Table of Contents


 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q 

(Mark One)

 

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

 

For the quarterly period ended September 30, 20202021

 

or

 

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: 001-34527

 

 

EMCLAIRE FINANCIAL CORP

(Exact name of registrant as specified in its charter)

Pennsylvania

25-1606091

(Exact nameState or other jurisdiction of registrant as specified in its charter)incorporation or organization)

(IRS Employer Identification No.)

 

612 Main Street, Emlenton, Pennsylvania

25-160609116373

(State or other jurisdictionAddress of incorporation or organization)principal executive offices)

(IRS Employer Identification No.)Zip Code)

612 Main Street, Emlenton, Pennsylvania

16373

(Address of principal executive offices)

(Zip Code)

 

(844) 767-2311

(Registrant’s telephone number)

 

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:

 

Common Stock, par value $1.25 per share

EMCF

NASDAQ Capital Market (NASDAQ)

(Title of Class)

(Trading Symbol)

(Name of exchange on which registered)

 

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 and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).    Yes ☒ No ☐

 

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

 

Large accelerated filer ☐                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 ☒

 

The number of shares outstanding of the Registrant’s common stock was 2,708,7122,721,212 at November 6, 2020.10, 2021.

 


 

 

 

 

EMCLAIRE FINANCIAL CORP

 

INDEX TO QUARTERLY REPORT ON FORM 10-Q

  

PART I – FINANCIAL INFORMATION

 

 

 

Item 1.

Interim Financial Statements (Unaudited)

 

 

 

 

 

Consolidated Balance Sheets as of September 30, 20202021 and December 31, 20192020

1

 

 

 

 

Consolidated Statements of Net Income for the three and nine months ended September 30, 20202021 and 20192020

2

 

 

 

 

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 20202021 and 20192020

3

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 20202021 and 20192020

4

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 20202021 and 20192020

5

 

 

 

 

Notes to Consolidated Financial Statements

6

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

2827

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

3938

 

 

 

Item 4.

Controls and Procedures

3938

 

 

 

PART II – OTHER INFORMATION

 

 

 

Item 1.

Legal Proceedings

4039

 

 

 

Item 1A.

Risk Factors

4039

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

4039

 

 

 

Item 3.

Defaults Upon Senior Securities

4039

 

 

 

Item 4.

Mine Safety Disclosures

4039

 

 

 

Item 5.

Other Information

4039

 

 

 

Item 6.

Exhibits

4039

 

 

 

Signatures

4140

 

 

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

Item 1. Interim Financial Statements

 

 
Emclaire Financial Corp
Consolidated Balance Sheets (Unaudited)
As of September 30, 20202021 and December 31, 20192020
(Dollar amounts in thousands, except share and per share data)

 

 

September 30, 2020

 

December 31, 2019

 

September 30, 2021

 

December 31, 2020

Assets

               

Cash and due from banks

 $3,821  $3,750  $3,558  $3,526 

Interest earning deposits with banks

  18,082   11,236   34,508   33,913 

Total cash and cash equivalents

  21,903   14,986  38,066   37,439 

Interest earning time deposits

  6,412   9,698  2,982   5,718 

Securities - available-for-sale

  99,652   120,107  186,925   113,041 

Securities - equity investments

  12   19  5   15 
Loans held for sale  314     300   75 

Loans receivable, net of allowance for loan losses of $8,905 and $6,556

  831,386   695,348 

Loans receivable, net of allowance for loan losses of $9,949 and $9,580

 781,559   800,338 

Federal bank stocks, at cost

  5,799   5,790  5,611   5,635 

Bank-owned life insurance

  15,372   15,287  15,775   15,468 

Accrued interest receivable

  4,231   2,600  4,343   3,786 

Premises and equipment, net

  18,734   19,041  16,599   18,202 

Goodwill

  19,460   19,460  19,460   19,460 

Core deposit intangible, net

  1,123   1,247  937   1,083 

Prepaid expenses and other assets

  11,101   11,713   12,412   12,063 

Total Assets

 $1,035,499  $915,296  $1,084,974  $1,032,323 

Liabilities and Stockholders' Equity

               

Liabilities

               

Deposits:

               

Non-interest bearing

 $185,936  $148,842  $224,029  $193,752 

Interest bearing

  713,580   638,282   724,494   699,875 

Total deposits

  899,516   787,124  948,523   893,627 

Short-term borrowed funds

  2,050   2,050  2,050   2,050 

Long-term borrowed funds

  30,000   26,500  25,000   30,000 

Accrued interest payable

  534   616  373   474 

Accrued expenses and other liabilities

  13,704   13,148   14,588   14,692 

Total Liabilities

  945,804   829,438   990,534   940,843 
        

Stockholders' Equity

               

Preferred stock, $1.00 par value, 3,000,000 shares authorized; Series C, non-cumulative preferred stock, $2.9 million liquidation value, 286,888 shares issued and outstanding; Series D, non-cumulative preferred stock, $1.3 million liquidation value, 133,705 shares issued and outstanding

  4,206   4,206 

Common stock, $1.25 par value, 12,000,000 shares authorized; 2,810,729 shares issued; 2,708,712 shares outstanding

  3,513   3,513 

Preferred stock, $1.00 par value, 3,000,000 shares authorized; Series C, non-cumulative preferred stock, $2.9 million liquidation value, 286,888 shares issued and outstanding; Series D, non-cumulative preferred stock, $1.3 million liquidation value, 133,705 shares issued and outstanding

 4,206   4,206 

Common stock, $1.25 par value, 12,000,000 shares authorized; 2,823,229 shares issued; 2,721,212 shares outstanding

 3,529   3,529 

Additional paid-in capital

  47,093   46,757  47,536   47,200 

Treasury stock, at cost; 102,017 shares

  (2,114)  (2,114) (2,114)  (2,114)

Retained earnings

  40,584   38,831  47,082   42,143 

Accumulated other comprehensive loss

  (3,587)  (5,335)  (5,799)  (3,484)

Total Stockholders' Equity

  89,695   85,858   94,440   91,480 

Total Liabilities and Stockholders' Equity

 $1,035,499  $915,296  $1,084,974  $1,032,323 

 

See accompanying notes to consolidated financial statements.

 

 

1

Table of Contents

 

 
Emclaire Financial Corp
Consolidated Statements of Net Income (Unaudited)
For the three and nine months ended September 30, 20202021 and 20192020
(Dollar amounts in thousands, except share and per share data) 

 

 For the three months ended September 30, For the nine months ended September 30, 

For the three months ended September 30,

  

For the nine months ended September 30,

 
 

2020

 

2019

 

2020

 

2019

 

2021

  

2020

  

2021

  

2020

 

Interest and dividend income:

                                

Loans receivable, including fees

 $8,489  $8,170  $24,767  $24,514  $8,785  $8,489  $24,728  $24,767 

Securities:

                           

Taxable

  414   583   1,636   1,606  652  414   1,775  1,636 

Exempt from federal income tax

  136   79   310   301  289�� 136   724  310 

Federal bank stocks

  94   104   287   316  72  94   218  287 

Interest earning deposits with banks

  39   251   156   397   18   39   82   156 

Total interest and dividend income

  9,172   9,187   27,156   27,134   9,816   9,172   27,527   27,156 

Interest expense:

                                

Deposits

  1,753   1,938   5,594   5,045  1,007  1,753   3,488  5,594 

Borrowed funds

  182   233   714   769   172   182   532   714 

Total interest expense

  1,935   2,171   6,308   5,814   1,179   1,935   4,020   6,308 

Net interest income

  7,237   7,016   20,848   21,320  8,637  7,237   23,507  20,848 

Provision for (recovery of) loan losses

  750   (145)  2,642   305 

Provision for loan losses

  125   750   650   2,642 

Net interest income after provision for loan losses

  6,487   7,161   18,206   21,015   8,512   6,487   22,857   18,206 

Noninterest income:

                                

Fees and service charges

  362   531   1,100   1,622  380  362   1,041  1,100 

Net realized gain on sales of securities

     42   635   43  170  0   201  635 

Net gain on sales of loans

  181   77   181   129  151  181   353  181 

Earnings on bank-owned life insurance

  96   96   305   313  95  96   308  305 

Other

  501   463   1,322   1,289   552   501   1,575   1,322 

Total noninterest income

  1,140   1,209   3,543   3,396   1,348   1,140   3,478   3,543 

Noninterest expense:

                                

Compensation and employee benefits

  2,750   3,187   8,503   8,892  2,806  2,750   8,763  8,503 

Premises and equipment

  837   810   2,433   2,536  819  837   2,479  2,433 

Intangible asset amortization

  41   44   124   134  68  41   146  124 

Professional fees

  211   278   616   664  268  211   805  616 

Federal deposit insurance

  144      328   267  137  144   425  328 

Other

  1,462   1,439   4,571   4,155   1,653   1,462   4,663   4,571 

Total noninterest expense

  5,445   5,758   16,575   16,648   5,751   5,445   17,281   16,575 

Income before provision for income taxes

  2,182   2,612   5,174   7,763  4,109  2,182   9,054  5,174 

Provision for income taxes

  384   444   892   1,372   734   384   1,571   892 

Net income

  1,798   2,168   4,282   6,391  3,375  1,798   7,483  4,282 
Preferred stock dividends        91   91   0   0   95   91 
Net income available to common stockholders $1,798  $2,168  $4,191  $6,300  $3,375  $1,798  $7,388  $4,191 

Basic earnings per common share

 $0.66  $0.80  $1.55  $2.33  $1.24  $0.66  $2.72  $1.55 

Diluted earnings per common share

  0.66   0.80   1.54   2.32  1.23  0.66   2.69  1.54 

Average common shares outstanding - basic

  2,708,712   2,698,712   2,708,712   2,698,712  2,721,212�� 2,708,712   2,721,212  2,708,712 

Average common shares outstanding - diluted

  2,725,574   2,719,528   2,723,555   2,715,957  2,748,579  2,725,574   2,744,382  2,723,555 

 

See accompanying notes to consolidated financial statements.

 

2

Table of Contents

 

 
Emclaire Financial Corp
Consolidated Statements of Comprehensive Income (Unaudited)
For the three and nine months ended September 30, 20202021 and 20192020
(Dollar amounts in thousands)

 

 For the three months ended September 30, For the nine months ended September 30, For the three months ended September 30, For the nine months ended September 30,
 

2020

 

2019

 

2020

 

2019

 

2021

 

2020

 

2021

 

2020

Net income

 $1,798  $2,168  $4,282  $6,391  $3,375  $1,798  $7,483  $4,282 

Other comprehensive income (loss)

                           

Unrealized gains/(losses) on securities available-for-sale:

                           

Unrealized holding gain (loss) arising during the period

  68   165   2,848   2,424  (1,682) 68   (2,729) 2,848 

Reclassification adjustment for (gains) losses included in net income

     (42)  (635)  (43)

Reclassification adjustment for gains included in net income

  (170)  0   (201)  (635)

Net period change

  68   123   2,213   2,381  (1,852) 68   (2,930) 2,213 

Tax effect

  (14)  (26)  (465)  (500)  389   (14)  615   (465)

Net of tax

  54   97   1,748   1,881   (1,463)  54   (2,315)  1,748 

Comprehensive income

 $1,852  $2,265  $6,030  $8,272  $1,912  $1,852  $5,168  $6,030 

 

See accompanying notes to consolidated financial statements.

 

3

Table of Contents

 

 
Emclaire Financial Corp
Condensed Consolidated Statements of Cash Flows (Unaudited)
For the nine months ended September 30, 20202021 and 20192020
(Dollar amounts in thousands)

 

 For the nine months ended September 30, For the nine months ended September 30,
 

2020

 

2019

 

2021

 

2020

Cash flows from operating activities

               

Net income

 $4,282  $6,391  $7,483  $4,282 

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation and amortization of premises and equipment

  1,058   1,022  1,031   1,058 

Provision for loan losses

  2,642   305  650   2,642 

Amortization/accretion of premiums, discounts and deferred costs and fees, net

  427   235  (586)  427 

Amortization of operating lease right-of-use assets

  102   98  116   102 

Amortization of intangible assets and mortgage servicing rights

  199   182  220   199 

Realized gain on sales of debt securities, net

  (635)  (43) (201)  (635)

Change in fair value of equity securities, including realized gain

  7   (16)

Change in fair value of equity securities

 10   7 

Net gain on sales of loans

  (181)  (129) (353)  (181)

Net loss on foreclosed real estate

  14   32 

Net (gain) loss on foreclosed real estate

 (42)  14 
Net gain on sale of premises and equipment     (11) (28)  0 

Loans originated for sale

     (5,173) (10,816)  0 

Proceeds from the sale of loans originated for sale

     5,148  10,873   0 

Write-down of foreclosed real estate

  56   35  0   56 

Stock compensation expense

  336   271  336   336 

Increase in bank-owned life insurance

  (305)  (313) (308)  (305)
Proceeds from surrender of bank-owned life insurance  220    

Decrease in accrued interest receivable

  (1,631)  (184)

Decrease (increase) in prepaid expenses and other assets

  (162)  154 

Increase (decrease) in accrued interest payable

  (82)  157 

Proceeds from bank-owned life insurance claim

 0   220 

Increase in accrued interest receivable

 (557)  (1,631)

Increase in prepaid expenses and other assets

 (289)  (162)

Decrease in accrued interest payable

 (101)  (82)

Increase (decrease) in accrued expenses and other liabilities

  556   (277)  (276)  556 

Net cash provided by operating activities

  6,903   7,884   7,162   6,903 

Cash flows from investing activities

               

Loan originations and principal collections, net

  (143,273)  19,327  16,284   (143,273)
Proceeds from sales of loans held for sale previously classified as portfolio loans  3,994     2,800   3,994 

Available-for-sale securities:

               

Sales

  40,011   21,035  4,845   40,011 

Maturities, repayments and calls

  17,179   12,946  14,818   17,179 

Purchases

  (34,125)  (51,871) (96,598)  (34,125)

Purchase of federal bank stocks

  (2,840)  (1,905) (845)  (2,840)
Redemption of federal bank stocks  2,831   2,400  868   2,831 

Net change in interest earning time deposits

  3,286   (3,460) 2,736   3,286 

Proceeds from the sale of bank premises and equipment

     251  1,297   0 

Purchases of premises and equipment

  (751)  (1,492) (478)  (751)

Proceeds from the sale of foreclosed real estate

  339   742   386   339 

Net cash used in investing activities

  (113,349)  (2,027)  (53,887)  (113,349)

Cash flows from financing activities

               

Net increase in deposits

  112,392   46,479  54,896   112,392 

Proceeds from long-term debt

  20,000     0   20,000 

Repayments on long-term debt

  (16,500)  (750) (5,000)  (16,500)

Net change in short-term borrowings

     (10,800)

Dividends paid

  (2,529)  (2,439)  (2,544)  (2,529)

Net cash provided by financing activities

  113,363   32,490   47,352   113,363 

Net increase in cash and cash equivalents

  6,917   38,347  627   6,917 

Cash and cash equivalents at beginning of period

  14,986   10,955   37,439   14,986 

Cash and cash equivalents at end of period

 $21,903  $49,302  $38,066  $21,903 

Supplemental information:

               

Interest paid

 $6,390  $5,657  $4,121  $6,390 
Income taxes paid  600   910  2,050   600 

Supplemental noncash disclosure:

               

Transfers from loans to foreclosed real estate

  277   324  24   277 

Initial recognition of operating lease right-of-use assets

     1,642 

Initial recognition of operating lease liabilities

     1,858 
Transfers from portfolio loans to loans held for sale  4,127     2,728   4,127 

 

See accompanying notes to consolidated financial statements.

 

4

Table of Contents

 

 
Emclaire Financial Corp
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
For the three and nine months ended September 30, 20202021 and 20192020
(Dollar amounts in thousands, except per share data)

 

 Preferred Stock Additional Paid-in Capital - Preferred 

Common Stock

 

Additional Paid-in Capital - Common

 

Treasury Stock

 

Retained Earnings

 

Accumulated Other Comprehensive Loss

 

Total Stockholders' Equity

Balance at January 1, 2019, as previously presented

 $421  $3,785  $3,501  $46,401  $(2,114) $34,371  $(6,357) $80,008 

Cumulative effect of change in accounting principle for leases and security premiums, net of tax

                 (181)     (181)

Balance at January 1, 2019, as adjusted

 $421  $3,785  $3,501  $46,401  $(2,114) $34,190  $(6,357) $79,827 

Net income

                 2,082      2,082 

Other comprehensive income

                    873   873 

Stock compensation expense

           90            90 

Cash dividends declared on common stock ($0.29 per share)

                 (783)     (783)
Balance at March 31, 2019  421   3,785   3,501   46,491   (2,114)  35,489   (5,484)  82,089 
Net income                 2,140      2,140 
Other comprehensive income                    911   911 
Cash dividends declared on preferred stock                 (91)     (91)

Stock compensation expense

           90            90 
Cash dividends declared on common stock ($0.29 per share)                 (782)     (782)
Balance at June 30, 2019  421   3,785   3,501   46,581   (2,114)  36,756   (4,573)  84,357 
Net income                 2,168      2,168 

Other comprehensive income

                    97   97 
Stock compensation expense           91            91 
Cash dividends declared on common stock ($0.29 per share)                 (782)     (782)
Balance at September 30, 2019 $421  $3,785  $3,501  $46,672  $(2,114) $38,142  $(4,476) $85,931 
                                 Preferred Stock Additional Paid-in Capital - Preferred 

Common Stock

 

Additional Paid-in Capital - Common

 

Treasury Stock

 

Retained Earnings

 

Accumulated Other Comprehensive Loss

 

Total Stockholders' Equity

Balance at January 1, 2020

 $421  $3,785  $3,513  $46,757  $(2,114) $38,831  $(5,335) $85,858  $421  $3,785  $3,513  $46,757  $(2,114) $38,831  $(5,335) $85,858 

Net income

                 1,190      1,190  0  0  0  0  0  1,190  0  1,190 
Other comprehensive income                    1,197   1,197  0  0  0  0  0  0  1,197  1,197 
Stock compensation expense           112            112  0  0  0  112  0  0  0  112 
Cash dividends declared on common stock ($0.30 per share)                 (812)     (812)

Cash dividends declared on common stock ($0.30 per share)

  0   0   0   0   0   (812)  0   (812)

Balance at March 31, 2020

  421   3,785   3,513   46,869   (2,114)  39,209   (4,138)  87,545   421   3,785   3,513   46,869   (2,114)  39,209   (4,138)  87,545 
Net income                 1,294      1,294  0  0  0  0  0  1,294  0  1,294 
Other comprehensive income                    497   497  0  0  0  0  0  0  497  497 
Cash dividends declared on preferred stock                 (91)     (91) 0  0  0  0  0  (91) 0  (91)
Stock compensation expense           112            112  0  0  0  112  0  0  0  112 
Cash dividends declared on common stock ($0.30 per share)                 (813)     (813)

Cash dividends declared on common stock ($0.30 per share)

  0   0   0   0   0   (813)  0   (813)
Balance at June 30, 2020  421   3,785   3,513   46,981   (2,114)  39,599   (3,641)  88,544   421   3,785   3,513   46,981   (2,114)  39,599   (3,641)  88,544 
Net income                 1,798      1,798  0  0  0  0  0  1,798  0  1,798 
Other comprehensive income                    54   54  0  0  0  0  0  0  54  54 
Stock compensation expense           112            112  0  0  0  112  0  0  0  112 
Cash dividends declared on common stock ($0.30 per share)                 (813)     (813)

Cash dividends declared on common stock ($0.30 per share)

  0   0   0   0   0   (813)  0   (813)
Balance at September 30, 2020 $421  $3,785  $3,513  $47,093  $(2,114) $40,584  $(3,587) $89,695  $421  $3,785  $3,513  $47,093  $(2,114) $40,584  $(3,587) $89,695 
 

Balance at January 1, 2021

 $421  $3,785  $3,529  $47,200  $(2,114) $42,143  $(3,484) $91,480 

Net income

 0  0  0  0  0  2,174  0  2,174 

Other comprehensive loss

 0  0  0  0  0  0  (2,080) (2,080)

Stock compensation expense

 0  0  0  112  0  0  0  112 

Cash dividends declared on common stock ($0.30 per share)

  0   0   0   0   0   (816)  0   (816)

Balance at March 31, 2021

  421   3,785   3,529   47,312   (2,114)  43,501   (5,564)  90,870 

Net income

 0  0  0  0  0  1,934  0  1,934 

Other comprehensive income

 0  0  0  0  0  0  1,228  1,228 

Cash dividends declared on preferred stock

 0  0  0  0  0  (95) 0  (95)

Stock compensation expense

 0  0  0  112  0  0  0  112 

Cash dividends declared on common stock ($0.30 per share)

  0   0   0   0   0   (816)  0   (816)

Balance at June 30, 2021

  421   3,785   3,529   47,424   (2,114)  44,524   (4,336)  93,233 

Net income

 0  0  0  0  0  3,375  0  3,375 

Other comprehensive loss

 0  0  0  0  0  0  (1,463) (1,463)

Stock compensation expense

 0  0  0  112  0  0  0  112 

Cash dividends declared on common stock ($0.30 per share)

  0   0   0   0   0   (817)  0   (817)

Balance at September 30, 2021

 $421  $3,785  $3,529  $47,536  $(2,114) $47,082  $(5,799) $94,440 

 

See accompanying notes to consolidated financial statements.

