,692 (157 ) 4,264 (45 ) 34,956 (202 ) 108,758 (2,283 ) 689 (3 ) 109,447 (2,286 )
State and political subdivisions 339 (1 ) - - 339 (1 ) 842 (24 ) - - 842 (24 )
Other corporate securities - - - - - - 2,445 (55 ) - - 2,445 (55 )

Totals $ 31,903 $ (159 ) $ 6,862 $ (46 ) $ 38,765 $ (205 ) $ 112,045 $ (2,362 ) $ 689 $ (3 ) $ 112,734 $ (2,365 )

Less than 12 Months 12 Months or Longer Total
December 31, 2020 Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses

U.S. Treasury and Government agencies $ - $ - $ - $ - $ - $ -
Mortgage-backed securities 26,582 (54 ) 717 (3 ) 27,299 (57 )
State and political subdivisions - - - - - -
Other corporate securities - - - - - -

Totals $ 26,582 $ (54 ) $ 717 $ (3 ) $ 27,299 $ (57 )

The total unrealized loss in the securities portfolio was ~~$0.06~~$2.4 million as of ~~September 30, 2020~~March 31, 2021 compared to a ~~$0.2~~$0.06 million unrealized loss at December 31, ~~2019.~~2020. Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concern warrants such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent of the Company to not sell the investment and whether it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost. Management has determined there is no other-than-temporary-impairment on its securities as of ~~September 30, 2020.~~March 31, 2021.

NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES

Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or payoffs, are reported at their outstanding principal balances adjusted for any charge-offs, the allowance for loan losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the loan term. Generally, all loan classes are placed on nonaccrual status not later than 90 days past due, unless the loan is well-secured and in the process of collection. All interest accrued, but not collected, for loans that are placed on nonaccrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the non-collectability of a loan balance is probable. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as new information becomes available.

The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical charge-off experience and expected loss given default derived from the Company’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data.

A loan is considered impaired when, based on current information and events, it is probable that State Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration each of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial, agricultural, and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent.

When State Bank moves a loan to nonaccrual status, total unpaid interest accrued to date is reversed from income. Subsequent payments are applied to the outstanding principal balance with the interest portion of the payment recorded on the balance sheet as a contra-loan. Interest received on impaired loans may be realized once all contractual principal amounts are received or when a borrower establishes a history of six consecutive timely principal and interest payments. It is at the discretion of management to determine when a loan is placed back on accrual status upon receipt of six consecutive timely payments.

Large groups of smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, State Bank does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower.

Categories of loans at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 include:

Total Loans Nonaccrual Loans Total Loans Nonaccrual Loans
($ in thousands) September 2020 December 2019 September 2020 December 2019 March 2021 December 2020 March 2021 December 2020

Commercial & industrial $ 218,833 $ 151,047 $ 1,140 $ 1,772 $ 179,841 $ 204,767 $ 615 $ 902
Commercial real estate - owner occupied 107,128 98,488 1,450 1,362 119,749 113,169 1,450 1,450
Commercial real estate - nonowner occupied 264,651 268,294 1,025 464 265,509 257,651 952 962
Agricultural 57,437 50,994 - - 48,374 55,235 - -
Residential real estate 178,485 193,159 2,481 1,635 177,109 182,165 2,138 2,704
Home equity line of credit (HELOC) 47,003 48,070 296 249 44,706 46,310 449 390
Consumer 14,421 14,738 17 18 13,507 14,847 31 18

Total loans $ 887,958 $ 824,790 $ 6,409 $ 5,500 $ 848,795 $ 874,144 $ 5,635 $ 6,426

Net deferred costs (fees) $ (2,108 ) $ 720 $ (619 ) $ (1,421 )

Total loans, net deferred costs (fees) $ 885,850 $ 825,510 $ 848,176 $ 872,723

Allowance for loan losses $ (11,793 ) $ (8,755 ) $ (13,326 ) $ (12,574 )

The risk characteristics of each loan portfolio segment are as follows:

Commercial & Industrial and Agricultural

Commercial & industrial and agricultural loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial Real Estate (Owner and Nonowner Occupied)

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate versus non-owner-occupied loans.

Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews and financial analysis of the developers and property owners. Construction loans are generally based on estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.

Residential Real Estate, HELOC and Consumer

Residential and consumer loans consist of two segments – residential mortgage loans and personal loans. Residential mortgage loans are secured by 1-4 family residences and are generally owner-occupied, and the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. HELOCs are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some consumer personal loans are unsecured, such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that these loans are of smaller individual amounts and spread over a large number of borrowers.

The following tables present the activity in the allowance for loan losses for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2021 and March 31, 2020, ~~and September 30, 2019,~~ and the recorded investment in loans based on portfolio segment and impairment method as of ~~September 30, 2020,~~March 31, 2021 and December 31, ~~2019 and September 30, 2019.~~2020.

($ in thousands)
For the Three Months Ended
September 30, 2020 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total

Beginning balance $ 2,844 $ 3,604 $ 504 $ 2,278 $ 783 $ 10,013
Charge offs - - - - (32 ) (32 )
Recoveries 10 - - 1 1 12
Provision 342 911 46 258 243 1,800
Ending balance $ 3,196 $ 4,515 $ 550 $ 2,537 $ 995 $ 11,793

For the Nine Months Ended
September 30, 2020 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total

Beginning balance $ 1,883 $ 3,602 $ 434 $ 2,203 $ 633 $ 8,755
Charge offs (582 ) - - (37 ) (67 ) (686 )
Recoveries 15 - - 3 6 24
Provision 1,880 913 116 368 423 3,700
Ending balance $ 3,196 $ 4,515 $ 550 $ 2,537 $ 995 $ 11,793

For the Three Months Ended
September 30, 2019 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total

Beginning balance $ 1,378 $ 3,448 $ 509 $ 2,287 $ 684 $ 8,306
Charge offs (95 ) - - (23 ) (10 ) (128 )
Recoveries 7 - - 1 6 14
Provision (credit) 103 72 (16 ) 128 13 300
Ending balance $ 1,393 $ 3,520 $ 493 $ 2,393 $ 693 $ 8,492

For the Nine Months Ended
September 30, 2019 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total

Beginning balance $ 1,435 $ 2,923 $ 482 $ 2,567 $ 760 $ 8,167
Charge offs (143 ) - - (23 ) (42 ) (208 )
Recoveries 8 - - 2 23 33
Provision (credit) 93 597 11 (153 ) (48 ) 500
Ending balance $ 1,393 $ 3,520 $ 493 $ 2,393 $ 693 $ 8,492
($ in thousands)
For the Three Months Ended
March 31, 2021 Commercial &
industrial Commercial real estate Agricultural Residential real estate Consumer Total

Beginning balance $ 3,074 $ 5,451 $ 496 $ 2,534 $ 1,019 $ 12,574
Charge offs - - - (21 ) (31 ) (52 )
Recoveries - - - 49 5 54
Provision (115 ) 726 (23 ) 46 116 750
Ending balance $ 2,959 $ 6,177 $ 473 $ 2,608 $ 1,109 $ 13,326

For the Three Months Ended
March 31, 2020 Commercial &
industrial Commercial real estate Agricultural Residential real estate Consumer Total

Beginning balance $ 1,883 $ 3,602 $ 434 $ 2,203 $ 633 $ 8,755
Charge offs (388 ) - - - (12 ) (400 )
Recoveries 1 - - 1 1 3
Provision (credit) 153 66 41 238 102 600
Ending balance $ 1,649 $ 3,668 $ 475 $ 2,442 $ 724 $ 8,958

Loans Receivable at
March 31, 2021 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total
Allowance:
Ending balance:
individually evaluated for impairment $     - $ 174 $ - $ 90 $ 3 $ 267
Ending balance:
collectively evaluated for impairment $ 2,959 $ 6,003 $ 473 $ 2,518 $ 1,106 $ 13,059

Totals $ 2,959 $ 6,177 $ 473 $ 2,608 $ 1,109 $ 13,326

Loans:
Ending balance:
individually evaluated for impairment $ 590 $ 2,325 $ - $ 2,268 $ 151 $ 5,334
Ending balance:
collectively evaluated for impairment $ 179,251 $ 382,933 $ 48,374 $ 174,841 $ 58,062 $ 843,461

Totals $ 179,841 $ 385,258 $ 48,374 $ 177,109 $ 58,213 $ 848,795
Loans Receivable at
December 31, 2020 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total
Allowance:
Ending balance:
individually evaluated for impairment $ - $ 174 $ - $ 160 $ 3 $ 337
Ending balance:
collectively evaluated for impairment $ 3,074 $ 5,277 $ 496 $ 2,374 $ 1,016 $ 12,237

Totals $ 3,074 $ 5,451 $ 496 $ 2,534 $ 1,019 $ 12,574

Loans:
Ending balance:
individually evaluated for impairment $ 849 $ 2,202 $ - $ 2,746 $ 162 $ 5,959
Ending balance:
collectively evaluated for impairment $ 203,918 $ 368,618 $ 55,235 $ 179,419 $ 60,995 $ 868,185

Totals $ 204,767 $ 370,820 $ 55,235 $ 182,165 $ 61,157 $ 874,144

15

Loans Receivable at
September 30, 2020 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total
Allowance:
Ending balance:
individually evaluated for impairment $ 1 $ - $ - $ 167 $ 3 $ 171
Ending balance:
collectively evaluated for impairment $ 3,195 $ 4,515 $ 550 $ 2,370 $ 992 $ 11,622

Totals $ 3,196 $ 4,515 $ 550 $ 2,537 $ 995 $ 11,793

Loans:
Ending balance:
individually evaluated for impairment $ 1,117 $ 2,341 $ - $ 3,239 $ 136 $ 6,833
Ending balance:
collectively evaluated for impairment $ 217,716 $ 369,438 $ 57,437 $ 175,246 $ 61,288 $ 881,125

Totals $ 218,833 $ 371,779 $ 57,437 $ 178,485 $ 61,424 $ 887,958

Loans Receivable at
December 31, 2019 Commercial & industrial Commercial real estate Agricultural Residential real estate Consumer Total
Allowance:
Ending balance:
individually evaluated for impairment $ 511 $ 147 $ - $ 68 $ - $ 726
Ending balance:
collectively evaluated for impairment $ 1,372 $ 3,455 $ 434 $ 2,135 $ 633 $ 8,029

Totals $ 1,883 $ 3,602 $ 434 $ 2,203 $ 633 $ 8,755

Loans:
Ending balance:
individually evaluated for impairment $ 1,722 $ 1,558 $ - $ 2,274 $ 31 $ 5,585
Ending balance:
collectively evaluated for impairment $ 149,325 $ 365,224 $ 50,994 $ 190,885 $ 62,777 $ 819,205

Totals $ 151,047 $ 366,782 $ 50,994 $ 193,159 $ 62,808 $ 824,790
16
Credit Risk Profile

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with an outstanding balance greater than ~~$100 thousand~~$100,000 and non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

Pass (grades 1 – 4): Loans which management has determined to be performing as expected and in agreement with the terms established at the time of loan origination.

Special Mention (5): Assets have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. Ordinarily, special mention credits have characteristics which corrective management action would remedy.

Substandard (6): Loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful (7): Loans classified as doubtful have all the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current known facts, conditions and values, highly questionable and improbable.

Loss (8): Loans are considered uncollectable and of such little value that continuing to carry them as assets on the Company’s financial statement is not warranted. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

The following tables present the credit risk profile of the Company’s loan portfolio based on rating category as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

($ in thousands)
September 30, 2020 Commercial & industrial Commercial real
estate - owner
occupied Commercial real
estate - nonowner
occupied Agricultural Residential
real estate HELOC Consumer Total
($ in thousands)
March 31, 2021 Commercial & industrial Commercial real estate - owner occupied Commercial real estate - nonowner occupied Agricultural Residential real estate HELOC Consumer Total

Pass (1 - 4) $ 216,293 $ 105,400 $ 261,953 $ 57,427 $ 174,776 $ 46,646 $ 14,394 $ 876,889 $ 177,989 $ 115,121 $ 258,320 $ 48,367 $ 173,993 $ 44,213 $ 13,465 $ 831,468
Special Mention (5) 776 - 286 - - - - 1,062 1,371 3,178 3,309 - - - 11 7,869
Substandard (6) 1,009 278 1,387 10 3,678 357 27 6,746 147 - 2,928 7 3,087 493 31 6,693
Doubtful (7) 755 1,450 1,025 - 31 - - 3,261 334 1,450 952 - 29 - - 2,765
Loss (8) - - - - - - - - - - - - - - - -
Total Loans $ 218,833 $ 107,128 $ 264,651 $ 57,437 $ 178,485 $ 47,003 $ 14,421 $ 887,958 $ 179,841 $ 119,749 $ 265,509 $ 48,374 $ 177,109 $ 44,706 $ 13,507 $ 848,795

December 31, 2019 Commercial & industrial Commercial real
estate - owner
occupied Commercial real
estate - nonowner
occupied Agricultural Residential
real estate HELOC Consumer Total
December 31, 2020 Commercial & industrial Commercial real estate - owner occupied Commercial real estate - nonowner occupied Agricultural Residential real estate HELOC Consumer Total

Pass (1 - 4) $ 147,667 $ 96,836 $ 265,839 $ 50,994 $ 190,438 $ 47,787 $ 14,706 $ 814,267 $ 202,543 $ 108,726 $ 250,405 $ 55,227 $ 178,575 $ 45,866 $ 14,807 $ 856,149
Special Mention (5) 597 - 543 - - - - 1,140 1,485 2,993 3,338 - - - 14 7,830
Substandard (6) 1,444 290 1,663 - 2,689 283 32 6,401 151 - 3,026 8 3,560 444 26 7,215
Doubtful (7) 1,339 1,362 249 - 32 - - 2,982 588 1,450 882 - 30 - - 2,950
Loss (8) - - - - - - - - - - - - - - - -
Total Loans $ 151,047 $ 98,488 $ 268,294 $ 50,994 $ 193,159 $ 48,070 $ 14,738 $ 824,790 $ 204,767 $ 113,169 $ 257,651 $ 55,235 $ 182,165 $ 46,310 $ 14,847 $ 874,144

The Company evaluates the loan risk grading system definitions and allowance for loan loss methodology on an ongoing basis.

The following tables present the Company’s loan portfolio aging analysis as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

Greater Than Total
($ in thousands)
September 30, 2020
30-59 Days Past Due 60-89 Days Past Due 90 Days Past Due Total Past Due Current Loans Receivable
($ in thousands) 30-59 Days 60-89 Days Greater Than Total Past Total Loans
March 31, 2021 Past Due Past Due 90 Days Past Due Due Current Receivable

Commercial & industrial $ 73 $ 31 $ 780 $ 884 $ 217,949 $ 218,833 $ 154 $ - $ 334 $ 488 $ 179,353 $ 179,841
Commercial real estate - owner occupied - - 1,450 1,450 105,678 107,128 - - 1,450 1,450 118,299 119,749
Commercial real estate - nonowner occupied 42 197 834 1,073 263,578 264,651 213 - 698 911 264,598 265,509
Agricultural - 10 - 10 57,427 57,437 7 - - 7 48,367 48,374
Residential real estate - 755 1,371 2,126 176,359 178,485 254 279 1,128 1,661 175,448 177,109
HELOC 127 90 125 342 46,661 47,003 133 66 219 418 44,288 44,706
Consumer 29 21 9 59 14,362 14,421 5 12 46 63 13,444 13,507
Total Loans $ 271 $ 1,104 $ 4,569 $ 5,944 $ 882,014 $ 887,958 $ 766 $ 357 $ 3,875 $ 4,998 $ 843,797 $ 848,795

Greater Than Total
December 31, 2019 30-59 Days
Past Due 60-89 Days
Past Due 90 Days Past
Due Total Past Due Current Loans Receivable

Commercial & industrial $ 64 $ - $ 312 $ 376 $ 150,671 $ 151,047
Commercial real estate - owner occupied - - - - 98,488 98,488
Commercial real estate - nonowner occupied - - 215 215 268,079 268,294
Agricultural 13 - - 13 50,981 50,994
Residential real estate 309 415 644 1,368 191,791 193,159
HELOC 166 91 56 313 47,757 48,070
Consumer 65 93 14 172 14,566 14,738
Total Loans $ 617 $ 599 $ 1,241 $ 2,457 $ 822,333 $ 824,790
30-59 Days 60-89 Days Greater Than Total Past Total Loans
December 31, 2020 Past Due Past Due 90 Days Past Due Due Current Receivable

Commercial & industrial $ 380 $ - $ 618 $ 998 $ 203,769 $ 204,767
Commercial real estate - owner occupied - - 1,450 1,450 111,719 113,169
Commercial real estate - nonowner occupied - 141 699 840 256,811 257,651
Agricultural 8 - - 8 55,227 55,235
Residential real estate 12 1,393 1,212 2,617 179,548 182,165
HELOC 190 74 198 462 45,848 46,310
Consumer 123 42 20 185 14,662 14,847
Total Loans $ 713 $ 1,650 $ 4,197 $ 6,560 $ 867,584 $ 874,144

All loans past due 90 days are systematically placed on nonaccrual status.

