First Community Corp 10-Q for FY2022 Q3
First Community Corp (FCCO)
About this 10-Q
First Community Corp filed this 10-Q on November 9, 2022, covering the quarter ended September 30, 2022 (FY2022 Q3).
Headline figures
Quarter ended September 30, 2022, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $243K
- down 5.4% from $257K a year earlier
- Net income
- $3.95M
- down 16.8% from net income of $4.75M a year earlier
- Diluted EPS
- $0.52
- down 17.5% from $0.63 a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One)
| Quarterly report pursuant to Section 13
or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended | |
| 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:
| (Exact name of registrant as specified in its charter) | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) (Zip Code)
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of exchange on which registered |
| The |
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.
Indicate by check mark whether the
registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation
S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required
to submit such files). x
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer o | Accelerated filer o | |
| 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. o
Indicate by check mark whether the
registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: On November 9, 2022, shares of the issuer’s common stock, par value $1.00 per share, were issued and outstanding.
TABLE OF CONTENTS
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
FIRST COMMUNITY CORPORATION
CONSOLIDATED BALANCE SHEETS
| September 30, | ||||||||
| (Dollars in thousands, except par values) | 2022 | December 31, | ||||||
| (Unaudited) | 2021 | |||||||
| ASSETS | ||||||||
| Cash and due from banks | $ | $ | ||||||
| Interest-bearing bank balances | ||||||||
| Investment securities held-to-maturity, fair value of $216,947 and $0 at September 30, 2022 and December 31, 2021, respectively | ||||||||
| Investment securities available-for-sale | ||||||||
| Other investments, at cost | ||||||||
| Loans held-for-sale | ||||||||
| Loans held-for-investment | ||||||||
| Less, allowance for loan losses | ||||||||
| Net loans held-for-investment | ||||||||
| Property and equipment - net | ||||||||
| Lease right-of-use asset | ||||||||
| Bank owned life insurance | ||||||||
| Other real estate owned | ||||||||
| Intangible assets | ||||||||
| Goodwill | ||||||||
| Other assets | ||||||||
| Total assets | $ | $ | ||||||
| LIABILITIES | ||||||||
| Deposits: | ||||||||
| Non-interest bearing | $ | $ | ||||||
| Interest bearing | ||||||||
| Total deposits | ||||||||
| Securities sold under agreements to repurchase | ||||||||
| Junior subordinated debt | ||||||||
| Lease liability | ||||||||
| Other liabilities | ||||||||
| Total liabilities | ||||||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Preferred stock, par value $ per share, shares authorized; issued and outstanding | ||||||||
| Common stock, par value $ per share; shares authorized; issued and outstanding at September 30, 2022 at December 31, 2021 | ||||||||
| Nonvested restricted stock and stock units | ( | ) | ||||||
| Additional paid in capital | ||||||||
| Retained earnings | ||||||||
| Accumulated other comprehensive income (loss) | ( | ) | ||||||
| Total shareholders’ equity | ||||||||
| Total liabilities and shareholders’ equity | $ | $ | ||||||
See Notes to Consolidated Financial Statements
| 1 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED
STATEMENTS OF INCOME
(Unaudited)
| (Dollars in thousands, except per share amounts) | Nine Months ended September 30, | |||||||
| 2022 | 2021 | |||||||
| Interest and dividend income: | ||||||||
| Loans, including fees | $ | $ | ||||||
| Investment securities - taxable | ||||||||
| Investment securities - non taxable | ||||||||
| Other short term investments and CDs | ||||||||
| Total interest income | ||||||||
| Interest expense: | ||||||||
| Deposits | ||||||||
| Securities sold under agreement to repurchase | ||||||||
| Other borrowed money | ||||||||
| Total interest expense | ||||||||
| Net interest income | ||||||||
| Provision for (release of) loan losses | ( | ) | ||||||
| Net interest income after provision for (release of) loan losses | ||||||||
| Non-interest income: | ||||||||
| Deposit service charges | ||||||||
| Mortgage banking income | ||||||||
| Investment advisory fees and non-deposit commissions | ||||||||
| Gain (loss) on sale of other assets | ( | ) | ||||||
| Other | ||||||||
| Total non-interest income | ||||||||
| Non-interest expense: | ||||||||
| Salaries and employee benefits | ||||||||
| Occupancy | ||||||||
| Equipment | ||||||||
| Marketing and public relations | ||||||||
| FDIC Insurance assessments | ||||||||
| Other real estate expense | ||||||||
| Amortization of intangibles | ||||||||
| Other | ||||||||
| Total non-interest expense | ||||||||
| Net income before tax | ||||||||
| Income tax expense | ||||||||
| Net income | $ | $ | ||||||
| Basic earnings per common share | $ | $ | ||||||
| Diluted earnings per common share | $ | $ | ||||||
See Notes to Consolidated Financial Statements
| 2 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED
STATEMENTS OF INCOME
(Unaudited)
| (Dollars in thousands, except per share amounts) | Three Months ended September 30, | |||||||
| 2022 | 2021 | |||||||
| Interest and dividend income: | ||||||||
| Loans, including fees | $ | $ | ||||||
| Investment securities - taxable | ||||||||
| Investment securities - non taxable | ||||||||
| Other short term investments and CDs | ||||||||
| Total interest income | ||||||||
| Interest expense: | ||||||||
| Deposits | ||||||||
| Securities sold under agreement to repurchase | ||||||||
| Other borrowed money | ||||||||
| Total interest expense | ||||||||
| Net interest income | ||||||||
| Provision for loan losses | ||||||||
| Net interest income after provision for (release of) loan losses | ||||||||
| Non-interest income: | ||||||||
| Deposit service charges | ||||||||
| Mortgage banking income | ||||||||
| Investment advisory fees and non-deposit commissions | ||||||||
| Other | ||||||||
| Total non-interest income | ||||||||
| Non-interest expense: | ||||||||
| Salaries and employee benefits | ||||||||
| Occupancy | ||||||||
| Equipment | ||||||||
| Marketing and public relations | ||||||||
| FDIC Insurance assessments | ||||||||
| Other real estate expense | ||||||||
| Amortization of intangibles | ||||||||
| Other | ||||||||
| Total non-interest expense | ||||||||
| Net income before tax | ||||||||
| Income tax expense | ||||||||
| Net income | $ | $ | ||||||
| Basic earnings per common share | $ | $ | ||||||
| Diluted earnings per common share | $ | $ | ||||||
See Notes to Consolidated Financial Statements
| 3 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
| (Dollars in thousands) | Nine months ended September 30, | |||||||
| 2022 | 2021 | |||||||
| Net income | $ | $ | ||||||
| Other comprehensive income: | ||||||||
| Unrealized loss during the period on available-for-sale securities, net of tax benefit of $ | ( | ) | ( | ) | ||||
| Unrealized loss during the period on available-for-sale securities transferred to held-to-maturity, net of tax benefit of $ | ( | ) | ||||||
| Reclassification adjustment for amortization of unrealized losses on securities transferred from available-for-sale to held-to-maturity, net of tax expense of $ | ||||||||
| Other comprehensive loss | ( | ) | ( | ) | ||||
| Comprehensive income (loss) | $ | ( | ) | $ | ||||
| (Dollars in thousands) | Three months ended September 30, | |||||||
| 2022 | 2021 | |||||||
| Net income | $ | $ | ||||||
| Other comprehensive income: | ||||||||
| Unrealized loss during the period on available-for-sale securities, net of tax benefit of $ | ( | ) | ( | ) | ||||
| Reclassification adjustment for amortization of unrealized losses on securities transferred from available-for-sale to held-to-maturity, net of tax expense of $ | ||||||||
| Other comprehensive loss | ( | ) | ( | ) | ||||
| Comprehensive income (loss) | $ | ( | ) | $ | ||||
See Notes to Consolidated Financial Statements
| 4 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Nine months ended September 30, 2022 and 2021
(Unaudited)
| Nonvested | Accumulated | |||||||||||||||||||||||||||
| Common | Additional | Restricted | Other | |||||||||||||||||||||||||
| (Dollars and shares in thousands) | Shares | Common | Paid-in | Stock and | Retained | Comprehensive | ||||||||||||||||||||||
| Issued | Stock | Capital | Stock Units | Earnings | Income (loss) | Total | ||||||||||||||||||||||
| Balance, December 31, 2021 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Issuance of common stock | ||||||||||||||||||||||||||||
| Issuance of restricted stock | ( | ) | ||||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Stock units granted | ||||||||||||||||||||||||||||
| Shares forfeited | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, September 30, 2022 | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||
| Accumulated | ||||||||||||||||||||||||||||
| Common | Additional | Nonvested | Other | |||||||||||||||||||||||||
| (Dollars and shares in thousands) | Shares | Common | Paid-in | Restricted | Retained | Comprehensive | ||||||||||||||||||||||
| Issued | Stock | Capital | Stock | Earnings | Income (loss) | Total | ||||||||||||||||||||||
| Balance, December 31, 2020 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Issuance of common stock | ||||||||||||||||||||||||||||
| Issuance of restricted stock | ( | ) | ||||||||||||||||||||||||||
| Issuance of common stock-deferred compensation | ||||||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Shares forfeited | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, September 30, 2021 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
See Notes to Consolidated Financial Statements
| 5 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
| Nonvested | Accumulated | |||||||||||||||||||||||||||
| Common | Additional | Restricted | Other | |||||||||||||||||||||||||
| (Dollars in thousands) | Shares | Common | Paid-in | Stock and | Retained | Comprehensive | ||||||||||||||||||||||
| Issued | Stock | Capital | Stock Units | Earnings | Income (loss) | Total | ||||||||||||||||||||||
| Balance, December 31, 2021 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Issuance of common stock | ||||||||||||||||||||||||||||
| Issuance of restricted stock | ( | ) | ||||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Shares forfeited | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, March 31, 2022 | $ | $ | $ | ( | ) | $ | $ | ( | ) | $ | ||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Issuance of restricted stock | ( | ) | ||||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Stock units | ||||||||||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, June 30, 2022 | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Stock units granted | ||||||||||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, September 30, 2022 | $ | $ | $ | $ | $ | ( | ) | |||||||||||||||||||||
See Notes to Consolidated Financial Statements
| 6 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
| Accumulated | ||||||||||||||||||||||||||||
| Common | Additional | Nonvested | Other | |||||||||||||||||||||||||
| (Dollars in thousands) | Shares | Common | Paid-in | Restricted | Retained | Comprehensive | ||||||||||||||||||||||
| Issued | Stock | Capital | Stock | Earnings | Income (loss) | Total | ||||||||||||||||||||||
| Balance, December 31, 2020 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Issuance of common stock | ||||||||||||||||||||||||||||
| Issuance of restricted stock | ( | ) | ||||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Shares retired / forfeited | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, March 31, 2021 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive income net of tax expense of $ | ||||||||||||||||||||||||||||
| Issuance of common stock-deferred compensation | ||||||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, June 30, 2021 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
| Net income | ||||||||||||||||||||||||||||
| Other comprehensive loss net of tax benefit of $ | ( | ) | ( | ) | ||||||||||||||||||||||||
| Amortization of compensation on restricted stock | ||||||||||||||||||||||||||||
| Dividends: Common ($ per share) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Dividend reinvestment plan | ||||||||||||||||||||||||||||
| Balance, September 30, 2021 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||
See Notes to Consolidated Financial Statements
| 7 |
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| Nine months ended September 30, | ||||||||
| (Dollars in thousands) | 2022 | 2021 | ||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | $ | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | ||||||||
| Net amortization of premium on investment securities available for sale | ||||||||
| Net amortization of premium on investment securities held-to-maturity | ( | ) | ||||||
| (Release of) provision for loan losses | ( | ) | ||||||
| Write-downs of other real estate owned | ||||||||
| Origination of loans held-for-sale | ( | ) | ( | ) | ||||
| Sale of loans held-for-sale | ||||||||
| Gain on sale of fixed assets | ( | ) | ||||||
| (Gain) Loss on sale of other real estate owned | ( | ) | ||||||
| Amortization of intangibles | ||||||||
| Accretion on acquired loans | ( | ) | ( | ) | ||||
| Gain on fair value of securities | ( | ) | ||||||
| (Increase) decrease in other assets | ( | ) | ||||||
| Decrease in other liabilities | ( | ) | ( | ) | ||||
| Net cash provided by operating activities | ||||||||
| Cash flows from investing activities: | ||||||||
| Purchase of investment securities available-for-sale | ( | ) | ( | ) | ||||
| Purchase of investment securities held-to-maturity | ( | ) | ||||||
| Purchase of other investment securities | ( | ) | ( | ) | ||||
| Maturity/call of investment securities available-for-sale | ||||||||
| Maturity/call of investment securities held-to-maturity | ||||||||
| Proceeds from sales of other investments | ||||||||
| Increase in loans | ( | ) | ( | ) | ||||
| Proceeds from sale of other real estate owned | ||||||||
| Proceeds from sale of fixed assets | ||||||||
| Purchase of property and equipment | ( | ) | ( | ) | ||||
| Net disposal of property and equipment | ||||||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| Cash flows from financing activities: | ||||||||
| Increase in deposit accounts | ||||||||
| Increase in securities sold under agreements to repurchase | ||||||||
| Shares retired / forfeited | ( | ) | ( | ) | ||||
| Dividends paid: Common Stock | ( | ) | ( | ) | ||||
| Restricted stock units granted | ||||||||
| Proceeds from issuance of Common Stock | ||||||||
| Issuance of deferred compensation shares | ||||||||
| Change in non-vested restricted stock | ||||||||
| Dividend reinvestment plan | ||||||||
| Net cash provided by financing activities | ||||||||
| Net increase (decrease) in cash and cash equivalents | ( | ) | ||||||
| Cash and cash equivalents at beginning of period | ||||||||
| Cash and cash equivalents at end of period | $ | $ | ||||||
| Supplemental disclosure: | ||||||||
| Cash paid during the period for: | ||||||||
| Interest | $ | $ | ||||||
| Income taxes | $ | $ | ||||||
| Non-cash investing and financing activities: | ||||||||
| Unrealized loss on securities available-for-sale, net of tax | $ | ( | ) | $ | ( | ) | ||
| Unrealized loss on securities held-to-maturity, net of tax | ( | ) | ||||||
| Transfer of investment securities available-for-sale to held-to-maturity | ||||||||
| Transfer of loans to foreclosed property | $ | $ | ||||||
See Notes to Consolidated Financial Statements
| 8 |
Notes to Consolidated Financial Statements (Unaudited)
Note 1—Nature of Business and Basis of Presentation
Basis of Presentation
In the opinion of management, the accompanying unaudited consolidated balance sheets, and the consolidated statements of income, comprehensive income, changes in shareholders’ equity, and the cash flows of First Community Corporation (the “Company”) and its wholly owned subsidiary, First Community Bank (the “Bank”), present fairly in all material respects the Company’s financial position at September 30, 2022 and December 31, 2021, the Company’s results of operations for the three and nine months ended September 30, 2022 and 2021, and cash flows for the nine months ended September 30, 2022 and 2021. The results of operations for the three and nine months ended September 30, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022.