 

5

Table of Contents

 

Emclaire Financial Corp

Notes to Consolidated Financial Statements (Unaudited)

 

 

1.

Nature of Operations and Basis of Presentation

 

Emclaire Financial Corp (the Corporation) is a Pennsylvania corporation and the holding company of The Farmers National Bank of Emlenton (the Bank). The Corporation provides a variety of financial services to individuals and businesses through its offices in western Pennsylvania and northern West Virginia.Pennsylvania. Its primary deposit products are checking, savings and term certificate accounts and its primary lending products are residential and commercial mortgages, commercial business loans and consumer loans.

 

The consolidated financial statements include the accounts of the Corporation and its wholly owned subsidiary, the Bank. All significant intercompany transactions and balances have been eliminated in preparing the consolidated financial statements.

 

The accompanying unaudited consolidated financial statements for the interim periods include all adjustments, consisting of normal recurring accruals, which are necessary, in the opinion of management, to fairly reflect the Corporation’s consolidated financial position and results of operations. Additionally, these consolidated financial statements for the interim periods have been prepared in accordance with instructions for the Securities and Exchange Commission’s (SEC’s) Form 10-Q10-Q and Article 10 of Regulation S-XS-X and therefore do not include all information or footnotes necessary for a complete presentation of financial condition, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America (GAAP). For further information, refer to the audited consolidated financial statements and footnotes thereto for the year ended December 31, 20192020, as contained in the Corporation’s Annual Report on Form 10-K10-K for the year ended December 31, 20192020 filed with the SEC.

 

The balance sheet at December 31, 20192020 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by GAAP for complete financial statements.

 

The preparation of financial statements, in conformity with GAAP, requires management to make estimates and assumptions that affect the reported amounts in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. The results of operations for interim quarterly or year-to-date periods are not necessarily indicative of the results that may be expected for the entire year or any other period. Certain amounts previously reported may have been reclassified to conform to the current year’s financial statement presentation.

 

The coronavirus (COVID-19)(COVID-19) pandemic has negatively impacted the global economy, disrupted global supply chains and increased unemployment levels.  Although the temporary closure of many businesses and shelter-in placeshelter-in-place policies have eased, restrictions and social distancing continue to impact many of the Corporation’sCorporation's customers.  While the full effects of the pandemic still remain unknown, the Corporation is committed to supporting its customers, employees and communities during this difficult time.  The Corporation has given hardship relief assistance to customers, including the consideration of various loan payment deferral and fee waiver options, and encourages customers to reach out for assistance to support their individual circumstances. The pandemic could result in the recognition of credit losses in our loan portfolios and increases in our allowance for credit losses, particularly if businesses remain closed, the impact on the global economy worsens, or more customers draw on their lines of credit or seek additional loans to help finance their businesses.  Similarly, because of changing economic and market conditions, we may be required to recognize impairments on securities, goodwill or other significant estimates.  The extent to which the COVID-19 pandemic impacts our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios, will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities and other third parties in response to the pandemic.

 

Effective March 16, 2020, the Board of Governors of the Federal Reserve System (Federal Reserve) lowered the federal funds target rate to a range of between zero and 0.25%.  This action followed a prior reduction of the federal funds target rate to a range of 1.00% to 1.25% effective on March 4, 2020.  These actions were taken in an emergency response to stem the economic impact of the pandemic.  The Federal Reserve has indicated that it expects to maintain the targeted federal funds rate at current levels until such time that the economic environment has stabilized for a period of time.  The Corporation’s earnings and related cash flows are largely dependent upon net interest income, representing the difference between interest income received on interest-earnings assets, primarily loans and securities, and the interest paid on interest-bearing liabilities, primarily customer deposits and borrowed funds.  Since the Corporation’s balance sheet is asset sensitive, earnings are more adversely affected by falling rates since rate sensitive assets reprice more quickly than rate sensitive liabilities.  Should the Federal Reserve take any further action regarding rates in relation to the pandemic, the Corporation’s margins could be compressed even further, perpetuating the negative effect on net income.

The U.S. government also enacted certain fiscal stimulus measures in several phases to assist in counteracting the economic disruptions caused by the pandemic.  On March 6, 2020, the Coronavirus Preparedness and Response Supplemental Appropriations Act was enacted to authorize funding for research and development of vaccines and to allocate money to state and local governments for response and containment measures.  On March 18, 2020, the Families First Coronavirus Response Act was put in place to provide for paid sick/medical leave, no-cost coverage for testing, expanded unemployment benefits and additional funding to states for the ongoing economic consequences of the pandemic.  On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) was signed by the President of the United States.  Among other measures, the CARES Act provided $349 billion  for the Paycheck Protection Program (PPP) administered by the Small Business Administration (SBA) to assist qualified small businesses with certain operational expenses, certain credits for individuals and their dependents against their 2020 personal income tax and expanded eligibility for unemployment benefits.  This legislation was later amended on April 24, 2020, by the Paycheck Protection Program and Healthcare Enhancement Act (PPPHE Act) which provided an additional $310 billion of funding for PPP loans.

6

1.

Nature of Operations and Basis of Presentation (continued)

Certain provisions within the CARES Act encourage financial institutions to practice prudent efforts to work with borrowers impacted by COVID-19.the pandemic.  Under these provisions, loan modifications deemed to be COVID-19-relatedCOVID-19 related would not be considered a troubled debt restructuring (TDR) if the loan was not more than 30 days past due as of December 31, 2019 and the deferral was executed between March 1, 2020 and the earlier of 60 days after the date of the termination of the COVID-19COVID-19 national emergency or December 31, 2020.  The banking regulators issued a similar guidance, which also clarified that a COVID-19-relatedCOVID-19 related modification should not be considered a TDR if the borrower was current on payments at the time the underlying loan modification program was implemented and if the modification is considered to be short-term.  Under these terms, as of September 30, 2020,The Corporation implemented a short-term modification program to provide relief to consumer and commercial customers following the Corporation had processed payment deferrals for 420 loans with an aggregate balance of $110.9 million. Through November 2, 2020, 35 loans with an aggregate balance of $28.6 million remained on deferral while 385 loans with an aggregate balance of $82.3 million have resumed normal repayment or paid off. The majorityguidelines of these deferrals were generally 30provisions.  Most modifications fall into the 90 to 90180-day range with deferred principal and interest due and payable on the maturity date of the existing loans.  Recently, Section 541 of the Consolidated Appropriations Act, 2021, has extended this relief to the earlier of 60 days after the end of the national emergency proclamation or January 1, 2022.  Specific detail describing these modifications made in duration.  Includedrelation to the CARES Act can be found in the aggregate balanceTDR discussion in "Note 4 - Loans" on page 15.

Following the enactment of loans remaining on deferral as of November 2,these provisions, in December 2020, are 29 loans with an aggregate balance of $28.1 million for which the Corporation had granted a second deferral of upBipartisan-Bicameral Omnibus COVID Relief Deal was enacted to 90 daysprovide additional economic stimulus to individuals and businesses in duration dueresponse to the uncertainty surroundingextended economic distress caused by the COVID-19 pandemic.

Additionally,  This included additional stimulus payments to individuals and their dependents, the Bank isextension of enhanced unemployment benefits, $284 billion of additional funds for a second round of PPP loans and a new simplified forgiveness procedure for PPP loans of $150,000 or less.  The Corporation was a lender for the Small Business Administration's (SBA) Paycheck Protection Program (PPP), ainitial SBA program underand closed 688 PPP loans totaling $54.9 million.  As of October 25, 2021, 684 loans totaling $51.1 million were fully repaid, including 5 loans totaling $66,000 that were voluntarily repaid, rather than forgiven by the CARES Act, and other SBA, Federal Reserve or United States Treasury programs thatSBA.  Five loans had aggregate unforgiven balances totaling $97,000, two of which have been created in response to the pandemic, and may be a lender for programs createdremaining outstanding balances totaling $94,000.  The Corporation also participated in the future. These programs are newsecond round of the program and their effects on the Corporation’s business are uncertain. Through September 30, 2020, the Bank had closed 685 PPP421 loans amounting to $54.9totaling $26.7 million.  As of October 25, 2021, 378 loans totaling $20.9 million under the allocation approved by Congress.were fully repaid.

 

6

2.

Earnings per Common Share

 

Basic earnings per common share (EPS) excludes dilution and is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted EPS includes the dilutive effect of additional potential common shares for assumed issuance of restricted stock.

 

The factors used in the Corporation’s earnings per common share computation follow:

 

(Dollar amounts in thousands, except for per share amounts)

 For the three months ended September 30, For the nine months ended September 30, For the three months ended September 30, For the nine months ended September 30,
 

2020

 

2019

 

2020

 

2019

 

2021

 

2020

 

2021

 

2020

Net income

 $1,798  $2,168  $4,282  $6,391  $3,375  $1,798  $7,483  $4,282 

Less: Preferred stock dividends

        91   91   0   0   95   91 

Net income available to common stockholders

 $1,798  $2,168  $4,191  $6,300  $3,375  $1,798  $7,388  $4,191 

Average common shares outstanding

  2,708,712   2,698,712   2,708,712   2,698,712  2,721,212  2,708,712  2,721,212  2,708,712 

Add: Dilutive effects of restricted stock awards

  16,862   20,816   14,843   17,245   27,367   16,862   23,170   14,843 

Average shares and dilutive potential common shares

  2,725,574   2,719,528   2,723,555   2,715,957   2,748,579   2,725,574   2,744,382   2,723,555 

Basic earnings per common share

 $0.66  $0.80  $1.55  $2.33  $1.24  $0.66  $2.72  $1.55 

Diluted earnings per common share

 $0.66  $0.80  $1.54  $2.32  $1.23  $0.66  $2.69  $1.54 

 

7

 

 

3.

Securities

 

Equity Securities

 

The Corporation held equity securities with fair values of $12,000$5,000 and $19,000$15,000 at September 30, 20202021 and December 31, 20192020, respectively. Beginning January 1, 2018, with the adoption of ASU 2016-01, changesChanges in the fair value of these securities are included in other income on the consolidated statements of net income as opposed to accumulated other comprehensive loss on the consolidated balance sheets.income. During the three and nine months ended September 30, 20202021, the Corporation recognized a loss of $2,000$4,000 and $7,000, respectivel$10,000, respectively, on equity securities held at September 30, 20202021, compared to a gainloss of $6,000$2,000 and $16,000,$7,000, respectively, for the same periods in 20192020. During the three and nine months ended September 30, 20202021 and 20192020, the Corporation did not sell any equity securities.

 

Debt Securities - Available-for-Sale

 

The following table summarizes the Corporation’s debt securities as of September 30, 20202021 and December 31, 20192020:

 

(Dollar amounts in thousands)

 

Amortized Cost

 

Gross Unrealized Gains

 

Gross Unrealized Losses

 

Fair Value

 

Amortized Cost

 

Gross Unrealized Gains

 

Gross Unrealized Losses

 

Fair Value

September 30, 2020:

                

September 30, 2021:

            

U.S. government sponsored entities and agencies

 $1,000  $17  $  $1,017  $8,145  $69  $(24) $8,190 

U.S. agency mortgage-backed securities: residential

  19,185   518   (11)  19,692  14,485  171  (97) 14,559 
U.S. agency collateralized mortgage obligations: residential  20,542   331   (14)  20,859  45,702  160  (379) 45,483 

State and political subdivisions

  44,414   1,307   (160)  45,561  94,497  1,093  (1,413) 94,177 

Corporate debt securities

  12,436   344   (257)  12,523   24,217   369   (70)  24,516 
Total securities available-for-sale $97,577  $2,517  $(442) $99,652  $187,046  $1,862  $(1,983) $186,925 
                         

December 31, 2019:

                

December 31, 2020:

            

U.S. government sponsored entities and agencies

 $7,069  $14  $(6) $7,077  $3,036  $11  $(40) $3,007 

U.S. agency mortgage-backed securities: residential

  40,868   291   (84)  41,075  16,151  436  (6) 16,581 

U.S. agency collateralized mortgage obligations: residential

  33,001   71   (235)  32,837  15,658  263  (10) 15,911 

State and political subdivisions

  27,848   217   (269)  27,796  53,834  1,781  (38) 55,577 

Corporate debt securities

  11,459   93   (230)  11,322   21,553   434   (22)  21,965 

Total securities available-for-sale

 $120,245  $686  $(824) $120,107  $110,232  $2,925  $(116) $113,041 

 

The following table summarizes scheduled maturities of the Corporation’s debt securities as of September 30, 20202021. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities and collateralized mortgage obligations are not due at a single maturity and are shown separately.

 

(Dollar amounts in thousands)

 

Available-for-sale

 

Available-for-sale

 

Amortized Cost

 

Fair Value

 

Amortized Cost

 

Fair Value

Due in one year or less

 $494  $501  $0  $0 

Due after one year through five years

  2,296   2,341  4,326  4,401 

Due after five years through ten years

  17,091   17,353  33,552  33,934 

Due after ten years

  37,969   38,906  88,981  88,548 

Mortgage-backed securities: residential

  19,185   19,692  14,485  14,559 
Collateralized mortgage obligations: residential  20,542   20,859   45,702   45,483 
Total securities available-for-sale $97,577  $99,652  $187,046  $186,925 

 

 

3.

Securities (continued)

 

Information pertaining to debt securities with gross unrealized losses at September 30, 20202021 and December 31, 20192020, aggregated by investment category and length of time that individual securities have been in a continuous loss position are included in the table below:

 

(Dollar amounts in thousands)

 

Less than 12 Months

 

12 Months or More

 

Total

 

Less than 12 Months

 

12 Months or More

 

Total

 

Fair Value

 

Unrealized Loss

 

Fair Value

 

Unrealized Loss

 

Fair Value

 

Unrealized Loss

 

Fair Value

 

Unrealized Loss

 

Fair Value

 

Unrealized Loss

 

Fair Value

 

Unrealized Loss

September 30, 2020:

                        

September 30, 2021:

            

U.S. government sponsored entities and agencies

 $1,580  $(24) $0  $0  $1,580  $(24)

U.S. agency mortgage-backed securities: residential

 $3,425  $(11) $  $  $3,425  $(11) 7,196  (97) 0  0  7,196  (97)

U.S. agency collateralized mortgage obligations: residential

  2,973   (8)  5,175   (6)  8,148   (14) 32,710  (376) 1,693  (3) 34,403  (379)

State and political subdivisions

  6,725   (128)  1,641   (32)  8,366   (160) 52,581  (1,358) 1,420  (55) 54,001  (1,413)

Corporate debt securities

  4,519   (232)  475   (25)  4,994   (257)  6,880   (70)  0   0   6,880   (70)

Total

 $17,642  $(379) $7,291  $(63) $24,933  $(442) $100,947  $(1,925) $3,113  $(58) $104,060  $(1,983)
                         

December 31, 2019:

                        

December 31, 2020:

            

U.S. government sponsored entities and agencies

 $  $  $2,032  $(6) $2,032  $(6) $1,996  $(40) $0  $0  $1,996  $(40)

U.S. agency mortgage-backed securities: residential

  14,578   (76)  2,325   (8)  16,903   (84)  1,547   (6)  0   0   1,547   (6)

U.S. agency collateralized mortgage obligations: residential

  12,319   (32)  11,621   (203)  23,940   (235) 1,515  (4) 4,845  (6) 6,360  (10)

State and political subdivisions

  15,636   (269)        15,636   (269) 1,705  (11) 1,641  (27) 3,346  (38)

Corporate debt securities

  4,031   (229)  499   (1)  4,530   (230)  2,509   (10)  988   (12)  3,497   (22)

Total

 $46,564  $(606) $16,477  $(218) $63,041  $(824) $9,272  $(71) $7,474  $(45) $16,746  $(116)

 

Gains and losses on sales of securities for the three and nine months ended September 30, 2021 and 2020 were as follows:

 

(Dollar amounts in thousands)

 

For the three months ended September 30,

 

For the nine months ended September 30,

 

For the three months ended September 30,

 

For the nine months ended September 30,

 

2020

 

2019

 

2020

 

2019

 

2021

 

2020

 

2021

 

2020

Proceeds

 $  $8,153  $40,011  $21,035  $4,597  $0  $4,845  $40,011 

Gains

     45   640   80  170  0   201  640 

Losses

     (3)  (5)  (37) 0  0   0  (5)

Tax provision related to gains (losses)

     9   133   9  35  0   42  133 

 

Management evaluates debt securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic, market or other conditions warrant such evaluation. Consideration is given to: (1)(1) the length of time and the extent to which the fair value has been less than cost, (2)(2) the financial condition and near-term prospects of the issuer, (3)(3) whether the market decline was affected by macroeconomic conditions and (4)(4) whether the Corporation has the intent to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis. If the Corporation intends to sell an impaired security, or if it is more likely than not the Corporation will be required to sell the security before its anticipated recovery, the Corporation records an other-than-temporary loss in an amount equal to the entire difference between fair value and amortized cost. Otherwise, only the credit portion of the estimated loss on debt securities is recognized in earnings, with the other portion of the loss recognized in other comprehensive income.

 

There were 36140 debt securities in an unrealized loss position as of September 30, 20202021, six4 of which were in an unrealized loss position for more than 12 months. Of these 36140 securities, 1694 were state and political subdivision securities, 11 were corporate securities, six21 were collateralized mortgage obligations (issued by U.S. government sponsored entities) and three, 18 were corporate securities, six were mortgage-backed securities. Thesecurities and one was an agency security. Management believes the unrealized losses associated with these securities were not due to the deterioration in the credit quality of the issuer that would likely result in the non-collection of contractual principal and interest, but rather have been caused by a rise in interest rates from the time the securities were purchased. Based on that evaluation and other general considerations, and given that the Corporation’s current intention is not to sell any impaired securities and it is more likely than not it will not be required to sell these securities before the recovery of their amortized cost basis, the Corporation does not consider these debt securities with unrealized losses as of September 30, 20202021 to be other-than-temporarily impaired.

 

 

4.

Loans Receivable and Related Allowance for Loan Losses

 

The Corporation’s loans receivable as of the respective dates are summarized as follows:

 

(Dollar amounts in thousands)

 September 30, 2020 December 31, 2019 September 30, 2021 December 31, 2020

Mortgage loans on real estate:

               

Residential first mortgages

 $305,824  $293,170  $278,412  $308,031 

Home equity loans and lines of credit

  90,764   97,541  78,265   87,088 

Commercial real estate

  285,448   229,951   313,048   285,625 

Total real estate loans

  682,036   620,662   669,725   680,744 

Other loans:

               

Commercial business

  120,535   66,603  72,672   89,139 

Consumer

  37,720   14,639   49,111   40,035 

Total other loans

  158,255   81,242   121,783   129,174 

Total loans, gross

  840,291   701,904  791,508   809,918 

Less allowance for loan losses

  8,905   6,556   9,949   9,580 

Total loans, net

 $831,386  $695,348  $781,559  $800,338 

 

Included in total loans above are net deferred costs of $1.6$3.1 million and $2.6$2.5 million at September 30, 20202021 and December 31, 20192020, respectively. In addition, included in commercial loans at September 30, 2021 and December 31, 2020 were $10.4 million and $30.4 million, respectively, of PPP loans that are guaranteed by the SBA. The Corporation received $3.7 million of fees related to the origination of these loans, of which $1.3 million was recognized in 2020, $2.1 million was recognized during the nine months ended September 30,2021 and $335,000 will be recognized in future periods upon forgiveness by the SBA.

 

An allowance for loan losses (ALL) is maintained to absorb probable incurred losses from the loan portfolio. The ALL is based on management’s continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience and the amount of nonperforming loans.  While the Corporation has historically experienced strong trends in asset quality, as a result of the situation regarding the COVID-19COVID-19 pandemic, management has recognized the need to incorporate factors into the allowance evaluation to help compensate for the effects of any credit deterioration due to the current economic situation.

 

Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.

 

The allowance for loan losses is based on estimates and actual losses may vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date.