A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable State Bank will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.

The following tables present impaired loan information as of and for the ~~nine~~three months ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ and for the twelve months ended December 31, ~~2019:~~2020:

($ in thousands)
Nine Months Ended
Recorded Unpaid Principal Related Average Recorded Interest Income
September 30, 2020 Investment Balance Allowance Investment Recognized
($ in thousands)
Three Months Ended Recorded Unpaid Principal Related Average Recorded Interest Income
March 31, 2021 Investment Balance Allowance Investment Recognized
With no related allowance recorded:
Commercial & industrial $ 925 $ 1,721 $ - $ 1,886 $ 34 $ 590 $ 1,386 $ - $ 1,598 $ 12
Commercial real estate - owner occupied 1,362 1,362 - 1,362 - 1,450 1,450 - 1,450 -
Commercial real estate - nonowner occupied 979 979 - 1,051 14 296 425 - 534 7
Agricultural - - - - - - - - - -
Residential real estate 1,228 1,294 - 1,634 70 1,549 1,693 - 1,843 7
HELOC 57 57 64 3 84 84 86 1
Consumer 9 9 - 13 1 5 5 - 7 -
With a specific allowance recorded:
Commercial & industrial 192 249 1 249 - - - - - -
Commercial real estate - owner occupied - - - - - - - - - -
Commercial real estate - nonowner occupied - - - - - 579 579 174 579 -
Agricultural - - - - - - - - - -
Residential real estate 2,011 2,048 167 2,056 10 642 642 90 647 6
HELOC 70 70 3 84 4 62 62 3 75 1
Consumer - - - - - - - - - -
Totals:
Commercial & industrial $ 1,117 $ 1,970 $ 1 $ 2,135 $ 34 $ 590 $ 1,386 $ - $ 1,598 $ 12
Commercial real estate - owner occupied $ 1,362 $ 1,362 $ - $ 1,362 $ - $ 1,450 $ 1,450 $ - $ 1,450 $ -
Commercial real estate - nonowner occupied $ 979 $ 979 $ - $ 1,051 $ 14 $ 875 $ 1,004 $ 174 $ 1,113 $ 7
Agricultural $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Residential real estate $ 3,239 $ 3,342 $ 167 $ 3,690 $ 80 $ 2,191 $ 2,335 $ 90 $ 2,490 $ 13
HELOC $ 127 $ 127 $ 3 $ 148 $ 7 $ 146 $ 146 $ 3 $ 161 $ 2
Consumer $ 9 $ 9 $ - $ 13 $ 1 $ 5 $ 5 $ - $ 7 $ -

($ in thousands)
Twelve Months Ended Recorded Unpaid Principal Related Average Recorded Interest Income
December 31, 2020 Investment Balance Allowance Investment Recognized
With no related allowance recorded:
Commercial & industrial $ 849 $ 1,645 $ - $ 1,878 $ 50
Commercial real estate - owner occupied 1,441 1,441 - 1,573 11
Commercial real estate - nonowner occupied 182 182 - 258 14
Agricultural - - - - -
Residential real estate 1,017 1,084 - 1,243 64
HELOC 89 89 98 4
Consumer 7 7 - 12 1
With a specific allowance recorded:
Commercial & industrial - - - - -
Commercial real estate - owner occupied - - - - -
Commercial real estate - nonowner occupied 579 579 174 579 3
Agricultural - - - - -
Residential real estate 1,729 1,774 160 1,785 14
HELOC 66 66 3 83 6
Consumer - - - - -
Totals:
Commercial & industrial $ 849 $ 1,645 $ - $ 1,878 $ 50
Commercial real estate - owner occupied $ 1,441 $ 1,441 $ - $ 1,573 $ 11
Commercial real estate - nonowner occupied $ 761 $ 761 $ 174 $ 837 $ 17
Agricultural $ - $ - $ - $ - $ -
Residential real estate $ 2,746 $ 2,858 $ 160 $ 3,028 $ 78
HELOC $ 155 $ 155 $ 3 $ 181 $ 10
Consumer $ 7 $ 7 $ - $ 12 $ 1

Three Months Ended
September 30, 2020 Average Recorded Interest Income
($ in thousands) Investment Recognized
With no related allowance recorded:
Commercial & industrial $ 1,860 $ 10
Commercial real estate - owner occupied 1,362 -
Commercial real estate - nonowner occupied 1,051 6
Agricultural - -
Residential real estate 1,619 20
HELOC 60 1
Consumer 11 -
With a specific allowance recorded:
Commercial & industrial 249 -
Commercial real estate - owner occupied - -
Commercial real estate - nonowner occupied - -
Agricultural - -
Residential real estate 2,051 10
HELOC 82 1
Consumer - -
Totals:
Commercial & industrial $ 2,109 $ 10
Commercial real estate - owner occupied $ 1,362 $ -
Commercial real estate - nonowner occupied $ 1,051 $ 6
Agricultural $ - $ -
Residential real estate $ 3,670 $ 30
HELOC $ 142 $ 2
Consumer $ 11 $ -

($ in thousands)
Twelve Months Ended
Recorded Unpaid Principal Related Average Recorded Interest Income
December 31, 2019 Investment Balance Allowance Investment Recognized
With no related allowance recorded:
Commercial & industrial $ 722 $ 1,092 $ - $ 1,377 $ 114
Commercial real estate - owner occupied - - - - -
Commercial real estate - nonowner occupied 196 197 - 259 21
Agricultural - - - - -
Residential real estate 1,621 1,687 - 2,001 106
HELOC 16 16 18 1
Consumer 15 15 - 19 1
With a specific allowance recorded:
Commercial & industrial 1,000 1,000 511 823 49
Commercial real estate - owner occupied 1,362 1,362 147 1,362 38
Commercial real estate - nonowner occupied - - - - -
Agricultural - - - - -
Residential real estate 653 653 68 666 31
HELOC - - - - -
Consumer - - - - -
Totals:
Commercial & industrial $ 1,722 $ 2,092 $ 511 $ 2,200 $ 163
Commercial real estate - owner occupied $ 1,362 $ 1,362 $ 147 $ 1,362 $ 38
Commercial real estate - nonowner occupied $ 196 $ 197 $ - $ 259 $ 21
Agricultural $ - $ - $ - $ - $ -
Residential real estate $ 2,274 $ 2,340 $ 68 $ 2,667 $ 137
HELOC $ 16 $ 16 $ - $ 18 $ 1
Consumer $ 15 $ 15 $ - $ 19 $ 1
Nine Months Ended Three Months Ended Three Months Ended
September 30, 2019 Average Recorded Interest Income Average Recorded Interest Income
March 31, 2020 Average Recorded Interest Income
($ in thousands) Investment Recognized Investment Recognized Investment Recognized
With no related allowance recorded:
Commercial & industrial $ 1,432 $ 76 $ 1,202 $ 22 $ 1,922 $ 15
Commercial real estate - owner occupied - - - - 1,362 -
Commercial real estate - nonowner occupied 259 15 259 5 473 3
Agricultural - - - - - -
Residential real estate 1,808 74 1,793 24 2,663 2
HELOC 19 1 17 - 15 -
Consumer 20 1 18 - 15 -
With a specific allowance recorded:
Commercial & industrial - - - - 249 -
Commercial real estate - owner occupied - - - - - -
Commercial real estate - nonowner occupied - - - - - -
Agricultural - - - - - -
Residential real estate 538 19 533 6 652 5
HELOC - - - - - -
Consumer - - - - - -
Totals:
Commercial & industrial $ 1,432 $ 76 $ 1,202 $ 22 $ 2,171 $ 15
Commercial real estate - owner occupied $ - $ - $ - $ - $ 1,362 $ -
Commercial real estate - nonowner occupied $ 259 $ 15 $ 259 $ 5 $ 473 $ 3
Agricultural $ - $ - $ - $ - $ - $ -
Residential real estate $ 2,346 $ 93 $ 2,326 $ 30 $ 3,315 $ 7
HELOC $ 19 $ 1 $ 17 $ - $ 15 $ -
Consumer $ 20 $ 1 $ 18 $ - $ 15 $ -

Impaired loans less than $100,000 are included in groups of homogenous loans. These loans are evaluated based on delinquency status.

Interest income recognized on a cash basis does not materially differ from interest income recognized on an accrual basis.
20

Troubled Debt Restructured (TDR) Loans

TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. Loan modifications are considered TDRs when the concessions provided are not available to the borrower through either normal channels or other sources. However, not all loan modifications are TDRs.

TDR Concession Types

The Company’s standards relating to loan modifications consider, among other factors, minimum verified income requirements, cash flow analysis, and collateral valuations. Each potential loan modification is reviewed individually and the terms of the loan are modified to meet a borrower’s specific circumstances at a point in time. All loan modifications, including those classified as TDRs, are reviewed and approved by management. The types of concessions provided to borrowers include:

·● Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the loan. The Company also may grant interest rate concessions for a limited timeframe on a case by case basis.

·● Amortization or maturity date change: A change in the amortization or maturity date beyond what the collateral supports, including a concession that does any of the following:

(1) Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.

(2) Reduces the amount of loan principal to be amortized. This concession also reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.

(3) Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan. In addition, there may be instances where renewing loans potentially require non-market terms and would then be reclassified as TDRs.

·● Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest. Principal forgiveness may result from any TDR modification of any concession type.

During the ~~nine~~three months ended ~~September 30,~~March 31, 2021 and March 31, 2020, the Company had no new TDR activity.

~~The following table represents new TDR activity for the nine months ended September 30, 2019:~~
($ in thousands) Number of Loans Pre-Modification
Recorded Balance Post Modification
Recorded Balance

Commercial & industrial 3 $ 763 $ 763

Total modifications 3 $ 763 $ 763
Interest Total
Only Term Combination Modification

Commercial & industrial $ 150 $ 613 $           - $ 763

Total modifications $ 150 $ 613 $ - $ 763
There were no ~~TDR’s~~TDRs modified during the past twelve months that have subsequently defaulted.

On March 27, 2020, President Trump signed into law the ~~CARES~~Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which extends the duration of loan forbearance (deferral) agreements beyond the current three-month period before a loan is considered to be a ~~troubled debt restructure.~~TDR. As of ~~September 30, 2020,~~March 31, 2021, the Company had approved 26four loan deferral requests for two clients with a total dollar amount of ~~$38.4~~$4.9 million, which do not constitute ~~TDR’s~~TDRs as a result of the CARES ~~act.~~Act.
19

NOTE 6 – ACCOUNTING FOR CERTAIN LOANS ACQUIRED IN A TRANSFER

The Company acquired loans in the acquisition of The Edon State Bank Company of Edon, Ohio, effective June 5, 2020. None of the acquired loans had evidence of deterioration of credit quality since origination, and it was probable, at acquisition, that all contractually required payments would be collected.

The following table presents the carrying amount of the acquired loans included in the consolidated balance sheet as of ~~September 30, 2020:~~March 31, 2021:

($ in thousands) September 30,
2020 March 31, 2021
Commercial & industrial $ 1,716 $ 1,449
Commercial real estate - owner occupied - -
Commercial real estate - nonowner occupied 518 450
Agricultural 9,968 8,250
Residential real estate 3,277 2,919
Home equity line of credit (HELOC) -
HELOC -
Consumer 181 66

Total loans $ 15,660 $ 13,134

Accretable yield, or income expected to be collected as of ~~September 30, 2020 is $0.4~~March 31, 2021 was $0.3 million.

NOTE 7 – MORTGAGE SERVICING RIGHTS

Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balance of mortgage loans serviced for others approximated $1.3 billion at ~~September 30, 2020~~March 31, 2021 and ~~$1.2~~$1.3 billion at December 31, ~~2019.~~2020. Contractually specified servicing fees of approximately ~~$2.4~~$0.8 million and ~~$2.1~~$0.8 million were included in mortgage loan servicing fees in the consolidated income statement for the ~~nine~~three months ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ respectively.

The following table summarizes mortgage servicing rights capitalized and related amortization, along with activity in the related valuation allowance:

($ in thousands) 2020 2019 2021 2020

Carrying amount, January 1 $ 11,017 $ 11,365 $ 7,759 $ 11,017
Mortgage servicing rights capitalized during the year 3,971 1,895 1,212 766
Mortgage servicing rights amortization during the year (3,479 ) (1,415 ) (1,187 ) (597 )
Net change in valuation allowance (2,974 ) (1,398 ) 2,706 (2,212 )
Carrying amount, September 30 $ 8,535 $ 10,447
Carrying amount, March 31 $ 10,490 $ 8,974

Valuation allowance:
January 1 $ 1,306 $ 212 $ 4,892 $ 1,306
Increase 2,974 1,398
September 30 $ 4,280 $ 1,610
Increase (decrease) (2,706 ) 2,212

March 31 $ 2,186 $ 3,518

20
NOTE 8 – GOODWILL
Goodwill is recorded on the acquisition date of an entity. During the measurement period, the Company may record subsequent adjustments to goodwill for provisional amounts recorded at the acquisition date. The acquisition of The Edon State Bank Company of Edon, Ohio, on June 5, 2020, and the purchase of an Ohio- based title agency through a newly-formed, wholly-owned subsidiary, SBFG Title, LLC, on March 15, 2019 resulted in approximately $4.3 million and $1.4 million, respectively, in goodwill.

A summary of the activity in goodwill is presented below:

Nine Months Ended
September 30,
2020 September 30,
2019
($ in thousands) Carrying Amount Carrying Amount

Beginning balance $ 17,792 $ 16,353
Acquired goodwill 4,325 1,439
Measurement period adjustments (26 ) -

Ending balance $ 22,091 $ 17,792
Three Months Ended
March 31, 2021 March 31, 2020
($ in thousands) Carrying Amount Carrying Amount

Beginning balance $ 22,091 $ 17,792
Measurement period adjustments - -

Ending balance $ 22,091 $ 17,792

Goodwill is not amortized but is evaluated for impairment annually, ~~as of December 31, or more frequently~~and on an interim basis if events or circumstances change that indicate an impairment may ~~exist..~~exist. When assessing goodwill for impairment, first, a qualitative assessment can be made to determine whether it is more likely than not that the estimated fair value of a reporting unit is less that its estimated carrying value. If the results of the qualitative assessment are not conclusive, a quantitative goodwill test is performed. Alternatively, a quantitative goodwill test can be performed without performing a qualitative assessment.

Goodwill was assessed for impairment using a quantitative test performed as of September 30, 2020 and reevaluated as of December 31, 2020. The Company again reviewed goodwill as of March, 31, 2021 and the estimated fair value of the reporting unit exceeded the net carrying value, and therefore no goodwill impairment existed as of that date. No events or circumstances since the ~~September 30,~~December 31, 2020 impairment test were noted that would indicate it was more likely than not a goodwill impairment exists.

NOTE 9 – DERIVATIVE FINANCIAL INSTRUMENTS

Risk Management Objective of Using Derivatives

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company manages its exposures to a wide variety of business and operational risks primarily through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its assets and liabilities and through the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash payments principally related to certain variable-rate assets.

Non-designated Hedges

The Company does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.