In the opinion of management, all adjustments necessary to fairly present the consolidated financial position and consolidated results of operations have been made. All such adjustments are of a normal, recurring nature. All significant intercompany accounts and transactions have been eliminated in consolidation. The consolidated financial statements and notes thereto are presented in accordance with the instructions for Quarterly Reports on Form 10-Q. The information included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 should be referred to in connection with these unaudited interim financial statements.
Risk and Uncertainties
Our business, financial condition and results of operations generally rely upon the ability of our borrowers to repay their loans, the value of collateral underlying our secured loans, and demand for loans and other products and services we offer, which are highly dependent on the business environment in our primary markets where we operate and in the United States as a whole. The unprecedented and rapid spread of COVID-19 and its variants and their associated impacts on trade (including supply chains and export levels), travel, employee productivity, unemployment, consumer spending, and other economic activities have resulted and continue to result in volatility and disruption in financial markets.
In addition, due to the COVID-19 pandemic, market interest rates declined to historical lows and the reductions in interest rates, low interest rate environment, and the other effects of the COVID-19 pandemic had an adverse effect on our business, financial condition and results of operations. However, during 2022, market interest rates have increased significantly due to an increase in inflation. The Federal Open Market Committee (FOMC) made the following increases to the target range of federal funds during the first nine months of 2022:
| - | 0.25% on March 16, 2022; | |
| - | 0.50% on May 4, 2022 | |
| - | 0.75% on June 15, 2022 | |
| - | 0.75% on July 27, 2022; and | |
| - | 0.75% on September 21, 2022. |
The target range of federal funds was 3.00% - 3.25% at September 30, 2022 compared to 1.50% - 1.75% at June 30, 2022, compared to 0.25% - 0.50% at March 31, 2022, and compared to 0.00% - 0.25% at December 31, 2021 and September 30, 2021. Changes in market interest rates can have a significant impact on the level of income and expense recorded on a large portion of our interest-earning assets and interest-bearing liabilities, and on the market value of all interest-earning assets, other than those possessing a short term to maturity. Furthermore, changes in market interest rates can have a significant impact on the level of mortgage originations and related mortgage non-interest income.
| 9 |
(In thousands except average market price and per share data)
Schedule of Earning Per Common Share
| Nine months | Three months | |||||||||||||||
| Ended September 30, | Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Numerator (Net income available to common shareholders) | $ | $ | $ | $ | ||||||||||||
| Denominator | ||||||||||||||||
| Weighted average common shares outstanding for: | ||||||||||||||||
| Basic shares | ||||||||||||||||
| Dilutive securities: | ||||||||||||||||
| Deferred compensation | ||||||||||||||||
| Restricted stock – Treasury stock method | ||||||||||||||||
| Diluted shares | ||||||||||||||||
| Earnings per common share: | ||||||||||||||||
| Basic | ||||||||||||||||
| Diluted | ||||||||||||||||
| The average market price used in calculating assumed number of shares | $ | $ | $ | $ | ||||||||||||
Reclassification of Stock Units
In June 2022, all of the Company’s stock units were reclassified from “Other liabilities” to “Nonvested restricted stock and stock units” and are included in “Nonvested restricted stock and restricted stock and stock units” on the Balance Sheet beginning with the period ended June 30, 2022
The table below shows the balance as of June 30, 2022 for each type of stock unit reclassified.
Schedule of stock unit reclassified
| (Dollars in thousands) | ||||
| Type of stock unit | Balance | |||
| Nonemployee Director deferred compensation stock units | ||||
| Time-Based Restricted Stock Units | ||||
| Performance-Based Restricted Stock Units | ||||
| Total stock units reclassified | ||||
Non-Employee Director Deferred Compensation Plan
Under the Company’s Non-Employee
Director Deferred Compensation Plan, as amended and restated effective as of January 1, 2021, a director may elect to defer all
or any part of annual retainer and monthly meeting fees payable with respect to service on the board of directors or a committee
of the board. Units of common stock are credited to the director’s account as of the last day of such calendar quarter during
which the compensation is earned and are included in dilutive securities in the table above. The non-employee director’s
account balance is distributed by issuance of common stock within 30 days following such director’s separation from service
from the board of directors.
| 10 |
First Community Corporation 2011 Stock Incentive Plan
Under the 2011 Plan, the employee
restricted shares and units generally cliff vest over a three-year period and the non-employee director shares vest approximately
one year after issuance. The Company granted 13,302 restricted shares to employees and 2,662 shares to Directors with a fair value
of $234.0 thousand and $140.0 thousand, respectively during 2021. The unrecognized compensation cost at September 30, 2022 and
December 31, 2021 for all non-vested restricted shares amounted to $ and $, respectively. The related
compensation expense for restricted shares is expensed over the vesting period and was $
Historically, the Company
granted time-based equity awards that vested based on continued service. Beginning in 2021 and in addition to time-based equity
awards, the Company began granting performance-based equity awards in the form of performance-based restricted stock units, with
the target number of performance-based restricted stock units for the Company’s Chief Executive Officer and other executive
officers representing 50% of total target equity awards. These performance-based restricted stock units cliff vest over three
years and include conditions based on the following performance measures: total shareholder return, return on average equity,
and non-performing assets. The Company granted 13,302 performance-based restricted stock units (“PRSUs”) with a fair
value of $234.0 thousand during 2021. The related compensation cost for the PRSUs is expensed over the vesting period and was
$
First Community Corporation 2021 Omnibus Equity Incentive Plan
| 11 |
Note 3—Investment Securities
The amortized cost and estimated fair values of investment securities are summarized below:
AVAILABLE-FOR-SALE:
Schedule of Investment Available-For-Sale
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Fair Value | ||||||||||||
| September 30, 2022 | ||||||||||||||||
| US Treasury securities | $ | $ | $ | ( | ) | $ | ||||||||||
| Government Sponsored Enterprises | ( | ) | ||||||||||||||
| Mortgage-backed securities | ( | ) | ||||||||||||||
| Small Business Administration pools | ( | ) | ||||||||||||||
| State and local government | ||||||||||||||||
| Corporate and other securities | ( | ) | ||||||||||||||
| Total | $ | $ | $ | ( | ) | $ | ||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Fair Value | ||||||||||||
| December 31, 2021 | ||||||||||||||||
| US Treasury securities | $ | $ | $ | $ | ||||||||||||
| Government Sponsored Enterprises | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Small Business Administration pools | ||||||||||||||||
| State and local government | ||||||||||||||||
| Corporate and other securities | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
HELD-TO-MATURITY:
Schedule of Held to Maturity
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Fair Value | ||||||||||||
| September 30, 2022 | ||||||||||||||||
| US Treasury securities | $ | $ | $ | $ | ||||||||||||
| Government Sponsored Enterprises | ||||||||||||||||
| Mortgage-backed securities | ( | ) | ||||||||||||||
| Small Business Administration pools | ||||||||||||||||
| State and local government | ( | ) | ||||||||||||||
| Corporate and other securities | ||||||||||||||||
| Total | $ | $ | $ | ( | ) | $ | ||||||||||
There were no investment securities listed as held-to-maturity as of December 31, 2021.
| 12 |
On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS). These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available for sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss. This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $16.1 million ($12.7 million net of tax) at September 30, 2022.
During the nine months ended September 30, 2022 and 2021, the Company did not receive any proceeds from the sale of investment securities available-for-sale. For the nine months ended September 30, 2022, and 2021, there were no gross realized gains from the sale of investment securities available-for-sale and no gross realized losses.
At September 30, 2022, corporate
and other securities available-for-sale included the following at fair value: corporate fixed-to-float bonds at $
The following tables show gross unrealized losses and fair values, aggregated by investment category and length of time that individual securities have been in a continuous loss position, at September 30, 2022 and December 31, 2021.
Schedule of gross unrealized losses and fair values, aggregated by investment category and length of time that individual securities have been in a continuous loss position
| (Dollars in thousands) | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
| September 30, 2022 | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| Available-for-sale securities: | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
| US Treasury Securities | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Government Sponsored Enterprise | ||||||||||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||||||||||
| Small Business Administration pools | ||||||||||||||||||||||||
| State and local government | ||||||||||||||||||||||||
| Corporate and other securities | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| (Dollars in thousands) | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
| December 31, 2021 | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| Available-for-sale securities: | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
| US Treasury Securities | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||||||||||
| Small Business Administration pools | ||||||||||||||||||||||||
| State and local government | ||||||||||||||||||||||||
| Corporate and other securities | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| 13 |
Schedule of gross unrealized losses and fair values, aggregated by investment category and length of time that individual held to maturity have been in a continuous loss position
| (Dollars in thousands) | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
| September 30, 2022 | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| Held-to-maturity securities: | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
| US Treasury Securities | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Government Sponsored Enterprise | ||||||||||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||||||||||
| Small Business Administration pools | ||||||||||||||||||||||||
| State and local government | ||||||||||||||||||||||||
| Corporate and other securities | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
Government Sponsored Enterprise,
Mortgage-Backed Securities: The Company owned mortgage-backed securities (“MBSs”), including collateralized mortgage
obligations (“CMOs”), issued by government sponsored enterprises (“GSEs”) with an amortized cost of $
Non-agency Mortgage Backed Securities:
The Company held private label mortgage-backed securities (“PLMBSs”), including CMOs, at September 30, 2022 with
an amortized cost of $
State and Local Governments and Other: Management monitors these securities on a quarterly basis to identify any deterioration in the credit quality. Included in the monitoring is a review of the credit rating, a financial analysis and certain demographic data on the underlying issuer. The Company does not consider these securities to be other-than-temporarily impaired at September 30, 2022.