 

At September 30, 20202021, there was no0 allowance for loan losses allocated to loans acquired from United American Savings Bank (2016)(2016), Northern Hancock Bank and Trust Co. (2017)(2017) or Community First Bancorp, Inc. (2018).(2018) because the unaccreted purchase discount still exceeded the calculated allowance.

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 

The following table details activity in the ALL and the recorded investment by portfolio segment based on impairment method:

 

(Dollar amounts in thousands)

 Residential Mortgages Home Equity & Lines of Credit 

Commercial Real Estate

 Commercial Business 

Consumer

 

Total

 Residential Mortgages Home Equity & Lines of Credit 

Commercial Real Estate

 Commercial Business 

Consumer

 

Total

Three months ended September 30, 2021:

            

Allowance for loan losses:

 

Beginning Balance

 $2,449  $537  $5,826  $675  $361  $9,848 

Charge-offs

 0  (36) 0  0  (33) (69)

Recoveries

 0  11  21  1  12  45 

Provision

  (101)  21   153   7   45   125 

Ending Balance

 $2,348  $533  $6,000  $683  $385  $9,949 
 

Nine months ended September 30, 2021:

 

Allowance for loan losses:

 

Beginning Balance

 $2,774  $620  $5,180  $677  $329  $9,580 

Charge-offs

 0  (36) (151) 0  (160) (347)

Recoveries

 0  19  22  1  24  66 

Provision

  (426)  (70)  949   5   192   650 

Ending Balance

 $2,348  $533  $6,000  $683  $385  $9,949 
 

At September 30, 2021:

            

Ending ALL balance attributable to loans:

 

Individually evaluated for impairment

 $0  $0  $21  $4  $0  $25 

Acquired loans collectively evaluated for impairment

 0  0  0  0  0  0 

Originated loans collectively evaluated for impairment

  2,348   533   5,979   679   385   9,924 

Total

 $2,348  $533  $6,000  $683  $385  $9,949 

Total loans:

 

Individually evaluated for impairment

 $303  $4  $1,224  $121  $0  $1,652 

Acquired loans collectively evaluated for impairment

 32,520  6,754  23,992  2,552  617  66,435 

Originated loans collectively evaluated for impairment

  245,589   71,507   287,832   69,999   48,494   723,421 

Total

 $278,412  $78,265  $313,048  $72,672  $49,111  $791,508 
 

At December 31, 2020:

    ��        

Ending ALL balance attributable to loans:

 

Individually evaluated for impairment

 $0  $0  $40  $20  $0  $60 

Acquired loans collectively evaluated for impairment

 0  0  0  0  0  0 

Originated loans collectively evaluated for impairment

  2,774   620   5,140   657   329   9,520 

Total

 $2,774  $620  $5,180  $677  $329  $9,580 

Total loans:

            

Individually evaluated for impairment

 $329  $3  $1,639  $143  $0  $2,114 

Acquired loans collectively evaluated for impairment

 44,209  8,491  30,913  5,131  1,017  89,761 

Originated loans collectively evaluated for impairment

  263,493   78,594   253,073   83,865   39,018   718,043 

Total

 $308,031  $87,088  $285,625  $89,139  $40,035  $809,918 
 

Three months ended September 30, 2020:

                                    

Allowance for loan losses:

                         

Beginning Balance

 $2,582  $654  $3,901  $803  $219  $8,159  $2,582  $654  $3,901  $803  $219  $8,159 

Charge-offs

     (51)  (1)     (28)  (80) 0  (51) (1) 0  (28) (80)

Recoveries

  5   1   1   36   33   76  5  1  1  36  33  76 

Provision

  111   57   578   (81)  85   750   111   57   578   (81)  85   750 

Ending Balance

 $2,698  $661  $4,479  $758  $309  $8,905  $2,698  $661  $4,479  $758  $309  $8,905 
                         
Nine months ended September 30, 2020:                                    
Allowance for loan losses:                         
Beginning Balance $2,309  $626  $2,898  $636  $87  $6,556  $2,309  $626  $2,898  $636  $87  $6,556 
Charge-offs  (11)  (89)  (75)  (147)  (82)  (404) (11) (89) (75) (147) (82) (404)
Recoveries  6   12   6   37   50   111  6  12  6  37  50  111 
Provision  394   112   1,650   232   254   2,642   394   112   1,650   232   254   2,642 
Ending Balance $2,698  $661  $4,479  $758  $309  $8,905  $2,698  $661  $4,479  $758  $309  $8,905 
                        

At September 30, 2020:

                        

Ending ALL balance attributable to loans:

                        

Individually evaluated for impairment

 $  $  $  $15  $  $15 

Acquired loans collectively evaluated for impairment

                  

Originated loans collectively evaluated for impairment

  2,698   661   4,479   743   309   8,890 

Total

 $2,698  $661  $4,479  $758  $309  $8,905 

Total loans:

                        

Individually evaluated for impairment

 $225  $4  $1,694  $182  $  $2,105 

Acquired loans collectively evaluated for impairment

  48,614   8,713   32,840   5,766   1,126   97,059 

Originated loans collectively evaluated for impairment

  256,985   82,047   250,914   114,587   36,594   741,127 

Total

 $305,824  $90,764  $285,448  $120,535  $37,720  $840,291 
                        

At December 31, 2019:

                        

Ending ALL balance attributable to loans:

                        

Individually evaluated for impairment

 $5  $  $  $  $  $5 

Acquired loans collectively evaluated for impairment

                  

Originated loans collectively evaluated for impairment

  2,304   626   2,898   636   87   6,551 

Total

 $2,309  $626  $2,898  $636  $87  $6,556 
Total loans:                        

Individually evaluated for impairment

 $358  $4  $81  $40  $  $483 

Acquired loans collectively evaluated for impairment

  60,523   10,901   41,993   7,930   1,982   123,329 

Originated loans collectively evaluated for impairment

  232,289   86,636   187,877   58,633   12,657   578,092 

Total

 $293,170  $97,541  $229,951  $66,603  $14,639  $701,904 
                        

Three months ended September 30, 2019:

                        

Allowance for loan losses:

                        

Beginning Balance

 $2,225  $642  $3,043  $615  $55  $6,580 

Charge-offs

     (22)  (8)     (39)  (69)

Recoveries

     4   104      35   143 

Provision

  16   11   (185)  5   8   (145)

Ending Balance

 $2,241  $635  $2,954  $620  $59  $6,509 
                        
Nine months ended September 30, 2019:                        
Allowance for loan losses:                        
Beginning Balance $2,198  $648  $3,106  $500  $56  $6,508 
Charge-offs  (204)  (56)  (36)  (134)  (114)  (544)
Recoveries  40   5   132      63   240 
Provision  207   38   (248)  254   54   305 
Ending Balance $2,241  $635  $2,954  $620  $59  $6,509 

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 

The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of September 30, 20202021:

 

(Dollar amounts in thousands)

                                     
 

Impaired Loans with Specific Allowance

 

Impaired Loans with Specific Allowance

 

As of September 30, 2020

 

For the three months ended September 30, 2020

 

As of September 30, 2021

 

For the three months ended September 30, 2021

 Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period

Residential first mortgages

 $  $  $  $35  $  $  $0  $0  $0  $0  $0  $0 

Home equity and lines of credit

           2        0  0  0  0  0  0 

Commercial real estate

                   309  309  21  312  3  3 

Commercial business

  69   69   15   70   1   1  4  4  4  4  0  0 

Consumer

                    0   0   0   0   0   0 

Total

 $69  $69  $15  $107  $1  $1  $313  $313  $25  $316  $3  $3 

 

 

For the nine months ended September 30, 2020

 

For the nine months ended September 30, 2021

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

Residential first mortgages

 $53  $  $  $17  $0  $0 

Home equity and lines of credit

  3        0  0  0 

Commercial real estate

  37        344  12  12 

Commercial business

  47   2   2  37  0  0 

Consumer

           0   0   0 

Total

 $140  $2  $2  $398  $12  $12 

 

 

Impaired Loans with No Specific Allowance

 

Impaired Loans with No Specific Allowance

 

As of September 30, 2020

 

For the three months ended September 30, 2020

 

As of September 30, 2021

 

For the three months ended September 30, 2021

 Unpaid Principal Balance Recorded Investment Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period Unpaid Principal Balance Recorded Investment Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period

Residential first mortgages

 $336  $225  $304  $3  $3  $415  $303  $308  $2  $2 

Home equity and lines of credit

  4   4   2        4  4  4  0  0 

Commercial real estate

  1,694   1,694   1,714   23   23  915  915  964  8  8 

Commercial business

  113   113   127   4   2  117  117  119  1  1 

Consumer

                 0   0   0   0   0 

Total

 $2,147  $2,036  $2,147  $30  $28  $1,451  $1,339  $1,395  $11  $11 

 

 

For the nine months ended September 30, 2020

 

For the nine months ended September 30, 2021

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

Residential first mortgages

 $293  $6  $6  $299  $4  $4 

Home equity and lines of credit

  1        4  0  0 

Commercial real estate

  1,144   75   59  1,070  32  32 

Commercial business

  84   8   5  92  4  4 

Consumer

           0   0   0 

Total

 $1,522  $89  $70  $1,465  $40  $40 

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of December 31, 20192020:
 

(Dollar amounts in thousands)

                                          
 

Impaired Loans with Specific Allowance

 

Impaired Loans with Specific Allowance

 

As of December 31, 2019

 

For the year ended December 31, 2019

 

As of December 31, 2020

 

For the year ended December 31, 2020

 Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period

Residential first mortgages

 $72  $72  $5  $72  $3  $3  $0  $0  $0  $43  $0  $0 
Home equity and lines of credit  4   4      5        0  0  0  2  0  0 
Commercial real estate                   380  380  40  106  17  11 
Commercial business                   78  78  20  53  5  4 
Consumer                    0   0   0   0   0   0 
Total $76  $76  $5  $77  $3  $3  $458  $458  $60  $204  $22  $15 

 

 

Impaired Loans with No Specific Allowance

 

Impaired Loans with No Specific Allowance

 

As of December 31, 2019

 

For the year ended December 31, 2019

 

As of December 31, 2020

 

For the year ended December 31, 2020

 Unpaid Principal Balance Recorded Investment Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period Unpaid Principal Balance Recorded Investment Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period

Residential first mortgages

 $398  $286  $301  $4  $4  $440  $329  $300  $7  $7 

Home equity and lines of credit

                3  3  2  0  0 

Commercial real estate

  81   81   1,019   88   35  1,259  1,259  1,167  76  66 

Commercial business

  40   40   79   7   2  65  65  80  10  6 

Consumer

                 0   0   0   0   0 

Total

 $519  $407  $1,399  $99  $41  $1,767  $1,656  $1,549  $93  $79 

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 

The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of September 30, 20192020:

 

(Dollar amounts in thousands)

                                                
 

Impaired Loans with Specific Allowance

 

Impaired Loans with Specific Allowance

 

As of September 30, 2019

 

For the three months ended September 30, 2019

 

As of September 30, 2020

 

For the three months ended September 30, 2020

 Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period

Residential first mortgages

 $72  $72  $4  $72  $1  $1  $0  $0  $0  $35  $0  $0 

Home equity and lines of credit

  4   4      5        0  0  0  2  0  0 

Commercial real estate

                   0  0  0  0  0  0 

Commercial business

                   69  69  15  70  1  1 

Consumer

                    0   0   0   0   0   0 

Total

 $76  $76  $4  $77  $1  $1  $69  $69  $15  $107  $1  $1 

 

 

For the nine months ended September 30, 2019

 

For the nine months ended September 30, 2020

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

Residential first mortgages

 $73  $3  $3  $53  $0  $0 

Home equity and lines of credit

  5        3  0  0 

Commercial real estate

          37  0  0 

Commercial business

  16        47  2  2 

Consumer

           0   0   0 

Total

 $94  $3  $3  $140  $2  $2 

 

 

Impaired Loans with No Specific Allowance

 

Impaired Loans with No Specific Allowance

 

As of September 30, 2019

 

For the three months ended September 30, 2019

 

As of September 30, 2020

 

For the three months ended September 30, 2020

 Unpaid Principal Balance Recorded Investment Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period Unpaid Principal Balance Recorded Investment Average Recorded Investment Interest Income Recognized in Period Cash Basis Interest Recognized in Period

Residential first mortgages

 $369  $294  $298  $2  $2  $336  $225  $304  $3  $3 

Home equity and lines of credit

                4  4  2  0  0 

Commercial real estate

  2,471   2,471   2,475   34   33  1,694  1,694  1,714  23  23 

Commercial business

  40   40   139        113  113  127  4  2 

Consumer

                 0   0   0   0   0 

Total

 $2,880  $2,805  $2,912  $36  $35  $2,147  $2,036  $2,147  $30  $28 

 

 

For the nine months ended September 30, 2019

 

For the nine months ended September 30, 2020

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

 

Average Recorded Investment

 

Interest Income Recognized in Period

 

Cash Basis Interest Recognized in Period

Residential first mortgages

 $305  $3  $3  $293  $6  $6 

Home equity and lines of credit

          1  0  0 

Commercial real estate

  1,254   87   34  1,144  75  59 

Commercial business

  89   7   2  84  8  5 

Consumer

           0   0   0 

Total

 $1,648  $97  $39  $1,522  $89  $70 

 

Unpaid principal balance includes any loans that have been partially charged off but not forgiven. Accrued interest is not included in the recorded investment in loans presented above or in the tables that follow based on the amounts not being material.

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 

Troubled debt restructurings (TDR). The Corporation has certain loans that have been modified in order to maximize collection of loan balances. If, for economic or legal reasons related to the customer’s financial difficulties, management grants a concession compared to the original terms and conditions of the loan that it would not have otherwise considered, the modified loan is classified as a TDR. Concessions related to TDRs generally do not include forgiveness of principal balances. The Corporation generally does not extend additional credit to borrowers with loans classified as TDRs.

At September 30, 20202021 and December 31, 20192020, the Corporation had $340,000$360,000 and $409,000,$396,000, respectively, of loans classified as TDRs, which are included in impaired loans above. The Corporation did not have any specific allowancehad allocated to these loans at September 30, 2020 $0 and had $5,000$6,000 of specific allowance allocated for these loans at September 30, 2021 and December 31, 2019.2020, respectively.

During the three and nine months ended September 30, 2021 and 2020, the Corporation did not modify any loans as TDRs.   During the three months ended September 30, 2019, the Corporation did not modify any loans as TDRs. During the nine months ended September 30, 2019, the Corporation modified the interest rate and extended the payment amortization on one commercial real estate loan with a recorded investment of $73,000. At September 30, 2019, the Corporation did not have any specific allowance for loan losses allocated to this specific loan. 

Under the provisions of the CARES Act, as of September 30, 2020, the Corporation has granted modifications on 420 loans with an aggregate balance of $110.9 million, representing 13.3% of gross outstanding loan balances.  As of September 30, 2020, hotel loans comprised $35.9 million, or 32.3%, of the total deferrals.  Through November 2, 2020, 35 loans with an aggregate balance of $28.6 million remained on deferral while 385 loans with an aggregate balance of $82.3 million of gross loans outstanding, have resumed normal repayment or paid off.  Also, as of November 2, 2020, hotel loans comprised $23.3 million, or 81.2%, of the loans remaining on deferral.  The characteristics of these modifications are considered short-term and do not result in a reclassification of these loans to TDR status.

A loan is considered to be in payment defaultdefault once it is 30 days contractually past due under the modified terms. During the three and nine months ended September 30, 20202021 and 20192020, the Corporation did not have any loans which were modified as TDRs for which there was a payment default within twelve months following the modification.

COVID-19 related deferrals.  Under the provisions of the CARES Act, at the peak, the Corporation had granted modifications on 419 loans with an aggregate balance of $111.6 million, representing 14.7% of gross outstanding loan balances.  As of September 30, 2021, 10 loans with an aggregate balance of $16.0 million, or 2.0%, of gross loans outstanding remained on deferral while the remaining loans have resumed normal repayment or have been repaid in full.  As of September 30, 2021, hospitality loans comprised 100% of the loans remaining on deferral.  Eight of these loans totaling $14.0 million, or 87.4%, have resumed interest only payments.  The characteristics of these modifications are considered short-term and do not result in a reclassification of these loans to TDR status.

Credit Quality Indicators. Management 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.

Commercial real estate and commercial business loans not identified as impaired are evaluated as risk rated pools of loans utilizing a risk rating practice that is supported by a quarterly special asset review. In this review process, strengths and weaknesses are identified, evaluated and documented for each criticized and classified loan and borrower, strategic action plans are developed, risk ratings are confirmed and the loan’s performance status is reviewed.

 

Management has determined certain portions of the loan portfolio to be homogeneous in nature and assigns like reserve factors for the following loan pool types: residential real estate, home equity loans and lines of credit, and consumer installment and personal lines of credit.

 

The reserve allocation for risk rated loan pools is developed by applying the following factors:

 

Historic: Management utilizes a computer model to develop the historical net charge-off experience which is used to formulate the assumptions employed in the migration analysis applied to estimate losses in the portfolio. Outstanding balance and charge-off information are input into the model and historical loss migration rate assumptions are developed to apply to pass, special mention, substandard and doubtful risk rated loans. A twelve-quartertwelve-quarter rolling weighted-average is utilized to estimate probable incurred losses in the portfolios.

 

Qualitative: Qualitative adjustment factors for pass, special mention, substandard and doubtful ratings are developed and applied to risk rated loans to allow for: quality of lending policies and procedures; national and local economic and business conditions; changes in the nature and volume of the portfolio; experiences, ability and depth of lending management; changes in trends, volume and severity of past due, nonaccrual and classified loans and loss and recovery trends; quality of loan review systems; concentrations of credit and other external factors.

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 

Management uses the following definitions for risk ratings:

 

Pass: Loans classified as pass typically exhibit good payment performance and have underlying borrowers with acceptable financial trends where repayment capacity is evident. These borrowers typically would have a sufficient cash flow that would allow them to weather an economic downturn and the value of any underlying collateral could withstand a moderate degree of depreciation due to economic conditions.

 

Special Mention: Loans classified as special mention are characterized by potential weaknesses that could jeopardize repayment as contractually agreed. These loans may exhibit adverse trends such as increasing leverage, shrinking profit margins and/or deteriorating cash flows. These borrowers would inherently be more vulnerable to the application of economic pressures.

 

Substandard: Loans classified as substandard exhibit weaknesses that are well-defined to the point that repayment is jeopardized. Typically, the Corporation is no longer adequately protected by both the apparent net worth and repayment capacity of the borrower.

 

Doubtful: Loans classified as doubtful have advanced to the point that collection or liquidation in full, on the basis of currently ascertainable facts, conditions and value, is highly questionable or improbable.

 

The following table presents the classes of the loan portfolio summarized by the aggregate pass and the criticized categories of special mention, substandard and doubtful within the Corporation’s internal risk rating system as of September 30, 20202021 and December 31, 20192020:

 

(Dollar amounts in thousands)

                                               
 

Not Rated

 

Pass

 Special Mention 

Substandard

 

Doubtful

 

Total

 

Not Rated

 

Pass

 Special Mention 

Substandard

 

Doubtful

 

Total

September 30, 2020:

                        

September 30, 2021:

                  

Residential first mortgages

 $304,445  $  $  $1,379  $  $305,824  $277,309  $0  $0  $1,103  $0  $278,412 

Home equity and lines of credit

  90,432         332      90,764  77,955  0  0  310  0  78,265 

Commercial real estate

     269,335   5,123   10,990      285,448  0  281,271  7,518  24,259  0  313,048 

Commercial business

     118,206   14   2,315      120,535  0  66,554  1,369  4,749  0  72,672 

Consumer

  37,674         46      37,720   49,095   0   0   16   0   49,111 

Total loans

 $432,551  $387,541  $5,137  $15,062  $  $840,291  $404,359  $347,825  $8,887  $30,437  $0  $791,508 
                                     

December 31, 2019:

                        

December 31, 2020:

                  

Residential first mortgages

 $291,843  $  $  $1,327  $  $293,170  $306,237  $0  $0  $1,794  $0  $308,031 

Home equity and lines of credit

  97,087         454      97,541  86,867  0  0  221  0  87,088 

Commercial real estate

     216,744   5,370   7,837      229,951  0  249,357  19,669  16,599  0  285,625 

Commercial business

     64,636   204   1,763      66,603  0  83,059  2,054  4,026  0  89,139 

Consumer

  14,557         82      14,639   39,987   0   0   48   0   40,035 

Total loans

 $403,487  $281,380  $5,574  $11,463  $  $701,904  $433,091  $332,416  $21,723  $22,688  $0  $809,918 

 

 

4.