Additionally, the Company enters into forward contracts for the future delivery of mortgage loans to third-party investors and enters into Interest Rate Lock Commitments (“IRLCs”) with potential borrowers to fund specific mortgage loans that will be sold into the secondary market. The forward contracts that are entered into, economically hedge the effect of changes in interest rates resulting from the Company’s commitment to fund the loans. The IRLCs and forward contracts are not designated as accounting hedges and are recorded at fair value with changes in fair value reflected in noninterest income on the consolidated statements of income. The fair value of derivative instruments with a positive fair value are reported in accrued income and other assets in the consolidated balance sheets, while derivative instruments with a negative fair value are reported in accrued expenses and other liabilities in the consolidated balance sheets.

The table below presents the notional amount and fair value of the Company’s interest rate swaps, IRLCs and forward contracts utilized as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

September 30,
2020 December 31,
2019 March 31, 2021 December 31, 2020
Notional Fair Notional Fair Notional Fair Notional Fair
($ in thousands) Amount Value Amount Value
Amount Value Amount Value
Asset Derivatives
Derivatives not designated as hedging instruments
Interest rate swaps associated with loans $ 88,509 $ 9,169 $ 82,826 $ 2,846 $ 90,857 $ 4,504 $ 87,687 $ 7,962
IRLCs 62,795 290 16,347 55 47,841 (414 ) 46,130 278
Total contracts $ 151,304 $ 9,459 $ 99,173 $ 2,901 $ 138,698 $ 4,090 $ 133,817 $ 8,240

Liability Derivatives
Derivatives not designated as hedging instruments
Interest rate swaps associated with loans $ 88,509 $ (9,169 ) $ 82,826 $ (2,846 ) $ 90,857 $ (4,504 ) $ 87,687 $ (7,962 )
Forward contracts 71,500 (197 ) 22,000 (32 ) 53,000 497 50,000 (265 )
Total contracts $ 160,009 $ (9,366 ) $ 104,826 $ (2,878 ) $ 143,857 $ (4,007 ) $ 137,687 $ (8,227 )

The fair value of interest rate swaps were estimated using a discounted cash flow method that incorporates current market interest rates as of the balance sheet date. Fair values of IRLCs and forward contracts were estimated using changes in mortgage interest rates from the date the Company entered into the IRLC and the balance sheet date.

The following table presents the amounts included in the consolidated statements of income for non-hedging derivative financial instruments for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~2019.~~2020.

Amount of gain (loss) Amount of gain (loss)
($ in thousands) Statement of income classification 2020 2019 Statement of income classification 2021 2020
Interest rate swap contracts Other income $ 282 $ 394 Other income $ 133 $ 180
Interest rate swap contracts Other expense - - Other expense - -
IRLCs Gain on sale of mortgage loans & OMSR 235 (215 ) Gain on sale of mortgage loans & OMSR (692 ) 671
Forward contracts Gain on sale of mortgage loans & OMSR (165 ) 199 Gain on sale of mortgage loans & OMSR 762 (1,053 )

The following table shows the offsetting of financial assets and derivative assets at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

Gross Gross amounts offset in the Net amounts of assets presented in the Gross amounts not offset in the consolidated balance sheet Gross Gross amounts offset Net amounts of assets presented
in the Gross amounts not offset in the consolidated balance sheet
($ in thousands) amounts of
recognized assets consolidated
balance
sheet consolidated
balance
sheet Financial instruments Cash
collateral received Net amount amounts of recognized assets in the consolidated balance sheet consolidated balance sheet Financial instruments Cash collateral received Net amount
September 30, 2020
March 31, 2021
Interest rate swaps $ 9,169 $             - $ 9,169 $            - $            - $ 9,169 $ 4,504 $     - $ 4,504 $      - $     - $ 4,504

December 31, 2019
December 31, 2020
Interest rate swaps $ 2,901 $ 55 $ 2,846 $ - $ - $ 2,846 $ 7,962 $ - $ 7,962 $ - $ - $ 7,962

The following table shows the offsetting of financial liabilities and derivative liabilities at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

Gross Gross
amounts offset in the Net amounts of liabilities presented in the Gross amounts not offset in the consolidated balance sheet Gross Gross amounts offset Net amounts of liabilities presented
in the Gross amounts not offset in the consolidated balance sheet
($ in thousands) amounts of
recognized liabilities consolidated
balance
sheet consolidated
balance
sheet Financial instruments Cash
collateral pledged Net amount amounts of recognized liabilities in the consolidated balance sheet consolidated balance sheet Financial instruments Cash collateral pledged Net amount
September 30, 2020
March 31, 2021
Interest rate swaps $ 9,169 $           - $ 9,169 $ 1,155 $ 8,241 $ (227 ) $ 4,504 $     - $ 4,504 $ 1,155 $ 5,740 $ (2,391 )

December 31, 2019
December 31, 2020
Interest rate swaps $ 2,901 $ 55 $ 2,846 $ - $ 3,242 $ (396 ) $ 7,962 $ - $ 7,962 $ - $ 8,896 $ (934 )

NOTE 10 – SHORT-TERM BORROWINGS

($ in thousands) September 30,
2020 December 31,
2019 March 31, 2021 December 31, 2020

Securities Sold Under Repurchase Agreements $ 20,710 $ 12,945 $ 24,321 $ 20,189
Totals $ 20,710 $ 12,945 $ 24,321 $ 20,189

The Company has retail repurchase agreements to facilitate cash management transactions with commercial customers. These obligations are secured by agency and mortgage-backed securities and such collateral is held by the Federal Home Loan Bank. These securities have various maturity dates from 2022 through ~~2044.~~2061. As of ~~September 30, 2020,~~March 31, 2021, these repurchase agreements were secured by ~~agency~~ securities ~~and mortgage-backed securities with corresponding liabilities of $10.8 million and $14.1 million, respectively.~~totaling $32.2 million. The repurchase agreements mature within one month.

The Company has borrowing capabilities at the Federal Reserve Discount Window by pledging either securities or loans as collateral. As of ~~September 30, 2020,~~March 31, 2021, there was no collateral pledged or borrowings drawn at the Discount Window.

The Company participated in the Paycheck Protection Program (“PPP”) and, ~~also~~as a result, has the ability to borrow from the Federal Reserve’s special purpose Paycheck Protection Program Liquidity Facility (“PPPLF”) for additional funding. At ~~September 30, 2020,~~March 31, 2021, there were no borrowings from the ~~PPLF.~~PPPLF.

At ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the Company had $41.0 million in federal funds lines, of which none was drawn.

NOTE 11 – FEDERAL HOME LOAN BANK ADVANCES

The FHLB advances were secured by ~~$150.1~~$146.6 million in mortgage loans at ~~September 30, 2020.~~March 31, 2021. Advances, at interest rates from 2.77 to 2.93 percent, are subject to restrictions or penalties in the event of prepayment. Aggregate annual maturities of FHLB advances at ~~September 30, 2020~~March 31, 2021 were:

($ in thousands) Debt Debt
2021 2,500 $ 2,500
2022 3,000 3,000
2023 2,500 2,500
Total $ 8,000 $ 8,000
23

NOTE 12 – TRUST PREFERRED SECURITIES

On September 15, 2005, RST II, a wholly-owned subsidiary of the Company, closed a pooled private offering of 10,000 Capital Securities with a liquidation amount of $1,000 per security. The proceeds of the offering were loaned to the Company in exchange for junior subordinated debentures with terms similar to the Capital Securities. Distributions on the Capital Securities are payable quarterly at a variable rate that is based upon the 3-month LIBOR plus 1.80 percent and are included in interest expense in the consolidated financial statements. These securities may be included in Tier 1 capital and may be prepaid at any time without penalty (with certain limitations applicable) under current regulatory guidelines and interpretations. The balance of the Capital Securities as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 was $10.3 million, with a maturity date of September 15, 2035.

NOTE 13 – FAIR VALUE OF ASSETS AND LIABILITIES

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value measurement must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:

Level 1 Quoted prices in active markets for identical assets or liabilities

Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis, recognized in the accompanying consolidated balance sheets, as well as the general classifications of such assets pursuant to the valuation hierarchy.
Available-for-Sale Securities

The fair values of available-for-sale securities are determined by various valuation methodologies. Level 1 securities include money market mutual funds. Level 1 inputs include quoted prices in an active market. Level 2 securities include U.S. treasury and government agencies, mortgage-backed securities, and obligations of political and state subdivisions. Level 2 inputs do not include quoted prices for individual securities in active markets; however, they do include inputs that are either directly or indirectly observable for the individual security being valued. Such observable inputs include interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, credit risks and default rates. Also included are inputs derived principally from or corroborated by observable market data by correlation or other means.

Interest Rate Contracts

The fair values of interest rate contracts are based upon the estimated amount the Company would receive or pay to terminate the contracts or agreements, taking into account underlying interest rates, creditworthiness of underlying customers for credit derivatives and, when appropriate, the creditworthiness of the counterparties.

Forward contracts

The fair values of forward contracts on to-be-announced securities are determined using quoted prices in active markets, or benchmarked thereto (Level 1).

Interest Rate Lock Commitments (IRLCs)

The fair value of IRLCs are determined using the projected sale price of individual loans based on changes in the market interest rates, projected pull-through rates (the probability that an IRLC will ultimately result in an originated loan), the reduction in the value of the applicant’s option due to the passage of time, and the remaining origination costs to be incurred based on management’s estimate of market costs (Level 3).

The following table presents the fair value measurements of assets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

($ in thousands) Fair Values at
09/30/2020 (Level 1) (Level 2) (Level 3) Fair Values at 3/31/21 (Level 1) (Level 2) (Level 3)

U.S. Treasury and Government Agencies $ 6,867 $ - $ 6,867 $ - $ 9,283 $ - $ 9,283 $ -
Mortgage-backed securities 109,193 - 109,193 - 154,198 - 154,198 -
State and political subdivisions 11,755 - 11,755 - 11,992 - 11,992 -
Other corporate securities 2,500 - 2,500 - 2,445 - 2,445 -
Interest rate contracts - assets 9,169 - 9,169 - 4,504 - 4,504 -
Interest rate contracts - liabilities (9,169 ) - (9,169 ) - (4,504 ) - (4,504 ) -
Forward contracts (197 ) (197 ) - - 497 497 - -
IRLCs 290 - - 290 (414 ) - - (414 )

($ in thousands) Fair Values at
12/31/2019 (Level 1) (Level 2) (Level 3) Fair Values at 12/31/2020 (Level 1) (Level 2) (Level 3)

U.S. Treasury and Government Agencies $ 12,202 $ - $ 12,202 $ - $ 6,864 $ - $ 6,864 $ -
Mortgage-backed securities 78,182 - 78,182 - 127,761 - 127,761 -
State and political subdivisions 10,564 - 10,564 - 12,275 - 12,275 -
Other corporate securities 2,506 - 2,506 -
Interest rate contracts - assets 2,846 - 2,846 - 7,962 - 7,962 -
Interest rate contracts - liabilities (2,846 ) - (2,846 ) - (7,962 ) - (7,962 ) -
Forward contracts (32 ) (32 ) - - (265 ) (265 ) - -
IRLCs 55 - - 55 278 - - 278

Level 1 – Quoted Prices in Active Markets for Identical Assets
Level 2 – Significant Other Observable Inputs
Level 3 – Significant Unobservable Inputs

The following table reconciles the beginning and ending balances of recurring fair value measurements recognized in the accompanying consolidated balance sheets using significant unobservable (Level 3) inputs for the three months ended March 31, 2021 and 2020.
Interest Rate Lock Commitments for the Three Months Ended
($ in thousands) 2021 2020

Beginning balance January 1 $ 278 $ 55
Total realized gains (losses)
Change in fair value (692 ) 671
Ending balance, March 31 $ (414 ) $ 726
The following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.

Collateral-dependent Impaired Loans, Net of ALLL

Loans for which it is probable the Company will not collect all principal and interest due according to contractual terms are measured for impairment. The estimated fair value of collateral-dependent impaired loans is based on the appraised value of the collateral, less estimated cost to sell. Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy. This method requires obtaining an independent appraisal of the collateral, which is reviewed for accuracy and consistency by Credit Administration. These appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by applying a discount factor to the value based on the Company’s loan review policy. All impaired loans held by the Company were collateral dependent at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~
2020.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models associated with the servicing rights and discounting the cash flows using discount market rates, prepayment speeds and default rates. The servicing portfolio has been valued using all relevant positive and negative cash flows including servicing fees; miscellaneous income and float; marginal costs of servicing; the cost of carry of advances; and foreclosure losses; and applying certain prevailing assumptions used in the marketplace. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy. These mortgage servicing rights are tested for impairment on a quarterly basis.

($ in thousands) Fair values at
09/30/2020 (Level 1) (Level 2) (Level 3) Fair values at
3/31/2021 (Level 1) (Level 2) (Level 3)
Impaired loans $ 3,604 $            - $           - $ 3,604 $ 639 $         - $        - $ 639
Mortgage servicing rights 8,535 - - 8,535 10,490 - - 10,490
IRLCs 290 - - 290

($ in thousands) Fair values at
12/31/2019 (Level 1) (Level 2) (Level 3) Fair values at
12/31/2020 (Level 1) (Level 2) (Level 3)
Impaired loans $ 2,527 $           - $           - $ 2,527 $ 3,544 $        - $     - $ 3,544
Mortgage servicing rights 5,084 - - 5,084 7,759 - - 7,759
IRLCs 55 - - 55

Level 1 - quoted prices in active markets for identical assets
Level 2 - significant other observable inputs
Level 3 - significant unobservable inputs

Unobservable (Level 3) Inputs

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

Fair value at Range (weighted- Fair value at Valuation Range (weighted-
($ in thousands) 9/30/2020 Valuation technique Unobservable inputs average) 3/31/2021 technique Unobservable inputs average)

Collateral-dependent impaired loans $ 3,604 Market comparable properties Comparability adjustments (%) 0 - 30% (21%) $ 639 Market comparable properties Comparability adjustments (%) 0 - 15% (10 %)
Mortgage servicing rights 8,535 Discounted cash flow Discount Rate 8.44 % 10,490 Discounted cash flow Discount Rate 8.78 %
Constant prepayment rate 18.42 % Constant prepayment rate 11.29 %
IRLCs 290 Discounted cash flow P&I earnings credit 0.15 %
T&I earnings credit 0.22 % P&I earnings credit 0.11 %
Inflation for cost of servicing 1.50 % T&I earnings credit 0.20 %
Inflation for cost of servicing 1.50 %

IRLCs (414 ) Discounted cash flow Loan closing rates 45% - 99 %

Fair Value at Range (weighted- Fair Value at Valuation Range (weighted-
($ in thousands) 12/31/2019 Valuation technique Unobservable inputs average) 12/31/2020 technique Unobservable inputs average)

Collateral-dependent impaired loans $ 2,527 Market comparable properties Comparability adjustments (%) 2 - 62% (28%) $ 3,544 Market comparable properties Comparability adjustments (%) 0 - 43% (22 )%
Mortgage servicing rights 5,084 Discounted cash flow Discount Rate 9.36 % 7,759 Discounted cash flow Discount Rate 8.28 %
Constant prepayment rate 10.19 % Constant prepayment rate 20.87 %
IRLCs 55 Discounted cash flow P&I earnings credit 1.78 %
T&I earnings credit 1.93 % P&I earnings credit 0.14 %
Inflation for cost of servicing 1.50 % T&I earnings credit 0.24 %
Inflation for cost of servicing 1.50 %
IRLCs 278 Discounted cash flow Loan closing rates 49% - 100 %

There were no changes in the inputs or methodologies used to determine fair value at ~~September 30, 2020~~March 31, 2021 as compared to December 31, ~~2019.~~2020.

The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying consolidated balance sheets at amounts other than fair value.

Cash and Due From Banks, Federal Reserve and Federal Home Loan Bank Stock and Accrued Interest Receivable and Payable

The carrying amount approximates the fair value.

Loans Held for Sale

The fair value of loans held for sale is based upon quoted market prices, where available, or is determined by discounting estimated cash flows using interest rates approximating the Company’s current origination rates for similar loans and adjusted to reflect the inherent credit risk.