The following sets forth the amortized cost and fair value of investment securities at September 30, 2022 by contractual maturity. Expected maturities differ from contractual maturities because borrowers may have the right to call or prepay the obligations with or without prepayment penalties. MBSs are based on average life at estimated prepayment speeds.
Schedule of Amortized Cost and Fair Value of Investment Securities
| 14 |
| Available-for-sale | ||||||||
| September 30, 2022 | Amortized | Fair | ||||||
| (Dollars in thousands) | Cost | Value | ||||||
| Due in one year or less | $ | $ | ||||||
| Due after one year through five years | ||||||||
| Due after five years through ten years | ||||||||
| Due after ten years | ||||||||
| Total | $ | $ | ||||||
| Held-to-maturity | ||||||||
| September 30, 2022 | Amortized | Fair | ||||||
| (Dollars in thousands) | Cost | Value | ||||||
| Due in one year or less | $ | $ | ||||||
| Due after one year through five years | ||||||||
| Due after five years through ten years | ||||||||
| Due after ten years | ||||||||
| Total | $ | $ | ||||||
Note 4—Loans
The following table summarizes the composition of our loan portfolio. Total loans are recorded net of deferred loan fees and costs, which totaled $1.8 million and $1.4 million as of September 30, 2022 and December 31, 2021, respectively.
Schedule of Loan Portfolio
| September 30, | December 31, | |||||||
| (Dollars in thousands) | 2022 | 2021 | ||||||
| Commercial, financial and agricultural | $ | $ | ||||||
| Real estate: | ||||||||
| Construction | ||||||||
| Mortgage-residential | ||||||||
| Mortgage-commercial | ||||||||
| Consumer: | ||||||||
| Home equity | ||||||||
| Other | ||||||||
| Total loans, net of deferred loan fees and costs | $ | $ | ||||||
Commercial, financial, and agricultural
category includes $
| 15 |
The detailed activity in the allowance for loan losses and the recorded investment in loans receivable as of and for the three months ended and nine months ended September 30, 2022 and September 30, 2021 and for the year ended December 31, 2021 is as follows:
Schedule of activity in the allowance for loan losses and the recorded investment in loans receivable
| (Dollars in thousands) | Commercial | Real estate Construction | Real estate Mortgage Residential | Real estate Mortgage Commercial | Consumer Home equity | Consumer Other | Unallocated | Total | ||||||||||||||||||||||||
| Three months ended September 30, 2022 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance June 30, 2022 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Recoveries | ||||||||||||||||||||||||||||||||
| Provisions | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Ending balance September 30, 2022 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Real estate | Real estate | Consumer | ||||||||||||||||||||||||||||||
| Real estate | Mortgage | Mortgage | Home | Consumer | ||||||||||||||||||||||||||||
| (Dollars in thousands) | Commercial | Construction | Residential | Commercial | equity | Other | Unallocated | Total | ||||||||||||||||||||||||
| Nine months ended September 30, 2022 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance December 31, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Recoveries | ||||||||||||||||||||||||||||||||
| Provisions | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||
| Ending balance September 30, 2022 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Ending balances: | ||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Collectively evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||
| September 30, 2022 Loans receivable: | ||||||||||||||||||||||||||||||||
| Ending balance-total | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Ending balances: | ||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | ||||||||||||||||||||||||||||||||
| Collectively evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| 16 |
| (Dollars in thousands) | Commercial | Real estate Construction | Real estate Mortgage Residential | Real estate Mortgage Commercial | Consumer Home equity | Consumer Other | Unallocated | Total | ||||||||||||||||||||||||
| Three months ended September 30, 2021 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance June 31, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Recoveries | ||||||||||||||||||||||||||||||||
| Provisions | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Ending balance September 30, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Real estate | Real estate | Consumer | ||||||||||||||||||||||||||||||
| Real estate | Mortgage | Mortgage | Home | Consumer | ||||||||||||||||||||||||||||
| (Dollars in thousands) | Commercial | Construction | Residential | Commercial | equity | Other | Unallocated | Total | ||||||||||||||||||||||||
| Nine months ended September 30, 2021 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance December 31, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Recoveries | ||||||||||||||||||||||||||||||||
| Provisions | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Ending balance September 30, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Ending balances: | ||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Collectively evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||
| September 30, 2021 Loans receivable: | ||||||||||||||||||||||||||||||||
| Ending balance-total | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Ending balances: | ||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | ||||||||||||||||||||||||||||||||
| Collectively evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| 17 |
| (Dollars in thousands) | Commercial | Real estate Construction | Real estate Mortgage Residential | Real estate Mortgage Commercial | Consumer Home equity | Consumer Other | Unallocated | Total | ||||||||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||||||
| Beginning balance December 31, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Recoveries | ||||||||||||||||||||||||||||||||
| Provisions | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Ending balance December 31, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Ending balances: | ||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Collectively evaluated for impairment | ||||||||||||||||||||||||||||||||
| December 31, 2021 Loans receivable: | ||||||||||||||||||||||||||||||||
| Ending balance-total | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Ending balances: | ||||||||||||||||||||||||||||||||
| Individually evaluated for impairment | ||||||||||||||||||||||||||||||||
| Collectively evaluated for impairment | ||||||||||||||||||||||||||||||||
Current Expected Credit Loss (CECL) The Company is currently (i) evaluating the impact the CECL model will have on its accounting, (ii) planning for the transition, and (iii) expect to recognize a one-time cumulative-effect adjustment to the allowance for loan losses as of the beginning of the first quarter of 2023—the first reporting period in which the new standard is effective. At this time, the Company cannot yet reasonably determine the magnitude of such one-time cumulative adjustment, if any, or of the overall impact of the new standard on the Company’s business, financial condition or results of operations.
The following tables are by loan category and present September 30, 2022, September 30, 2021, and December 31, 2021 loans individually evaluated and considered impaired under FASB ASC 310 “Accounting by Creditors for Impairment of a Loan.” Impairment includes performing TDRs.
Schedule of loan category and loans individually evaluated and considered impaired
| 18 |
| Nine months ended | Three months ended | |||||||||||||||||||||||||||
| Unpaid | Average | Interest | Average | Interest | ||||||||||||||||||||||||
| (Dollars in thousands) | Recorded | Principal | Related | Recorded | Income | Recorded | Income | |||||||||||||||||||||
| September 30, 2022 | Investment | Balance | Allowance | Investment | Recognized | Investment | Recognized | |||||||||||||||||||||
| With no allowance recorded: | ||||||||||||||||||||||||||||
| Commercial, financial, agricultural | $ | $ | $ | — | $ | $ | $ | $ | ||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | — | |||||||||||||||||||||||||||
| Mortgage-residential | — | |||||||||||||||||||||||||||
| Mortgage-commercial | — | |||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | — | |||||||||||||||||||||||||||
| Other | — | |||||||||||||||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||||||||||
| Commercial, financial, agricultural | ||||||||||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| Total: | ||||||||||||||||||||||||||||
| Commercial, financial, agricultural | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
| 19 |
| (Dollars in thousands) | Nine months ended | Three months ended | ||||||||||||||||||||||||||
| Unpaid | Average | Interest | Average | Interest | ||||||||||||||||||||||||
| Recorded | Principal | Related | Recorded | income | Recorded | Income | ||||||||||||||||||||||
| September 30, 2021 | Investment | Balance | Allowance | Investment | Recognized | Investment | Recognized | |||||||||||||||||||||
| With no allowance recorded: | ||||||||||||||||||||||||||||
| Commercial, financial, agricultural | $ | $ | $ | — | $ | $ | $ | $ | ||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | — | |||||||||||||||||||||||||||
| Mortgage-residential | — | |||||||||||||||||||||||||||
| Mortgage-commercial | — | |||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | — | |||||||||||||||||||||||||||
| Other | — | |||||||||||||||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||||||||||
| Commercial, financial, agricultural | ||||||||||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| Total: | ||||||||||||||||||||||||||||
| Commercial, financial, agricultural | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
| 20 |
| Unpaid | Average | Interest | ||||||||||||||||||
| (Dollars in thousands) | Recorded | Principal | Related | Recorded | Income | |||||||||||||||
| December 31, 2021 | Investment | Balance | Allowance | Investment | Recognized | |||||||||||||||
| With no allowance recorded: | ||||||||||||||||||||
| Commercial | $ | $ | $ | — | $ | $ | ||||||||||||||
| Real estate: | ||||||||||||||||||||
| Construction | — | |||||||||||||||||||
| Mortgage-residential | — | |||||||||||||||||||
| Mortgage-commercial | — | |||||||||||||||||||
| Consumer: | ||||||||||||||||||||
| Home Equity | — | |||||||||||||||||||
| Other | — | |||||||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Real estate: | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||
| Consumer: | ||||||||||||||||||||
| Home Equity | ||||||||||||||||||||
| Other | ||||||||||||||||||||
| Total: | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Real estate: | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||
| Consumer: | ||||||||||||||||||||
| Home Equity | ||||||||||||||||||||
| Other | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a monthly basis. The Company uses the following definitions for risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
| 21 |
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered as pass rated loans. Based on the most recent analysis performed, the risk category of loans by class of loans is shown in the table below as of September 30, 2022 and December 31, 2021. As of September 30, 2022 and December 31, 2021, no loans were classified as doubtful.
Schedule of loan category and loan by risk categories
| (Dollars in thousands) | ||||||||||||||||||||
| September 30, 2022 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
| Commercial, financial & agricultural | $ | $ | $ | $ | $ | |||||||||||||||
| Real estate: | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Mortgage – residential | ||||||||||||||||||||
| Mortgage – commercial | ||||||||||||||||||||
| Consumer: | ||||||||||||||||||||
| Home Equity | ||||||||||||||||||||
| Other | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| December 31, 2021 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
| Commercial, financial & agricultural | $ | $ | $ | $ | $ | |||||||||||||||
| Real estate: | — | — | — | |||||||||||||||||
| Construction | ||||||||||||||||||||
| Mortgage – residential | ||||||||||||||||||||
| Mortgage – commercial | ||||||||||||||||||||
| Consumer: | — | — | — | |||||||||||||||||
| Home Equity | ||||||||||||||||||||
| Other | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | |||||||||||||||
At September 30, 2022 and December 31, 2021, non-accrual loans totaled $4.9 million and $250 thousand, respectively.
TDRs that are still accruing and
included in impaired loans at September 30, 2022 and at December 31, 2021 amounted to $
| 22 |
Loans greater than 90 days delinquent and still accruing interest were $30.3 thousand and $0 at September 30, 2022 and December 31, 2021, respectively. The following tables are by loan category and present loans past due and on non-accrual status as of September 30, 2022 and December 31, 2021:
Schedule of loan category and present loans past due and on non-accrual status
| Greater than | ||||||||||||||||||||||||||||
| (Dollars in thousands) | 30-59 Days | 60-89 Days | 90 Days and | Total | ||||||||||||||||||||||||
| September 30, 2022 | Past Due | Past Due | Accruing | Nonaccrual | Past Due | Current | Total Loans | |||||||||||||||||||||
| Commercial | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Greater than | ||||||||||||||||||||||||||||
| (Dollars in thousands) | 30-59 Days | 60-89 Days | 90 Days and | Total | ||||||||||||||||||||||||
| December 31, 2021 | Past Due | Past Due | Accruing | Nonaccrual | Past Due | Current | Total Loans | |||||||||||||||||||||
| Commercial | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||||||
| Mortgage-residential | ||||||||||||||||||||||||||||
| Mortgage-commercial | ||||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Troubled Debt Restructurings. The Company identifies TDRs as impaired under the guidance in ASC 310-10-35. There were no loans determined to be TDRs that were restructured during the three-month periods ended September 30, 2022 and September 30, 2021. Additionally, there were no loans determined to be TDRs in the previous twelve months that had payment defaults. Defaulted loans are those loans that are greater than 90 days past due.