Loans Receivable and Related Allowance for Loan Losses (continued)

 

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. As of September 30, 2020, the Corporation had made short-term modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment for borrowers.  Under the CARES Act, borrowers that are considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented.  As such, the modifications made under the CARES Act are not included in the Corporation's past due or nonaccrual loans as of September 30, 2020.  The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonperforming loans as of September 30, 20202021 and December 31, 20192020:

 

(Dollar amounts in thousands)

                                               
 

Performing

 

Nonperforming

     

Performing

 

Nonperforming

   
 Accruing Loans Not Past Due Accruing 30-59 Days Past Due Accruing 60-89 Days Past Due 

Accruing 90+ Days Past Due

 

Nonaccrual

 

Total

 Accruing Loans Not Past Due Accruing 30-59 Days Past Due Accruing 60-89 Days Past Due 

Accruing 90+ Days Past Due

 

Nonaccrual

 

Total

September 30, 2020:

                        

September 30, 2021:

                  

Residential first mortgages

 $300,880  $2,550  $1,014  $185  $1,195  $305,824  $274,327  $2,432  $550  $357  $746  $278,412 

Home equity and lines of credit

  89,548   756   128   15   317   90,764  77,247  340  368  103  207  78,265 

Commercial real estate

  283,060   530      189   1,669   285,448  311,606  194  23  0  1,225  313,048 

Commercial business

  119,779   233   77   240   206   120,535  72,286  31  0  234  121  72,672 

Consumer

  37,653   21         46   37,720   49,083   7   5   0   16   49,111 

Total loans

 $830,920  $4,090  $1,219  $629  $3,433  $840,291  $784,549  $3,004  $946  $694  $2,315  $791,508 
                         

December 31, 2019:

                        

December 31, 2020:

                  

Residential first mortgages

 $288,399  $2,405  $1,039  $372  $955  $293,170  $304,161  $1,836  $239  $176  $1,619  $308,031 

Home equity and lines of credit

  95,908   626   553   26   428   97,541  86,093  446  328  146  75  87,088 

Commercial real estate

  226,133   2,141   543   227   907   229,951  283,373  580  41  18  1,613  285,625 

Commercial business

  66,087   225   72   4   215   66,603  88,614  72  46  239  168  89,139 

Consumer

  14,458   84   15      82   14,639   39,917   28   42   0   48   40,035 

Total loans

 $690,985  $5,481  $2,222  $629  $2,587  $701,904  $802,158  $2,962  $696  $579  $3,523  $809,918 

 

The following table presents the Corporation’s nonaccrual loans by aging category as of September 30, 20202021 and December 31, 20192020:

 

(Dollar amounts in thousands)

                                   
 Not Past Due 30-59 Days Past Due 60-89 Days Past Due 90 Days + Past Due 

Total

 Not Past Due 30-59 Days Past Due 60-89 Days Past Due 90 Days + Past Due 

Total

September 30, 2020:

                    

September 30, 2021:

               

Residential first mortgages

 $227  $70  $  $898  $1,195  $202  $0  $69  $475  $746 

Home equity and lines of credit

  3         314   317  3  0  0  204  207 

Commercial real estate

  968   118      583   1,669  795  8  0  422  1,225 

Commercial business

  94         112   206  121  0  0  0  121 

Consumer

           46   46   0   0   0   16   16 

Total loans

 $1,292  $188  $  $1,953  $3,433  $1,121  $8  $69  $1,117  $2,315 
                               

December 31, 2019:

                    

December 31, 2020:

               

Residential first mortgages

 $245  $  $72  $638  $955  $220  $70  $0  $1,329  $1,619 

Home equity and lines of credit

  4         424   428  4  0  0  71  75 

Commercial real estate

  28   309   31   539   907  1,016  0  24  573  1,613 

Commercial business

        175   40   215  168  0  0  0  168 

Consumer

           82   82   0   0   0   48   48 

Total loans

 $277  $309  $278  $1,723  $2,587  $1,408  $70  $24  $2,021  $3,523 

 

 

5.

Goodwill and Intangible Assets

 

The following table summarizes the Corporation’s acquired goodwill and intangible assets as of September 30, 20202021 and December 31, 20192020

 

(Dollar amounts in thousands)

 

September 30, 2020

 

December 31, 2019

 

September 30, 2021

 

December 31, 2020

 Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization

Goodwill

 $19,460  $  $19,460  $  $19,460  $  $19,460  $ 

Core deposit intangibles

  5,634   4,511   5,634   4,387   5,634   4,697   5,634   4,551 

Total

 $25,094  $4,511  $25,094  $4,387  $25,094  $4,697  $25,094  $4,551 

 

Goodwill resulted from five5 acquisitions. Goodwill represents the excess of the total purchase price paid for the acquisitions over the fair value of the identifiable assets acquired, net of the fair value of the liabilities assumed. Goodwill is not amortized but is evaluated for impairment on an annual basis or whenever events or changes in circumstances indicate the carrying value may not be recoverable. Impairment exists when a reporting unit’s carrying value of goodwill exceeds its fair value. The Corporation has selected November 30 as the date to perform the annual impairment test. NoNaN goodwill impairment charges were recorded during 20192020 or in the firstnine months of 20202021.  Although the annual review of goodwill revealed no impairment consideration, based onmanagement will continue to monitor the status of current economic conditions related to COVID-19, management performedthe COVID-19 pandemic in the event that subsequent deterioration would warrant an interim qualitative assessment as of September 30, 2020.  Management concluded that goodwill was not impaired at this date.goodwill. While it is impossible to know the future impact of the evolving economic conditions, the impact could be material. 

 

The core deposit intangible asset, resulting from three acquisitions, is amortized over a weighted average estimated life of the related deposits and is not estimated to have a significant residual value. During the three and nine month periods months ended September 30, 20202021, the Corporation recorded intangible amortization expense totaling $41,000$68,000 and $124,000,$146,000, respectively, compared to $44,000$41,000 and $134,000,$124,000, respectively, for the same periods in 2019.2020.

 

 

6.

Stock Compensation Plan

 

In April 2014, 2021, the Corporation adopted the 20142021 Stock Incentive Plan (the 2021Plan), which wasis shareholder approved by shareholdersand permits the grant of restricted stock awards and options to its directors, officers and employees for up to 204,091 shares of common stock, all of which remain available for issuance under the 2021 Plan.

In addition, in April 2014, the Corporation adopted the 2014 Stock Incentive Plan (the 2014 Plan), which is shareholder approved and permits the grant of restricted stock awards and options to its directors, officers and employees for up to 176,866 shares of common stock. As of September 30, 20202021, 19,8336,783 shares of restricted stock and 88,433 stock options remain available for issuance under the 2014Plan.

 

Incentive stock options, non-incentive or compensatory stock options and share awards may be granted under the Plan.Plans. The exercise price of each option shall at least equal the market price of a share of common stock on the date of grant and have a contractual term of ten years. Options shall vest and become exercisable at the rate, to the extent and subject to such limitations as may be specified by the Corporation. Compensation cost related to share-based payment transactions must be recognized in the financial statements with measurement based upon the fair value of the equity instruments issued.

 

At September 30, 20202021, there were no0 options that were granted or outstanding under the Plan.Plans.

 

A summary of the status of the Corporation’s nonvested restricted stock awards as of September 30, 20202021, and changes during the period then ended is presented below:

 

 

Shares

 Weighted-Average Grant-date Fair Value 

Shares

 Weighted-Average Grant-date Fair Value

Nonvested at January 1, 2020

  44,450  $31.11 

Nonvested at January 1, 2021

 47,950  $28.83 

Granted

       0  0 

Vested

       0  0 

Forfeited

        0   0 

Nonvested as of September 30, 2020

  44,450  $31.11 

Nonvested as of September 30, 2021

  47,950  $28.83 

 

For the three and nine month periods ended September 30, 20202021, the Corporation recognized stock compensation expense of $112,000 and $336,000, respectively, compared to $91,000$112,000 and $271,000,$336,000, respectively, for the same periods in 2019.2020.  As of September 30, 20202021, there was $615,000$547,000 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Plan.Plans. That cost is expected to be recognized over the next three years. It is the Corporation’s policy to issue shares on the vesting date for restricted stock awards. Unvested restricted stock awards do not receive dividends declared by the Corporation.

 

 

7.

Fair Value

 

Management uses its best judgment in estimating the fair value of the Corporation’s financial instruments; however, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Corporation could have realized in a sale transaction or exit price on the date indicated. The estimated fair value amounts have been measured as of their respective period ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported.

 

Assets measured at fair value on a recurring basis. The Corporation used the following methods and significant assumptions to estimate the fair value of the following assets:

 

Debt securities available-for-sale, equity securities – The fair value of all investment securities are based upon the assumptions market participants would use in pricing the security. If available, investment securities are determined by quoted market prices (Level 1)1). Level 1 includes U.S. Treasury, federal agency securities and certain equity securities. For investment securities where quoted market prices are not available, fair values are calculated based on market prices on similar securities (Level 2)2). Level 2 includes U.S. Government sponsored entities and agencies, mortgage-backed securities, collateralized mortgage obligations, state and political subdivision securities and certain corporate debt securities. For investment securities where quoted prices or market prices of similar securities are not available, fair values are calculated by using unobservable inputs (Level 3)3) and may include certain corporate debt and equity securities held by the Corporation.

 

For assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy are as follows:

 

(Dollar amounts in thousands)

     

(Level 1)

 

(Level 2)

 

(Level 3)

    

(Level 1)

 

(Level 2)

 

(Level 3)

Description

 

Total

 Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs 

Total

 Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs

September 30, 2020:

                

September 30, 2021:

            

Securities available-for-sale

                         

U.S. government sponsored entities and agencies

 $1,017  $  $1,017  $  $8,190  $0  $8,190  $0 

U.S. agency mortgage-backed securities: residential

  19,692      19,692     14,559  0  14,559  0 
U.S. agency collateralized mortgage obligations: residential  20,859      20,859     45,483  0  45,483  0 

State and political subdivision

  45,561      45,561     94,177  0  94,177  0 

Corporate debt securities

  12,523      9,001   3,522   24,516   0   22,510   2,006 
Total available-for-sale securities $99,652  $  $96,130  $3,522  $186,925  $0  $184,919  $2,006 
                         

Equity securities

 $12  $12  $  $  $5  $5  $0  $0 
                         

December 31, 2019:

                

December 31, 2020:

            

Securities available-for-sale

                         

U.S. government sponsored entities and agencies

 $7,077  $  $7,077  $  $3,007  $0  $3,007  $0 

U.S. agency mortgage-backed securities: residential

  41,075      41,075     16,581  0  16,581  0 

U.S. agency collateralized mortgage obligations: residential

  32,837      32,837     15,911  0  15,911  0 

State and political subdivisions

  27,796      27,796     55,577  0  55,577  0 

Corporate debt securities

  11,322      7,300   4,022   21,965   0   19,959   2,006 

Total available-for-sale securities

 $120,107  $  $116,085  $4,022  $113,041  $0  $111,035  $2,006 
                         

Equity securities

 $19  $19  $  $  $15  $15  $0  $0 

 

The Corporation’s policy is to transfer assets or liabilities from one level to another when the methodology to obtain the fair value changes such that there are more or fewer unobservable inputs as of the end of the reporting period. During the three and nine month periods ended September 30, 2021, the Corporation had no transfers between levels.  During the three and nine month periods ended September 30, 2020, the Corporation reclassified one corporate security from Level 3 to Level 2.  During the nine month period ended September 30, 2019, the Corporation reclassified one corporate security from Level 3 to Level 2.

 

 

7.

Fair Value (continued)

 

The following table presents changes in Level 3 assets measured on a recurring basis for the three and nine month periods ended September 30, 20202021 and 20192020:

 

(Dollar amounts in thousands)

 Three months ended September 30, Nine months ended September 30, Three months ended September 30, Nine months ended September 30,
 

2020

 

2019

 

2020

 

2019

 

2021

 

2020

 

2021

 

2020

Balance at the beginning of the period

 $4,022  $3,000  $4,022  $3,500  $2,006  $4,022  $2,006  $4,022 

Total gains or losses (realized/unrealized):

                         

Included in earnings

             0  0  0  0 

Included in other comprehensive income

             0  0  0  0 
Purchased into Level 3     500      500  0  0  0  0 

Transfers in and/or out of Level 3

  (500)     (500)  (500)  0   (500)  0   (500)

Balance at the end of the period

 $3,522  $3,500  $3,522  $3,500  $2,006  $3,522  $2,006  $3,522 

 

Assets measured at fair value on a non-recurring basis. The Corporation used the following methods and significant assumptions to estimate the fair value of the following assets:

 

Impaired loans – At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive a specific allowance for loan losses. For collateral dependent loans, fair value is commonly based on real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valuedvalued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly. As of September 30, 20202021, the Corporation had one impaired commercial real estate loan carried at a fair value of $288,000, which consisted of the outstanding balance of $309,000 less a specific reserve of $21,000. As of December 31, 2020, the Corporation had two impaired commercial real estate loans carried at a fair value of $340,000, which consisted of the outstanding balance of $380,000 less a specific reserve of $40,000 and three impaired commercial business loans carried at a fair value of $54,000,$58,000, which consisted of the outstanding balance of $69,000$78,000, less a specific reserve of $15,000. As of December 31, 2019, the Corporation did not have any impaired loans carried at fair value measured using the fair value of collateral.$20,000. During the three month periods ended September 30, 20202021and 2019,2020, there was no additional provision for loan losses recorded for impaired loans.  During the nine month periods ended September 30, 2020 and 2019, there was0 additional provision for loans losses related to impaired loans.  During the nine month periods ended September 30, 2021 and 2020, there was additional provision expense recorded for impaired loans of $1,000 and $31,000, and $63,000, respectively.

 

Other real estate owned(OREO) – Assets acquired through or instead of foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. Management’s ongoing review of appraisal information may result in additional discounts or adjustments to the valuation based upon more recent market sales activity or more current appraisal information derived from properties of similar type and/or locale. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. As of September 30, 20202021, the Corporation did not have any OREO measured at fair value less costs to sell had a carrying amount of $34,000, which consisted of the outstanding balance of $68,000, less write-downs of $34,000.sell. As of December 31, 20192020, OREO measured at fair value less costs to sell had a net carrying amount of $88,000,$9,000, which consisted of the outstanding balance of $91,000,$18,000, less write-downs of $3,000.$9,000.  This property was sold during the firstsecond quarter of 2020.2021.  During the three and nine month periods ended September 30, 20202021, there was $25,000 and $56,000 of0 expense recorded associated with the write-down of OREO. During the three and nine month periods ended September 30, 20192020, there was no$25,000 and $56,000, respectively, of expense recorded associated with the write-down of OREO.  During the nine month period ended September 30, 2019, there was expense recorded of $35,000 associated with the write-down of OREO.

 

Appraisals for both collateral-dependent impaired loans and OREO are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed by the Corporation. Once received, management reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. On an annual basis, the Corporation compares the actual selling price of OREO that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value. The most recent analysis performed indicated that a discount of 10% should be applied.

 

For assets measured at fair value on a non-recurring basis, the fair value measurements by level within the fair value hierarchy are as follows:

(Dollar amounts in thousands)

     

(Level 1)

 

(Level 2)

 

(Level 3)

Description

 

Total

 Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs

September 30, 2021:

                

Impaired commercial real estate loan

 $288  $0  $0  $288 
                 

December 31, 2020:

                

Impaired commercial business loans

 $58  $0  $0  $58 

Impaired commercial real estate loans

  340   0   0   340 

Other real estate owned

  9   0   0   9 

Total

 $407  $0  $0  $407 

 

(Dollar amounts in thousands)

     

(Level 1)

 

(Level 2)

 

(Level 3)

Description

 

Total

 Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs
September 30, 2020:                
Impaired commercial business loans $54  $  $  $54 
Other real estate owned  34         34 

Total

 $88  $  $  $88 
                 

December 31, 2019:

                

Other real estate owned

 $88  $  $  $88 
Total $88  $  $  $88 

 

7.

Fair Value (continued)

 

The following table presents quantitative information about Level 3 fair value measurements for assets measured at fair value on a non-recurring basis:

 

(Dollar amounts in thousands)

    

Valuation

Unobservable

Weighted

   

Valuation

Unobservable

Weighted

    

Techniques(s)

Input(s)

Average

    

Techniques(s)

Input(s)

Average

September 30, 2020:         

September 30, 2021:

        

Impaired commercial real estate loan

 $288 

Sales comparison approach

Adjustment for differences between comparable sales

 10%
        

December 31, 2020:

        
Impaired commercial business loans $54 Liquidation value of business assetsAdjustment for differences between comparable sales 10% $58 

Sales comparison approach

Adjustment for differences between comparable sales

 10%

Impaired commercial real estate loans

 340 

Sales comparison approach

Adjustment for differences between comparable sales

 10%
Other real estate owned  34 Sales comparison approachAdjustment for differences between comparable sales 10%  9 

Sales comparison approach

Adjustment for differences between comparable sales

 10%
         

December 31, 2019:

         

Other real estate owned

 $88 

Sales comparison approach

Adjustment for differences between comparable sales

 10%

 

At Excluded from the tables above at September 30, 2021 was one $4,000 unsecured commercial business loan.  Excluded from the tables above at December 31, 20192020 were two unsecured commercial business loans totaling $14,000.  At September 30, 2021, there was onewere 0 impaired residential mortgage loan totaling $67,000, respectively, and one impaired home equity loan totaling and $4,000, respectively,loans which were classified as TDRs and measured using a discounted cash flow methodology.

 

The following table sets forth the carrying amount and fair value of the Corporation’s financial instruments included in the consolidated balance sheet: 

 

(Dollar amounts in thousands)

                                   
 

Carrying

 

Fair Value Measurements using:

 

Carrying

 

Fair Value Measurements using:

Description

 

Amount

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Amount

 

Total

 

Level 1

 

Level 2

 

Level 3

September 30, 2020:

                    

September 30, 2021:

               

Financial Assets:

                                   

Cash and cash equivalents

 $21,903  $21,903  $21,903  $  $  $38,066  $38,066  $38,066  $0  $0 

Interest earning time deposits

  6,412   6,412      6,412     2,982  2,982  0  2,982  0 
Securities - available-for-sale  99,652   99,652      96,130   3,522  186,925  186,925  0  184,919  2,006 

Securities - equities

  12   12   12        5  5  5  0  0 
Loans held for sale  314   314      314      300   300   0   300   0 

Loans, net

  831,386   829,528         829,528  781,559  781,754  0  0  781,754 

Federal bank stock

  5,799   N/A   N/A   N/A   N/A  5,611  N/A  N/A  N/A  N/A 

Accrued interest receivable

  4,231   4,231   81   497   3,653   4,343   4,343   60   954   3,329 
Total $969,709  $962,052  $21,996  $103,353  $836,703 

Financial Liabilities:

                                   
Deposits  899,516   905,239   707,194   198,045     948,523  951,634  792,950  158,684  0 
Borrowed funds  32,050   32,298      32,298     27,050  27,300  0  27,300  0 

Accrued interest payable

  534   534   36   498     373  373  5  368  0 

Total

 $932,100  $938,071  $707,230  $230,841  $ 

 

December 31, 2019:

                    

December 31, 2020:

               

Financial Assets:

                                   

Cash and cash equivalents

 $14,986  $14,986  $14,986  $  $  $37,439  $37,439  $37,439  $0  $0 

Interest earning time deposits

  9,698   9,698      9,698     5,718  5,718  0  5,718  0 

Securities - available-for-sale

  120,107   120,107      116,085   4,022  113,041  113,041  0  111,035  2,006 

Securities - equities

  19   19   19        15  15  15  0  0 

Loans held for sale

  75   75   0   75   0 

Loans, net

  695,348   697,990         697,990  800,338  807,170  0  0  807,170 

Federal bank stock

  5,790   N/A   N/A   N/A   N/A  5,635  N/A  N/A  N/A  N/A 

Accrued interest receivable

  2,600   2,600   78   419   2,103  3,786  3,786  52  513  3,221 

Total

 $848,548  $845,400  $15,083  $126,202  $704,115 

Financial Liabilities:

                                   

Deposits

  787,124   793,999   569,357   224,642     893,627  899,446  705,680  193,766  0 

Borrowed funds

  28,550   29,133      29,133     32,050  33,256  0  33,256  0 

Accrued interest payable

  616   616   51   565     474  474  19  455  0 

Total

 $816,290  $823,748  $569,408  $254,340  $ 

 

This information should not be interpreted as an estimate of the fair value of the entire Corporation since a fair value calculation is only provided for a limited portion of the Corporation's assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Corporation's disclosures and those of other companies may not be meaningful.

 

 

8.

Regulatory Matters

 

Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.

 

The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (BASEL III rules) became effective for the Bank on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in on January 1, 2019. Under the BASEL III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The capital conservation buffer was phased in from 0.0% for 2015 to 2.50% in 2019. The capital conservation buffer for 2019 and subsequent periods is 2.50%. Amounts recorded to accumulated other comprehensive income are not included in computing regulatory capital. Management believes as of September 30, 20202021, the Bank met all capital adequacy requirements to which it was subject.