Loans

The estimated fair value of loans as of ~~September 30, 2020~~March 31, 2021 follows the guidance in ASU 2016-01, which prescribes an “exit price” approach in estimating and disclosing fair value of financial instruments. The fair value calculation at that date discounted estimated future cash flows using rates that incorporated discounts for credit, liquidity, and marketability factors.

Deposits, FHLB ~~advances~~Advances & Repurchase ~~agreements~~Agreements

Deposits include demand deposits, savings accounts, and certain money market deposits. The carrying amount approximates the fair value. The estimated fair value for fixed-maturity time deposits, as well as borrowings, is based on estimates of the rate State Bank could pay on similar instruments with similar terms and maturities at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

Loan Commitments

The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. The estimated fair values for other financial instruments and off-balance-sheet loan commitments approximate cost at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 and are not considered significant to this presentation.

Trust Preferred Securities

The fair value for Trust Preferred Securities is estimated by discounting the cash flows using an appropriate discount rate.

The following table presents estimated fair values of the Company’s other financial instruments carried at other than fair value. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments, and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.

($ in thousands) Carrying Fair value measurements using Carrying Fair Fair value measurements using
September 30, 2020 amount Fair value (Level 1) (Level 2) (Level 3)
March 31, 2021 amount value (Level 1) (Level 2) (Level 3)
Financial assets
Cash and due from banks $ 94,641 $ 94,641 $ 94,641 $ - $ - $ 206,036 $ 206,036 $ 206,036 $ - $ -
Interest bearing time deposits 8,956 8,956 8,956 - - 3,562 3,562 - 3,562 -
Loans held for sale 13,943 14,507 - 14,507 - 8,689 8,817 - 8,817 -
Loans, net of allowance for loan losses 874,057 866,131 - - 866,131 834,850 834,652 - - 834,652
Federal Reserve and FHLB Bank stock, at cost 5,303 5,303 - 5,303 - 5,303 5,303 - 5,303 -
Interest receivable 4,159 4,159 - 4,159 - 3,371 3,371 - 3,371 -

Financial liabilities
Deposits $ 1,014,015 $ 1,016,552 $ 763,587 $ 252,965 $ - $ 1,120,196 $ 1,121,381 $ 931,967 $ 189,414 $ -
Short term borrowings 20,710 20,710 - 20,710 -
Short-term borrowings 24,321 24,321 - 24,321 -
FHLB advances 8,000 8,316 - 8,316 - 8,000 8,225 - 8,225 -
Trust preferred securities 10,310 8,261 - 8,261 - 10,310 8,994 - 8,994 -
Interest payable 946 946 - 946 - 489 489 - 489 -

($ in thousands) Carrying Fair value measurements using Carrying Fair Fair value measurements using
December 31, 2019 amount Fair value (Level 1) (Level 2) (Level 3)
December 31, 2020 amount value (Level 1) (Level 2) (Level 3)
Financial assets
Cash and due from banks $ 27,064 $ 27,064 $ 27,064 $ - $ - $ 140,690 $ 140,690 $ 140,690 $ - $ -
Interest bearing time deposits 5,823 5,823 - 5,823 -
Loans held for sale 7,258 7,419 - 7,419 - 7,234 7,508 - 7,508 -
Loans, net of allowance for loan losses 816,755 804,808 - - 804,808 860,149 853,294 - - 853,294
Federal Reserve and FHLB Bank stock, at cost 4,648 4,648 - 4,648 - 5,303 5,303 - 5,303 -
Interest receivable 3,106 3,106 - 3,106 - 3,799 3,799 - 3,799 -

Financial liabilities
Deposits $ 840,219 $ 840,272 $ 582,466 $ 257,806 $ - $ 1,049,011 $ 1,050,558 $ 819,462 $ 231,096 $ -
Repurchase agreements 12,945 12,945 - 12,945 -
Short-term borrowings 20,189 20,189 - 20,189 -
FHLB advances 16,000 16,149 - 16,149 - 8,000 8,257 - 8,257 -
Trust preferred securities 10,310 9,201 - 9,201 - 10,310 8,394 - 8,394 -
Interest payable 1,191 1,191 - 1,191 - 616 616 - 616 -

NOTE 14 – SHARE BASED COMPENSATION

In April 2017, the Company’s shareholders approved a new share-based incentive compensation plan, the SB Financial Group, Inc. 2017 Stock Incentive Plan (the “2017 Plan”), which replaced the Company’s 2008 Stock Incentive ~~Plan (the “2008 Plan” and, together with the 2017 Plan, the “Plans”).~~Plan. The 2017 Plan permits the Company to grant or award incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, and restricted stock units to employees and directors of the Company and its subsidiaries. A total of 500,000 common shares of the Company are available for grants or awards under the 2017 Plan, of which ~~56,324~~89,013 shares had been granted under the plan as of ~~September 30, 2020.~~March 31, 2021.

The ~~2008~~2017 Plan which was approved by the Company’s shareholders in April 2008, permitted the grant or award of incentive stock options, nonqualified stock options, stock appreciation rights, and restricted stock for up to 250,000 common shares of the Company. While awards granted under the 2008 Plan remain outstanding, no further awards could be granted under the 2008 Plan after April 2018.
~~The Plans are~~is intended to advance the interests of the Company and its shareholders by offering employees, directors and advisory board members of the Company and its subsidiaries an opportunity to acquire or increase their ownership interest in the Company through grants of equity-based awards. The ~~Plans permit~~2017 Plan permits equity-based awards to be used to attract, motivate, reward and retain highly competent individuals upon whose judgment, initiative, leadership and efforts are key to the success of the Company by encouraging those individuals to become shareholders of the Company.

Stock option awards are granted with an exercise price equal to the market price of the Company’s stock at the date of grant and those option awards vest based on 5 years of continuous service and have 10-year contractual terms. The fair value of each option award ~~was~~is estimated on the date of grant using the Black-Scholes valuation model. ~~No options were granted in the first nine months of 2020.~~

~~A summary of stock option activity under the Company’s plans as of September 30, 2020 and changes during the quarter then ended, is presented below:~~
($ in thousands - except per share data) Shares Weighted- Average Exercise Price Weighted- Average Remaining Term Aggregate Intrinsic Value

Outstanding, December 31, 2019 28,250 $ 6.98
Granted - -
Exercised (26,950 ) 6.98
Forfeited - -
Expired (1,300 ) 6.98

Outstanding, September 30, 2020 - - - -

Exercisable, September 30, 2020 - $ - - $ -
All stock options included in the table above were granted under the 2008 Plan. These shares had an expiration date of February 17, 2020. During the first nine months, the 26,950 option shares exercised had a total intrinsic value of $0.3 million and the cash received from these exercised options was $0.2 million. The tax benefit from these transactions was immaterial. On February 17, 2020, the remaining 1,300 unexercised option shares expired. As of ~~September 30, 2020,~~March 31, 2021, there were no ~~outstanding or exercisable~~stock options ~~remaining,~~outstanding, and no unrecognized compensation cost related to stock option ~~awards~~awards. No stock options were granted ~~under~~in the ~~2008 Plan.~~first three months of 2021.

On February 5, 2013, the Company adopted a Long Term Incentive (LTI) ~~Plan. The~~ Plan, which provides for awards of restricted stock in the Company to certain key ~~executives under the Plans.~~executives. These restricted stock awards vest over a four-year period and are intended to assist the Company in retention of key executives. During ~~2019,~~2020, the Company met certain performance targets under the LTI Plan and a total of ~~16,442~~33,604 shares of restricted stock were approved and issued in February ~~of 2020.~~2021. The compensation cost charged against income for the LTI Plan was ~~$0.3~~$0.1 million, with a total income tax benefit recognized in the income statement of ~~$0.07~~$0.03 million.

As of ~~September 30, 2020,~~March 31, 2021, there was ~~$0.47~~$0.88 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements related to the restricted stock awards under the ~~Plans~~2017 Plan which were granted in accordance with the LTI plan. That cost is expected to be recognized over a weighted-average period of ~~2.3~~2.6 years.

A summary of restricted stock activity under the Company’s ~~plans~~2017 Plan as of ~~September 30, 2020~~March 31, 2021 and changes during the quarter then ended, is presented below:

Shares Weighted-
Average Value per Share Shares Weighted-Average Value per Share

Nonvested, December 31, 2019 43,741 $ 17.41

Nonvested, beginning of year 34,778 $ 18.52
Granted 16,442 19.57 33,604 18.28
Vested (22,426 ) 17.17 (23,179 ) 18.39
Forfeited (1,839 ) 17.61 (50 ) 18.28

Nonvested, September 30, 2020 35,918 $ 18.53
Nonvested, end of year 45,153 $ 18.41

NOTE 15 – GENERAL LITIGATION

The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. Additionally, the Company is subject to periodic examinations by various regulatory agencies. It is the opinion of management that the disposition or ultimate resolution of any such claims, lawsuits and examinations pending at ~~September 30, 2020,~~March 31, 2021, will not have a material adverse effect on the consolidated financial position, results of operations and cash flow of the Company.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement Regarding Forward-Looking Information

This Quarterly Report on Form 10-Q, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains certain forward-looking statements that are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. Examples of forward-looking statements include: (a) projections of income or expense, earnings per share, the payment or non-payment of dividends, capital structure and other financial items; (b) statements of plans and objectives of the Company or our management or Board of Directors, including those relating to products or services; (c) statements of future economic performance; (d) statements regarding future customer attraction or retention; and (e) statements of assumptions underlying such statements. Words such as “anticipates”, “believes”, “plans”, “intends”, “expects”, “projects”, “estimates”, “should”, “may”, “would be”, “will allow”, “will likely result”, “will continue”, “will remain”, or other similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying those statements. Forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include, without limitation, risks and uncertainties inherent in the national and regional banking industry including impacts from the COVID-19 pandemic on local, national and global economic conditions as well as the various governmental responses to the COVID-19 pandemic, including stimulus packages and programs; potential litigation or other risks related to participation in the U.S. Small Business Administration’s (“SBA”) Paycheck Protection Program (“PPP”); changes in economic conditions in the market areas in which the Company and its subsidiaries ~~operate,~~operate; changes in policies by regulatory ~~agencies,~~agencies; the transition away from LIBOR as a reference rate for financial contracts; operating risks; changes in accounting standards and ~~policies,~~policies; changes in tax ~~laws,~~laws; fluctuations in interest ~~rates,~~rates; demand for loans in the market areas in which the Company and its subsidiaries ~~operate,~~operate; increases in FDIC insurance ~~premiums,~~premiums; changes in the competitive ~~environment,~~environment; losses of significant ~~customers,~~customers; geopolitical ~~events~~events; and the loss of key personnel. Additional detailed information concerning a number of important factors which could cause actual results to differ materially from the forward-looking statements contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations is available in the Company’s filings with the Securities and Exchange Commission, including the risks identified under the heading “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, ~~2019 and under the heading “Item 1A. Risk Factors” of Part II of the Company’s Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020 and June 30,~~ 2020. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Except as may be required by law, the Company undertakes no obligation to update any forward-looking statement to reflect unanticipated events or circumstances after the date on which the statement is made.

Overview of SB Financial

SB Financial Group, Inc. (“SB Financial” or the “Company”) is an Ohio corporation and a financial holding company registered with the Federal Reserve Board. SB Financial’s wholly-owned subsidiary, The State Bank and Trust Company (“State Bank”), is an Ohio-chartered bank engaged in commercial banking.

Rurban Statutory Trust II (“RST II”) was established in August 2005. In September 2005, RST II completed a pooled private offering of 10,000 Trust Preferred Securities with a liquidation amount of $1,000 per security. The proceeds of the offering were loaned to ~~the Company~~SB Financial in exchange for junior subordinated debentures of ~~the Company~~SB Financial with terms substantially similar to the Trust Preferred Securities. The sole assets of RST II are the junior subordinated debentures, and the back-up obligations, in the aggregate, constitute a full and unconditional guarantee by ~~the Company~~SB Financial of the obligations of RST II.

RFCBC, Inc. (“RFCBC”) is an Ohio corporation and wholly-owned subsidiary of ~~the Company~~SB Financial that was incorporated in August 2004. RFCBC operates as a loan subsidiary in servicing and working out problem loans.

State Bank Insurance, LLC (“SBI”) is an Ohio corporation and a wholly-owned subsidiary of State Bank incorporated in June of 2010. SBI is an insurance company that engages in the sale of insurance products to retail and commercial customers of State Bank.

SBFG Title, LLC (“SBFG Title”) is an Ohio corporation that was formed in March 2019. SBFG Title engages in the sale of title insurance services.

SB Captive, Inc. (“Captive”) is a Nevada corporation that was formed in March 2019. SB Captive pools insurance risk among like sized banking institutions.

Unless the context indicates otherwise, all references herein to “we”, “us”, “our”, or the “Company” refer to SB Financial Group, Inc. and its consolidated subsidiaries.

Critical Accounting Policies

Note 1 to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, ~~2019~~2020 describes the significant accounting policies used in the development and presentation of the Company’s financial statements. The accounting and reporting policies of the Company are in accordance with accounting principles generally accepted in the United States and conform to general practices within the banking industry. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. The Company’s financial position and results of operations can be affected by these estimates and assumptions and are integral to the understanding of reported results. Critical accounting policies are those policies that management believes are the most important to the portrayal of the Company’s financial condition and results, and they require management to make estimates that are difficult, subjective, and/or complex.

Allowance for Loan Losses - The allowance for loan losses provides coverage for probable losses inherent in the Company’s loan portfolio. Management evaluates the adequacy of the allowance for loan losses each quarter based on changes, if any, in underwriting activities, loan portfolio composition (including product mix and geographic, industry or customer-specific concentrations), trends in loan performance, regulatory guidance and economic factors. This evaluation is inherently subjective, as it requires the use of significant management estimates. Many factors can affect management’s estimates of specific and expected losses, including volatility of default probabilities, rating migrations, loss severity and economic and political conditions. The allowance is increased through provisions charged to operating earnings and reduced by net charge-offs.

The Company determines the amount of the allowance based on relative risk characteristics of the loan portfolio. The allowance recorded for commercial loans is based on reviews of individual credit relationships and an analysis of the migration of commercial loans and actual loss experience. The allowance recorded for homogeneous consumer loans is based on an analysis of loan mix, risk characteristics of the portfolio, fraud loss and bankruptcy experiences, and historical losses, adjusted for current trends, for each homogeneous category or group of loans. The allowance for credit losses relating to impaired loans is based on the loan’s observable market price, the collateral for certain collateral-dependent loans, or the discounted cash flows using the loan’s effective interest rate.

Regardless of the extent of the Company’s analysis of customer performance, portfolio trends or risk management processes, certain inherent but undetected losses are probable within the loan portfolio. This is due to several factors, including inherent delays in obtaining information regarding a customer’s financial condition or changes in their unique business conditions, the subjective nature of individual loan evaluations, collateral assessments and the interpretation of economic trends. Volatility of economic or customer-specific conditions affecting the identification and estimation of losses for larger non-homogeneous credits and the sensitivity of assumptions utilized to establish allowances for homogenous groups of loans are also factors. The Company estimates a range of inherent losses related to the existence of these exposures. The estimates are based upon the Company’s evaluation of imprecise risk associated with the commercial and consumer allowance levels and the estimated impact of the current economic environment. To the extent that actual results differ from management’s estimates, additional loan loss provisions may be required that could adversely impact earnings for future periods.

Goodwill and Other Intangibles - The Company records all assets and liabilities acquired in purchase acquisitions, including goodwill and other intangibles, at fair value as required. Goodwill is subject, at a minimum, to annual tests for impairment. Other intangible assets are amortized over their estimated useful lives using straight-line or accelerated methods, and are subject to impairment if events or circumstances indicate a possible inability to realize the carrying amount. The initial goodwill and other intangibles recorded and subsequent impairment analysis requires management to make subjective judgments concerning estimates of how the acquired asset will perform in the future. Events and factors that may significantly affect the estimates include, among others, customer attrition, changes in revenue growth trends, specific industry conditions and changes in competition. A decrease in earnings resulting from these or other factors could lead to an impairment of goodwill that could adversely impact earnings for future periods.