In the determination of the allowance for loan losses, all TDRs are reviewed to ensure that one of the three proper valuation methods (fair market value of the collateral, present value of cash flows, or observable market price) is adhered to. All non-accrual loans are written down to its corresponding collateral value. All TDR accruing loans where the loan balance exceeds the present value of cash flow will have a specific allocation. All nonaccrual loans are considered impaired. Under ASC 310-10, a loan is impaired when it is probable that the Bank will be unable to collect all amounts due including both principal and interest according to the contractual terms of the loan agreement.
Acquired credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality, found in FASB ASC Topic 310-30, (Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality), and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loans. Loans acquired in business combinations with evidence of credit deterioration are considered impaired. Loans acquired through business combinations that do not meet the specific criteria of FASB ASC Topic 310-30, but for which a discount is attributable, at least in part to credit quality, are also accounted for under this guidance. Certain acquired loans, including performing loans and revolving lines of credit (consumer and commercial), are accounted for in accordance with FASB ASC Topic 310-20, where the discount is accreted through earnings based on estimated cash flows over the estimated life of the loan.
| 23 |
A summary of changes in the accretable yield for purchased credit-impaired loans for the three months ended September 30, 2022 and September 30, 2021 are as follows:
Schedule for changes in the accretable yield for PCI loans
| (Dollars in thousands) | Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | ||||||
| Accretable yield, beginning of period | $ | $ | ||||||
| Accretion | ( | ) | ( | ) | ||||
| Accretable yield, end of period | $ | $ | ||||||
| (Dollars in thousands) | Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | ||||||
| Accretable yield, beginning of period | $ | $ | ||||||
| Accretion | ( | ) | ( | ) | ||||
| Accretable yield, end of period | $ | $ | ||||||
At September 30, 2022 and December
31, 2021, the recorded investment in purchased impaired loans was $
Note 5—Recently Issued Accounting Pronouncements
The following is a summary of recent authoritative pronouncements:
In June 2016, the FASB issued guidance to change the accounting for credit losses and modify the impairment model for certain debt securities. The amendments will be effective for the Company for reporting periods beginning after December 15, 2022. Early adoption is permitted for all organizations for periods beginning after December 15, 2018. The Company is currently evaluating the effect that implementation of the new standard will have on its financial position, results of operations, and cash flows.
In November 2019, the FASB issued guidance to defer the effective dates for private companies, not-for-profit organizations, and certain smaller reporting companies applying standards on current expected credit losses (CECL), leases, hedging. The new effective date for CECL will be fiscal years beginning after December 15, 2022 including interim periods within those fiscal years. The Company is evaluating the impact that this will have on its financial statements.
In November 2019, the FASB issued guidance that addresses issues raised by stakeholders during the implementation of ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments affect a variety of topics in the ASC. For entities that have not yet adopted the amendments in ASU 2016-13, the amendments are effective for fiscal years beginning after December 15, 2022 including interim periods within those fiscal years-all other entities. Early adoption is permitted in any interim period as long as an entity has adopted the amendments in ASU 2016-13. The Company is evaluating the impact that this will have on its financial statements.
| 24 |
In March 2020, the FASB issued guidance that makes narrow-scope improvements to various aspects of the financial instrument guidance, including the CECL guidance issued in 2016. For public business entities, the amendments were effective upon issuance of the final ASU. For all other entities, the amendments were effective for fiscal years beginning after December 15, 2019, and are effective for interim periods within those fiscal years beginning after December 15, 2020. The effective date of the amendments to ASU 2016-01 were effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. For the amendments related to ASU 2016-13, public business entities that meet the definition of an SEC filer, excluding eligible smaller reporting companies (as defined by the SEC), should adopt the amendments in ASU 2016-13 during 2020. All other entities should adopt the amendments in ASU 2016-13 during 2023. Early adoption is permitted. For entities that have not yet adopted the guidance in ASU 2016-13, the effective dates and the transition requirements for these amendments are the same as the effective date and transition requirements in ASU 2016-13. For entities that have adopted the guidance in ASU 2016-13, the amendments were effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. For those entities, the amendments should be applied on a modified-retrospective basis by means of a cumulative-effect adjustment to opening retained earnings in the statement of financial position as of the date that an entity adopted the amendments in ASU 2016-13. During 2021, the Company established a CECL Team to begin the process of implementing CECL. The Company selected Valuant’s ValuCast as its CECL solution. In conjunction with Valuant, the Company developed a detailed roadmap and implementation plan; collected and validated data; and selected loss methodologies. Currently, the Company and Valuant are working on the reasonable and supportable forecast and qualitative factors. During 2022, the Company performed mock runs and engaged an independent third-party to perform a model validation on its CECL model. The implementation of CECL may have a material effect on the Company’s financial statements.
In March 2020, the FASB issued guidance to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is intended to help stakeholders during the global market-wide reference rate transition period. The amendments are effective through December 31, 2022. The Company does not expect these amendments to have a material effect on its financial statements.
In August 2020, the FASB issued guidance to improve financial reporting associated with accounting for convertible instruments and contracts in an entity’s own equity. The amendments will be effective the Company for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The Company does not expect these amendments to have a material effect on its financial statements.
In October 2020, the FASB issued amendments to clarify the Accounting Standards Codification and make minor improvements that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments became effective for the Company for annual periods beginning after December 15, 2020 and did not have a material impact on the Company’s financial statements.
In October 2021, the FASB amended the Business Combinations topic in the Accounting Standard Codification to require entities to apply guidance in the Revenue topic to recognize and measure contract assets and contract liabilities acquired in a business combination. The amendments are effective for the fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The amendments are applied prospectively to business combinations occurring on or after the effective date of the amendments. Early adoption of the amendments is permitted, including adoption in an interim period. The Company does not expect these amendments to have a material effect on its financial statements.
In November 2021, the FASB added a topic to the Accounting Standards Codification, Government Assistance, to require certain annual disclosures about transactions with a government that are accounted for by applying grant or contribution accounting model by analogy to other accounting guidance. The guidance is effective for financial statements issued for annual periods beginning after December 15, 2021. The Company does not expect these amendments to have a material effect on its financial statements.
In March 2022, the FASB issued amendments which are intended to improve the decision usefulness of information provided to investors about certain loan re-financings, restructurings, and write-offs. The amendments are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company does not expect these amendments to have a material effect on its financial statements.
| 25 |
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
Note 6—Fair Value of Financial Instruments
The Company adopted FASB ASC Fair Value Measurement Topic 820, which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
| Level l | Quoted prices in active markets for identical assets or liabilities. |
| Level 2 | Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
FASB ASC 825-10-50 “Disclosure about Fair Value of Financial Instruments”, requires the Company to disclose estimated fair values for its financial instruments. The Company’s fair value estimates, methods, and assumptions are set forth below.
Cash and Short Term Investments - The carrying amount of these financial instruments (cash and due from banks, interest-bearing bank balances, federal funds sold and securities purchased under agreements to resell) approximates fair value. All mature within 90 days and do not present unanticipated credit concerns and are classified as Level 1.
Investment Securities Available-for-Sale - Measurement is on a recurring basis based upon quoted market prices, if available. If quoted market prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for prepayment assumptions, projected credit losses, and liquidity. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, or by dealers or brokers in active over-the-counter markets. Level 2 securities include mortgage-backed securities issued both by government sponsored enterprises and private label mortgage-backed securities. Generally, these fair values are priced from established pricing models. Level 3 securities include corporate debt obligations and asset–backed securities that are less liquid or for which there is an inactive market.
Loans Held-for-Sale - The Company originates fixed rate residential loans on a servicing released basis in the secondary market. Loans closed but not yet settled with an investor, are carried in the Company’s loans held-for-sale portfolio. These loans are fixed rate residential loans that have been originated in the Company’s name and have closed. Virtually all of these loans have commitments to be purchased by investors at a locked in price with the investors on the same day that the loan was locked in with the company’s customers. Therefore, these loans present very little market risk for the Company and are classified as Level 2. The carrying amount of these loans approximates fair value.
Loans - The valuation of loans receivable is estimated using the exit price notion which incorporates factors, such as enhanced credit risk, illiquidity risk and market factors that sometimes exist in exit prices in dislocated markets. This credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially fair valued using a segmented approach. The Company divides its loan portfolio into the following categories: variable rate loans, impaired loans and all other loans. The results are then adjusted to account for credit risk as described above.
| 26 |
Other Real Estate Owned (“OREO”) - OREO is carried at the lower of carrying value or fair value on a non-recurring basis. Fair value is based upon independent appraisals or management’s estimation of the collateral and is considered a Level 3 measurement.
Accrued Interest Receivable - The fair value approximates the carrying value and is classified as Level 1.
Deposits - The fair value of demand deposits, savings accounts, and money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposits is estimated by discounting the future cash flows using rates currently offered for deposits of similar remaining maturities. Deposits are classified as Level 2.
Securities Sold Under Agreements to Repurchase - The carrying value of short term borrowings (securities sold under agreements to repurchase and demand notes to the Treasury) approximates fair value. These are classified as Level 2.
Junior Subordinated Debt - The fair value of junior subordinated debt is estimated by using discounted cash flow analyses based on incremental borrowing rates for similar types of instruments. These are classified as Level 2.
Accrued Interest Payable - The fair value approximates the carrying value and is classified as Level 1.
Commitments to Extend Credit - The fair value of these commitments is immaterial because their underlying interest rates approximate market.
| 27 |
The carrying amount and estimated fair value by classification level of the Company’s financial instruments as of September 30, 2022 and December 31, 2021 are as follows:
| September 30, 2022 | ||||||||||||||||||||
| Carrying | Fair Value | |||||||||||||||||||
| (Dollars in thousands) | Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
| Financial Assets: | ||||||||||||||||||||
| Cash and short term investments | $ | $ | $ | $ | $ | |||||||||||||||
| Held-to-maturity securities | ||||||||||||||||||||
| Available-for-sale securities | ||||||||||||||||||||
| Other investments, at cost | ||||||||||||||||||||
| Loans held for sale | ||||||||||||||||||||
| Net loans receivable | ||||||||||||||||||||
| Accrued interest | ||||||||||||||||||||
| Financial liabilities: | ||||||||||||||||||||
| Non-interest bearing demand | $ | $ | $ | $ | $ | |||||||||||||||
| Interest bearing demand deposits and money market accounts | ||||||||||||||||||||
| Savings | ||||||||||||||||||||
| Time deposits | ||||||||||||||||||||
| Total deposits | ||||||||||||||||||||
| Short term borrowings | ||||||||||||||||||||
| Junior subordinated debentures | ||||||||||||||||||||
| Accrued interest payable | ||||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||
| Carrying | Fair Value | |||||||||||||||||||
| (Dollars in thousands) | Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
| Financial Assets: | ||||||||||||||||||||
| Cash and short term investments | $ | $ | $ | $ | $ | |||||||||||||||
| Available-for-sale securities | ||||||||||||||||||||
| Other investments, at cost | ||||||||||||||||||||
| Loans held for sale | ||||||||||||||||||||
| Net loans receivable | ||||||||||||||||||||
| Accrued interest | ||||||||||||||||||||
| Financial liabilities: | ||||||||||||||||||||
| Non-interest bearing demand | $ | $ | $ | $ | $ | |||||||||||||||
| Interest bearing demand deposits and money market accounts | ||||||||||||||||||||
| Savings | ||||||||||||||||||||
| Time deposits | ||||||||||||||||||||
| Total deposits | ||||||||||||||||||||
| Short term borrowings | ||||||||||||||||||||
| Junior subordinated debentures | ||||||||||||||||||||
| Accrued interest payable | ||||||||||||||||||||
| 28 |
The following tables summarize quantitative disclosures about the fair value for each category of assets carried at fair value as of September 30, 2022 and December 31, 2021 that are measured on a recurring basis. There were no liabilities carried at fair value as of September 30, 2022 or December 31, 2021 that are measured on a recurring basis.