 

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At September 30, 20202021, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution's category.

 

The following table sets forth certain information concerning the Bank’s regulatory capital as of the dates presented. The capital adequacy ratios disclosed below are exclusive of the capital conservation buffer. 

 

(Dollar amounts in thousands)

 

September 30, 2020

 

December 31, 2019

 

September 30, 2021

 

December 31, 2020

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

Total capital to risk-weighted assets:

                             

Actual

 $82,859   12.45% $80,418   13.74% $90,322  13.06% $84,583  12.71%

For capital adequacy purposes

  53,247   8.00%  46,836   8.00% 55,340  8.00%  53,255  8.00%

To be well capitalized

  66,559   10.00%  58,544   10.00% 69,175  10.00%  66,569  10.00%

Tier 1 capital to risk-weighted assets:

                             

Actual

 $74,532   11.20% $73,862   12.62% $81,660  11.80% $76,246  11.45%

For capital adequacy purposes

  39,935   6.00%  35,127   6.00% 41,505  6.00%  39,941  6.00%

To be well capitalized

  53,247   8.00%  46,836   8.00% 55,340  8.00%  53,255  8.00%

Common Equity Tier 1 capital to risk-weighted assets:

                             

Actual

 $74,532   11.20% $73,862   12.62% $81,660  11.80% $76,246  11.45%

For capital adequacy purposes

  29,951   4.50%  26,345   4.50% 31,129  4.50%  29,956  4.50%

To be well capitalized

  43,263   6.50%  38,054   6.50% 44,964  6.50%  43,270  6.50%

Tier 1 capital to average assets:

                             

Actual

 $74,532   7.36% $73,862   8.17% $81,660  7.60% $76,246  7.58%

For capital adequacy purposes

  40,489   4.00%  36,146   4.00% 42,986  4.00%  40,213  4.00%

To be well capitalized

  50,611   5.00%  45,182   5.00% 53,733  5.00%  50,267  5.00%

 

 

9.

Accumulated Other Comprehensive Income (Loss)

 

The following tables summarize the changes within each classification of accumulated other comprehensive income (loss), net of tax, for the three month periods ended September 30, 2020 2021 and 20192020 and summarizes the significant amounts reclassified out of each component of accumulated other comprehensive income (loss):

 

 

(Dollar amounts in thousands)

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

Accumulated Other Comprehensive Income (Loss) at July 1, 2020

 $1,586  $(5,227) $(3,641)

Accumulated Other Comprehensive Income (Loss) at July 1, 2021

 $1,368  $(5,704) $(4,336)

Other comprehensive income before reclassification

  54      54  (1,329) 0  (1,329)

Amounts reclassified from accumulated other comprehensive income (loss)

           (134)     (134)

Net current period other comprehensive income (loss)

  54      54   (1,463)     (1,463)

Accumulated Other Comprehensive Income (Loss) at September 30, 2020

 $1,640  $(5,227) $(3,587)

Accumulated Other Comprehensive Income (Loss) at September 30, 2021

 $(95) $(5,704) $(5,799)

 

(Dollar amounts in thousands)

Amount Reclassified

from Accumulated Other Comprehensive Income
Details about Accumulated Other Comprehensive (Income) Loss ComponentsFor the three months ended September 30, 2020Affected Line Item in the Statement Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

$

Net gain on sale of available-for-sale securities

Tax effect

Provision for income taxes

Total reclassifications for the period

$

Net of tax

(Dollar amounts in thousands)

 

Amount Reclassified

 
  from Accumulated Other Comprehensive Income 

Details about Accumulated Other Comprehensive (Income) Loss Components

 For the three months ended September 30, 2021

Affected Line Item in the Statement Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

 $(170)

Net gain on sale of available-for-sale securities

Tax effect

  36 

Provision for income taxes

Total reclassifications for the period

 $(134)

Net of tax


 

(Dollar amounts in thousands)

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

Accumulated Other Comprehensive Income (Loss) at July 1, 2019

 $267  $(4,840) $(4,573)

Accumulated Other Comprehensive Income (Loss) at July 1, 2020

 $1,586  $(5,227) $(3,641)

Other comprehensive income before reclassification

  130      130  54  0  54 

Amounts reclassified from accumulated other comprehensive income (loss)

  (33)     (33)  0      0 

Net current period other comprehensive income (loss)

  97      97   54      54 

Accumulated Other Comprehensive Income (Loss) at September 30, 2019

 $364  $(4,840) $(4,476)

Accumulated Other Comprehensive Income (Loss) at September 30, 2020

 $1,640  $(5,227) $(3,587)

 

 

(Dollar amounts in thousands)

 

Amount Reclassified

  

Amount Reclassified

 
 from Accumulated Other Comprehensive Income  from Accumulated Other Comprehensive Income 
Details about Accumulated Other Comprehensive (Income) Loss Components For the three months ended September 30, 2019Affected Line Item in the Statement Where Net Income is Presented For the three months ended September 30, 2020

Affected Line Item in the Statement Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

 $(42)

Net gain on sale of available-for-sale securities

 $0 

Net gain on sale of available-for-sale securities

Tax effect

  9 

Provision for income taxes

  0 

Provision for income taxes

Total reclassifications for the period

 $(33)

Net of tax

 $0 

Net of tax


 

 

 

9.

Accumulated Other Comprehensive Income (Loss)

 

The following tables summarize the changes within each classification of accumulated other comprehensive income (loss), net of tax, for the nine months ended September 30, 2020 2021 and 20192020 and summarizes the significant amounts reclassified out of each component of accumulated other comprehensive income (loss):

 

(Dollar amounts in thousands)

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

Accumulated Other Comprehensive Income (Loss) at January 1, 2020

 $(108) $(5,227) $(5,335)

Other comprehensive income before reclassification

  2,250      2,250 

Amounts reclassified from accumulated other comprehensive income (loss)

  (502)     (502)

Net current period other comprehensive income (loss)

  1,748      1,748 

Accumulated Other Comprehensive Income (Loss) at September 30, 2020

 $1,640  $(5,227) $(3,587)

(Dollar amounts in thousands)

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

Accumulated Other Comprehensive Income (Loss) at January 1, 2021

 $2,220  $(5,704) $(3,484)

Other comprehensive income (loss) before reclassification

  (2,157)  0   (2,157)

Amounts reclassified from accumulated other comprehensive income (loss)

  (158)     (158)

Net current period other comprehensive income (loss)

  (2,315)     (2,315)

Accumulated Other Comprehensive Income (Loss) at September 30, 2021

 $(95) $(5,704) $(5,799)

(Dollar amount in thousands)

 

Amount Reclassified

 
  from Accumulated Other Comprehensive Income 

Details about Accumulated Other

 For the nine months ended

Affected Line Item in the Statement

Comprehensive (Income) Loss Components

 

September 30, 2021

Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

 $(201)

Net gain on sale of available-for-sale securities

Tax effect

  43 

Provision for income taxes

Total reclassifications for the period

 $(158)

Net of tax


(Dollar amounts in thousands)

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

Accumulated Other Comprehensive Income (Loss) at January 1, 2020

 $(108) $(5,227) $(5,335)

Other comprehensive income (loss) before reclassification

  2,250   0   2,250 

Amounts reclassified from accumulated other comprehensive income (loss)

  (502)     (502)

Net current period other comprehensive income (loss)

  1,748      1,748 

Accumulated Other Comprehensive Income (Loss) at September 30, 2020

 $1,640  $(5,227) $(3,587)

(Dollar amount in thousands)

 

Amount Reclassified

 
  from Accumulated Other Comprehensive Income 

Details about Accumulated Other

 For the nine months ended

Affected Line Item in the Statement

Comprehensive (Income) Loss Components

 

September 30, 2020

Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

 $(635)

Net gain on sale of available-for-sale securities

Tax effect

  133 

Provision for income taxes

Total reclassifications for the period

 $(502)

Net of tax


 

(Dollar amount in thousands)

 

Amount Reclassified

 
  from Accumulated Other Comprehensive Income 

Details about Accumulated Other Comprehensive (Income) Loss Components

 

For the nine months ended September 30, 2020

Affected Line Item in the Statement Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

 $(635)

Net gain on sale of available-for-sale securities

Tax effect

  133 

Provision for income taxes

Total reclassifications for the period

 $(502)

Net of tax


(Dollar amounts in thousands)

 

Unrealized Gains and Losses on Available-for-Sale Securities

 

Defined Benefit Pension Items

 

Totals

Accumulated Other Comprehensive Income (Loss) at January 1, 2019

 $(1,517) $(4,840) $(6,357)

Other comprehensive income before reclassification

  1,915      1,915 

Amounts reclassified from accumulated other comprehensive income (loss)

  (34)     (34)

Net current period other comprehensive income (loss)

  1,881      1,881 

Accumulated Other Comprehensive Income (Loss) at September 30, 2019

 $364  $(4,840) $(4,476)

(Dollar amount in thousands)

 

Amount Reclassified

 
  from Accumulated Other Comprehensive Income 

Details about Accumulated Other Comprehensive (Income) Loss Components

 

For the nine months ended September 30, 2019

Affected Line Item in the Statement Where Net Income is Presented

Unrealized gains and losses on available-for-sale securities

 $(43)

Net gain on sale of available-for-sale securities

Tax effect

  9 

Provision for income taxes

Total reclassifications for the period

 $(34)

Net of tax


 

10.

Revenue RecognitionLeases

 

On January 1, 2018, the Corporation adopted ASU 2014-09 "Revenue from Contracts with Customers" (Topic 606) and all subsequent ASUs that modified Topic 606. Interest income, net securities gains (losses) and bank-owned life insurance are not included within the scopeAs of Topic 606. For the revenue streams in the scope of Topic 606, service charges on deposits and electronic banking fees, there are no significant judgments related to the amount and timing of revenue recognition. All of the Corporation's revenue from contracts with customers is recognized within noninterest income.

Service charges on deposits: The Corporation earns fees from its deposit customers for transaction-based, account maintenance and overdraft services. Transaction-based fees, which include services such stop payment charges, statement rendering and other fees, are recognized at the time the transaction is executed as that is the point in time the Corporation fulfills the customer's request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Corporation satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer's account balance.

Electronic banking fees: The Corporation earns interchange and other ATM related fees from cardholder transactions conducted through the various payment networks. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. The gross amount of these fees are processed through noninterest income. Other fees, such a transaction surcharges and card replacement fees are withdrawn from the customer's account balance at the time of service.

The following table presents the Corporation's sources of noninterest income for the three and nine months ended September 30, 2020 and 2019.

(Dollar amounts in thousands)

 For the three months ended September 30, For the nine months ended September 30,
  

2020

 

2019

 

2020

 

2019

Noninterest income

                

In-scope of Topic 606:

                

Service charges on deposits

                

Maintenance fees

 $48  $51  $148  $134 

Overdraft fees

  250   403   758   1,253 

Other fees

  64   76   194   235 

Electronic banking fees (1)

  403   384   1,107   1,079 

Noninterest income (in-scope of Topic 606)

  765   914   2,207   2,701 

Noninterest income (out-of-scope of Topic 606) (2)

  375   295   1,336   695 

Total noninterest income

 $1,140  $1,209  $3,543  $3,396 

(1)

Included in other noninterest income on the consolidated statement of income.

(2)

Noninterest income items that are out-of-scope include net realized gains (losses) on sales of securities, net gains (losses) on sales of loans, earnings on bank-owned life insurance and certain other noninterest income items.

11.

Leases

Effective January 1, 2019, the Corporation adopted ASU 2016-02, Leases (Topic 842).  As of September 30, 20202021, the Corporation leases real estate for fivesix branch offices under various operating lease agreements. TheOn July 1, 2021, the Corporation entered into a new lease agreement for a branch office location.  These lease agreements have maturity dates ranging from August 2025June 2024 to December 2056, including all extension periods. The Corporation has assumed that there are currently no circumstances in which the leases would be terminated before expiration.  The weighted average remaining life of the lease term for these leases was 11.17 years as of September 30, 2021 compared to 12.57 years as of September 30, 2020 compared to 13.14 years as of September 30, 2019.

 

The discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term as of January 1, 2019 for leases that existed at adoption.  This methodology will be continued for the commencement of any subsequent lease agreements.  The weighted average discount rate for the leases waswas 3.29% as of September 30, 2021 compared to 3.50% as of September 30, 2020 compared to 3.48% as of September 30, 2019.

 

The total operating lease costs werewere $63,000 and $159,000, respectively, for the three and nine months ended September 30, 2021 and $48,000 and $144,000, respectively,respectively, for the three and nine months ended September 30, 2020 and $48,000 and $145,000, respectively, for the three and nine months ended September 30, 2019.  The right-of-use asset, included in premises and equipment, and lease liability, included in other liabilities, waswas $1.4 million and $1.6 million, respectively, asrespectively, as of September 30, 20202021, and $1.5 $1.4 million and $1.7$1.6 million, respectively, as of September 30, 20192020.

 

Total estimated rental commitments for the operating leases were as follows as of September 30, 20202021:

 

(Dollar amounts in thousands)

       

Year ending December 31:

       

2020 (excluding nine months)

 $53 

2021

  217 

2021 (excluding nine months)

 $70 

2022

  222  282 

2023

  222  282 

2024

  227  257 

2025

 212 

Thereafter

  1,063   850 

Total minimum lease payments

  2,004  1,953 

Discount effect of cash flows

  (413)  (363)

Present value of lease liabilities

 $1,591  $1,590 

 

 

12.11.

Recent Accounting Pronouncements

 

Newly Issued Not Yet Effective Accounting Standards

 

In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-13,2016-13, “Financial Instruments - Credit Losses (Topic 326)326): Measurement of Credit Losses on Financial Instruments”. ASU 2016-132016-13 significantly changes the way impairment of financial instruments is recognized by requiring immediate recognition of estimated credit losses expected to occur over the remaining life of the financial instruments. The main provisions of the guidance include (1)(1) replacing the “incurred loss” approach under current GAAP with an “expected loss” model for instruments measured at amortized cost, (2)(2) requiring entities to record an allowance for available-for-sale debt securities rather than reduce the carrying amount of the investments, as is required by the other-than-temporary impairment model under current GAAP, and (3)(3) a simplified accounting model for purchased credit-impaired debt securities and loans. The ASU iswas originally effective for interim and annual reporting periods beginning after December 15, 2019, althoughwith early adoption is permitted. However, on October 16, 2019, FASB announced a delay for the effective date of this ASU for smaller reporting companies until fiscal years beginning after December 15, 2022.  As the Corporation is a smaller reporting company, the delay iswould be applicable.  Management has selected a software vendor and is currently working through the implementation process.  The Corporation is reviewing available historical information in order to assess the expected credit losses and determine the impact the adoption of ASU 2016-132016-13 will have on the financial statements.

 

In August 2018, the FASB issued ASU 2018-14,2018-14, "Compensation - Retirement Benefits - Defined Benefit Plans".  ASU 2018-142018-14 removes disclosures pertaining to (a) the amounts of AOCI expected to be recognized as pension costs over the next fiscal year, (b) the amount and timing of plan assets expected to be returned to the employer, and (c) the effect of one-percentage-pointone-percentage-point change in the assumed health care trends on (i) service and interest costs and (ii) post-retirement health care benefit obligation.  A disclosure will be added requiring an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period.  The amendments in this update are effective retrospectively for annual periods and interim periods within those annual periods beginning after December 15, 2020.  EarlyThe adoption is permitted.  The Corporation does not expectof this ASU 2018-14 todid not have a material impact on itsthe Corporation's financial statements and disclosures.

 

In December 2019, the FASB issued ASU 2019-12,2019-12, "Income Taxes - Simplifying the Accounting for Income Taxes".  ASU 2019-122019-12 is effective for fiscal years beginning after December 15, 2020, with early adoption permitted.  2020.  Certain provisions under ASU 2019-122019-12 require prospective application, some require modified retrospective adoption, while other provisions require retrospective application to all periods presented in the consolidated financial statements upon adoption.  The Corporation is currently evaluating the effect that this ASU will have on its financial statements and disclosures.

In March 2020, the FASB issued ASU 2020-04, "Facilitation of the Effects of Reference Rate Reform on Financial Reporting".  The ASU is intended to provide relief for companies preparing for discontinuation of interest rates based on LIBOR, or other reference rates that may be discontinued, and provides optional expedients and exceptions for applying GAAP to contract modifications and hedging relationships, subject to meeting certain criteria.  The ASU also provides for a one-time sale and/or transfer to AFS or trading to be made for HTM debt securities that both reference an eligible reference rate and were classified as HTM before January 1, 2020.  ASU 2020-04 is effective March 12, 2020 through December 31, 2022.  The guidance requires companies to apply the guidance prospectively to contract modifications and hedging relationships while the one-time election to sell and/or transfer debt securities classified as HTM may be made any time after March 12, 2020.  The Corporation does not expect ASU 2020-04 to have a material impact on its financial statements and disclosures.  

Adoption of New Accounting Policies

In January 2017, FASB ASU 2017-04, "Simplifying the Test for Goodwill Impairment". This ASU simplifies the measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Instead, under this amendment, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss should not exceed the total amount of goodwill allocated to that reporting unit. The amendments are effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2019. The Corporation has goodwill from prior business combinations and performs an annual impairment test or more frequently if changes or circumstances occur that would more likely than not reduce the fair value of the reporting unit below its carrying value. In conjunction with most recent annual impairment assessment as of November 30, 2019, the Corporation adopted the simplified measurement of goodwill.  Although the Corporation cannot anticipate future goodwill impairment assessments, based on the most recent assessment, the adoption of this guidance had no impact on consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, "Fair Value Measurement".  ASU 2018-13 eliminates, adds and modifies certain disclosure requirements for fair value measurements.  Disclosures for transfers between Level 1 and Level 2, the policy for timing of transfers between levels, and the valuation processes for Level 3 fair value measurement will be removed.  Additional disclosures will be required relating to (a) changes in unrealized gains/losses in OCI for Level 3 fair value measurements for assets held at the end of the reporting period, and (b) the process of calculating weighted average for significant unobservable inputs used to develop Level 3 fair value measurements.  The amendments in this update became effective for annual periods and interim periods within those annual periods beginning after December 15, 2019.  The adoption of this ASU did not have a material impact on the Corporation's financial statements and disclosures.

 

In March 2020, the FASB issued ASU 2020-04, "Reference Rate Reform".  ASU 2020-04 contains optional guidance to ease the potential burden in accordance with provisions inaccounting for, or recognizing the CARES Act,effects from, reference rate reform on financial reporting.  The new standard is a result of the London Interbank Offered Rate (LIBOR) likely being discontinued as a benchmark rate.  The standard is elective and provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, or other transactions that reference LIBOR, or another reference rate that may be discontinued.  This ASU became effective upon issuance and generally can be applied through December 31, 2022.  As of September 30,2021, the Corporation has elected notidentified fifteen purchased participation loans totaling $54.7 million in outstanding balances and two tax-exempt commercial business loans totaling $1.6 million in outstanding balances tied to apply the guidance in ASC 310-40 on accounting for TDRs to loanLIBOR reference rate.  The Corporation has not yet made any contract modifications related to COVID-19 made between March 1, 2020 and the earlier of (1) December 31, 2020outstanding loans, however, does not expect any changes to have a material impact on financial statements or (2) 60 days after the end of the COVID-19 national emergency.  This relief was only applied to modifications for borrowers that were not more than 30 days past due as of December 31, 2019 and may include payment deferrals, fee waivers, extension of repayments or other delays in payment.disclosures.

 

 

 

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

 

This section discusses the consolidated financial condition and results of operations of Emclaire Financial Corp and its wholly owned subsidiarysubsidiaries for the three and nine months ended September 30, 2020,2021, compared to the same periods in 20192020 and should be read in conjunction with the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2019,2020, filed with the SEC and with the accompanying consolidated financial statements and notes presented in this Form 10-Q.

 

FORWARD LOOKING STATEMENTS

 

This Form 10-Q, including the financial statements and related notes, contains forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. These forward looking statements represent plans, estimates, objectives, goals, guidelines, expectations, intentions, projections and statements of our beliefs concerning future events, business plans, objectives, expected operating results and the assumptions upon which those statements are based. Forward looking statements include without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and are typically identified with words such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan” or words or phrases of similar meaning. We caution that the forward looking statements are based largely on our expectations and are subject to a number of known and unknown risks and uncertainties that are subject to change based on factors which are, in many instances, beyond our control. Actual results, performances or achievements could differ materially from those contemplated, expressed or implied by the forward looking statements. Therefore, we caution you not to place undue reliance on our forward looking information and statements. Except as required by applicable law or regulation, we will not update the forward looking statements to reflect actual results or changes in factors affecting the forward looking statements.