31
Three Months Ended ~~September 30, 2020~~March 31, 2021 compared to Three Months Ended ~~September 30, 2019~~March 31, 2020

Net Income: Net income for the ~~third~~first quarter of ~~2020~~2021 was ~~$5.3~~$7.1 million compared to net income of ~~$3.8~~$0.7 million for the ~~third~~first quarter of ~~2019,~~2020, an increase of 40940 percent. Earnings per diluted share (EPS) of ~~$0.69~~$0.97 were up 45978 percent from EPS of ~~$0.48~~$0.09 for the ~~third~~first quarter of ~~2019. During~~2020. Net income for the first quarter of 2021 was positively impacted by the ~~Company recaptured~~Company’s recapture of temporary impairment of ~~$0.3~~$2.7 million on its mortgage servicing rights. ~~The quarterly results include a full quarter of earnings from the Edon acquisition.~~

The ~~impact~~Company continues to participate in the CARES Act pandemic response, mainly with its participation in the PPP lending initiative. In the quarter, the Company processed loan forgiveness on PPP loans of approximately $39.9 million with fees of $1.2 million. In the second phase of the ~~COVID-19 pandemic has continued to constrain our ability to grow our revenue as we have reduced our outside calling efforts. In response, we have actively participated in~~initiative, the ~~Paycheck Protection Program (“PPP”) and have disbursed nearly $83~~Company originated $22.5 million in PPP loans to small business clients. In addition, the Company has approved $38.4 million in loan deferrals to clients, with an additional $42.3 million in deferrals for sold mortgages in connection with the impacts related to the COVID-19 pandemic. Anticipated further government action will impact our consolidated financial results during the ~~remainder of 2020 although specific details cannot be determined at this time.~~quarter ended March 31, 2021.

Provision for Loan Losses: The ~~third~~first quarter provision for loan losses was ~~$1.8~~$0.8 million, compared to ~~$0.3~~$0.6 million for the year-ago quarter as the Company set aside additional loan loss reserves due to the unknown future impact of COVID-19 on our client base. Net ~~charge-offs~~recoveries for the quarter were $0.02 million compared to ~~$0.11~~net charge-offs of $0.4 million for the year-ago quarter. Total delinquent loans ended the quarter at ~~$5.9~~$5.0 million, or ~~0.66~~0.58 percent of total loans, which is ~~up $3.9~~down $0.4 million from the prior year.

~~Asset Quality Review – For the Period Ended~~
Sep. 30, Sep. 30,
($ in thousands) 2020 2019
Net charge-offs – QTD/YTD $ 20/$662 $ 114/$175
Asset Quality Review – For the Period Ended
($ in thousands) Mar. 31,
2021 Mar. 31,
2020
Net (recoveries)/charge-offs – QTD $ (2 ) $ 397
Nonaccruing loans 6,409 3,275 5,635 5,782
Accruing Trouble Debt Restructures 789 825 794 816
Nonaccruing and restructured loans 7,198 4,100 6,429 6,598
OREO / OAO 76 489 43 85
Nonperforming assets 7,274 4,589 6,472 6,683
Nonperforming assets/Total assets 0.60 % 0.44 % 0.49 % 0.61 %
Allowance for loan losses/Total loans 1.33 % 1.03 % 1.57 % 1.08 %
Allowance for loan losses/Nonperforming loans 163.8 % 207.1 % 207.3 % 135.8 %

Consolidated Revenue: Total revenue, consisting of net interest income and noninterest income, was ~~$19.7~~$20.5 million for the ~~third~~first quarter of ~~2020,~~2021, an increase of ~~$5.3~~$9.8 million, or 3692 percent, from the ~~$14.4~~$10.7 million generated during the ~~third~~first quarter of ~~2019.~~2020.

Net interest income was ~~$9.3~~$9.6 million, which is up ~~$0.2~~$1.1 million from the prior year ~~third~~first quarter’s ~~$9.1~~$8.5 million. The Company’s earning assets increased ~~$163.0~~$217.1 million, coupled with a ~~102~~76 basis point decrease in the yield on earning assets. The net interest margin (FTE) for the ~~third~~first quarter of ~~2020~~2021 was ~~3.41~~3.21 percent compared to ~~3.93~~3.48 percent for the ~~third~~first quarter of 2019. The margin was impacted by the $82.1 million in PPP loans outstanding at September 30, 2020, with a coupon rate of 1.0 percent. The Company booked $0.4 million in deferred fees and $0.2 million in interest income in the quarter related to these PPP loans.2020. Funding costs for interest bearing liabilities for the ~~third~~first quarter of ~~2020~~2021 were ~~0.75~~0.50 percent compared to ~~1.33~~1.12 percent for the prior year ~~third~~first quarter.

Noninterest income was ~~$10.4~~$10.9 million for the ~~third~~first quarter of ~~2020,~~2021, which was up ~~$5.0~~$8.7 million from the prior year ~~third~~first quarter’s ~~$5.4~~$2.2 million. In addition to the mortgage revenue detailed below, ~~gains from the sale of non-mortgage loans was $0.1 million and~~ wealth management revenue was ~~$0.8~~$0.9 million. Recapture of prior impairment to our mortgage servicing rights increased noninterest income by ~~$0.3~~$2.7 million in the quarter. Our title agency contributed revenue of $0.5 million in the ~~third~~first quarter of ~~2020,~~2021, up ~~$0.1~~$0.26 million from the prior year. Noninterest income as a percentage of average assets for the ~~third~~first quarter of ~~2020~~2021 was ~~3.42~~3.41 percent compared to ~~2.06~~0.81 percent for the prior year ~~third~~first quarter.

State Bank originated ~~$200.2~~$155.8 million of mortgage loans for the ~~third~~first quarter of ~~2020,~~2021, of which ~~$166.2~~$136.7 million was sold with the remainder in loans held for investment. This compares to ~~$157.9~~$101.4 million originated for the ~~third~~first quarter of ~~2019,~~2020, of which ~~$125.4~~$84.5 million was sold with the remainder in loans held for investment. The significant increase in volume from the prior year was the result of lower interest rates that drove higher ~~re-finance~~refinance volume. These ~~third~~first quarter ~~2020~~2021 originations and subsequent sales resulted in ~~$8.1~~$5.9 million of gains, up ~~$5.6~~$3.9 million from the gains for the ~~third~~first quarter of ~~2019.~~2020. Net mortgage banking revenue was ~~$7.9~~$8.2 million for the ~~third~~first quarter of ~~2020~~2021 compared to ~~$2.5~~-$0.1 million for the ~~third~~first quarter of ~~2019.~~2020. The ~~2020 third~~2021 first quarter included a ~~$0.3~~$2.7 million positive valuation recapture on our mortgage servicing rights compared to noa $2.2 million valuation impairment for the ~~third~~first quarter of ~~2019, due to increased prepayment speeds and expected higher default rates due to COVID-19 concerns.~~
~~Consolidated Noninterest Expense:~~ Noninterest expense for the third quarter of 2020 was $11.3 million, which was up $1.8 million compared to $9.5 million in the prior-year third quarter. The third quarter of 2020 included higher commission and incentives on mortgage sales of $0.3 million and the expenses from our title agency of $0.3 million, which was up $0.11 million from the prior year. The operational expenses for the acquired Edon operations were also included in the quarter.
2020.

~~Income Taxes:~~ Income taxes for the third quarter of 2020 were $1.3 million (effective rate 19.7 percent) compared to $0.9 million (effective rate 18.6 percent) for the third quarter of 2019. The higher tax expense was driven by higher earnings.
~~Nine Months Ended September 30, 2020 compared to Nine Months Ended September 30, 2019~~
~~Net Income~~: Net income for the first nine months of 2020 was $9.6 million compared to net income of $8.6 million for the first nine months of 2019, an increase of $1.0 million or 11.3 percent. Earnings per diluted share (EPS) for the period of $1.25 were up 15.3 percent from EPS of $1.08 for the prior year nine-month period.
~~Provision for Loan Losses~~: The provision for loan losses for the first nine months of 2020 was $3.7 million compared to $0.5 million for the prior year first nine months. Net charge offs for the period were $0.7 million compared to net charge offs of $0.2 million for the prior year nine-month period.
~~Consolidated Revenue~~: Total revenue, consisting of net interest income and noninterest income, was $47.9 million for the first nine months of 2020, an increase of $9.6 million, or 25.0 percent, from the $38.3 million generated during the 2019 first nine months.
Net interest income was $26.7 million, which is up $0.5 million from net interest income of $26.2 million for the prior year first nine months. The Company’s earning assets increased $139.6 million, and had a 80 basis point decrease in the yield on earning assets for the first nine months of 2020. The net interest margin (FTE) for the first nine months of 2020 was 3.41 percent compared to 3.87 percent for the first nine months of 2019. Funding cost for interest bearing liabilities for the first nine months of 2020 were 0.91 percent compared to 1.27 percent for the prior year first nine months.
Noninterest income was $21.2 million for the 2020 first nine months, which is up $9.1 million from noninterest income of $12.1 million for the prior year first nine months. In addition to the mortgage revenue detailed below, gains from the sale of non-mortgage loans was $0.3 million, compared to $1.0 million for the same period in 2019. For the first nine months, the Company had a mortgage servicing rights impairment of $3.0 million.
State Bank originated $525.2 million of mortgage loans during the first nine months of 2020, of which $455.3 million of loans were sold with the remainder of loans held for investment. These levels were up 71 percent and 90 percent, respectively, as compared to the prior year first nine months.
Consolidated Noninterest Expense: Noninterest expense for the first ~~nine months~~quarter of ~~2020~~2021 was ~~$32.4~~$10.9 million, which iswas up ~~$5.2~~$1.5 million compared to ~~$27.2~~$9.4 million in the ~~prior year~~prior-year first ~~nine months.~~quarter. The ~~increase in noninterest expenses compared to the prior year was due to increased~~first quarter of 2021 included higher commission and incentives on mortgage ~~commission,~~sales and title volume. The first quarter of 2021 had higher expenses for ~~SBFG Title~~our technology investments to improve client interaction and ~~$1.2 million in Edon merger expenses.~~loan origination.

Income Taxes: Income taxes for the first ~~nine months~~quarter of ~~2020~~2021 were ~~$2.2~~$1.8 million (effective rate ~~18.6~~20.3 percent) compared to ~~$1.9~~$0.02 million (effective rate ~~18.4~~3.1 percent) for the first ~~nine months~~quarter of ~~2019.~~2020. The higher tax expense was driven by higher earnings.

Changes in Financial Condition

Total assets at ~~September 30, 2020~~March 31, 2021 were ~~$1,218.1~~$1,325.9 million, an increase of ~~$179.5~~$68.0 million or ~~17.3~~5.4 percent since December ~~2019~~2020 year end. Total loans, net of unearned income, were ~~$885.9~~$848.2 million as of ~~September 30, 2020, up $60.3~~March 31, 2021, down $24.5 million or 2.83 percent, from ~~year-end, an increase of 7.3 percent.~~year-end. Total PPP balances added ~~$82.1~~$54.4 million to our total loans at ~~September 30, 2020.~~March 31, 2021.

Total deposits at ~~September 30, 2020~~March 31, 2021 were ~~$1,014.0~~$1,120.2 million, an increase of ~~$173.8~~$71.2 million or ~~20.7~~6.8 percent since ~~2019~~2020 year end. Borrowed funds (consisting of FHLB advances, and REPOs) totaled ~~$28.7~~$32.3 million at ~~September 30, 2020.~~March 31, 2021. This is ~~down~~up from year-end when borrowed funds totaled ~~$28.9~~$28.2 million due to an increase in ~~REPOs, offset by lower FHLB borrowings.~~REPOs. Total equity for the Company of ~~$141.3~~$144.0 million now stands at ~~11.6~~10.9 percent of total assets compared to the December 31, ~~2019~~2020 level of ~~$136.1~~$142.9 million and ~~13.1~~11.4 percent of total assets. ~~The reduction in equity is due to the acquisition of Edon partially offset by net income.~~

The allowance for loan loss of ~~$11.8~~$13.3 million is up ~~$3.0~~$0.8 million from the December ~~2019~~2020 year end level. ~~The allowance to loan level is 1.33 percent (1.47 percent when adjusted for PPP balances), which is considered appropriate by management given the risk profile of the portfolio.~~
37

Capital Resources

As of ~~September 30, 2020,~~March 31, 2021, based on the computations for the FFIEC 041 Consolidated Reports of Condition and Income filed by State Bank with the Federal Reserve, State Bank was classified as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, State Bank must maintain capital ratios as set forth in the table below. There are no conditions or events since ~~September 30, 2020~~March 31, 2021 that management believes have changed State Bank’s capital classification.

State Bank’s actual capital levels and ratios as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 are presented in the following table. Capital levels are presented for State Bank only as the Company is exempt from quarterly reporting on capital levels at the holding company level:

For Capital Adequacy To Be Well Capitalized Under Prompt Corrective
Actual For Capital Adequacy
Purposes To Be Well Capitalized Under
Prompt Corrective Action
Procedures Actual Purposes Action Procedures
($ in thousands) Amount Ratio Amount Ratio Amount Ratio Amount Ratio Amount Ratio Amount Ratio
As of September 30, 2020
As of March 31, 2021
Tier I Capital to average assets $ 118,648 10.43 % $ 45,508 4.0 % $ 56,886 5.0 % $ 121,588 9.75 % $ 49,899 4.0 % $ 62,374 5.0 %
Tier I Common equity capital to risk-weighted assets 118,648 12.71 % 42,004 4.5 % 60,672 6.5 % 121,588 13.08 % 41,816 4.5 % 60,401 6.5 %

Tier I Capital to risk-weighted assets 118,648 12.71 % 56,005 6.0 % 74,673 8.0 % 121,588 13.08 % 55,755 6.0 % 74,340 8.0 %
Total Risk-based capital to risk-weighted assets 130,317 13.96 % 74,673 8.0 % 93,342 10.0 % 133,224 14.34 % 74,340 8.0 % 92,925 10.0 %

As of December 31, 2019
As of December 31, 2020
Tier I Capital to average assets $ 116,884 11.36 % $ 41,165 4.0 % $ 51,456 5.0 % $ 119,480 9.94 % $ 48,099 4.0 % $ 60,123 5.0 %
Tier I Common equity capital to risk-weighted assets 116,884 12.46 % 42,204 4.5 % 60,962 6.5 % 119,480 12.91 % 41,651 4.5 % 60,162 6.5 %

Tier I Capital to risk-weighted assets 116,884 12.46 % 56,273 6.0 % 75,030 8.0 % 119,480 12.91 % 55,534 6.0 % 74,046 8.0 %
Total Risk-based capital to risk-weighted assets 125,639 13.40 % 75,030 8.0 % 93,788 10.0 % 131,062 14.16 % 74,046 8.0 % 92,557 10.0 %

Effective January 1, 2015, new regulatory capital requirements commonly referred to as “Basel III” were implemented and are reflected in the ~~September 30, 2020~~March 31, 2021 capital table above. Management opted out of the accumulated other comprehensive income treatment under the new requirements and as such unrealized gains and losses from available-for-sale securities will continue to be excluded from State Bank’s regulatory capital.

LIQUIDITY

Liquidity relates primarily to the Company’s ability to fund loan demand, meet deposit customers’ withdrawal requirements and provide for operating expenses. Assets used to satisfy these needs consist of cash and due from banks, federal funds sold, interest-earning deposits in other financial institutions, securities available-for-sale and loans held for sale. These assets are commonly referred to as liquid assets. Liquid assets were ~~$247.9~~$396.2 million at ~~September 30, 2020,~~March 31, 2021, compared to ~~$135.3~~$303.2 million at December 31, ~~2019.~~2020.

Liquidity risk arises from the possibility that the Company may not be able to meet the Company’s financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, the Board of Directors of the Company has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity requirements. This policy designates the Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO reviews liquidity regularly and evaluates significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by the Company’s Chief Financial Officer and Asset Liability Manager.