Fair Value, Assets Measured on Recurring Basis
(Dollars in thousands)
| Description | September 30, 2022 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
| Available- for-sale securities | ||||||||||||||||
| US Treasury Securities | $ | $ | $ | $ | ||||||||||||
| Government Sponsored Enterprises | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Small Business Administration pools | ||||||||||||||||
| State and local government | ||||||||||||||||
| Corporate and other securities | ||||||||||||||||
| Total Available-for-sale securities | ||||||||||||||||
| Loans held for sale | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Description | December 31, 2021 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
| Available- for-sale securities | ||||||||||||||||
| US Treasury Securities | $ | $ | $ | $ | ||||||||||||
| Government Sponsored Enterprises | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Small Business Administration pools | ||||||||||||||||
| State and local government | ||||||||||||||||
| Corporate and other securities | ||||||||||||||||
| Total Available-for-sale securities | ||||||||||||||||
| Loans held for sale | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
The following tables summarize quantitative disclosures about the fair value for each category of assets carried at fair value as of September 30, 2022 and December 31, 2021 that are measured on a non-recurring basis. There were no Level 3 financial instruments for the three months ended September 30, 2022 and September 30, 2021 measured on a recurring basis.
Fair Value, Assets Measured on Non-Recurring Basis
| (Dollars in thousands) | ||||||||||||||||
| Description | September 30, 2022 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
| Impaired loans: | ||||||||||||||||
| Commercial & Industrial | $ | $ | $ | $ | ||||||||||||
| Real estate: | ||||||||||||||||
| Mortgage-residential | ||||||||||||||||
| Mortgage-commercial | ||||||||||||||||
| Consumer: | ||||||||||||||||
| Home equity | ||||||||||||||||
| Other | ||||||||||||||||
| Total impaired | ||||||||||||||||
| Other real estate owned: | ||||||||||||||||
| Construction | ||||||||||||||||
| Mortgage-commercial | ||||||||||||||||
| Total other real estate owned | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
| 29 |
| (Dollars in thousands) | ||||||||||||||||
| Description | December 31, 2021 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
| Impaired loans: | ||||||||||||||||
| Commercial & Industrial | $ | $ | $ | $ | ||||||||||||
| Real estate: | ||||||||||||||||
| Mortgage-residential | ||||||||||||||||
| Mortgage-commercial | ||||||||||||||||
| Consumer: | ||||||||||||||||
| Home equity | ||||||||||||||||
| Other | ||||||||||||||||
| Total impaired | ||||||||||||||||
| Other real estate owned: | ||||||||||||||||
| Construction | ||||||||||||||||
| Mortgage-commercial | ||||||||||||||||
| Total other real estate owned | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
The Company has a large percentage of loans with real estate serving as collateral. Loans which are deemed to be impaired are primarily valued on a nonrecurring basis at the fair value of the underlying real estate collateral. Such fair values are obtained using independent appraisals, which the Company considers to be Level 3 inputs. Third party appraisals are generally obtained when a loan is identified as being impaired or at the time it is transferred to OREO. This internal process consists of evaluating the underlying collateral to independently obtained comparable properties. With respect to less complex or smaller credits, an internal evaluation may be performed. Generally, the independent and internal evaluations are updated annually. Factors considered in determining the fair value include, among others, geographic sales trends, the value of comparable surrounding properties and the condition of the property. The aggregate amount of impaired loans was $5.0 million and $1.7 million as of September 30, 2022 and December 31, 2021, respectively.
| 30 |
For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of September 30, 2022 and December 31, 2021, the significant unobservable inputs used in the fair value measurements were as follows:
Fair Value Measurement Inputs and Valuation Techniques
| (Dollars in thousands) | Fair
Value as of September 30, 2022 |
Valuation Technique | Significant
Observable Inputs |
Significant Unobservable Inputs | ||||||
| OREO | $ | Appraisal Value/Comparison Sales/Other estimates | Appraisals and or sales of comparable properties | Appraisals
discounted | ||||||
| Impaired loans | $ | Appraisal Value | Appraisals and or sales of comparable properties | Appraisals
discounted | ||||||
| (Dollars in thousands) | Fair
Value as of December 31, 2021 |
Valuation Technique | Significant
Observable Inputs |
Significant Unobservable Inputs | ||||||
| OREO | $ | Appraisal Value/Comparison Sales/Other estimates | Appraisals and or sales of comparable properties | Appraisals
discounted | ||||||
| Impaired loans | $ | Appraisal Value | Appraisals and or sales of comparable properties | Appraisals
discounted | ||||||
Note 7—Deposits
The Company’s total deposits are comprised of the following at the dates indicated:
| September 30, | December 31, | |||||||
| (Dollars in thousands) | 2022 | 2021 | ||||||
| Non-interest bearing demand deposits | $ | $ | ||||||
| Interest bearing demand deposits and money market accounts | ||||||||
| Savings | ||||||||
| Time deposits | ||||||||
| Total deposits | $ | $ | ||||||
As of September 30, 2022, and December
31, 2021, the Company had time deposits that exceed the $250,000 FDIC insurance limit of $
Note 8—Reportable Segments
The Company’s reportable segments represent the distinct product lines the Company offers and are viewed separately for strategic planning by management. The Company has four reportable segments:
| · | Commercial and Retail Banking: The Company’s primary business is to provide deposit and lending products and services to its commercial and retail customers. |
| · | Mortgage Banking: This segment provides mortgage origination services for loans that will be sold to investors in the secondary market and consumer mortgage loans that will be held-for-investment. In the second quarter of 2022, management made the decision to include consumer mortgage held-for-investment loans in this segment. Prior to the second quarter of 2022, consumer mortgage loans held-for-investment were included in the Commercial and Retail Banking segment. Non-interest income for loans held-for-sale and loans held-for-investment is included in Mortgage Banking income and other income, respectively on the income statement1. The Mortgage Banking financial information presented below includes consumer mortgage loans held-for-investment for all periods presented. Beginning in June 2022, a provision for loan loss has been allocated to this segment. |
| 31 |
| · | Investment advisory and non-deposit: This segment provides investment advisory services and non-deposit products. |
| · | Corporate: This segment includes the parent company financial information, including interest on parent company debt and dividend income received from the Bank. |
The following tables present selected financial information for the Company’s reportable business segments for the three and nine months ended September 30, 2022 and September 30, 2021.
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Nine months ended September 30, 2022 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Net interest income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Provision for loan losses | ( | ) | ( | ) | ||||||||||||||||||||
| Noninterest income | 1 | |||||||||||||||||||||||
| Noninterest expense | ||||||||||||||||||||||||
| Net income before taxes | $ | $ | ( | ) | $ | $ | $ | ( | ) | $ | ||||||||||||||
| Income tax provision (benefit) | ( | ) | ||||||||||||||||||||||
| Net income (loss) | $ | $ | ( | ) | $ | $ | $ | ( | ) | $ | ||||||||||||||
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Nine months ended September 30, 2021 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Net interest income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Provision for loan losses | ||||||||||||||||||||||||
| Noninterest income | 1 | |||||||||||||||||||||||
| Noninterest expense | ||||||||||||||||||||||||
| Net income before taxes | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Income tax provision (benefit) | ( | ) | ||||||||||||||||||||||
| Net income (loss) | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Three months ended September 30, 2022 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Net interest income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Provision for loan losses | ( | ) | ||||||||||||||||||||||
| Noninterest income | 1 | |||||||||||||||||||||||
| Noninterest expense | ||||||||||||||||||||||||
| Net income before taxes | $ | $ | ( | ) | $ | $ | $ | ( | ) | $ | ||||||||||||||
| Income tax provision (benefit) | ( | ) | ||||||||||||||||||||||
| Net income | $ | $ | ( | ) | $ | $ | $ | ( | ) | $ | ||||||||||||||
| 32 |
| (Dollars in thousands) | Commercial | Investment | ||||||||||||||||||||||
| Three months ended September 30, 2021 | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Dividend and Interest Income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Net interest income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Provision for loan losses | ||||||||||||||||||||||||
| Noninterest income | ||||||||||||||||||||||||
| Noninterest expense | ||||||||||||||||||||||||
| Net income before taxes | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Income tax provision (benefit) | ( | ) | ||||||||||||||||||||||
| Net income | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Commercial | Investment | |||||||||||||||||||||||
| (Dollars in thousands) | and Retail | Mortgage | advisory and | |||||||||||||||||||||
| Banking | Banking | non-deposit | Corporate | Eliminations | Consolidated | |||||||||||||||||||
| Total Assets as of September 30, 2022 | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
| Total Assets as of December 31, 2021 | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||
Note 9—Leases
The Company has operating leases on four of its facilities. The leases have maturities ranging from September 2024 to December 2038, some of which include extensions of multiple five-year terms. The following tables present information about the Company’s leases:
Schedule of Lease Information
| (dollars in thousands) | September 30, 2022 | December 31, 2021 | ||||||
| Right-of-use assets | $ | $ | ||||||
| Lease liabilities | $ | $ | ||||||
| Weighted average remaining lease term | 13.86 years | 15.08 years | ||||||
| Weighted average discount rate | % | % | ||||||
| Three Months Ended September 30, | Nine Months Ended June 30, | |||||||||||||||
| Lease cost (dollars in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Operating lease cost | $ | $ | $ | $ | ||||||||||||
| Cash paid for amounts included in the measurement of lease liabilities | $ | $ | $ | $ | ||||||||||||
| 33 |
The following table shows future undiscounted lease payments for operating leases with initial terms of one year or more as of September 30, 2022, are as follow:
Schedule of Future Undiscounted Operating Lease Payments
| (Dollars in thousands) | Lease | Liability | ||||||||||
| Year | Cash | Expense | Reduction | |||||||||
| 2022 | $ | $ | $ | |||||||||
| 2023 | ||||||||||||
| 2024 | ||||||||||||
| 2025 | ||||||||||||
| 2026 | ||||||||||||
| Thereafter | ||||||||||||
| Total | $ | $ | $ | |||||||||
Note 10—Accumulated Other Comprehensive Income (Loss)
The following table presents the changes in each component or accumulated other comprehensive income (loss), net of tax, for the three and nine months ended September 30, 2022. There was no held-to-maturity activity in 2021 since the transfer from securities available for sale to held-to-maturity was made in 2022.