 

USE OF NON-GAAP FINANCIAL MEASURES

 

In addition to the results of operations presented in accordance with generally accepted accounting principals (GAAP), management uses certain non-GAAP financial measures, such as net interest income on a fully taxable equivalent basis.  Management believes these non-GAAP financial measures provide information that is useful to investors in understanding the underlying operational performance and business and performance trends as they facilitate comparison with the performance of others in the financial services industry.  Although management believes that these non-GAAP financial measures enhance investors' understanding of the Corporation's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP.

 

Management believes the presentation of net interest income on a fully taxable equivalent basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice.  Interest income per the unaudited Consolidated Statements of Income is reconciled to net interest income adjusted to a fully taxable equivalent basisbasis on pages 3029 and 34 for33 for the three and nine months ended September 30, 20202021 and 2019,2020, respectively.

 

COVID-19 UPDATE

 

The outbreak of the novel coronavirus (COVID-19) has adversely impacted and continues to impact certain industries in which the Corporation's clients operate and may have impaired their ability to fulfill their outstanding obligations.obligations due to continued financial distress. The spread of COVID-19 has caused unprecedented uncertainty, volatility and disruption in the U.S. and global economy at large.  The Corporation's business is dependent upon the willingness and ability of our employees and clients to conduct banking and other financial transactions. The spreadWith the easing of COVID-19 has caused severe disruptions inrestrictions during the latter part of 2020 and into 2021, and the availability and distribution of vaccines, the U.S. economy at large,has slowly begun to improve as consumer and for small businessesbusiness spending has rebounded in particular, which could further disrupt operations. Ifrecent months.  However, the global responselasting effects are uncertain as government aid programs and stimulus packages taper, and the ultimate long-term impact of the business shutdowns that occurred as a result of COVID-19 remains uncertain in many sectors of the economy, such as the travel, hospitality and entertainment industries. This may cause business sectors that have had better recoveries not to contain COVID-19 escalates or is unsuccessful, the Corporation could experience a more material adverse effect on it's financial condition, results of operations, cash flows and capital levels. The outbreak may result in a decreasebe able to maintain those recoveries in the Corporation's clients' businesses, a decrease in consumer confidence and a possible disruption in the services provided by vendors. Continued disruptions to the operations of the Corporation's clients could result in increased risk of delinquencies, defaults, foreclosures and losses on loans, negatively impact regional economic conditions, result in declines in local loan demand, liquidity of loan guarantors, loan collateral (particularly in real estate), loan originations and deposit availability and negatively impact the implementation of the Corporation's growth strategy. The Corporation relies upon third-party vendors to conduct business and to process, record and monitor transactions. If any of these vendors are unable to continue to provide these services, it could negatively impact the ability to serve our clients. Furthermore, the continued disruptions due to the outbreak could negatively impact the ability of employees and clients to engage in banking and other financial transactions in the geographic areas in which the Corporation operates and could create widespread business continuity issues. The Corporation also could be adversely affected if key personnel or a significant number of employees were to become unavailable due to the effects and restrictions of a more substantial COVID-19 outbreak in local market areas.long term.  Although the Corporation has business continuity plans and other safeguards in place, there is no assurance that such plans and safeguards will continue to be effective.

 

 

 

Given the dynamic nature of the circumstances surrounding the pandemic, it is difficult to ascertain the full impact the ongoing economic disruption will have on the Corporation.  While this impact cannot be predicted or measured, there will be a definite impact on income.  As a result of the significant decline in interest rates and prepayments on higher yielding existing loans, the yield on the total loan portfolio is likely to continue to decrease.  Additionally, with significant cash inflows realized from a growth in deposits and the forgiveness of PPP loans, the current yields on funds reinvested into the purchase of securities are lower than existing portfolio yields.  However, the fees arising from the PPP loan program have mitigated some of this decline during 2020 and 2021.  Considering the low market interest rates and ongoing economic uncertainty, the Corporation's net interest income and the resulting net interest margin could compress further in future periods.  The Corporation haswill continue to closely monitor situations arising from the pandemic and adjust operations accordingly.

The Corporation responded to the circumstances surrounding the pandemic to support the safety and well-being of the employees, customerscustomer and shareholders by enacting the following measures:

•  The Annual Shareholder Meeting was held virtually.

•  Operational areas within the Bank have been segregatedholding meetings virtually, restricting travel and attendance at external gatherings, expending remote-access availability and limiting banking office lobby hours.  Effective July, 6, 2021, remote-access employees directed to work from home or alternate locations, where possible, to mitigate possible spread of illness to an entire department.

•  Limited branch lobby hours are availabletransitioned back to the public for walk-in transactions.  Appointments can be made as necessary to complete paperwork or complex transactions.

•  Drive-thru services remain open where available,office and the use of ATMs and on-line banking is encouraged.

•  Loan modifications, including extensions and deferrals, have been made available to customers who were not 30 days past due as of December 31, 2019.

•  Customers were assisted with applications for resources available through the Paycheck Protection Program (PPP), administered by the Small Business Administration (SBA).  These government guaranteed, forgivable loans were created as part of the CARES Act.

The duration and full impact of this economic disruption is unknown at this time, and continued deterioration of the economic environment could adversely impact the Corporation's financial condition.  While the full impact of the COVID-19 pandemic cannot be predicted or measured, there will be a definite impact on net income.  It is anticipated that provision for loan loss expense will remain elevated in expectation of a deterioration in a portion of the loan portfolio.  As a result of the significant decline in interest rates, the Corporation has and will continue to experience a decline in net income and resulting net interest margin, however, there will be a benefit from the fees arising from the PPP loan program.  Also, it is expected that noninterest income will be reduced as customers may use fewer fee-based services due to COVID-19 mitigation efforts such as stay-at-home orders.offices resumed normal business hours.  The Corporation will continuecontinues to closely monitor situations arising fromevens related to the pandemic and adjust operations accordingly.will take necessary precautions to ensure the safety of its customers and employees.

 

CHANGES IN FINANCIAL CONDITION

 

Total assets increased $120.2$52.7 million, or 13.1%5.1%, to $1.1 billion at September 30, 2021 from $1.0 billion at September 30, 2020 from $915.3 million at December 31, 20192020. The increase in assets was driven primarily by a $136.0$73.9 million increase in securities, partially offset by an $18.8 million decrease in net loans receivable,receivable.  Liabilities increased $49.7 million, or 5.3%, to $990.5 million at September 30, 2021 from $940.8 million at December 31, 2020, due to a $54.9 million increase in customer deposits, partially offset by a decrease$5.0 million reduction in securities of $20.5 million. Loan balances at September 30, 2020 included $54.9 million of PPP loans which were funded during the second and third quarters of 2020. In addition, the Bank's commercial mortgage, consumer loan and residential mortgage portfolios grew by $55.5 million, $23.1 million and $12.7 million, respectively, since year-end. Total liabilities increased $116.4 million, or 14.0%, to $945.8 million at September 30, 2020 from $829.4 million at December 31, 2019 due to increases in customer deposits and borrowed funds of $112.4 million and $3.5 million, respectively. The increase in customer deposits was primarily associated with the retention of PPP loan proceeds, consumer economic stimulus payments and a decrease in overall consumer spending resulting from the COVID-19 pandemic.funds.

 

Stockholders’ equity increased $3.8$3.0 million, or 4.5%3.2%, to $89.7$94.4 million at September 30, 20202021  from $85.9$91.5 million at December 31, 20192020 , primarily due to a $1.7 million increase in accumulated other comprehensive income and a $1.8$4.9 million increase in retained earnings as a result of $4.2$7.4 million of net income available to common stockholders, partially offset byless $2.4 million of common dividends paid.paid, partially offset by a $2.3 million decrease in accumulated other comprehensive income.  The Corporation remains well capitalized and is positioned for continued growth with total stockholders’ equity at 8.7% of total assets.  Book value per common share was $31.56$33.16 at September 30, 20202021 , compared to $30.14$32.07 at December 31, 20192020
 

At September 30, 20202021, the Bank was considered “well-capitalized” with a Tier 1 leverage ratio, Common Equity Tier 1 ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio of 7.36%7.60%, 11.20%11.80%, 11.20%11.80% and 12.45%13.06%, respectively. The Bank was also considered “well-capitalized” at December 31, 20192020 with a Tier 1 leverage ratio, Common Equity Tier 1 ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio of 8.17%7.58%, 12.62%11.45%, 12.62%11.45% and 13.74%12.71%, respectively.

 

RESULTS OF OPERATIONS

 

Comparison of Results for the Three Months Ended September 30, 20202021 and 20192020

 

General. Net income available to common stockholders decreased $370,000,increased $1.6 million, or 17.0%87.7%, to $1.8$3.4 million for the three months ended September 30, 20202021 from $2.2$1.8 million for the same period in 20192020. This decreaseThe increase resulted from an increaseincreases in net interest income and noninterest income of $1.4 million and $208,000, respectively, and a $625,000 decrease in the provision for loan losses, of $895,000 and a decrease in noninterest income of  $69,000, partially offset by an increase in net interest income of $221,000 and decreasesincreases in noninterest expense and the provision for income taxes of $313,000$306,000 and $60,000,$350,000, respectively.

 

Net interest income. Tax equivalent net interest income increased $224,000,$1.4 million, or 3.2%19.4%, to $8.7 million for the three months ended September 30, 2021 from $7.3 million for the three months ended September 30, 2020 from $7.1 million for the three months ended September 30, 2019. This increase was attributed to a decrease in interest expense of $236,000, partially offset by a decrease$756,000 and an increase in tax equivalent interest income of $12,000.

$656,000.

Interest income. Tax equivalent interest income decreased $12,000 at $9.2increased $656,000, or 7.1%, to $9.9 million for the three months ended September 30, 2021 from $9.2 million for the same period in 2020 and 2019. This decreaseincrease was attributed to decreasesincreases in interest earned on securities and interest-earning deposits with banksloans of $409,000 and $290,000, respectively, partially offset by decreases in dividends on federal bank stocks of $104,000, $212,000 and $10,000, respectively, partially offset by an increase in interest on loansinterest-earning deposits of $314,000.$22,000 and $21,000, respectively.

 

 

 

Tax equivalent interest earned on loans receivable increased $314,000,$290,000, or 3.8%3.4%, to $8.5$8.8 million for the three months ended September 30, 20202021 compared to $8.2$8.5 million for the same period in 20192020. The increase resulted from an $129.1 milliona 25 basis point increase in average loans primarily due to record loan production during the first quarter and the addition of $54.9 million of PPP loans in the second and third quarters of 2020. This increase in average loan volumes accounted for a $1.4 million increase in interest income.  Partially offsetting this favorable variance, the average yield on loans decreased by 57 basis to 4.11%4.36% for the three months ended September 30, 20202021, versus 4.68%4.11% for the same period in 20192020.  This unfavorablefavorable yield variance accounted for a $1.1 million decrease$527,000 increase in interest income.  Interest income recognized on the PPP loans was $389,000 for the three months ended September 30, 2020, resulting in a yield of 2.82%, which includes the accretion of origination fees paid by the SBA.  While the PPP loans contributed to the increase in average loans and interest income, they negatively impacted the overall yield on loans by approximately 9 basis points.  The accretion of purchase accounting adjustments on acquired loans mitigatedaccounted for 2 basis points of the yield increase.  Partially offsetting this favorable variance, average loan volume decreased by $22.5 million as a result of PPP loan forgiveness and a reduction in the Bank's residential mortgage and home equity portfolios.  This decrease by approximately 3 basis points.in loan volume accounted for a $237,000 decrease in interest income. Included in interest earned on loans for the three months ended September 30, 2021, is $1.2 million of interest and fees earned on the SBA's PPP lending program, compared to $389,000 for the same period in 2020.

 

Tax equivalent interest earned on securities decreased $104,000,increased $409,000, or 15.4%71.8%, to $570,000$979,000 for the three months ended September 30, 20202021 compared to $674,000$570,000 for the same period in 20192020. The average balance of securities decreased $10.7increased $93.4 million, or 10.3%, accounting for a $67,000 decrease$500,000 increase in interest income.  Additionally,Partially offsetting the favorable variance in the average balance, the average yield on securities decreased by 1436 basis points to 2.44%2.08% for the three months ended September 30, 20202021 versus 2.58%2.44% for the same period in 20192020. This unfavorable yield variance accounted for a $37,000$91,000 decrease in interest income.

 

Interest earned on deposits with banks decreased $212,000,$21,000, or 84.5%53.8%, to $39,000$18,000 for the three months ended September 30, 20202021 compared to $251,000$39,000 for the same period in 20192020.  This decrease was due to a 15029 basis point decrease in the average yield on these balances to 0.46%0.17% for the three months ended September 30, 20202021, versus 1.96%0.46% for the same period in 20192020, accounting for a $148,000$28,000 decrease in interest income.  Also,Partially offsetting this unfavorable variance, average interest-earning cash balances decreasedincreased by $17.0$7.8 million, or 33.4%23.1%, accounting for a $64,000 decrease$7,000 increase in interest income.

 

Dividends on federal bank stocks decreased $10,000,$22,000, or 9.6%23.4%, to $94,000$72,000 for the three months ended September 30, 20202021 from $104,000$94,000 for the same period in 20192020. This decrease was primarily due to a 48166 basis point decrease in the average yield to 6.62%4.96% for the three months ended September 30, 20202021, versus 7.10%6.62% for the same period in 20192020, accounting for a $7,000$24,000 decrease in interest income.  TheThis decrease was partially offset by an increase in the average balance of federal bank stocks decreased $160,000, or 2.8%,of $111,000, accounting for a $3,000 decrease$2,000 increase in interest income. 

 

Interest expense. Interest expense decreased $236,000,$756,000, or 10.9%39.1%, to $1.9$1.2 million for the three months ended September 30, 20202021 from $2.2$1.9 million for the same period in 20192020. This decrease in interest expense can be attributed to decreases in interest incurred on deposits and borrowed funds of $185,000$746,000 and $51,000,$10,000, respectively.

 

Interest expense incurred on deposits decreased $185,000,$746,000, or 9.5%42.6%, to $1.8$1.0 million for the three months ended September 30, 20202021 compared to $1.9$1.8 million for the same period in 20192020. The average cost of interest-bearing deposits decreased 2145 basis points to 1.00%0.55% for the three months ended September 30, 20202021, versus 1.21%1.00% for the same period in 20192020, accounting for a $359,000an $831,000 decrease in interest expense.  This decrease in cost was driven primarily due to the expiration of special rates on money market accounts and a downward adjustmentmaturity of offering rates as a result of the current economic environment.CD specials which were offered in 2019.  Partially offsetting this decrease,favorable variance, the average balance of interest-bearing deposits increased $60.5$35.2 million, or 9.5%5.1%, to $694.4$729.6 million for the three months ended September 30, 20202021, compared to $633.9$694.4 million for the same period in 2019 causing a $174,0002020 resulting in an $85,000 increase in interest expense.

 

Interest expense incurred on borrowed funds decreased $51,000,$10,000, or 21.9%5.5%, to $182,000$172,000 for the three months ended September 30, 20202021, compared to $233,000$182,000 for the same period in the prior year.2020.  The decrease was primarily the result of a 48 basis point$1.7 million, or 5.2%, decrease in the costaverage balance of borrowed funds to 2.26%$30.4 million for the three months ended September 30, 20202021, compared to 2.74%$32.1 million for the same period in 2019 causing an $40,0002020 resulting in a $9,000 decrease in interest expense.  Additionally, the average balancecost of borrowed funds decreased by $1.8 million1 basis point to $32.1 million2.25% for the three months ended September 30, 20202021, compared to $33.8 million2.26% for the same period in 2019 causing an $11,0002020 resulting in a $1,000 decrease in interest expense.

 

The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the three months ended September 30:

 

(Dollar amounts in thousands)

 

2020

  

2019

  

2021

 

2020

 

Interest income per Consolidated Statements of Income

 $9,172  $9,187 

Interest income per Consolidated Statements of Net Income

 $9,816  $9,172 

Adjustment to fully taxable equivalent basis

  49   46   61   49 

Interest income adjusted to fully taxable equivalent basis (non-GAAP)

  9,221   9,233  9,877  9,221 

Interest expense

  1,935   2,171   1,179   1,935 

Net interest income adjusted to fully taxable equivalent basis (non-GAAP)

 $7,286  $7,062  $8,698  $7,286 

 

 

Average Balance Sheet and Yield/Rate Analysis. The following table sets forth, for the periods indicated, information concerning the total dollar amounts of interest income from interest-earning assets and the resulting average yields, the total dollar amounts of interest expense on interest-bearing liabilities and the resulting average costs, net interest income, interest rate spread and the net interest margin earned on average interest-earning assets. For purposes of this table, average loan balances include nonaccrual loans and exclude the allowance for loan losses and interest income includes accretion of net deferred loan fees. Interest and yields on tax-exempt loans and securities (tax-exempt for federal income tax purposes) are shown on a fully tax equivalent basis. The information is based on average daily balances during the periods presented.

 

(Dollar amounts in thousands)

 

Three months ended September 30,

 

Three months ended September 30,

 

2020

 

2019

 

2021

 

2020

 

Average Balance

 

Interest

 

Yield/ Rate

 

Average Balance

 

Interest

 

Yield/ Rate

 

Average Balance

 

Interest

 

Yield/ Rate

 

Average Balance

 

Interest

 

Yield/ Rate

Interest-earning assets:

                                          

Loans, taxable

 $804,859  $8,334   4.12% $673,970  $7,994   4.71% $786,294  $8,661  4.37% $804,859  $8,334  4.12%

Loans, tax exempt

  19,338   184   3.79%  21,163   210   3.93%  15,423   147  3.79%  19,338   184  3.79%

Total loans receivable

  824,197   8,518   4.11%  695,133   8,204   4.68%  801,717   8,808  4.36%  824,197   8,518  4.11%

Securities, taxable

  68,145   414   2.42%  90,247   583   2.56% 125,420  652  2.06% 68,145  414  2.42%

Securities, tax exempt

  24,910   156   2.50%  13,511   91   2.68%  60,993   327  2.13%  24,910   156  2.50%

Total securities

  93,055   570   2.44%  103,758   674   2.58%  186,413   979  2.08%  93,055   570  2.44%

Interest-earning deposits with banks

  33,905   39   0.46%  50,881   251   1.96% 41,754  18  0.17% 33,905  39  0.46%

Federal bank stocks

  5,653   94   6.62%  5,813   104   7.10%  5,764   72  4.96%  5,653   94  6.62%

Total interest-earning cash equivalents

  39,558   133   1.34%  56,694   355   2.48%  47,518   90  0.75%  39,558   133  1.34%

Total interest-earning assets

  956,810   9,221   3.83%  855,585   9,233   4.28% 1,035,648  9,877  3.78% 956,810  9,221  3.83%

Cash and due from banks

  3,672           3,515          3,533       3,672      

Other noninterest-earning assets

  60,922           62,389           58,926        60,922      

Total Assets

 $1,021,404          $921,489          $1,098,107       $1,021,404      

Interest-bearing liabilities:

                                          

Interest-bearing demand deposits

 $499,891  $714   0.57% $405,051  $712   0.70% $564,867  $237  0.17% $499,891  $714  0.57%

Time deposits

  194,515   1,039   2.13%  228,869   1,226   2.12%  164,698   770  1.85%  194,515   1,039  2.13%

Total interest-bearing deposits

  694,406   1,753   1.00%  633,920   1,938   1.21%  729,565   1,007  0.55%  694,406   1,753  1.00%

Borrowed funds, short-term

  2,050   22   4.32%  2,050   29   5.71% 2,050  22  4.31% 2,050  22  4.32%

Borrowed funds, long-term

  30,000   160   2.12%  31,750   204   2.54%  28,333   150  2.10%  30,000   160  2.12%

Total borrowed funds

  32,050   182   2.26%  33,800   233   2.74%  30,383   172  2.25%  32,050   182  2.26%

Total interest-bearing liabilities

  726,456   1,935   1.06%  667,720   2,171   1.29% 759,948  1,179  0.62% 726,456  1,935  1.06%

Noninterest-bearing demand deposits

  190,788         154,837         227,818        190,788      

Funding and cost of funds

  917,244   1,935   0.84%  822,557   2,171   1.05% 987,766  1,179  0.47% 917,244  1,935  0.84%

Other noninterest-bearing liabilities

  14,908           13,826           15,708        14,908      

Total Liabilities

  932,152           836,383          1,003,474       932,152      

Stockholders' Equity

  89,252           85,106           94,633        89,252      

Total Liabilities and Stockholders' Equity

 $1,021,404          $921,489          $1,098,107         $1,021,404        

Net interest income

     $7,286          $7,062         $8,698        $7,286    
                                     

Interest rate spread (difference between weighted average rate on interest-earning assets and interest-bearing liabilities)

          2.77%          2.99%          3.17%          2.77%
                                     

Net interest margin (net interest income as a percentage of average interest-earning assets)

          3.03%          3.27%          3.33%          3.03%

 

 

 

Analysis of Changes in Net Interest Income. The following table analyzes the changes in interest income and interest expense in terms of: (1) changes in volume of interest-earning assets and interest-bearing liabilities and (2) changes in yields and rates. The table reflects the extent to which changes in the Corporation’s interest income and interest expense are attributable to changes in volume (changes in volume multiplied by prior year rate), rate (change in rate multiplied by prior year volume) and changes attributable to the combined impact of volume/rate (change in rate multiplied by change in volume). The changes attributable to the combined impact of volume/rate are allocated on a consistent basis between the volume and rate variances. Changes in interest income on loans and securities reflect the changes in interest income on a fully tax equivalent basis.