The Company’s commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolio of ~~$606.1~~$610.7 million at ~~September 30, 2020~~March 31, 2021 and ~~$610.9~~$608.4 million at December 31, ~~2019,~~2020, which can and has been used to collateralize borrowings, is an additional source of liquidity. Management believes the Company’s current liquidity level, without these borrowings, is sufficient to meet its liquidity needs. At ~~September 30, 2020,~~March 31, 2021, all eligible commercial real estate, first mortgage residential and multi-family mortgage loans were pledged under an FHLB blanket lien.

The cash flow statements for the periods presented provide an indication of the Company’s sources and uses of cash, as well as an indication of the ability of the Company to maintain an adequate level of liquidity. A discussion of the cash flow statements for the ~~nine~~three months ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ follows.

The Company experienced ~~positive~~negative cash flows from operating activities for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~September 30, 2019.~~March 31, 2020. Net cash ~~provided~~used by operating activities was ~~$5.4~~$.9 million for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~$3.7~~$4.6 million for the ~~nine~~three months ended ~~September 30, 2019.~~March 31, 2020. Highlights for the current year include ~~$455.3~~$136.7 million in proceeds from the sale of loans, which is up ~~$210.6~~$52.2 million from the prior year. Originations of loans held for sale was a use of cash of ~~$447.6~~$133.5 million, which is up from the prior year by ~~$198.5~~$46.2 million. For the ~~nine~~three months ended ~~September 30, 2020,~~March 31, 2021, there was a gain on sale of loans of ~~$18.4~~$5.9 million, and depreciation and amortization of ~~$1.4~~$.5 million.

The Company experienced negative cash flows from investing activities for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~September 30, 2019.~~March 31, 2020. Net cash flows used in investing activities was ~~$54.1~~$5.6 million for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~$40.5~~$11.3 million for the ~~nine~~three months ended ~~September 30, 2019.~~March 31, 2020. Highlights for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 include ~~net cash provided from the acquisition of Edon of $16.3 million. Purchases~~purchases of available-for-sale securities ~~was $98.0 million, which is up $89.2 million from the prior year.~~of $44.1 million. These cash payments were offset by ~~$71.6~~$12.0 million in proceeds from maturities and sales of securities, which is ~~up $54.3~~down $28.0 million from the prior ~~nine-month~~year three-month period. The Company experienced a ~~$44.8~~$24.5 million ~~increase~~decrease in loans, which is down ~~$6.4~~$30.2 million from the prior year ~~nine-month~~three-month period.

The Company experienced positive cash flows from financing activities for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~September 30, 2019.~~March 31, 2020. Net cash flow provided by financing activities was ~~$116.3~~$71.8 million for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 and ~~$38.3~~$45.2 million for the ~~nine~~three months ended ~~September 30, 2019.~~March 31, 2020. Highlights for the current period include a ~~$139.6~~$112.5 million increase in transaction deposits for the ~~nine~~three months ended ~~September 30, 2020,~~March 31, 2021, which is up ~~$120.9~~$82.3 million from the prior year. Certificates of deposit decreased by ~~$16.9~~$41.3 million in the current year compared to ~~an increase of $26.7~~$6.6 million for the prior year.

ALCO uses an economic value of equity (“EVE”) analysis to measure risk in the balance sheet incorporating all cash flows over the estimated remaining life of all balance sheet positions. The EVE analysis calculates the net present value of the Company’s assets and liabilities in rate shock environments that range from -400 basis points to +400 basis points. The likelihood of a significant decrease in rates as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 was considered unlikely given the current interest rate environment and therefore, only the minus 100 basis point rate change was included in this analysis as of ~~September 30, 2020~~March 31, 2021 and only the minus 100 and minus 200 basis point rate change was included in this analysis as of December 31, ~~2019.~~2020. The results of this analysis are reflected in the following tables for ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

Economic Value of Equity
September 30, 2020
($ in thousands)

Change in rates $ Amount $ Change % Change
+400 basis points $ 238,638 $ 65,502 37.83 %
+300 basis points 225,488 52,352 30.24 %
+200 basis points 210,877 37,741 21.80 %
+100 basis points 194,041 20,905 12.07 %
Base Case 173,136 - -
-100 basis points 148,313 (24,823 ) -14.34 %

Economic Value of Equity
December 31, 2019
($ in thousands)

Economic Value of Equity Economic Value of Equity
March 31, 2021 March 31, 2021
($ in thousands) ($ in thousands)
Change in rates $ Amount $ Change % Change $
Amount $
Change %
Change
+400 basis points $ 222,686 $ 26,861 13.72 % $ 266,442 $ 62,070 30.37 %
+300 basis points 218,252 22,427 11.45 % 253,869 49,497 24.22 %
+200 basis points 212,838 17,013 8.69 % 239,701 35,329 17.29 %
+100 basis points 205,405 9,580 4.89 % 223,600 19,228 9.41 %
Base Case 195,825 - - 204,372 - -
-100 basis points 180,152 (15,673 ) -8.00 % 176,688 (27,684 ) -13.55 %
-200 basis points 156,430 (39,395 ) -20.12 %
Economic Value of Equity
December 31, 2020
($ in thousands)
Change in rates $
Amount $
Change %
Change
+400 basis points $ 243,779 $ 61,586 33.80 %
+300 basis points 231,590 49,397 27.11 %
+200 basis points 217,936 35,743 19.62 %
+100 basis points 202,260 20,067 11.01 %
Base Case 182,193 - -
-100 basis points 154,509 (27,684 ) -15.19 %
35

Off-Balance-Sheet Borrowing Arrangements:

Significant additional off-balance-sheet liquidity is available in the form of FHLB advances and unused federal funds lines from correspondent banks. Management expects the risk of changes in off-balance-sheet arrangements to be immaterial to earnings.

The Company’s commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolios in the total amount of ~~$606.1~~$610.7 million were pledged to meet FHLB collateralization requirements as of ~~September 30, 2020.~~March 31, 2021. Based on the current collateralization requirements of the FHLB, the Company had approximately ~~$107.8~~$100.7 million of additional borrowing capacity at ~~September 30, 2020.~~March 31, 2021. The Company also had ~~$60.3~~$83.5 million in unpledged securities available to pledge for additional borrowings.

The Company’s contractual obligations as of ~~September 30, 2020~~March 31, 2021 were comprised of long-term debt obligations, other debt obligations, operating lease obligations and other long-term liabilities. Long-term debt obligations were comprised of FHLB Advances of $8.0 million and Trust Preferred Securities of $10.3 million. Total time deposits at ~~September 30, 2020~~March 31, 2021 were ~~$250.4~~$188.2 million, of which ~~$60.5~~$69.6 million mature beyond one year.

In addition, as of ~~September 30, 2020,~~March 31, 2021, the Company had commitments to sell mortgage loans totaling ~~$76.8~~$59.1 million. The Company believes that it has adequate resources to fund commitments as they arise and that it can adjust the rate on savings certificates to retain deposits in changing interest rate environments. If the Company requires funds beyond its internal funding capabilities, advances from the FHLB of Cincinnati and other financial institutions are available.

ASSET LIABILITY MANAGEMENT

Asset liability management involves developing, executing and monitoring strategies to maintain appropriate liquidity, maximize net interest income and minimize the impact that significant fluctuations in market interest rates would have on current and future earnings. The business of the Company and the composition of its balance sheet consist of investments in interest-earning assets (primarily loans, mortgage-backed securities, and securities available for sale) which are primarily funded by interest-bearing liabilities (deposits and borrowings). With the exception of specific loans which are originated and held for sale, all of the financial instruments of the Company are for other than trading purposes. All of the Company’s transactions are denominated in U.S. dollars with no specific foreign exchange exposure. In addition, the Company has limited exposure to commodity prices related to agricultural loans. The impact of changes in foreign exchange rates and commodity prices on interest rates are assumed to be insignificant. The Company’s financial instruments have varying levels of sensitivity to changes in market interest rates resulting in market risk. Interest rate risk is the Company’s primary market risk exposure; to a lesser extent, liquidity risk also impacts market risk exposure.

Interest rate risk is the exposure of a banking institution’s financial condition to adverse movements in interest rates. Accepting this risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to the Company’s earnings and capital base. Accordingly, effective risk management that maintains interest rate risks at prudent levels is essential to the Company’s safety and soundness.

Evaluating a financial institution’s exposure to changes in interest rates includes assessing both the adequacy of the management process used to control interest rate risk and the organization’s quantitative level of exposure. When assessing the interest rate risk management process, the Company seeks to ensure that appropriate policies, procedures, management information systems and internal controls are in place to maintain interest rate risks at prudent levels of consistency and continuity. Evaluating the quantitative level of interest rate risk exposure requires the Company to assess the existing and potential future effects of changes in interest rates on its consolidated financial condition, including capital adequacy, earnings, liquidity and asset quality (when appropriate).

The Federal Reserve Board together with the Office of the Comptroller of the Currency and the Federal Deposit Insurance Company adopted a Joint Agency Policy Statement on interest rate risk effective June 26, 1996. The policy statement provides guidance to examiners and bankers on sound practices for managing interest rate risk, which will form the basis for ongoing evaluation of the adequacy of interest rate risk management at supervised institutions. The policy statement also outlines fundamental elements of sound management that have been identified in prior Federal Reserve guidance and discusses the importance of these elements in the context of managing interest rate risk. Specifically, the guidance emphasizes the need for active board of director and senior management oversight and a comprehensive risk management process that effectively identifies, measures and controls interest rate risk.

Financial institutions derive their income primarily from the excess of interest collected over interest paid. The rates of interest an institution earns on its assets and owes on its liabilities generally are established contractually for a period of time. Since market interest rates change over time, an institution is exposed to lower profit margins (or losses) if it cannot adapt to interest rate changes. For example, assume that an institution’s assets carry intermediate or long-term fixed rates and that those assets are funded with short-term liabilities. If market interest rates rise by the time the short-term liabilities must be refinanced, the increase in the institution’s interest expense on its liabilities may not be sufficiently offset if assets continue to earn at the long-term fixed rates. Accordingly, an institution’s profits could decrease on existing assets because the institution will either have lower net interest income or possibly, net interest expense. Similar risks exist when assets are subject to contractual interest rate ceilings, or rate-sensitive assets are funded by longer-term, fixed-rate liabilities in a declining rate environment.

There are several ways an institution can manage interest rate risk including: 1) matching repricing periods for new assets and liabilities, for example, by shortening or lengthening terms of new loans, investments, or liabilities; 2) selling existing assets or repaying certain liabilities; and 3) hedging existing assets, liabilities, or anticipated transactions. An institution might also invest in more complex financial instruments intended to hedge or otherwise change interest rate risk. Interest rate swaps, futures contracts, options on futures contracts, and other such derivative financial instruments can be used for this purpose. Because these instruments are sensitive to interest rate changes, they require management’s expertise to be effective. The Company does not currently utilize any derivative financial instruments to manage interest rate risk. As market conditions warrant, the Company may implement various interest rate risk management strategies, including the use of derivative financial instruments.
41

Item 3. Quantitative and Qualitative Disclosures ~~About~~about Market Risk

Management believes there has been no material change in the Company’s market risk from the information contained in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) for the year ended December 31, ~~2019.~~2020.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

With the participation of the President and Chief Executive Officer (the principal executive officer) and the Executive Vice President and Chief Financial Officer (the principal financial officer) of the Company, the Company’s management has evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q. Based on that evaluation, the Company’s President and Chief Executive Officer and the Company’s Executive Vice President and Chief Financial Officer have concluded that:

● information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure;

● information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and

● the Company’s disclosure controls and procedures were effective as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q.

Changes in Internal Control ~~Over~~over Financial Reporting

There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the Company’s fiscal quarter ended ~~September 30, 2020,~~March 31, 2021, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
42

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

In the ordinary course of our business, the Company and its subsidiaries are parties to various legal actions which we believe are incidental to the operation of our business. Although the ultimate outcome and amount of liability, if any, with respect to these legal actions cannot presently be ascertained with certainty, in the opinion of management, based upon information currently available to us, any resulting liability is not likely to have a material adverse effect on the Company’s consolidated financial position, results of operations or cash flows.

Item 1A. Risk Factors

There are certain risks and uncertainties in our business that could cause our actual results to differ materially from those anticipated. A detailed discussion of our risk factors is included in “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2019~~2020 as supplemented by the risk factors included in “Item 1A. Risk Factors” of Part II of the Company’s Quarterly Reports on Form 10-Q for the ~~quarters~~quarter ended March 31, ~~2020 and June 30, 2020.~~2021.

The following information supplements our risk factors previously disclosed in “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2019 and in “Item 1A. Risk Factors” of Part II of the Company’s Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020 and June 30,~~ 2020. There have been no material changes to ~~the~~those risk factors ~~presented~~disclosed in ~~those prior~~the Company’s Annual ~~and Quarterly Reports.~~Reporton Form 10-K for the year ended December 31, 2020.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) Not Applicable

(b) Not Applicable

(c) Repurchases of Common Shares
The Company announced on June 21, 2019, a share repurchase program authorizing the repurchase of up to 400,000 common shares of the Company through December 31, 2019. On February 7, 2020, the Company announced that its board of directors had authorized the extension of the Company’s share repurchase program through December 31, 2020. The Company completed the repurchase in May 2020.

On July 21, 2020, the Company announced that its board of directors had approved a new share repurchase program authorizing the repurchase of up to 500,000 common shares of the Company through December 31, 2021. The table below sets forth information regarding common shares repurchased by the Company during the quarter ended ~~September 30, 2020.~~March 31, 2021.

Period (a)
Total Number of Shares Purchased (b)
Weighted Average Price Paid per Share (c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (d)
Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs
07/01/20 - 07/31/20 - $ 0.00 - -
08/01/20 - 08/31/20 46,491 13.44 46,491 453,509
09/01/20 - 09/30/20 27,026 14.07 27,026 426,483
Total 73,517 $ 13.67 73,517 426,483

(a) (b) (c) (d)
Period Total Number of Shares Purchased Weighted Average Price Paid per Share Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs
01/01/21 - 01/31/21 44,433 $ 17.90 44,433 208,927
02/01/21 - 02/28/21 28,749 18.96 28,749 180,178
03/01/21 - 03/31/21 68,912 19.10 68,912 111,266
Total 142,094 $ 18.69 142,094 111,266
Item 3. Defaults Upon Senior Securities

Not applicable

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

Not applicable

Item 6. Exhibits

Exhibits

31.1 – Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)
31.2 – Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)
32.1 – Section 1350 Certification (Principal Executive Officer)
32.2 – Section 1350 Certification (Principal Financial Officer)
Exhibits
31.1 – Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)
31.2 – Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)
32.1 – Section 1350 Certification (Principal Executive Officer)
32.2 – Section 1350 Certification (Principal Financial Officer)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

SB FINANCIAL GROUP, INC.