Schedule of Accumulated Other Comprehensive Income (Loss)
| (dollars in thousands) | Securities Available for Sale | Securities Held to Maturity | Accumulated Other Comprehensive Income (Loss) | |||||||||
| Three Months Ending September 30, 2022 | ||||||||||||
| Balance at beginning of period | ( | ) | ( | ) | ( | ) | ||||||
| Other comprehensive (loss) income before reclassifications | ( | ) | ( | ) | ||||||||
| Amortization of unrealized loss on securities transferred to held-to-maturity | ||||||||||||
| Net other comprehensive loss during period | ( | ) | ( | ) | ||||||||
| Balance at end of Period | ( | ) | ( | ) | ( | ) | ||||||
| Nine Months Ending September 30, 2022 | ||||||||||||
| Balance at beginning of period | ||||||||||||
| Other comprehensive (loss) income before reclassifications | ( | ) | ( | ) | ||||||||
| Amortization of unrealized loss on securities transferred to held-to-maturity | ( | ) | ( | ) | ||||||||
| Amortization on unrealized loss on held-to-maturity | ||||||||||||
| Net other comprehensive loss during period | ( | ) | ( | ) | ( | ) | ||||||
| Balance at end of Period | ( | ) | ( | ) | ( | ) | ||||||
| 34 |
Note 11—Subsequent Events
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date. Management has reviewed events occurring through the date the financial statements were available to be issued and no subsequent events occurred requiring accrual or that require disclosure and have not been disclosed in the footnotes to the Company’s unaudited consolidated financial statements as of September 30, 2022.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This report, including information included or incorporated by reference in this report, contains statements which constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements may relate to, among other matters, the financial condition, results of operations, plans, objectives, future performance, and business of our company. Forward-looking statements are based on many assumptions and estimates and are not guarantees of future performance. Our actual results may differ materially from those anticipated in any forward-looking statements, as they will depend on many factors about which we are unsure, including many factors which are beyond our control. The words “may,” “approximately,” “is likely,” “would,” “could,” “should,” “will,” “expect,” “anticipate,” “predict,” “project,” “potential,” “continue,” “assume,” “believe,” “intend,” “plan,” “forecast,” “goal,” and “estimate,” as well as similar expressions, are meant to identify such forward-looking statements. Potential risks and uncertainties that could cause our actual results to differ materially from those anticipated in our forward-looking statements include, without limitation, those described under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2021 as filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 16, 2022 and the following:
| · | the continuing impact of COVID-19 on the United States economy, and the resulting effect on our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers; | |
| · | credit losses as a result of, among other potential factors, declining real estate values, increasing interest rates, increasing unemployment, or changes in customer payment behavior or other factors; | |
| · | the amount of our loan portfolio collateralized by real estate and weaknesses in the real estate market; | |
| · | restrictions or conditions imposed by our regulators on our operations; | |
| · | the adequacy of the level of our allowance for loan losses and the amount of loan loss provisions required in future periods; | |
| · | examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for loan losses, write-down assets, or take other actions; | |
| · | risks associated with actual or potential information gatherings, investigations or legal proceedings by customers, regulatory agencies or others; | |
| · | reduced earnings due to higher other-than-temporary impairment charges resulting from additional decline in the value of our securities portfolio, specifically as a result of increasing default rates, and loss severities on the underlying real estate collateral; | |
| · | increases in competitive pressure in the banking and financial services industries; | |
| · | changes in the interest rate environment, which could reduce anticipated or actual margins; temporarily reduce the market value of our available-for-sale investment securities and temporarily reduce accumulated other comprehensive income or increase accumulated other comprehensive loss, which temporarily could reduce shareholders’ equity; | |
| · | changes in political conditions or the legislative or regulatory environment, including governmental initiatives affecting the financial services industry, including as a result of the presidential administration and congressional elections; | |
| · | general economic conditions resulting in, among other things, a deterioration in credit quality; | |
| · | changes occurring in business conditions and inflation, including the impact of inflation on us, including a decrease in demand for new mortgage loan and commercial real estate loan originations and refinancings, an increase in competition for deposits, and an increase in non-interest expenses, which may have an adverse impact on our financial performance; |
| 35 |
| · | changes in access to funding or increased regulatory requirements with regard to funding, which could impair our liquidity; | |
| · | cybersecurity risk related to our dependence on internal computer systems and the technology of outside service providers, as well as the potential impacts of third party security breaches, which subject us to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; | |
| · | changes in deposit flows, which may be negatively affected by a number of factors, including rates paid by competitors, general interest rate levels, regulatory capital requirements, and returns available to customers on alternative investments; | |
| · | changes in technology; | |
| · | our current and future products, services, applications and functionality and plans to promote them; | |
| · | changes in monetary and tax policies, including potential changes in tax laws and regulations; | |
| · | changes in accounting standards, policies, estimates and practices as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the SEC and the Public Company Accounting Oversight Board; | |
| · | our assumptions and estimates used in applying critical accounting policies, which may prove unreliable, inaccurate or not predictive of actual results; | |
| · | the rate of delinquencies and amounts of loans charged-off; | |
| · | the rate of loan growth in recent years and the lack of seasoning of a portion of our loan portfolio; | |
| · | our ability to maintain appropriate levels of capital, including levels of capital required under the capital rules implementing Basel III; | |
| · | our ability to successfully execute our business strategy; | |
| · | our ability to attract and retain key personnel; | |
| · | our ability to retain our existing customers, including our deposit relationships; | |
| · | adverse changes in asset quality and resulting credit risk-related losses and expenses; | |
| · | the potential effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as epidemics and pandemics (including COVID-19), war or terrorist activities, disruptions in our customers’ supply chains, disruptions in transportation, essential utility outages or trade disputes and related tariffs; | |
| · | disruptions due to flooding, severe weather or other natural disasters; and | |
| · | other risks and uncertainties detailed in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2021, in Part II, Item 1A of our Quarterly Report on Form 10-Q, and in our other filings with the SEC. |
Because of these and other risks and uncertainties, our actual future results may be materially different from the results indicated by any forward-looking statements. For additional information with respect to factors that could cause actual results to differ from the expectations stated in the forward-looking statements, see “Risk Factors” under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2021. In addition, our past results of operations do not necessarily indicate our future results. Therefore, we caution you not to place undue reliance on our forward-looking information and statements.
All forward-looking statements in this report are based on information available to us as of the date of this report. Although we believe that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee you that these expectations will be achieved. We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by applicable law.
| 36 |
Overview
The following discussion describes our results of operations for the nine months and three months ended September 30, 2022 as compared to the nine months and three months ended September 30, 2021 and analyzes our financial condition as of September 30, 2022 as compared to December 31, 2021. Like most community banks, we derive most of our income from interest we receive on our loans and investments. Our primary source of funds for making these loans and investments is our deposits, on which we pay interest. Consequently, one of the key measures of our success is our amount of net interest income, or the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits and borrowings. Another key measure is the spread between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities. There are risks inherent in all loans, so we maintain an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible. We establish and maintain this allowance by charging or crediting a provision for loan losses against our operating earnings. In the following section, we have included a discussion of this process, as well as several tables describing our allowance for loan losses and the allocation of this allowance among our various categories of loans.
In addition to earning interest on our loans and investments, we earn income through fees and other expenses we charge to our customers. We describe the various components of this non-interest income, as well as our non-interest expense, in the following discussion.
The following discussion and analysis identify significant factors that have affected our financial position and operating results during the periods included in the accompanying financial statements. We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information also included in this report.
Unless the context requires otherwise, references to the “Company,” “we,” “us,” “our,” or similar references mean First Community Corporation and its subsidiaries. References to the “Bank” mean First Community Bank.
COVID-19 Pandemic
Our business, financial condition and results of operations generally rely upon the ability of our borrowers to repay their loans, the value of collateral underlying our secured loans, and demand for loans and other products and services we offer, which are highly dependent on the business environment in our primary markets where we operate and in the United States as a whole. The unprecedented and rapid spread of COVID-19 and its variants and their associated impacts on trade (including supply chains and export levels), travel, employee productivity, unemployment, consumer spending, and other economic activities have resulted and continue to result in volatility and disruption in financial markets.
In addition, due to the COVID-19 pandemic, market interest rates declined to historical lows and the reductions in interest rates, low interest rate environment, and the other effects of the COVID-19 pandemic had an adverse effect on our business, financial condition and results of operations. However, during 2022, market interest rates have increased significantly due to an increase in inflation. The Federal Open Market Committee (FOMC) increased the target range of federal funds during the first nine months of 2022 a total of 300 basis points The target range of federal funds was 3.00% - 3.25% at September 30, 2022 compared to 1.50% - 1.75% at June 30, 2022, compared to 0.25% - 0.50% at March 31, 2022, and compared to 0.00% - 0.25% at December 31, 2021 and September 30, 2021. Changes in market interest rates can have a significant impact on the level of income and expense recorded on a large portion of our interest-earning assets and interest-bearing liabilities, and on the market value of all interest-earning assets, other than those possessing a short term to maturity. Furthermore, changes in market interest rates can have a significant impact on the level of mortgage originations and related mortgage non-interest income.
| 37 |
Critical Accounting Estimates
We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements. Our significant accounting policies are described in the footnotes to our unaudited consolidated financial statements as of September 30, 2022 and our notes included in the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2021 as filed with the SEC on March 16, 2022.
Certain accounting policies inherently involve a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported, which could have a material impact on the carrying values of our assets and liabilities and our results of operations. We consider these accounting policies and estimates to be critical accounting policies. We have identified the determination of the allowance for loan losses, income taxes, and deferred tax assets to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates. Therefore, management has reviewed and approved these critical accounting policies and estimates and has discussed these policies with our Audit and Compliance Committee. A brief discussion of each of these areas appears in our 2021 Annual Report on Form 10-K. During the first nine months of 2022, we did not significantly alter the manner in which we applied our critical accounting policies or developed related assumptions and estimates.
There have been no significant changes to our critical accounting estimates as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2021.
Comparison of Results of Operations for Nine Months Ended September 30, 2022 to the Nine Months Ended September 30, 2021
Net Income
Our net income for the nine months ended September 30, 2022 was $10.6 million, or $1.39 diluted earnings per common share, as compared to $11.5 million, or $1.53 diluted earnings per common share, for the nine months ended September 30, 2021. The $976 thousand decline in net income between the two periods is primarily due to a $1.2 million decline in non-interest income and a $1.2 million increase in non-interest expense partially offset by a $463 thousand increase in net interest income, a $571 thousand reduction in provision for loan losses, and a $448 thousand reduction in income tax expense.
| · | The increase in net interest income results from an increase of $139.1 million in average earning assets partially offset by a 26 basis point decline in the net interest margin between the two periods. | |
| · | The decline in non-interest income is primarily related to declines in mortgage banking income of $1.7 million, gain on sale of other assets of $122 thousand, customer check sales of $17 thousand, and other non-recurring income of $151 thousand partially offset by increases in investment advisory fees and non-deposit commissions of $572 thousand, deposit service charges of $55 thousand, ATM/debit card income of $46 thousand, bankcard fees of $14 thousand, rental income of $12 thousand, income on bank owned life insurance of $19 thousand, and wire transfer fees of $15 thousand. |
| o | The reduction in other non-recurring income was related to the collection of $147 thousand in summary judgments related to two loans charged off at a bank, which we subsequently acquired and a $13 thousand gain on sale of bank owned land during the nine months ended September 30, 2021. We recorded $9 thousand in other non-recurring income related to gains on insurance proceeds during the nine months ended September 30, 2022. |
| · | The reduction in provision for loan losses is primarily related to the following: a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the nine months ended September 30, 2022 partially offset by increases in our economic conditions qualitative factor due to inflation, supply chain bottlenecks, labor shortages in certain industries, and the war in Ukraine; an increase in our changes in staff qualitative factor due to the addition of a new team and new market in York County, South Carolina in March 2022; an increase in our change in total of past due, rated, and non-accrual loans qualitative factor due to a $4.1 million loan being moved to non-accrual status in June 2022; and loan growth. | |
| · | The increase in non-interest expense is primarily related to increased salaries and employee benefits expense of $361 thousand, increased occupancy expense of $70 thousand, increased equipment expense of $43 thousand, increased marketing and public relations expense of $121 thousand, increased legal and professional fees of $285 thousand, increased ATM/debit card and data processing expense of $357 thousand, increased fraud expense of $111 thousand, and increased travel, meals, and entertainment expense of $67 thousand, increased postage / courier expense of $55 thousand, and increased contributions of $30 thousand partially offset by lower FDIC assessment of $148 thousand, lower other real estate expense of $47 thousand, lower amortization of intangibles of $43 thousand, and lower loan processing costs of $64 thousand | |
| · | Our effective tax rate was 20.2% during the nine months ended September 30, 2022 compared to 21.3% during the nine months ended September 30, 2021. |
| o | The reduction in the effective tax rate was due to lower net income before tax and a $153 thousand non-recurring reduction to income tax expense during the nine months ended September 30, 2022. |
| 38 |
Net Interest Income
Net interest income is our primary source of revenue. Net interest income is the difference between income earned on assets and interest paid on deposits and borrowings used to support such assets. Net interest income is determined by the rates earned on our interest-earning assets and the rates paid on our interest-bearing liabilities, the relative amounts of interest-earning assets and interest-bearing liabilities, and the degree of mismatch and the maturity and repricing characteristics of our interest-earning assets and interest-bearing liabilities.