 

(Dollar amounts in thousands)

 

Three months ended September 30,

 

Three months ended September 30,

 

2020 versus 2019

 

2021 versus 2020

 

Increase (Decrease) due to

 

Increase (Decrease) due to

 

Volume

 

Rate

 

Total

 

Volume

 

Rate

 

Total

Interest income:

                     

Loans

 $1,410  $(1,096) $314  $(237) $527  $290 

Securities

  (67)  (37)  (104) 500  (91) 409 

Interest-earning deposits with banks

  (64)  (148)  (212) 7  (28) (21)

Federal bank stocks

  (3)  (7)  (10)  2   (24)  (22)

Total interest-earning assets

  1,276   (1,288)  (12)  272   384   656 
                   

Interest expense:

                     

Interest-bearing deposits

  174   (359)  (185) 85  (831) (746)

Borrowed funds, short-term

     (7)  (7)   0  0 

Borrowed funds, long-term

  (11)  (33)  (44)  (9)  (1)  (10)

Total interest-bearing liabilities

  163   (399)  (236)  76   (832)  (756)

Net interest income

 $1,113  $(889) $224  $196  $1,216  $1,412 

 

Provision for loan losses. The Corporation records provisions for loan losses to maintain a level of total allowance for loan losses that management believes, to the best of its knowledge, covers all probable incurred losses estimable at each reporting date. Management considers historical loss experience, the present and prospective financial condition of borrowers, current conditions (particularly as they relate to markets where the Corporation originates loans), the status of nonperforming assets, the estimated underlying value of the collateral and other factors related to the collectability of the loan portfolio.

 

Information pertaining to the allowance for loan losses and nonperforming assets for the three month periods ended September 30, 20202021 and 20192020 is as follows:

 

(Dollar amounts in thousands)

 

As of or for the three months ended

 

As of or for the three months ended

 

September 30,

 

September 30,

 

2020

 

2019

 

2021

 

2020

Balance at the beginning of the period

 $8,159  $6,580  $9,848  $8,159 

Provision for loan losses

  750   (145) 125  750 

Charge-offs

  (80)  (69) (69) (80)

Recoveries

  76   143   45   76 

Balance at the end of the period

 $8,905  $6,509  $9,949  $8,905 
             

Nonperforming loans

 $4,062  $4,977  $3,009  $4,062 

Nonperforming assets

  4,179   5,458  3,033  4,179 

Nonperforming loans to total loans

  0.48%  0.72% 0.38% 0.48%

Nonperforming assets to total assets

  0.40%  0.58% 0.28% 0.40%

Allowance for loan losses to total loans

  1.06%  0.94% 1.26% 1.06%

Allowance for loan losses to nonperforming loans

  219.23%  130.78% 330.64% 219.23%

 

Nonperforming loans decreased $1.0 million,$452,000, or 25.1%13.1%, to $4.1$3.0 million at September 30, 20202021 from $5.1$3.5 million at June 30, 2020.2021. This was primarily due to a $1.1 million decrease in loans 90+$562,000 non-accrual residential mortgage which was 334 days past due at June 30, 2021 and still accruing.current as of September 30, 2021.

 

As of September 30, 20202021, the Corporation’s classified and criticized assets amounted to $20.2$39.3 million, or 2.0%3.6% of total assets, with $15.1$30.4 million classified as substandard and $5.1$8.9 million identified as special mention. This compares to classified and criticized assets of $22.2$43.0 million, or 2.2%3.9% of total assets, with $16.8$34.1 million classified as substandard and $5.4$8.9 million identified as special mention at June 30, 2020.2021. This $2.0 million decrease was primarily related to $1.1 million in loan payoffs from five commercial relationships and the upgrade of a $1.9 million commercial real estate loan from substandard to pass and the repayment of $623,000 of loans from one $278,000 commercial relationship fromrelationship.  Classified and criticized assets remain elevated largely due to the impact of COVID-19 on the hospitality loan portfolio.  At September 30, 2021, the Corporation's hotel portfolio totaled $32.1 million, of which $30.1 million was rated classified to pass.or criticized.

 

The provision for loan losses increaseddecreased $625,000, or 83.3%, to $750,000$125,000 for the three months ended September 30, 20202021 from a recovery of $145,000$750,000 for the same period in 20192020. The increase in thehigher provision for loan losses recorded during the third quarter of 2020 was due to growth in the residential and consumer loan portfolios, increased risk rating changesratings for loans which were granted payment deferrals in connection with COVID-19, an increase in criticized and classified loans, and an increase in the specific pandemic qualitative allowance factor.  This pandemic factor, which was initially set at 2 basis points for the first quarter of 2020, increased to 5.5 basis points for the second quarter and was increased  to 9.0 basis points and added approximately $244,000 to the provision expense for the quarter ended September 30, 2020.  Significant uncertainty remains regarding future levels of criticized and classified loans, nonperforming loans and charge-offs, but some deterioration is expected as a result of the COVID-19 pandemic.charge-offs.  The Corporation will continue to closely monitor changes in the loan portfolio and adjust the provision accordingly.

 

Noninterest income.  Noninterest income decreased $69,000,increased $208,000, or 5.7%18.3%, to $1.1$1.3 million for the three months ended September 30, 20202021, compared to $1.2$1.1 million for the same period in 20192020 due to decreases in fees and service charges and gains on the sale of securities of $169,000 and $42,000, respectively, partially offset by increases in gains on the sale of securities, other income and fees and service charges of $170,000, $51,000 and $18,000, respectively, partially offset by a decrease in gains on the sale of loans of $30,000. During the quarter ended September 30, 2021, the Corporation sold $4.4 million of primarily low yielding mortgage-backed securities and realized a net gain of $170,000.  The sale proceeds were utilized to repay a $5.0 million Federal Home Loan Bank (FHLB) term advance.  The increase in other noninterest income of $104,000was primarily due to an increase in interchange fee income and $38,000, respectively.  The decreasethe increase in fees and service charges was primarily due to a declinean increase in overdraft charges, asboth resulting from easing pandemic restrictions leading to an increase in consumer spending.

Noninterest expense.  Noninterest expense increased $306,000, or 5.6%, to $5.8 million for the COVID-19 pandemic resultedthree months ended September 30, 2021 from $5.4 million for the same period in widespread government mandated stay-at-home orders2020.  The increase was primarily attributable to increases in other noninterest expense, professional fees, compensation and business shut downs which dramatically impacted consumer spending.benefits expense and intangible amortization expense of $191,000, $57,000, $56,000 and $27,000, respectively.  The increase in other noninterest expense resulted form increases in ATM surcharge and interchange fees and gains onprimarily related to prepayment penalties of $173,000 incurred during the salequarter ended September 30, 2021 as a result of foreclosed assets.the aforementioned early repayment of FHLB debt.

 

Noninterest expense.  Noninterest expense decreased $313,000, or 5.4%, to $5.4 million for the three months ended September 30, 2020 from $5.8 million for the same period in 2019.  The decrease was primarily attributable to decreases in compensation and benefits expense and professional fees of $437,000 and $67,000, respectively, partially offset by increases in FDIC insurance expense, premises and equipment expense and other noninterest expense of $144,000, $27,000 and $23,000, respectively.  The increase in FDIC insurance expense is primarily related to the Small Bank Assessment credit utilized during the period in 2019, which eliminated the expense for the quarter.

Provision for income taxes. The provision for income taxes decreased $60,000,increased $350,000, or 13.5%91.1%, to $384,000$734,000 for the three months ended September 30, 20202021 compared to $444,000$384,000 for the same period in the prior year2020 as a result of the decreaseincrease in net income before provision for income taxes.

 

Comparison of Results for the Nine Months Ended September 30, 20202021 and 20192020

 

General. Net income available to common stockholders decreased $2.1increased $3.2 million, or 33.5%76.3%, to $4.2$7.4 million for the nine months ended September 30, 20202021 from $6.3$4.2 million for the same period in 20192020. This decreaseincrease resulted from a decrease$2.7 million increase in net interest income of $472,000 and an increasea $2.0 million decrease in the provision for loan losses, of $2.3 million, partially offset by an increasea $65,000 decrease in noninterest income of $147,000 and decreasesincreases in noninterest expense and the provision for income taxes of $73,000$706,000 and $480,000,$679,000, respectively.

 

Net interest income. Tax equivalent net interest income decreased $479,000,increased $2.7 million, or 2.2%12.8%, to $23.7 million for the nine months ended September 30, 2021 from $21.0 million for the nine months ended September 30, 2020 from $21.5 million for the nine months ended September 30, 2019. This decreaseincrease was attributed to an increasea decrease in interest expense of $494,000, or 8.5%, partially offset by a modest$2.3 million and an increase in tax equivalent interest income of $15,000.$405,000.

Interest income. Tax equivalent interest income increased $15,000 at $27.3$405,000, or 1.5%, to $27.7 million for the nine months ended September 30, 2021 from $27.3 million for the same period in 2020 and 2019. This increase was attributed to increasesa $603,000 increase in interest earned on loans and securities, of $245,000 and $40,000, respectively, partially offset by decreases in interest on interest-earning deposits with banks, and dividends on federal bank stocks and interest on loans of $241,000$74,000, $69,000 and $29,000,$55,000, respectively.

 

Tax equivalent interest earned on loans receivablesecurities increased $245,000,$603,000, or 1.0%30.2%, to $24.9$2.6 million for the nine months ended September 30, 20202021 compared to $24.6$2.0 million for the same period in 20192020. Average loan volumesThe average balance of securities increased $74.5$49.5 million, or 10.6% from $776.5 million47.6%, accounting for the nine months ended September 30, 2020, versus $702.0 million for the same period in 2019, resulting in a $2.5 millionan $860,000 increase in interest income.  Partially offsetting this favorable variance, the average yield on loanssecurities decreased 41by 30 basis points to 4.28%2.26% for the nine months ended September 30, 2020 from 4.69%2021 versus 2.56% for the same period in 20192020 causing a $257,000 decrease in interest income.

Tax equivalent interest earned on loans receivable decreased $55,000 to $24.8 million for the nine months ended September 30, 2021 compared to $24.9 million for the same period in 2020. This decrease resulted from a 13 basis point decrease in the average yield on loans to 4.15% for the nine months ended September 30, 2021, versus 4.28% for the same period in 2020.  The average yield was impacted by the 150 basis point decline in the Wall Street Journal Prime Rate in March 2020 which resulted in the immediatea decrease in interest rates on adjustablevariable rate loans linked to that index.  This unfavorable yield variance accounted for a $2.2$789,000 decrease in interest income.  Partially offsetting this unfavorable variance, average loans increased $23.3 million, decreaseor 3.0%, accounting for a $734,000 increase in interest income.  Interest income recognized on the PPP loans was $654,000$2.3 million for the nine months ended September 30, 20202021, resultingcompared to $654,000 for the same period in a yield of 2.64%, which includes the accretion of origination fees paid by the SBA. While the PPP loans contributed to the increase in average loans and interest income, they negatively impacted the overall yield on loans by approximately 7 basis points.2020.  The accretion of purchase accounting adjustments on acquired loans mitigated the yield decrease by approximately 43 basis points.

 

Tax equivalent interest earnedDividends on securities increased $40,000,federal bank stocks decreased $69,000, or 2.0%24.0%, to $2.0 million$218,000 for the nine months ended September 30, 2020 compared to $2.0 million2021 from $287,000 for the same period in 20192020. The average balanceThis decrease was primarily due to a decrease of securities increased $4.2 million, or 4.2%, accounting for an $81,000 increase116 basis points in interest income.  Partially offsetting this favorable variance, the average yield on securities decreased by 6 basis points to 2.56%5.09% for the nine months ended September 30, 20202021, versus 2.62%6.25% for the same period in 2019 causing2020, accounting for$41,000$51,000 decrease in interest income. Also, the average balance of federal bank stocks decreased $412,000, or 6.7%, accounting for an $18,000 decrease in interest income.

 

Interest earned on deposits with banks decreased $241,000,$74,000, or 60.7%47.4%, to $156,000$82,000 for the nine months ended September 30, 20202021 compared to $397,000$156,000 for the same period in 20192020. This decrease resulted from a 10652 basis point decrease in the average yield on these balances to 0.75%0.23% for the nine months ended September 30, 20202021, versus 1.81%0.75% for the same period in 20192020, accounting for a $222,000 decrease in interest income.  Additionally, average cash balances decreased $1.4 million, or 4.9%, accounting for a $19,000 decrease in interest income.

Dividends on federal bank stocks decreased $29,000, or 9.2%, to $287,000 for the nine months ended September 30, 2020 from $316,000 for the same period in 2019. This decrease was primarily due to a 95 basis point decrease in the average yield to 6.25% for the nine months ended September 30, 2020, versus 7.20% for the same period in 2019, accounting for a $43,000$146,000 decrease in interest income.  Partially offsetting this unfavorable variance, the average balance of federal bank stocksinterest-earning cash balances increased $276,000, or 4.7%,$19.7 million, accounting for a $14,000$72,000 increase in interest income.

 

Interest expense. Interest expense increased $494,000,decreased $2.3 million, or 8.5%36.3%, to $6.3$4.0 million for the nine months ended September 30, 20202021 from $5.8$6.3 million for the same period in 20192020. This increasedecrease in interest expense can be attributed to an increasedecreases in interest incurred on deposits of $549,000, partially offset by a decrease in interest incurred onand borrowed funds of $55,000.$2.1 million and $182,000, respectively.

 

Interest expense incurred on deposits increased $549,000,decreased $2.1 million, or 10.9%37.6%, to $5.6$3.5 million for the nine months ended September 30, 20202021 compared to $5.0$5.6 million for the same period in 20192020. The average balancecost of interest-bearing deposits increased $44.4 million, or 7.2%,decreased 48 basis points to $663.2 million0.65% for the nine months ended September 30, 20202021, compared to $618.8 millionversus 1.13% for the same period in 2019 causing a $370,000 increase in interest expense.  Additionally, the average cost of interest-bearing deposits increased 4 basis points to 1.13% for the nine months ended September 30, 2020, versus 1.09% for the same period in 2019, accounting for a $179,000 increase$2.5 million decrease in interest expense.  This increasedecrease in cost was driven primarily due to the expiration of special rates on money market accounts and maturity of CD specials which were offered in 2019 and will gradually decline as2019.  Partially offsetting this favorable variance, the special rates expireaverage balance of interest-bearing deposits increased $52.2 million, or 7.9%, to $715.4 million for the accounts mature.nine months ended September 30, 2021, compared to $663.2 million for the same period in 2020 causing a $411,000 increase in interest expense.

 

 

Interest expense incurred on borrowed funds decreased $55,000,$182,000, or 7.2%25.5%, to $714,000$532,000 for the nine months ended September 30, 20202021, compared to $769,000$714,000 for the same period in the prior year.2020.  The decrease was primarily the result of a 50 basis point decrease in the average costbalance of borrowed funds of $11.0 million, or 25.9%, to 2.24%$31.5 million for the nine months ended September 30, 2020 compared to 2.74%2021 from $42.5 million for the same period in 2019 causing2020 resulting in a $132,000$207,000 decrease in interest expense.  Partially offsetting this reduction, the average balancecost of borrowed funds increased $5.0 million, or 13.3%,2 basis points to $42.5 million2.26% for the nine months ended September 30, 20202021, compared to $37.5 million2.24% for the same period in 20192020 causing a $77,000$25,000 increase in interest expense.

 

The following table reconciles interest income in the Consolidated Statements of Income toto net interest income adjusted to a fully taxable equivalent basis for the nine months ended September 30:

 

(Dollar amounts in thousands)

 

2020

  

2019

  

2021

 

2020

 

Interest income per Consolidated Statements of Income

 $27,156  $27,134 

Interest income per Consolidated Statements of Net Income

 $27,527  $27,156 

Adjustment to fully taxable equivalent basis

  137   144   171   137 

Interest income adjusted to fully taxable equivalent basis (non-GAAP)

  27,293   27,278  27,698  27,293 

Interest expense

  6,308   5,814   4,020   6,308 

Net interest income adjusted to fully taxable equivalent basis (non-GAAP)

 $20,985  $21,464  $23,678  $20,985 

 

Average Balance Sheet and Yield/Rate Analysis. The following table sets forth, for the periods indicated, information concerning the total dollar amounts of interest income from interest-earning assets and the resulting average yields, the total dollar amounts of interest expense on interest-bearing liabilities and the resulting average costs, net interest income, interest rate spread and the net interest margin earned on average interest-earning assets. For purposes of this table, average loan balances include nonaccrual loans and exclude the allowance for loan losses and interest income includes accretion of net deferred loan fees. Interest and yields on tax-exempt loans and securities (tax-exempt for federal income tax purposes) are shown on a fully tax equivalent basis. The information is based on average daily balances during the periods presented.

 

(Dollar amounts in thousands)

 Nine months ended September 30, 

Nine months ended September 30,

 
 

2020

 

2019

 

Average

     

Yield/

 

Average

     

Yield/

 

2021

  

2020

 
 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Average Balance

 

Interest

 

Yield / Rate

 

Average Balance

 

Interest

 

Yield / Rate

 

Interest-earning assets:

                                          

Loans, taxable

 $756,817  $24,290   4.29% $681,235  $24,002   4.71% $783,272  $24,338  4.15% $756,817  $24,290  4.29%

Loans, tax exempt

  19,671   566   3.84%  20,770   609   3.92%  16,476   463  3.76%  19,671   566  3.84%

Total loans receivable

  776,488   24,856   4.28%  702,005   24,611   4.69%  799,748   24,801  4.15%  776,488   24,856  4.28%

Securities, taxable

  85,633   1,636   2.55%  82,335   1,606   2.61% 103,474  1,775  2.29% 85,633  1,636  2.55%

Securities, tax exempt

  18,306   358   2.61%  17,450   348   2.67%  49,940   822  2.20%  18,306   358  2.61%

Total securities

  103,939   1,994   2.56%  99,785   1,954   2.62%  153,414   2,597  2.26%  103,939   1,994  2.56%

Interest-earning deposits with banks

  27,858   156   0.75%  29,294   397   1.81% 47,581  82  0.23% 27,858  156  0.75%

Federal bank stocks

  6,136   287   6.25%  5,860   316   7.20%  5,724   218  5.09%  6,136   287  6.25%

Total interest-earning cash equivalents

  33,994   443   1.74%  35,154   713   2.71%  53,305   300  0.75%  33,994   443  1.74%

Total interest-earning assets

  914,421   27,293   3.99%  836,944   27,278   4.36% 1,006,467  27,698  3.68% 914,421  27,293  3.99%

Cash and due from banks

  3,545           3,336          3,457       3,545      

Other noninterest-earning assets

  61,551           62,702           59,757        61,551      

Total Assets

 $979,517          $902,982          $1,069,681       $979,517      

Interest-bearing liabilities:

                                          

Interest-bearing demand deposits

 $457,579  $2,272   0.66% $395,464  $1,827   0.62% $538,582  $925  0.23% $457,579  $2,272  0.66%

Time deposits

  205,634   3,322   2.16%  223,349   3,218   1.93%  176,834   2,563  1.94%  205,634   3,322  2.16%

Total interest-bearing deposits

  663,213   5,594   1.13%  618,813   5,045   1.09%  715,416   3,488  0.65%  663,213   5,594  1.13%

Borrowed funds, short-term

  4,383   109   3.31%  5,536   156   3.78% 2,050  66  4.31% 4,383  109  3.31%

Borrowed funds, long-term

  38,132   605   2.12%  31,998   613   2.56%  29,451   466  2.12%  38,132   605  2.12%

Total borrowed funds

  42,515   714   2.24%  37,534   769   2.74%  31,501   532  2.26%  42,515   714  2.24%

Total interest-bearing liabilities

  705,728   6,308   1.19%  656,347   5,814   1.18% 746,917  4,020  0.72% 705,728  6,308  1.19%

Noninterest-bearing demand deposits

  171,341         150,096         214,628        171,341      

Funding and cost of funds

  877,069   6,308   0.96%  806,443   5,814   0.96% 961,545  4,020  0.56% 877,069  6,308  0.96%

Other noninterest-bearing liabilities

  14,270           13,667           15,424        14,270      

Total Liabilities

  891,339           820,110          976,969       891,339      

Stockholders' Equity

  88,178           82,872           92,712        88,178      

Total Liabilities and Stockholders' Equity

 $979,517          $902,982          $1,069,681         $979,517        

Net interest income

     $20,985          $21,464         $23,678        $20,985    
                                     

Interest rate spread (difference between weighted average rate on interest-earning assets and interest-bearing liabilities)

          2.79%          3.17%        2.96%        2.79%
                                     

Net interest margin (net interest income as a percentage of average interest-earning assets)

          3.07%          3.43%        3.15%        3.07%
             

 

 

Analysis of Changes in Net Interest Income. The following table analyzes the changes in interest income and interest expense in terms of: (1) changes in volume of interest-earning assets and interest-bearing liabilities and (2) changes in yields and rates. The table reflects the extent to which changes in the Corporation’s interest income and interest expense are attributable to changes in volume (changes in volume multiplied by prior year rate), rate (change in rate multiplied by prior year volume) and changes attributable to the combined impact of volume/rate (change in rate multiplied by change in volume). The changes attributable to the combined impact of volume/rate are allocated on a consistent basis between the volume and rate variances. Changes in interest income on loans and securities reflect the changes in interest income on a fully tax equivalent basis.