Date: ~~November 9, 2020~~May 7, 2021 By: /s/ Mark A. Klein
Mark A. Klein
Chairman, President & CEO

By: /s/ Anthony V. Cosentino
Anthony V. Cosentino
Executive Vice President &
Chief Financial Officer

4540

PART I – FINANCIAL INFORMATION

Item 1.	Financial Statements	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3330
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	4237
Item 4.	Controls and Procedures	4237

PART II – OTHER INFORMATION

Item 1.	Legal Proceedings	4338
Item 1A.	Risk Factors	4338
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4338
Item 3.	Defaults Upon Senior Securities	4438
Item 4.	Mine Safety Disclosures	4439
Item 5.	Other Information	4439
Item 6.	Exhibits	4439

Signatures	45	40

	Three Months Ended						Nine Months Ended
	September			September			September			September
($ in thousands)	2020			2019			2020			2019
Net income	$	5,250		$	3,762		$	9,586		$	8,615
Other comprehensive income (loss):
Available for sale investment securities:
Unrealized holding gain (loss) arising in the period		(125	)		125			1,977			2,045
Related tax expense (benefit)		26			(26	)		(415	)		(429	)
Less: Reclassification for gain realized in income		-			-			-			(206	)
Related tax expense		-			-			-			42
Net effect on other comprehensive income		(99	)		99			1,562			1,452
Total comprehensive income	$	5,151		$	3,861		$	11,148		$	10,067

	Preferred			Common		Additional Paid-in			Retained			Accumulated Other Comprehensive			Treasury
($ in thousands, except per share data)	Stock			Stock		Capital			Earnings			Income (Loss)			Stock			Total
Balance, January 1, 2020	$	-		$	54,463	$	15,023		$	72,704		$	659		$	(6,755	)	$	136,094
Net income										681									681
Other comprehensive income													1,390						1,390
Dividends on common, $0.095 per share										(744	)								(744	)
Restricted stock vesting							(225	)								225			-
Stock options exercised							(253	)								441			188
Repurchased stock																(1,814	)		(1,814	)
Stock based compensation expense							110												110
Balance, March 31, 2020	$	-		$	54,463	$	14,655		$	72,641		$	2,049		$	(7,903	)	$	135,905
Net income										3,655									3,655
Other comprehensive income													271						271
Dividends on common, $0.10 per share										(770	)								(770	)
Repurchased stock																(1,305	)		(1,305	)
Stock based compensation expense							125												125
Balance, June 30, 2020	$	-		$	54,463	$	14,780		$	75,526		$	2,320		$	(9,208	)	$	137,881
Net income										5,250									5,250
Other comprehensive loss													(99	)					(99	)
Dividends on common, $0.10 per share										(764	)								(764	)
Restricted stock vesting							(82	)								82			-
Repurchased stock																(1,005	)		(1,005	)
Stock based compensation expense							84												84
Balance, September 30, 2020	$	-		$	54,463	$	14,782		$	80,012		$	2,221		$	(10,131	)	$	141,347

Balance, January 1, 2019	$	13,979		$	40,485	$	15,226		$	64,012		$	(552	)	$	(2,715	)	$	130,435
Net income										2,226									2,226
Other comprehensive income													676						676
Conversion of preferred to common		(1	)		1														-
Stock reissue for purchase of Peak Title							22									117			139
Dividends on common, $0.085 per share										(556	)								(556	)
Dividends on preferred, $0.1625 per share										(244	)								(244	)
Restricted stock vesting							(208	)								208			-
Stock options exercised							(10	)								21			11
Repurchased stock																(1,294	)		(1,294	)
Stock based compensation expense							113												113
Balance, March 31, 2019	$	13,978		$	40,486	$	15,143		$	65,438		$	124		$	(3,663	)	$	131,506
Net income										2,627									2,627
Other comprehensive income													677						677
Dividends on common, $0.900 per share										(586	)								(586	)
Dividends on preferred, $0.1625 per share										(243	)								(243	)
Stock options exercised							(24	)								43			19
Repurchased stock																(203	)		(203	)
Stock based compensation expense							140												140
Balance, June 30, 2019	$	13,978		$	40,486	$	15,259		$	67,236		$	801		$	(3,823	)	$	133,937
Net income										3,762									3,762
Other comprehensive income													99						99
Common stock issuance		(737	)		737														-
Dividends on common, $0.900 per share										(581	)								(581	)
Dividends on preferred, $0.1625 per share										(233	)								(233	)
Restricted stock vesting							(113	)								113			-
Stock options exercised							(20	)								36			16
Repurchased stock																(2,847	)		(2,847	)
Stock based compensation expense							93												93
Balance, September 30, 2019	$	13,241		$	41,223	$	15,219		$	70,184		$	900		$	(6,521	)	$	134,246

($ in thousands, except per share data)	Preferred Stock		Common Stock		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Treasury Stock			Total
January 1, 2021	$	-	$	54,463	$	14,845		$	84,578		$	2,210		$	(13,173	)	$	142,923
Net income									7,081									7,081
Other comprehensive loss												(2,667	)					(2,667	)
Dividends on common, $0.105 per share									(776	)								(776	)
Restricted stock vesting						(213	)								213			-
Repurchased stock															(2,718	)		(2,718	)
Stock based compensation expense						123												123
March 31, 2021	$	-	$	54,463	$	14,755		$	90,883		$	(457	)	$	(15,678	)	$	143,966

($ in thousands)							Three Months Ended March 31,
	Nine Months Ended September 30,						2021			2020
($ in thousands)	2020			2019
Operating Activities
Net Income	$	9,586		$	8,615		$	7,081		$	681
Items not requiring (providing) cash
Depreciation and amortization		1,440			1,386			489			477
Provision for loan losses		3,700			500			750			600
Expense of share-based compensation plan		319			346			123			110
Amortization of premiums and discounts on securities		415			213			280			70
Amortization of intangible assets		28			6			17			2
Amortization of originated mortgage servicing rights		3,479			1,415			1,187			597
Impairment of mortgage servicing rights		2,974			1,398
Impairment (recovery) of mortgage servicing rights								(2,706	)		2,212
Proceeds from sale of loans held for sale		455,305			244,716			136,708			84,476
Originations of loans held for sale		(447,575	)		(249,061	)		(133,500	)		(87,259	)
Gain from sale of loans		(18,483	)		(6,370	)		(5,876	)		(2,053	)
Loss (gain) on sales of assets		177			5
Net change in foreclosed assets		-			6
Net gains on sales of securities		-			(206	)
Loss on sales of assets								2			46
Changes in
Interest receivable		(1,053	)		(354	)		428			166
Other assets		(5,570	)		(5,598	)		2,467			(7,089	)
Interest payable & other liabilities		627			6,636			(8,332	)		2,317

Net cash provided by operating activities		5,369			3,653
Net cash used in operating activities								(882	)		(4,647	)

Investing Activities
Purchases of available-for-sale securities		(98,020	)		(8,840	)		(44,143	)		(45,065	)
Proceeds from maturities of interest bearing time deposits		2,586			-			2,261			-
Proceeds from maturities of available-for-sale securities		71,578			17,237			11,975			39,975
Proceeds from sales of available-for-sale securities		-			7,375
Net change in loans		(44,814	)		(51,171	)		24,524			(5,656	)
Purchase of premises, equipment		(1,586	)		(2,047	)		(165	)		(691	)
Proceeds from sales of premises, equipment		-			8
Purchase of bank owned life insurance		-			(50	)		(50	)		-
Purchase of Federal Reserve and Federal Home Loan Bank Stock		(538	)		(525	)
Proceeds from sale of foreclosed assets		445			146			3			175
Net cash and cash equivalents (paid) received in acquisition		16,263			(2,600	)

Net cash used in investing activities		(54,086	)		(40,467	)		(5,595	)		(11,262	)

Financing Activities
Net increase in demand deposits, money market, interest checking & savings accounts		139,626			18,725			112,505			30,248
Net increase (decrease) in certificates of deposit		(16,883	)		26,677
Net increase (decrease) in short term borrowings		7,765			(525	)
Proceeds from Federal Home Loan Bank advances		-			8,000
Repayment of Federal Home Loan Bank advances		(8,000	)		(8,000	)
Net decrease in time deposits								(41,320	)		(6,576	)
Net increase in short term borrowings								4,132			23,936
Net proceeds from share-based compensation plans		188			46			-			188
Stock repurchase plan		(4,124	)		(4,344	)		(2,718	)		(1,814	)
Issuance of common shares		-			139
Dividends on common shares		(2,278	)		(1,723	)		(776	)		(744	)
Dividends on preferred shares		-			(720	)

Net cash provided by financing activities		116,294			38,275			71,823			45,238

Increase in cash and cash equivalents		67,577			1,461			65,346			29,329

Cash and cash equivalents, beginning of period		27,064			48,363			140,690			27,064

Cash and cash equivalents, end of period	$	94,641		$	49,824		$	206,036		$	56,393

Supplemental cash flow information
Interest paid	$	5,612		$	6,483		$	1,207		$	2,156
Income taxes paid	$	2,715		$	4,230
Fair value of assets acquired - premises and equipment (Peak Title)	$	-		$	1,161

Supplemental non-cash disclosure
Initial recognition of right-of-use lease assets	$	-		$	293
Transfer of loans to foreclosed assets	$	207		$	517		$	25		$	5

In conjunction with the Edon acquisition, liabilities assumed were:
Fair value of assets acquired	$	66,795		$	-
Cash paid in acquisition		(15,519	)	$	-
Liabilities assumed	$	51,276		$	-

	Three Months Ended Sep. 30,
($ and outstanding shares in thousands - except per share data)	2020		2019

Distributed earnings allocated to common shares	$	764	$	581
Undistributed (in excess of) earnings allocated to common shares		4,482		2,944

Net earnings allocated to common shares		5,246		3,525
Net earnings allocated to participating securities		4		4
Dividends on convertible preferred shares		-		233

Net Income allocated to common shares and participating securities	$	5,250	$	3,762

Weighted average shares outstanding for basic earnings per share		7,607		6,397
Dilutive effect of stock compensation		-		34
Dilutive effect of convertible shares		-		1,445

Weighted average shares outstanding for diluted earnings per share		7,607		7,876

Basic earnings per common share	$	0.69	$	0.55

Diluted earnings per common share	$	0.69	$	0.48

	Nine Months Ended Sep. 30,				Three Months Ended Mar. 31,
($ and outstanding shares in thousands - except per share data)	2020		2019		2021		2020

Distributed earnings allocated to common shares	$	2,278	$	1,723	$	776	$	744
Undistributed earnings allocated to common shares		7,296		6,159
Undistributed (in excess of) earnings allocated to common shares						6,299		(67	)

Net earnings allocated to common shares		9,574		7,882		7,075		677
Net earnings allocated to participating securities		12		13		6		4
Dividends on convertible preferred shares		-		720

Net Income allocated to common shares and participating securities	$	9,586	$	8,615	$	7,081	$	681

Weighted average shares outstanding for basic earnings per share		7,700		6,459		7,317		7,749
Dilutive effect of stock compensation		-		36		18		7
Dilutive effect of preferred convertible shares		-		1,460

Weighted average shares outstanding for diluted earnings per share		7,700		7,955		7,335		7,756

Basic earnings per common share	$	1.25	$	1.22	$	0.97	$	0.09

Diluted earnings per common share	$	1.25	$	1.08	$	0.97	$	0.09

Fair value of assets acquired
Cash and cash equivalents	$	31,756
Interest bearing time deposits		11,542
Investment securities		1,362
Federal Home Loan Bank stock		117
Loans held for investment		16,395
Premises and equipment		446
Goodwill		4,325
Core deposit intangible		660
Other assets		192
Total assets acquired	$	66,795

Fair value of liabilities assumed

Deposits	$	51,053
Other liabilities		223
Total liabilities assumed		51,276
Total purchase price (cash)	$	15,519

	Three Months Ended
Summary of Operations ($ in thousands)	Sep. 2020		Sep. 2019
Summary of Operations					Three Months Ended
($ in thousands)					Mar. 2021		Mar. 2020

Net interest income	$	9,259	$	9,424	$	9,625	$	8,885
Provision for loan losses		1,800		306		750		600

Net interest income after provision	$	7,459	$	9,118	$	8,875	$	8,285

Non interest income		10,418		5,394		10,922		2,188
Non interest expense		11,335		9,776		10,909		9,687

Income before income taxes	$	6,542	$	4,736	$	8,888	$	786
Income tax expense*		1,292		886		1,807		39

Net income	$	5,250	$	3,850	$	7,081	$	747
Preferred share dividends		-		233

Net income to common shareholders	$	5,250	$	3,617

Basic earnings per share	$	0.69	$	0.57	$	0.97	$	0.10
Diluted earnngs per share	$	0.69	$	0.49
Diluted earnings per share					$	0.97	$	0.10

			Gross		Gross
($ in thousands)	Amortized		Unrealized		Unrealized
September 30, 2020	Cost		Gains		Losses			Fair Value

U.S. Treasury and Government agencies	$	6,555	$	312	$	-		$	6,867
Mortgage-backed securities		107,356		1,898		(61	)		109,193
State and political subdivisions		11,093		663		(1	)		11,755
Other corporate securities		2,500		-		-			2,500

Totals	$	127,504	$	2,873	$	(62	)	$	130,315

	Amortized				Amortized		Fair
($ in thousands)	Cost		Fair Value		Cost		Value

Within one year	$	757	$	763	$	3,943	$	3,993
Due after one year through five years		6,433		6,603		3,654		3,719
Due after five years through ten years		6,995		7,282		10,124		10,356
Due after ten years		5,963		6,474		5,382		5,652
		20,148		21,122		23,103		23,720

Mortgage-backed securities		107,356		109,193		155,395		154,198

Totals	$	127,504	$	130,315	$	178,498	$	177,918

	Less than 12 Months					12 Months or Longer					Total
($ in thousands) September 30, 2020	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses

U.S. Treasury and Government agencies	$	-	$	-		$	-	$	-		$	-	$	-
Mortgage-backed securities		22,474		(57	)		750		(4	)		23,224		(61	)
State and political subdivisions		96		(1	)		-		-			96		(1	)
Other corporate securities		-		-			-		-			-		-

Totals	$	22,570	$	(58	)	$	750	$	(4	)	$	23,320	$	(62	)

	Total Loans						Nonaccrual Loans				Total Loans						Nonaccrual Loans
($ in thousands)	September 2020			December 2019			September 2020		December 2019		March 2021			December 2020			March 2021		December 2020

Commercial & industrial	$	218,833		$	151,047		$	1,140	$	1,772	$	179,841		$	204,767		$	615	$	902
Commercial real estate - owner occupied		107,128			98,488			1,450		1,362		119,749			113,169			1,450		1,450
Commercial real estate - nonowner occupied		264,651			268,294			1,025		464		265,509			257,651			952		962
Agricultural		57,437			50,994			-		-		48,374			55,235			-		-
Residential real estate		178,485			193,159			2,481		1,635		177,109			182,165			2,138		2,704
Home equity line of credit (HELOC)		47,003			48,070			296		249		44,706			46,310			449		390
Consumer		14,421			14,738			17		18		13,507			14,847			31		18

Total loans	$	887,958		$	824,790		$	6,409	$	5,500	$	848,795		$	874,144		$	5,635	$	6,426

Net deferred costs (fees)	$	(2,108	)	$	720						$	(619	)	$	(1,421	)

Total loans, net deferred costs (fees)	$	885,850		$	825,510						$	848,176		$	872,723

Allowance for loan losses	$	(11,793	)	$	(8,755	)					$	(13,326	)	$	(12,574	)

($ in thousands)
For the Three Months Ended September 30, 2020	Commercial & industrial			Commercial real estate		Agricultural			Residential real estate			Consumer			Total

Beginning balance	$	2,844		$	3,604	$	504		$	2,278		$	783		$	10,013
Charge offs		-			-		-			-			(32	)		(32	)
Recoveries		10			-		-			1			1			12
Provision		342			911		46			258			243			1,800
Ending balance	$	3,196		$	4,515	$	550		$	2,537		$	995		$	11,793

For the Nine Months Ended September 30, 2020	Commercial & industrial			Commercial real estate		Agricultural			Residential real estate			Consumer			Total

Beginning balance	$	1,883		$	3,602	$	434		$	2,203		$	633		$	8,755
Charge offs		(582	)		-		-			(37	)		(67	)		(686	)
Recoveries		15			-		-			3			6			24
Provision		1,880			913		116			368			423			3,700
Ending balance	$	3,196		$	4,515	$	550		$	2,537		$	995		$	11,793

For the Three Months Ended September 30, 2019	Commercial & industrial			Commercial real estate		Agricultural			Residential real estate			Consumer			Total

Beginning balance	$	1,378		$	3,448	$	509		$	2,287		$	684		$	8,306
Charge offs		(95	)		-		-			(23	)		(10	)		(128	)
Recoveries		7			-		-			1			6			14
Provision (credit)		103			72		(16	)		128			13			300
Ending balance	$	1,393		$	3,520	$	493		$	2,393		$	693		$	8,492

For the Nine Months Ended September 30, 2019	Commercial & industrial			Commercial real estate		Agricultural			Residential real estate			Consumer			Total

Beginning balance	$	1,435		$	2,923	$	482		$	2,567		$	760		$	8,167
Charge offs		(143	)		-		-			(23	)		(42	)		(208	)
Recoveries		8			-		-			2			23			33
Provision (credit)		93			597		11			(153	)		(48	)		500
Ending balance	$	1,393		$	3,520	$	493		$	2,393		$	693		$	8,492