Please refer to the table at the end of this Item 2 (Management’s Discussion and Analysis of Financial Condition and Results of Operations) for the average yields on assets and average rates on interest-bearing liabilities during the nine-month periods ended September 30, 2022 and 2021, along with average balances and the related interest income and interest expense amounts.
Net interest income increased $463 thousand, or 1.4%, to $34.6 million for the nine months ended September 30, 2022 from $34.1 million for the nine months ended September 30, 2021. Our net interest margin declined by 26 basis points to 3.01% during the nine months ended September 30, 2022 from 3.27% during the nine months ended September 30, 2021. Our net interest margin, on a taxable equivalent basis, was 3.05% for the nine months ended September 30, 2022 compared to 3.30% for the nine months ended September 30, 2021. Average earning assets increased $139.1 million, or 10.0%, to $1.5 billion for the nine months ended September 30, 2022 compared to $1.4 billion in the same period of 2021.
| · | The increase in net interest income was primarily due to a higher level of average earning assets partially offset by lower net interest margin. | |
| · | The increase in average earning assets was due to increases in non-PPP loans and securities partially offset by declines in PPP loans and other short-term investments. | |
| · | Although market interest rates have increased in 2022, the decline in net interest margin was primarily due to the Federal Reserve reducing the target range of the federal funds rate two times totaling 150 basis points during the first quarter of 2020 and the excess liquidity generated from PPP loan proceeds, other stimulus funds related to the COVID-19 pandemic, and organic deposit growth being deployed in lower yielding securities. | |
| · | Interest income on PPP loans declined to $48 thousand during the nine months ended September 30, 2022 from $3.1 million during the nine months ended September 30, 2021 due to a reduction in PPP loans. | |
| · | Interest income on variable rate collateralized mortgage obligations, primarily consisting of GNMA home equity conversion mortgages, declined $423 thousand to positive interest income of $127 thousand during the nine months ended September 30, 2022 from positive interest income of $550 thousand during the same period in 2021. |
| o | This decline was due to an increase in prepayments, which resulted in accelerated amortization of the premium on these investments. |
| · | In June 2022, a $4.1 million loan was moved to non-accrual status, which resulted in a $51 thousand reversal to interest income in June 2022. |
| 39 |
Average loans increased $12.0 million, or 1.3%, to $904.0 million for the nine months ended September 30, 2022 from $892.0 million for the same period in 2021. Average PPP loans declined $47.2 million and average Non-PPP loans increased $59.2 million to $368 thousand and $903.6 million, respectively, for the nine months ended September 30, 2022. Average loans represented 58.9% of average earning assets during the nine months ended September 30, 2022 compared to 63.9% of average earning assets during the same period in 2021. The decline in average loans as a percentage of average earning assets was primarily due to increases in deposits of $148.9 million and securities sold under agreements to repurchase of $13.1 million and a $47.2 million reduction in average PPP loans.
The growth in our deposits and securities sold under agreements to repurchase and the decline in our loans resulted in the excess funds being deployed in our securities portfolio. The yield on loans declined 32 basis points to 4.20% during the nine months ended September 30, 2022 from 4.52% during the same period in 2021. The yield on Non-PPP loans was 4.20% during the nine months ended September 30, 2022. Average securities for the nine months ended September 30, 2022 increased $139.8 million, or 32.4%, to $571.1 million from $431.3 million during the same period in 2021. Other short-term investments declined $12.7 million to $59.1 million during the nine months ended September 30, 2022 from $71.8 million during the same period in 2021 due to the deployment of lower yielding other short-term investments into higher yielding securities. The yield on our securities portfolio declined to 1.70% for the nine months ended September 30, 2022 from 1.74% for the same period in 2021. These declines were primarily related to the low interest rate environment prior to March 2022 and the reduction in interest income on variable rate collateralized mortgages as described above. The yield on our other short-term investments increased to 0.88% for the nine months ended September 30, 2022 from 0.18% for the same period in 2021 due to the Federal Open Market Committee (FOMC) increasing the target range of federal funds during the first nine months of 2022 a total of 300 basis points. The target range of federal funds was 3.00% - 3.25% at September 30, 2022 compared to 1.50% - 1.75% at June 30, 2022, compared to 0.25% - 0.50% at March 31, 2022, and compared to 0.00% - 0.25% at December 31, 2021 and September 30, 2021.
The yield on earning assets for the nine months ended September 30, 2022 and 2021 were 3.14% and 3.44%, respectively.
The cost of interest-bearing liabilities was at 19 basis points during the nine months ended September 30, 2022 compared to 25 basis points during the same period in 2021. The cost of deposits, including demand deposits, was nine basis points during the nine months ended September 30, 2022 compared to 14 basis points during the same period in 2021. The cost of funds, including demand deposits, was 13 basis points during the nine months ended September 30, 2022 compared to 17 basis points during the same period in 2021. We continue to focus on growing our pure deposits (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds. During the nine months ended September 30, 2022, these deposits averaged 92.0% of total deposits as compared to 90.3% during the same period of 2021.
Provision and Allowance for Loan Losses
We account for our allowance for loan losses under the incurred loss model. At September 30, 2022, the allowance for loan losses was $11.3 million, or 1.19% of total loans (excluding loans held-for-sale), compared to $11.2 million, or 1.29% of total loans (excluding loans held-for-sale) at December 31, 2021. Excluding PPP loans and loans held-for-sale, the allowance for loan losses was 1.19% of total loans at September 30, 2022 compared to 1.30% of total loans at December 31, 2021. The decline in the allowance for loan losses as a percentage of total loans compared to December 31, 2021 is primarily related to the loss emergence period assumption in the COVID-19 qualitative factor, which was added to our allowance for loan losses methodology during 2020 and discussed below, and reduced to three months at September 30, 2022 from 21 months at December 31, 2021. This reduction was partially offset by loan growth of $86.5 million; $313 thousand in net recoveries; an increase in our economic conditions qualitative factor by six basis points due to higher inflation, supply chain bottlenecks, labor shortages in certain industries, and the war in Ukraine; an increase in our change in staff qualitative factor by one basis point due to the addition of a new team and new market in York County, South Carolina in March 2022; and an increase in our change in total of past due, rated, and non-accrual loans qualitative factor by two basis points due to a $4.1 million loan being moved to non-accrual status in June 2022. This loan has a loan-to-value of 76.3% based on an appraisal received in May 2022.
| 40 |
During 2020, we added a qualitative factor for the COVID-19 pandemic to our allowance for loan losses methodology. This qualitative factor was based on the dollar amount of our deferrals and a one-year loss emergence period based on the highest period of annual historical loss rate since the Bank’s inception. As the pandemic worsened, we added our exposure to certain industry segments most impacted by the COVID-19 pandemic (hotels, restaurants, assisted living, and retail) to the COVID-19 qualitative factor and we extended the loss emergence period to two years based on the highest two periods of annual historical loss rates since the Bank’s inception. The loss emergence period assumption in the COVID-19 qualitative factor was reduced to three months at September 30, 2022 from 21 months at December 31, 2021. At September 30, 2022 and December 31, 2021, the COVID-19 qualitative factor represented $361 thousand and $1.9 million, respectively, of our allowance for loan losses.
Loans that we acquired in our acquisition of Cornerstone Bancorp, otherwise referred to herein as Cornerstone, in 2017 as well as in our acquisition of Savannah River Financial Corp., otherwise referred to herein as Savannah River, in 2014 are accounted for under FASB ASC 310-30. These acquired loans were initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loans. The credit component on loans related to cash flows not expected to be collected is not subsequently accreted (non-accretable difference) into interest income. Any remaining portion representing the excess of a loan’s or pool’s cash flows expected to be collected over the fair value is accreted (accretable difference) into interest income. At September 30, 2022 and December 31, 2021, the remaining credit component on loans attributable to acquired loans in the Cornerstone and Savannah River transactions was $95 thousand and $130 thousand, respectively.
Our provision for loan losses was a credit of $177 thousand for the nine months ended September 30, 2022 compared to an expense of $394 thousand during the same period in 2021. The reduction in provision for loan losses is primarily related to a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the first nine months of 2022, partially offset by increases in our economic conditions, change in staff, and changes in past due, rated, and non-accrual loan qualitative factors and loan growth as discussed above.
The allowance for loan losses represents an amount which we believe will be adequate to absorb probable losses on existing loans that may become uncollectible. Our judgment as to the adequacy of the allowance for loan losses is based on assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate. Our determination of the allowance for loan losses is based on evaluations of the collectability of loans, including consideration of factors such as the balance of impaired loans, the quality, mix, and size of our overall loan portfolio, the knowledge and depth of lending personnel, economic conditions (local and national) that may affect the borrower’s ability to repay, the amount and quality of collateral securing the loans, our historical loan loss experience, and a review of specific problem loans. We also consider qualitative factors such as changes in the lending policies and procedures, changes in the local or national economies, changes in volume or type of credits, changes in volume/severity of problem loans, quality of loan review and board of director oversight, and concentrations of credit. We charge recognized losses to the allowance and add subsequent recoveries back to the allowance for loan losses. There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period.
We perform an analysis quarterly to assess the risk within the loan portfolio. The portfolio is segregated into similar risk components for which historical loss ratios are calculated and adjusted for identified changes in current portfolio characteristics. Historical loss ratios are calculated by product type and by regulatory credit risk classification (See Note 4 to the Consolidated Financial Statements). The annualized weighted average loss ratios over the last 36 months for loans classified as substandard, special mention and pass have been approximately 0.32%, 0.09% and 0.00%, respectively. The allowance consists of an allocated and unallocated allowance. The allocated portion is determined by types and ratings of loans within the portfolio. The unallocated portion of the allowance is established for losses that exist in the remainder of the portfolio and compensates for uncertainty in estimating the loan losses. The allocated portion of the allowance is based on historical loss experience as well as certain qualitative factors as explained above. The qualitative factors have been established based on certain assumptions made as a result of the current economic conditions and are adjusted as conditions change to be directionally consistent with these changes. The unallocated portion of the allowance is composed of factors based on management’s evaluation of various conditions that are not directly measured in the estimation of probable losses through the experience formula or specific allowances. The overall risk as measured in our three-year lookback, both quantitatively and qualitatively, does not encompass a full economic cycle. Net charge-offs in the 2009 to 2011 period averaged 63 basis points annualized in our loan portfolio. Over the most recent three-year period, our net charge-offs have experienced a modest net recovery. We currently believe the unallocated portion of our allowance represents potential risk associated throughout a full economic cycle.
| 41 |
We have a significant portion of our loan portfolio with real estate as the underlying collateral. At September 30, 2022 and December 31, 2021, approximately 91.0% and 90.9%, respectively, of the loan portfolio had real estate collateral. When loans, whether commercial or personal, are granted, they are based on the borrower’s ability to generate repayment cash flows from income sources sufficient to service the debt. Real estate is generally taken to reinforce the likelihood of the ultimate repayment and as a secondary source of repayment. We work closely with all our borrowers that experience cash flow or other economic problems, and we believe that we have the appropriate processes in place to monitor and identify problem credits. There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period. The allowance is also subject to examination and testing for adequacy by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions. Such regulatory agencies could require us to adjust our allowance based on information available to them at the time of their examination.
The non-performing asset ratio was 0.36% of total assets with the nominal level of $5.9 million in non-performing assets at September 30, 2022 compared to 0.09% and $1.4 million at December 31, 2021, and compared to 0.10% and $1.5 million at September 30, 2021. Non-accrual loans increased to $4.9 million at September 30, 2022 from $250 thousand at December 31, 2021, and from $359 thousand at September 30, 2021. The increases in both non-performing assets and non-accrual loans from December 31, 2021 to September 30, 2022 were due to one $4.1 million loan that was moved to non-accrual status in June 2022. This loan has a loan-to-value of 76.3% based on an appraisal received in May 2022. Furthermore, we had one customer relationship with two loans totaling $508 thousand, which was placed on non-accrual during September 2022. This relationship has a loan-to-value of 42.5%. We had $30 thousand in accruing loans past due 90 days or more at September 30, 2022 compared to zero at both December 31, 2021 and September 30, 2021. Loans past due 30 days or more represented 0.04% of the loan portfolio at September 30, 2022 compared to 0.03% at December 31, 2021, and compared to 0.03% at September 30, 2021. The ratio of classified loans plus OREO and repossessed assets declined to 4.90% of total bank regulatory risk-based capital at September 30, 2022 from 6.27% at December 31, 2021 and from 6.51% at September 30, 2021. During the nine months ended September 30, 2022, we experienced net loan recoveries of $348 thousand and net overdraft charge-offs of $35 thousand.