 

(Dollar amounts in thousands)

 Nine months ended September 30, Nine months ended September 30,
 

2020 versus 2019

 

2021 versus 2020

 

Increase (Decrease) due to

 

Increase (Decrease) due to

 

Volume

 

Rate

 

Total

 

Volume

 

Rate

 

Total

Interest income:

                     

Loans

 $2,486  $(2,241) $245  $734  $(789) $(55)

Securities

  81   (41)  40  860  (257) 603 

Interest-earning deposits with banks

  (19)  (222)  (241) 72  (146) (74)

Federal bank stocks

  14   (43)  (29)  (18)  (51)  (69)

Total interest-earning assets

  2,562   (2,547)  15   1,648   (1,243)  405 
                   

Interest expense:

                     

Interest-bearing deposits

  370   179   549  411  (2,517) (2,106)

Borrowed funds, short-term

  (30)  (17)  (47) (69) 26  (43)

Borrowed funds, long-term

  107   (115)  (8)  (138)  (1)  (139)

Total interest-bearing liabilities

  447   47   494   204   (2,492)  (2,288)

Net interest income

 $2,115  $(2,594) $(479) $1,444  $1,249  $2,693 



Provision for loan losses. The Corporation records provisions for loan losses to maintain a level of total allowance for loan losses that management believes, to the best of its knowledge, covers all probable incurred losses estimable at each reporting date. Management considers historical loss experience, the present and prospective financial condition of borrowers, current conditions (particularly as they relate to markets where the Corporation originates loans), the status of nonperforming assets, the estimated underlying value of the collateral and other factors related to the collectability of the loan portfolio.

 

 

Information pertaining to the allowance for loan losses and nonperforming assets for the nine months ended September 30, 20202021 and 20192020 is as follows:

 

(Dollar amounts in thousands)

 As of or for the nine months ended As of or for the nine months ended
 September 30, September 30,
 

2020

 

2019

 

2021

 

2020

Balance at the beginning of the period

 $6,556  $6,508  $9,580  $6,556 

Provision for loan losses

  2,642   305  650  2,642 

Charge-offs

  (404)  (544) (347) (404)

Recoveries

  111   240   66   111 

Balance at the end of the period

 $8,905  $6,509  $9,949  $8,905 
             

Nonperforming loans

 $4,062  $4,977  $3,009  $4,062 

Nonperforming assets

  4,179   5,458  3,033  4,179 

Nonperforming loans to total loans

  0.48%  0.72% 0.38% 0.48%

Nonperforming assets to total assets

  0.40%  0.58% 0.28% 0.40%

Allowance for loan losses to total loans

  1.06%  0.94% 1.26% 1.06%

Allowance for loan losses to nonperforming loans

  219.23%  130.78% 330.64% 219.23%

 

Nonperforming loans increased $1.2decreased $1.1 million, or 39.7%,26.6% to $3.0 million at September 30, 2021 from $4.1 million at September 30, 2020 from $2.9 million at December 31, 20192020. This was primarily due to a $309,000 increase in loans 90+ days past due and still accruing, and two commercial relationships and five residential mortgage loans totaling $752,000 and $299,000, respectively, being placed on$635,000 removed from non-accrual status duringand the nine months ended September 30, 2020.repayment of two commercial real estate loans and three residential mortgage loan totaling $160,000 and $271,000, respectively.

 

As of September 30, 20202021, the Corporation’s classified and criticized assets amounted to $20.2$39.3 million, or 2.0%3.6% of total assets, with $15.1$30.4 million classified as substandard and $5.1$8.9 million identified as special mention. This compares to classified and criticized assets of $17.0$44.4 million, or 1.9%4.3% of total assets, with $11.5$22.7 million classified as substandard and $5.6$21.7 million identified as special mention at December 31, 20192020. This $3.2$5.1 million increasedecrease was primarily related to the downgrade of five commercial relationships totaling $5.0 million from pass to substandard after the receipt of updated financial information. This increase is not indicative of the entire loan portfolio performance and did not result directly from COVID-19 related issues.  The unfavorable variance was partially offset by loan payoffs relating to five commercial relationships and the upgrade of fourone $1.9 million commercial relationshipsreal estate loan from substandard to pass, the repayment of eight commercial real estate loans totaling $1.1$1.0 million, the sale of $800,000 in loans from one commercial relationship and $815,000, respectively.the repayment of three commercial business loans totaling $670,000.  Classified and criticized assets remain elevated largely due to the impact of COVID-19 on the hospitality loan portfolio.  At September 30, 2021 the Corporation's hotel portfolio totaled $32.1 million, of which $30.1 million was rated classified or criticized.

 

The provision for loan losses increased $2.3decreased $2.0 million, or 75.4%, to $2.6 million$650,000 for the nine months ended September 30, 20202021 from $305,000$2.6 million for the same period in 20192020. The increase in thehigher provision for loan losses recorded during the first nine months of 2020 was primarily due to a $138.4 million increasegrowth in grossthe residential and consumer loan portfolio balances,portfolios, increased risk rating changesratings for loans which were granted payment deferrals in connection with COVID-19, an increase in criticized and classified loans, and an increase in the addition of a new specific pandemic qualitative factor to the allowance for loan losses calculation.  This new pandemic factor, set at 9.0 basis points, added approximately $629,000 to the provision expense for the nine months ended September 30, 2020.factor.  Significant uncertainty remains regarding future levels of criticized and classified loans, nonperforming loans and charge-offs, but some deterioration is expected as a result of the COVID-19 pandemic.charge-offs.  The Corporation will continue to closely monitor changes in the loan portfolio and adjust the provision accordingly.

 

Noninterest income.  Noninterest income increased $147,000,decreased $65,000, or 4.3%1.8%, to $3.5 million for the nine months ended September 30, 20202021, compared to $3.4$3.5 million for the same period in 20192020 due to increasesdecreases in gains on the sale of securities and loansfees and service charges of $593,000$434,000 and $52,000,$59,000, respectively, partially offset by increases in other income and gains on the sale of loans of $253,000 and $172,000, respectively.  During the nine months ended September 30, 2021, the Corporation sold $4.6 million of primarily low yielding mortgage-backed securities and realized a $522,000 decrease in fees and service charges.net gain of $201,000.  The sale proceeds were used to repay a $5.0 million FHLB term advance.  During the nine months ended September 30, 2020, the Corporation sold a total of $39.4 million of primarily low yieldinglow-yielding mortgage-backed and collateralized mortgage obligation securities and realized a net gain of $635,000.  The sale proceeds were utilizedused to fund loansrepay $15.0 million in FHLB term advances and purchase higher yielding municipal securities.  The decreaseincrease in fees and service chargesother income was primarily duerelated to a declinean increase in overdraft charges asinterchange fee income resulting from easing pandemic restrictions leading to an increase in consumer spending.  During the COVID-19 pandemic resulted in widespread government mandated stay-at-home orders and business shut downs which dramatically impacted consumer spending.

Noninterest expense.  Noninterest expense decreased $73,000 at $16.6 million for the nine months ended September 30, 20202021, the Corporation sold $13.5 million of residential mortgage loans to the FHLB and 2019realized a net gain of $353,000, compared to sales of $4.1 million and a net gain of $181,000 recognized during the same period in 2020.

Noninterest expense.  Noninterest expense increased $706,000, or 4.3%, to $17.3 million for the nine months ended September 30, 2021 from $16.6 million for the same period in 2020.  The decreaseincrease was primarily attributable to decreasesincreases in compensation and benefits expense, professional fees, FDIC insurance expense, other noninterest expense, premises and equipment expense and professional fees of $389,000, $103,000 and $48,000, respectively, partially offset by increases in other noninterest expense and FDIC insuranceintangible asset amortization expense of $416,000$260,000, $189,000, $97,000, $92,000, $46,000 and $61,000,$22,000, respectively.  The increase in other noninterest expense primarily related to prepayment penalties of $238,000 incurred as a result of the early repayment of $15.0 million of FHLB term advances.

 

Provision for income taxes. The provision for income taxes decreased $480,000,increased $679,000, or 35.0%76.1%, to $892,000$1.6 million for the nine months ended September 30, 20202021 compared to $1.4 million$892,000 for the same period in the prior year2020 as a result of the decreaseincrease in net income before provision for income taxes.

 

 

LIQUIDITY

 

The Corporation’s primary sources of funds generally have been deposits obtained through the offices of the Bank, borrowings from the FHLB, Federal Reserve and other correspondent banks, and amortization and prepayments of outstanding loans and sold or maturing securities. During the nine months ended September 30, 20202021, the Corporation used its sources of funds primarily to fund the productionpurchase of new loans.securities. As of September 30, 20202021, the Corporation had outstanding loan commitments, including undisbursed loans and amounts available under credit lines, totaling $130.0$127.2 million, and standby letters of credit totaling $489,000,$538,000, net of collateral maintained by the Bank.

 

At September 30, 20202021, time deposits amounted to $192.3$155.7 million, or 21.4%16.4% of the Corporation’s total consolidated deposits, including approximately $77.7$45.3 million of which are scheduled to mature within the next year. Management of the Corporation believes (i) it has adequate resources to fund all of its commitments, (ii) all of its commitments will be funded as required by related maturity dates and (iii) based upon past experience and current pricing policies, it can adjust the rates of time deposits to retain a substantial portion of maturing liabilities if necessary.

 

Aside from liquidity available from customer deposits or through sales and maturities of securities, the Corporation and the Bank have alternative sources of funds. These sources include a line of credit for the Corporation with a correspondent bank, the Bank's line of credit and term borrowing capacity from the FHLB and the Federal Reserve’s discount window and, to a more limited extent, through the sale of loans. At September 30, 20202021, the Corporation had borrowed funds of $32.1$27.1 million consisting of $30.0$25.0 million of long-term FHLB advances and $2.1 million outstanding on a line of credit with a correspondent bank. At September 30, 20202021, the Corporation’s borrowing capacity with the FHLB, net of funds borrowed and irrevocable standby letters of credit issue to secure certain deposit accounts, was $239.9$248.2 million.

 

Management is not aware of any conditions, including any regulatory recommendations or requirements, which would adversely impact its liquidity or its ability to meet funding needs in the ordinary course of business.

RECENT REGULATORY DEVELOPMENTS

The final rules implementing the Basel Committee on Banking Supervision’s (BCBS) capital guidelines for U.S. banks were approved by the FRB and FDIC. Under the final rules, minimum requirements increased for both the quantity and quality of capital. The rules include a new common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.5%, raise the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0%, require a minimum ratio of Total Capital to risk-weighted assets of 8.0% and require a minimum Tier 1 leverage ratio of 4.0%. A new capital conservation buffer comprised of common equity Tier 1 capital was also established above the regulatory minimum capital requirements. This capital conservation buffer was phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increased each subsequent year by an additional 0.625% until reaching its final level of 2.5% on January 1, 2019. Eligibility criteria for regulatory capital instruments were also implemented under the final rules. The final rules also revised the definition and calculation of Tier 1 capital, Total Capital and risk-weighted assets. The phase-in period for the final rules became effective on January 1, 2015 with full compliance with all of the final rules’ requirements phased in over a multi-year schedule which was fully phased-in on January 1, 2019.

At September 30, 2020, the Bank exceeded all minimum capital requirements under these capital guidelines.

 

 

CRITICAL ACCOUNTING POLICIES

 

The Corporation’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the industry in which it operates. Application of these principles requires management to make estimates or judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates or judgments. Certain policies inherently have a greater reliance on the use of estimates, and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates or judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment write-down or valuation reserve to be established or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by third-party sources, when available. When third-party information is not available, valuation adjustments are estimated in good faith by management primarily though the use of internal cash flow modeling techniques.

 

The most significant accounting policies followed by the Corporation are presented in Note 1 to the consolidated financial statements included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 20192020. These policies, along with the disclosures presented in the other financial statement notes provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management views critical accounting policies to be those which are highly dependent on subjective or complex judgments, estimates and assumptions and where changes in those estimates and assumptions could have a significant impact on the financial statements. Management has identified the following as critical accounting policies.

 

Allowance for loan losses. The Corporation considers that the determination of the allowance for loan losses involves a higher degree of judgment and complexity than its other significant accounting policies. The balance in the allowance for loan losses is determined based on management’s review and evaluation of the loan portfolio in relation to past loss experience, the size and composition of the portfolio, current economic events and conditions and other pertinent factors, including management’s assumptions as to future delinquencies, recoveries and losses. All of these factors may be susceptible to significant change. Among the many factors affecting the allowance for loan losses, some are quantitative while others require qualitative judgment. Although management believes its process for determining the allowance adequately considers all of the potential factors that could potentially result in credit losses, the process includes subjective elements and may be susceptible to significant change. To the extent actual outcomes differ from management’s estimates, additional provisions for loan losses may be required that would adversely impact the Corporation’s financial condition or earnings in future periods.

 

Other-than-temporary impairment. Management evaluates debt securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic, market or other concerns warrant 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, (3) whether the market decline was affected by macroeconomic conditions and (4) whether the Corporation has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery.

 

Goodwill and intangible assets. Goodwill represents the excess cost over fair value of assets acquired in a business combination. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but instead tested for impairment at least annually. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives to their estimated residual values. Goodwill is subject to ongoing periodic impairment tests based on the fair value of the reporting unit compared to its carrying amount, including goodwill. Impairment exists when a reporting unit’s carrying amount exceeds its fair value. AtAs part of the Corporation's qualitative assessment of goodwill impairment, management considered the triggering event of the COVID-19 pandemic and determined that significant change in the general economic environment and financial markets, including the Corporation's market capitalization, represented and interim impairment indicator requiring continued evaluation.  Because of the economic uncertainty surronding the pandemic, the Corporation engaged an independent third party to perform the Step 1, quantitative analysis of goodwill as of November 30, 2019,2020.  Based on the required annual impairment test of goodwill wasanalysis performed, and no impairment existed as ofmanagement concluded that the valuation date. Although the annual review of goodwill revealed no impairment consideration, based on current economic conditions related to COVID-19, management performed an interim assessment as of September 30, 2020.  Management concluded thatCorporation's goodwill was not impaired at this date.as of November 30, 2020.  While it is impossible to know the future impact of the evolving economic conditions, the impact could be material. If for any future period it is determined that there has been impairment in the carrying value of our goodwill balances, the Corporation will record a charge to earnings, which could have a material adverse effect on net income, but not risk based capital ratios.

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Market risk for the Corporation consists primarily of interest rate risk exposure and liquidity risk. Since virtually all of the interest-earning assets and interest-bearing liabilities are at the Bank, virtually all of the interest rate risk and liquidity risk lies at the Bank level. The Bank is not subject to currency exchange risk or commodity price risk, and has no trading portfolio, and therefore, is not subject to any trading risk. In addition, the Bank does not participate in hedging transactions such as interest rate swaps and caps. Changes in interest rates will impact both income and expense recorded and also the market value of long-term interest-earning assets and interest-bearing liabilities. Interest rate risk and liquidity risk management is performed at the Bank level. Although the Bank has a diversified loan portfolio, loans outstanding to individuals and businesses depend upon the local economic conditions in the immediate trade area.

 

One of the primary functions of the Corporation’s asset/liability management committee is to monitor the level to which the balance sheet is subject to interest rate risk. The goal of the asset/liability committee is to manage the relationship between interest rate sensitive assets and liabilities, thereby minimizing the fluctuations in the net interest margin, which achieves consistent growth of net interest income during periods of changing interest rates.

 

Interest rate sensitivity is the result of differences in the amounts and repricing dates of the Bank’s rate sensitive assets and rate sensitive liabilities. These differences, or interest rate repricing “gap”, provide an indication of the extent that the Corporation’s net interest income is affected by future changes in interest rates. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities and is considered negative when the amount of interest rate-sensitive liabilities exceeds the amount of interest rate-sensitive assets. Generally, during a period of rising interest rates, a negative gap would adversely affect net interest income while a positive gap would result in an increase in net interest income. Conversely, during a period of falling interest rates, a negative gap would result in an increase in net interest income and a positive gap would adversely affect net interest income. The closer to zero that gap is maintained, generally, the lesser the impact of market interest rate changes on net interest income.

 

Assumptions about the timing and variability of cash flows are critical in gap analysis. Particularly important are the assumptions driving mortgage prepayments and the expected attrition of the core deposits portfolios. These assumptions are based on the Corporation’s historical experience, industry standards and assumptions provided by a federal regulatory agency, which management believes most accurately represents the sensitivity of the Corporation’s assets and liabilities to interest rate changes.changes. As of September 30, 20202021, the Corporation’s interest-earning assets maturing or repricing within one year totaled $401.0$380.7 million while the Corporation’s interest-bearing liabilities maturing or repricing within one-year totaled $157.6$128.3 million, providing an excess of interest-earning assets over interest-bearing liabilities of $243.4$252.4 million. At September 30, 20202021, the percentage of the Corporation’s assets to liabilities maturing or repricing within one year was 254.4%296.8%.

 

For more information, see “Market Risk Management” in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 20192020.

Item 4. Controls and Procedures

 

The Corporation maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Corporation’s Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Corporation’s management, including its Chief Executive Officer (CEO) and Chief Financial Officer (CFO), as appropriate, to allow timely decisions regarding required disclosure based on the definition of “disclosure controls and procedures” in Rule 13a-15(e).

 

As of September 30, 20202021, the Corporation carried out an evaluation, under the supervision and with the participation of the Corporation’s management, including the Corporation’s CEO and CFO, of the effectiveness of the design and operation of the Corporation’s disclosure controls and procedures. Based on the foregoing, the Corporation’s CEO and CFO concluded that the Corporation’s disclosure controls and procedures were effective. There have been no significant changes in the Corporation’s internal controls or in other factors that could significantly affect the internal controls subsequent to the date the Corporation completed its evaluation.

 

There has been no change made in the Corporation’s internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the Corporation’s internal control over financial reporting.

 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

The Corporation is involved in various legal proceedings occurring in the ordinary course of business. It is the opinion of management, after consultation with legal counsel, that these matters will not materially affect the Corporation’s consolidated financial position or results of operations.

 

Item 1A. Risk Factors

 

Not applicable.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

(a)

Not applicable.

 

(b)

Not applicable.

 

Item 6. Exhibits

 

Exhibit 31.1

Rule 13a-14(a) Certification of Principal Executive Officer

Exhibit 31.2

Rule 13a-14(a) Certification of Principal Financial Officer

Exhibit 32.1

CEO Certification Pursuant to 18 U.S.C. Section 1350

Exhibit 32.2

CFO Certification Pursuant to 18 U.S.C. Section 1350

101.INS

Inline XBRL Instance Document (The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document)

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definitions Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

 

Signatures

 

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

 

   

 

EMCLAIRE FINANCIAL CORP

 

 

 

Date: November 6, 202010, 2021

By:

/s/ William C. Marsh

 

William C. Marsh

 

Chairman of the Board,

 

President and Chief Executive Officer

 

 

 

Date: November 6, 202010, 2021

By:

/s/ Amanda L. Engles

Amanda L. Engles

 

Amanda L. EnglesChief Financial Officer

 

Chief Financial Officer

Treasurer

 

4140