For the Three Months Ended March 31, 2021	Commercial & industrial			Commercial real estate		Agricultural			Residential real estate			Consumer			Total

Beginning balance	$	3,074		$	5,451	$	496		$	2,534		$	1,019		$	12,574
Charge offs		-			-		-			(21	)		(31	)		(52	)
Recoveries		-			-		-			49			5			54
Provision		(115	)		726		(23	)		46			116			750
Ending balance	$	2,959		$	6,177	$	473		$	2,608		$	1,109		$	13,326

For the Three Months Ended March 31, 2020		Commercial & industrial			Commercial real estate		Agricultural			Residential real estate			Consumer			Total

Beginning balance	$	1,883		$	3,602	$	434		$	2,203		$	633		$	8,755
Charge offs		(388	)		-		-			-			(12	)		(400	)
Recoveries		1			-		-			1			1			3
Provision (credit)		153			66		41			238			102			600
Ending balance	$	1,649		$	3,668	$	475		$	2,442		$	724		$	8,958

Loans Receivable at March 31, 2021	Commercial & industrial		Commercial real estate		Agricultural		Residential real estate		Consumer		Total
Allowance:
Ending balance:
individually evaluated for impairment	$	-	$	174	$	-	$	90	$	3	$	267
Ending balance:
collectively evaluated for impairment	$	2,959	$	6,003	$	473	$	2,518	$	1,106	$	13,059

Totals	$	2,959	$	6,177	$	473	$	2,608	$	1,109	$	13,326

Loans:
Ending balance:
individually evaluated for impairment	$	590	$	2,325	$	-	$	2,268	$	151	$	5,334
Ending balance:
collectively evaluated for impairment	$	179,251	$	382,933	$	48,374	$	174,841	$	58,062	$	843,461

Totals	$	179,841	$	385,258	$	48,374	$	177,109	$	58,213	$	848,795

Loans Receivable at December 31, 2020	Commercial & industrial		Commercial real estate		Agricultural		Residential real estate		Consumer		Total
Allowance:
Ending balance:
individually evaluated for impairment	$	-	$	174	$	-	$	160	$	3	$	337
Ending balance:
collectively evaluated for impairment	$	3,074	$	5,277	$	496	$	2,374	$	1,016	$	12,237

Totals	$	3,074	$	5,451	$	496	$	2,534	$	1,019	$	12,574

Loans:
Ending balance:
individually evaluated for impairment	$	849	$	2,202	$	-	$	2,746	$	162	$	5,959
Ending balance:
collectively evaluated for impairment	$	203,918	$	368,618	$	55,235	$	179,419	$	60,995	$	868,185

Totals	$	204,767	$	370,820	$	55,235	$	182,165	$	61,157	$	874,144

Loans Receivable at September 30, 2020	Commercial & industrial		Commercial real estate		Agricultural		Residential real estate		Consumer		Total
Allowance:
Ending balance:
individually evaluated for impairment	$	1	$	-	$	-	$	167	$	3	$	171
Ending balance:
collectively evaluated for impairment	$	3,195	$	4,515	$	550	$	2,370	$	992	$	11,622

Totals	$	3,196	$	4,515	$	550	$	2,537	$	995	$	11,793

Loans:
Ending balance:
individually evaluated for impairment	$	1,117	$	2,341	$	-	$	3,239	$	136	$	6,833
Ending balance:
collectively evaluated for impairment	$	217,716	$	369,438	$	57,437	$	175,246	$	61,288	$	881,125

Totals	$	218,833	$	371,779	$	57,437	$	178,485	$	61,424	$	887,958

Loans Receivable at December 31, 2019	Commercial & industrial		Commercial real estate		Agricultural		Residential real estate		Consumer		Total
Allowance:
Ending balance:
individually evaluated for impairment	$	511	$	147	$	-	$	68	$	-	$	726
Ending balance:
collectively evaluated for impairment	$	1,372	$	3,455	$	434	$	2,135	$	633	$	8,029

Totals	$	1,883	$	3,602	$	434	$	2,203	$	633	$	8,755

Loans:
Ending balance:
individually evaluated for impairment	$	1,722	$	1,558	$	-	$	2,274	$	31	$	5,585
Ending balance:
collectively evaluated for impairment	$	149,325	$	365,224	$	50,994	$	190,885	$	62,777	$	819,205

Totals	$	151,047	$	366,782	$	50,994	$	193,159	$	62,808	$	824,790

($ in thousands) September 30, 2020	Commercial & industrial		Commercial real estate - owner occupied		Commercial real estate - nonowner occupied		Agricultural		Residential real estate		HELOC		Consumer		Total
($ in thousands) March 31, 2021																	Commercial & industrial		Commercial real estate - owner occupied		Commercial real estate - nonowner occupied		Agricultural		Residential real estate		HELOC		Consumer		Total

Pass (1 - 4)	$	216,293	$	105,400	$	261,953	$	57,427	$	174,776	$	46,646	$	14,394	$	876,889	$	177,989	$	115,121	$	258,320	$	48,367	$	173,993	$	44,213	$	13,465	$	831,468
Special Mention (5)		776		-		286		-		-		-		-		1,062		1,371		3,178		3,309		-		-		-		11		7,869
Substandard (6)		1,009		278		1,387		10		3,678		357		27		6,746		147		-		2,928		7		3,087		493		31		6,693
Doubtful (7)		755		1,450		1,025		-		31		-		-		3,261		334		1,450		952		-		29		-		-		2,765
Loss (8)		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-
Total Loans	$	218,833	$	107,128	$	264,651	$	57,437	$	178,485	$	47,003	$	14,421	$	887,958	$	179,841	$	119,749	$	265,509	$	48,374	$	177,109	$	44,706	$	13,507	$	848,795

December 31, 2019	Commercial & industrial		Commercial real estate - owner occupied		Commercial real estate - nonowner occupied		Agricultural		Residential real estate		HELOC		Consumer		Total
December 31, 2020																	Commercial & industrial		Commercial real estate - owner occupied		Commercial real estate - nonowner occupied		Agricultural		Residential real estate		HELOC		Consumer		Total

Pass (1 - 4)	$	147,667	$	96,836	$	265,839	$	50,994	$	190,438	$	47,787	$	14,706	$	814,267	$	202,543	$	108,726	$	250,405	$	55,227	$	178,575	$	45,866	$	14,807	$	856,149
Special Mention (5)		597		-		543		-		-		-		-		1,140		1,485		2,993		3,338		-		-		-		14		7,830
Substandard (6)		1,444		290		1,663		-		2,689		283		32		6,401		151		-		3,026		8		3,560		444		26		7,215
Doubtful (7)		1,339		1,362		249		-		32		-		-		2,982		588		1,450		882		-		30		-		-		2,950
Loss (8)		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-
Total Loans	$	151,047	$	98,488	$	268,294	$	50,994	$	193,159	$	48,070	$	14,738	$	824,790	$	204,767	$	113,169	$	257,651	$	55,235	$	182,165	$	46,310	$	14,847	$	874,144

					Greater Than						Total
($ in thousands) September 30, 2020	30-59 Days Past Due		60-89 Days Past Due		90 Days Past Due		Total Past Due		Current		Loans Receivable
($ in thousands)													30-59 Days		60-89 Days		Greater Than		Total Past				Total Loans
March 31, 2021													Past Due		Past Due		90 Days Past Due		Due		Current		Receivable

Commercial & industrial	$	73	$	31	$	780	$	884	$	217,949	$	218,833	$	154	$	-	$	334	$	488	$	179,353	$	179,841
Commercial real estate - owner occupied		-		-		1,450		1,450		105,678		107,128		-		-		1,450		1,450		118,299		119,749
Commercial real estate - nonowner occupied		42		197		834		1,073		263,578		264,651		213		-		698		911		264,598		265,509
Agricultural		-		10		-		10		57,427		57,437		7		-		-		7		48,367		48,374
Residential real estate		-		755		1,371		2,126		176,359		178,485		254		279		1,128		1,661		175,448		177,109
HELOC		127		90		125		342		46,661		47,003		133		66		219		418		44,288		44,706
Consumer		29		21		9		59		14,362		14,421		5		12		46		63		13,444		13,507
Total Loans	$	271	$	1,104	$	4,569	$	5,944	$	882,014	$	887,958	$	766	$	357	$	3,875	$	4,998	$	843,797	$	848,795

($ in thousands) Nine Months Ended	Recorded		Unpaid Principal		Related		Average Recorded		Interest Income
September 30, 2020	Investment		Balance		Allowance		Investment		Recognized
($ in thousands)
Three Months Ended											Recorded		Unpaid Principal		Related		Average Recorded		Interest Income
March 31, 2021											Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded:
Commercial & industrial	$	925	$	1,721	$	-	$	1,886	$	34	$	590	$	1,386	$	-	$	1,598	$	12
Commercial real estate - owner occupied		1,362		1,362		-		1,362		-		1,450		1,450		-		1,450		-
Commercial real estate - nonowner occupied		979		979		-		1,051		14		296		425		-		534		7
Agricultural		-		-		-		-		-		-		-		-		-		-
Residential real estate		1,228		1,294		-		1,634		70		1,549		1,693		-		1,843		7
HELOC		57		57				64		3		84		84				86		1
Consumer		9		9		-		13		1		5		5		-		7		-
With a specific allowance recorded:
Commercial & industrial		192		249		1		249		-		-		-		-		-		-
Commercial real estate - owner occupied		-		-		-		-		-		-		-		-		-		-
Commercial real estate - nonowner occupied		-		-		-		-		-		579		579		174		579		-
Agricultural		-		-		-		-		-		-		-		-		-		-
Residential real estate		2,011		2,048		167		2,056		10		642		642		90		647		6
HELOC		70		70		3		84		4		62		62		3		75		1
Consumer		-		-		-		-		-		-		-		-		-		-
Totals:
Commercial & industrial	$	1,117	$	1,970	$	1	$	2,135	$	34	$	590	$	1,386	$	-	$	1,598	$	12
Commercial real estate - owner occupied	$	1,362	$	1,362	$	-	$	1,362	$	-	$	1,450	$	1,450	$	-	$	1,450	$	-
Commercial real estate - nonowner occupied	$	979	$	979	$	-	$	1,051	$	14	$	875	$	1,004	$	174	$	1,113	$	7
Agricultural	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-
Residential real estate	$	3,239	$	3,342	$	167	$	3,690	$	80	$	2,191	$	2,335	$	90	$	2,490	$	13
HELOC	$	127	$	127	$	3	$	148	$	7	$	146	$	146	$	3	$	161	$	2
Consumer	$	9	$	9	$	-	$	13	$	1	$	5	$	5	$	-	$	7	$	-

($ in thousands)
Twelve Months Ended	Recorded		Unpaid Principal		Related		Average Recorded		Interest Income
December 31, 2020	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded:
Commercial & industrial	$	849	$	1,645	$	-	$	1,878	$	50
Commercial real estate - owner occupied		1,441		1,441		-		1,573		11
Commercial real estate - nonowner occupied		182		182		-		258		14
Agricultural		-		-		-		-		-
Residential real estate		1,017		1,084		-		1,243		64
HELOC		89		89				98		4
Consumer		7		7		-		12		1
With a specific allowance recorded:
Commercial & industrial		-		-		-		-		-
Commercial real estate - owner occupied		-		-		-		-		-
Commercial real estate - nonowner occupied		579		579		174		579		3
Agricultural		-		-		-		-		-
Residential real estate		1,729		1,774		160		1,785		14
HELOC		66		66		3		83		6
Consumer		-		-		-		-		-
Totals:
Commercial & industrial	$	849	$	1,645	$	-	$	1,878	$	50
Commercial real estate - owner occupied	$	1,441	$	1,441	$	-	$	1,573	$	11
Commercial real estate - nonowner occupied	$	761	$	761	$	174	$	837	$	17
Agricultural	$	-	$	-	$	-	$	-	$	-
Residential real estate	$	2,746	$	2,858	$	160	$	3,028	$	78
HELOC	$	155	$	155	$	3	$	181	$	10
Consumer	$	7	$	7	$	-	$	12	$	1

Three Months Ended September 30, 2020	Average Recorded		Interest Income
($ in thousands)	Investment		Recognized
With no related allowance recorded:
Commercial & industrial	$	1,860	$	10
Commercial real estate - owner occupied		1,362		-
Commercial real estate - nonowner occupied		1,051		6
Agricultural		-		-
Residential real estate		1,619		20
HELOC		60		1
Consumer		11		-
With a specific allowance recorded:
Commercial & industrial		249		-
Commercial real estate - owner occupied		-		-
Commercial real estate - nonowner occupied		-		-
Agricultural		-		-
Residential real estate		2,051		10
HELOC		82		1
Consumer		-		-
Totals:
Commercial & industrial	$	2,109	$	10
Commercial real estate - owner occupied	$	1,362	$	-
Commercial real estate - nonowner occupied	$	1,051	$	6
Agricultural	$	-	$	-
Residential real estate	$	3,670	$	30
HELOC	$	142	$	2
Consumer	$	11	$	-

($ in thousands) Twelve Months Ended	Recorded		Unpaid Principal		Related		Average Recorded		Interest Income
December 31, 2019	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded:
Commercial & industrial	$	722	$	1,092	$	-	$	1,377	$	114
Commercial real estate - owner occupied		-		-		-		-		-
Commercial real estate - nonowner occupied		196		197		-		259		21
Agricultural		-		-		-		-		-
Residential real estate		1,621		1,687		-		2,001		106
HELOC		16		16				18		1
Consumer		15		15		-		19		1
With a specific allowance recorded:
Commercial & industrial		1,000		1,000		511		823		49
Commercial real estate - owner occupied		1,362		1,362		147		1,362		38
Commercial real estate - nonowner occupied		-		-		-		-		-
Agricultural		-		-		-		-		-
Residential real estate		653		653		68		666		31
HELOC		-		-		-		-		-
Consumer		-		-		-		-		-
Totals:
Commercial & industrial	$	1,722	$	2,092	$	511	$	2,200	$	163
Commercial real estate - owner occupied	$	1,362	$	1,362	$	147	$	1,362	$	38
Commercial real estate - nonowner occupied	$	196	$	197	$	-	$	259	$	21
Agricultural	$	-	$	-	$	-	$	-	$	-
Residential real estate	$	2,274	$	2,340	$	68	$	2,667	$	137
HELOC	$	16	$	16	$	-	$	18	$	1
Consumer	$	15	$	15	$	-	$	19	$	1

($ in thousands)	Number of Loans		Pre-Modification Recorded Balance		Post Modification Recorded Balance

Commercial & industrial		3	$	763	$	763

Total modifications		3	$	763	$	763

	Interest						Total
	Only		Term		Combination		Modification

Commercial & industrial	$	150	$	613	$	-	$	763

Total modifications	$	150	$	613	$	-	$	763

	Nine Months Ended
	September 30, 2020			September 30, 2019
($ in thousands)	Carrying Amount			Carrying Amount

Beginning balance	$	17,792		$	16,353
Acquired goodwill		4,325			1,439
Measurement period adjustments		(26	)		-

Ending balance	$	22,091		$	17,792

	Three Months Ended
	March 31, 2021		March 31, 2020
($ in thousands)	Carrying Amount		Carrying Amount

Beginning balance	$	22,091	$	17,792
Measurement period adjustments		-		-

Ending balance	$	22,091	$	17,792

		Amount of gain (loss)							Amount of gain (loss)
($ in thousands)	Statement of income classification	2020			2019			Statement of income classification	2021			2020
Interest rate swap contracts	Other income	$	282		$	394		Other income	$	133		$	180
Interest rate swap contracts	Other expense		-			-		Other expense		-			-
IRLCs	Gain on sale of mortgage loans & OMSR		235			(215	)	Gain on sale of mortgage loans & OMSR		(692	)		671
Forward contracts	Gain on sale of mortgage loans & OMSR		(165	)		199		Gain on sale of mortgage loans & OMSR		762			(1,053	)