There were 11 loans totaling $4.9 million (0.52% of total loans) included on non-performing status (non-accrual loans and loans past due 90 days and still accruing) at September 30, 2022. Nine of these loans totaling $4.9 million were on non-accrual status. The largest loan included on non-accrual status is in the amount of $4.0 million and is secured by a first mortgage lien and has a loan-to-value of 76.3% based on an appraisal received in May 2022. The average balance of the remaining eight loans on non-accrual status is approximately $109 thousand with a range between $1 and $413 thousand. Five of these loans are secured by first mortgage liens and three loans are secured by second mortgage liens. Furthermore, we had $91 thousand in accruing trouble debt restructurings, or TDRs, at September 30, 2022 compared to $1.4 million at December 31, 2021. This reduction was due to the payoff of one loan. We had two loans totaling $30 thousand that were accruing loans past due 90 days or more at September 30, 2022. We consider a loan impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due, including both principal and interest, according to the contractual terms of the loan agreement. Nonaccrual loans and accruing TDRs are considered impaired. At September 30, 2022, we had 10 impaired loans totaling $5.0 million compared to 10 impaired loans totaling $1.7 million at December 31, 2021. These loans were measured for impairment under the fair value of collateral method or present value of expected cash flows method. For collateral dependent loans, the fair value of collateral method is used and the fair value is determined by an independent appraisal less estimated selling costs. There was no specific allowance for loan and lease losses on our impaired loans at September 30, 2022 and December 31, 2021. At September 30, 2022, we had 11 loans totaling $386 thousand that were delinquent 30 days to 89 days representing 0.04% of total loans compared to $235 thousand or 0.03% of total loans at December 31, 2021.
| 42 |
The following table summarizes the activity related to our allowance for loan losses for the periods indicated:
Allowance for Loan Losses
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| (Dollars in thousands) | 2022 | 2021 | ||||||
| Average loans outstanding (excluding loans held-for-sale) | $ | 897,154 | $ | 891,987 | ||||
| Loans outstanding at period end (excluding loans held-for-sale) | $ | 950,210 | $ | 881,520 | ||||
| Non-performing assets: | ||||||||
| Nonaccrual loans | $ | 4,875 | $ | 359 | ||||
| Loans 90 days past due still accruing | 30 | — | ||||||
| Foreclosed real estate | 984 | 1,165 | ||||||
| Repossessed-other | — | — | ||||||
| Total non-performing assets | $ | 5,889 | $ | 1,524 | ||||
| Beginning balance of allowance | $ | 11,179 | $ | 10,389 | ||||
| Loans charged-off: | ||||||||
| Commercial | — | — | ||||||
| Real Estate - Construction | — | — | ||||||
| Real Estate Mortgage - Residential | — | — | ||||||
| Real Estate Mortgage - Commercial | — | 110 | ||||||
| Consumer - Home Equity | 1 | — | ||||||
| Consumer - Other | 46 | 57 | ||||||
| Total loans charged-off | 47 | 167 | ||||||
| Recoveries: | ||||||||
| Commercial | 16 | 25 | ||||||
| Real Estate - Construction | — | — | ||||||
| Real Estate Mortgage - Residential | 5 | — | ||||||
| Real Estate Mortgage - Commercial | 318 | 315 | ||||||
| Consumer - Home Equity | 10 | 34 | ||||||
| Consumer - Other | 11 | 35 | ||||||
| Total recoveries | 360 | 409 | ||||||
| Net loan charge offs | 313 | 242 | ||||||
| (Release of ) provision for loan losses | (177 | ) | 394 | |||||
| Balance at period end | $ | 11,315 | $ | 11,025 | ||||
| Net charge offs to average loans (annualized) | -0.05 | % | -0.04 | % | ||||
| Allowance as percent of total loans | 1.19 | % | 1.25 | % | ||||
| Non-performing assets as % of total assets | 0.36 | % | 0.10 | % | ||||
| Allowance as % of non-performing loans | 230.68 | % | 3,071.03 | % | ||||
| Nonaccrual loans as % of total loans | 0.54 | % | 0.4 | % | ||||
| Allowance as % of nonaccrual loans | 232.10 | % | 3,071.03 | % | ||||
| 43 |
The following table details net charge-offs to average loans outstanding by loan category for the nine months ended September 30, 2022 and September 30, 2021.
| Nine Months Ended September 30, | ||||||||||||||||||||||||
| 2022 | 2021 | |||||||||||||||||||||||
| Net Charge- Offs (Recoveries) | Average Loans HFI(1) | Net Charge-Off Ratio | Net Charge- Offs (Recoveries) | Average Loans HFI | Net Charge-Off Ratio | |||||||||||||||||||
| Commercial, financial & agricultural | (16 | ) | 71,739 | -0.02 | % | (25 | ) | 97,979 | -0.03 | % | ||||||||||||||
| Real estate: | ||||||||||||||||||||||||
| Construction | — | 89,825 | 0.00 | % | — | 96,813 | 0.00 | % | ||||||||||||||||
| Mortgage-residential | (5 | ) | 49,890 | -0.01 | % | — | 44,377 | 0.00 | % | |||||||||||||||
| Mortgage-commercial | (318 | ) | 681,903 | -0.05 | % | (205 | ) | 609,002 | -0.03 | % | ||||||||||||||
| Consumer: | ||||||||||||||||||||||||
| Home Equity | (9 | ) | 27,631 | -0.04 | % | (34 | ) | 26,953 | -0.13 | % | ||||||||||||||
| Other | 35 | 14,224 | 0.26 | % | 22 | 7,748 | 0.28 | % | ||||||||||||||||
| Total: | (313 | ) | 935,212 | -0.03 | % | (242 | ) | 882,872 | -0.03 | % | ||||||||||||||
| (1) | Average loans exclude loans held for sale |
The following allocation of the allowance to specific components is not necessarily indicative of future losses or future allocations. The entire allowance is available to absorb losses in the portfolio.
Composition of the Allowance for Loan Losses
| (Dollars in thousands) | September 30, 2022 | December 31, 2021 | ||||||||||||||
| % of allowance in | % of allowance in | |||||||||||||||
| Amount | Category | Amount | Category | |||||||||||||
| Commercial, Financial and Agricultural | $ | 803 | 7.1 | % | $ | 853 | 7.6 | % | ||||||||
| Real Estate – Construction | 68 | 0.6 | % | 113 | 1.0 | % | ||||||||||
| Real Estate Mortgage: | ||||||||||||||||
| Residential | 607 | 5.4 | % | 560 | 5.0 | % | ||||||||||
| Commercial | 8,702 | 76.9 | % | 8,570 | 76.7 | % | ||||||||||
| Consumer: | ||||||||||||||||
| Home Equity | 321 | 2.8 | % | 333 | 3.0 | % | ||||||||||
| Other | 185 | 1.6 | % | 126 | 1.1 | % | ||||||||||
| Unallocated | 629 | 5.6 | % | 624 | 5.6 | % | ||||||||||
| Total | $ | 11,315 | 100.0 | % | $ | 11,179 | 100.0 | % | ||||||||
Accrual of interest is discontinued on loans when management believes, after considering economic and business conditions and collection efforts that a borrower’s financial condition is such that the collection of interest is doubtful. A delinquent loan is generally placed in nonaccrual status when it becomes 90 days or more past due. At the time a loan is placed in nonaccrual status, all interest, which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.
| 44 |
Non-interest Income and Non-interest Expense
Non-interest income during the nine months ended September 30, 2022 was $9.1 million compared to $10.3 million during the same period in 2021. Deposit service charges increased $55 thousand to $770 thousand during the nine months ended September 30, 2022 from $715 thousand during the same period in 2021 primarily due to higher service charges, non-sufficient funds (NSF) and overdraft fees. Effective July 1, 2022, we increased the NSF de minimis amount to $50 from $5 and reduced our maximum fee per day to $140 from $210, each of which will impact our future aggregate deposit service charges. Mortgage banking income declined by $1.7 million to $1.6 million during the nine months ended September 30, 2022 from $3.3 million during the same period in 2021. Mortgage production during the nine months ended September 30, 2022 was $68.4 million, $56.1 million of the production was originated to be sold in the secondary market and $12.3 million of the production was originated as adjustable rate mortgage (ARM) loans for our loans held-for-investment portfolio, compared to $108.6 million, which was all produced to be sold in the secondary market during the same period in 2021. The gain on sale margin decreased to 2.87% during the nine months ended September 30, 2022 from 3.02% during the same period in 2021. The reduction in mortgage production was primarily due to a higher interest rate environment and low housing inventory. With the headwinds of rising interest rates, we began to market an ARM product during the second quarter of 2022 to provide borrowers with an alternative to fixed-rate mortgages and to help offset anticipated mortgage production challenges. Currently, we are offering 5/1, 7/1, and 10/1 ARM loans that are originated for our loans held-for-investment portfolio. As these ARM loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income.
Investment advisory fees increased $572 thousand to $3.4 million during the nine months ended September 30, 2022 from $2.9 million during the same period in 2021. Total assets under management declined to $529.5 million at September 30, 2022 compared to $650.9 million at December 31, 2021, and from $588.6 million at September 30, 2021. While revenue in our financial planning and investment management line of business increased during the first nine months of 2022 compared to the same period in 2021, assets under management (AUM) have declined due to the stock market performance in the first nine months of 2022. Our investment advisory fees trail changes in AUM, therefore, we anticipate that these fees will decline during the fourth quarter of 2022. Management continues to focus on both the mortgage banking income as well as the investment advisory fees and commissions. Gain (loss) on sale of other assets was a loss of $45 thousand during the nine months ended September 30, 2022 compared to a gain of $77 thousand during the same period in 2021. The $45 thousand loss on sale of other assets was related to the sale of one other real estate owned property during the nine months ended September 30, 2022.
Non-interest income, other declined $57 thousand during the nine months ended September 30, 2022 compared to the same period in 2021 primarily due to declines in other non-recurring income of $151 thousand and customer check sales of $17 thousand partially offset by increases in ATM/debit card income of $46 thousand, bankcard fees of $14 thousand, income on bank owned life insurance of $19 thousand, rental income of $12 thousand, and wire transfer fees of $15 thousand. The reduction in other non-recurring income was related to the collection of a $147 thousand summary judgment related to a loan charged off at a bank, which we subsequently acquired and a $13 thousand gain on sale of bank owned land during the nine months ended September 30, 2021. We recorded $9 thousand in other non-recurring income related to gains on insurance proceeds during the nine months ended September 30, 2022.
The following is a summary of the components of other non-interest income for the periods indicated:
| (Dollars in thousands) | Nine months ended September 30, | |||||||
| 2022 | 2021 | |||||||
| ATM debit card income | $ | 2,038 | $ | 1,992 | ||||
| Income on bank owned life insurance | 540 | 521 | ||||||
| Rental income | 240 | 228 | ||||||
| Other service fee and safe deposit box fees | 186 | 181 | ||||||
| Wire transfer fees | 102 | 87 | ||||||
| Other | 169 | 323 | ||||||
| Total | $ | 3,275 | $ | 3,332 | ||||
Non-interest expense increased $1.2 million during the nine months ended September 30, 2022 to $30.6 million compared to $29.3 million during the same period in 2021. The $1.2 million increase in non-interest expense is primarily related to increased salaries and employee benefits expense of $361 thousand, increased occupancy expense of $70 thousand, increased equipment expense of $43 thousand, increased marketing and public relations expense of $121 thousand and increased other expense of $879 thousand partially offset by lower FDIC assessment of $148 thousand, lower other real estate expense of $47 thousand, and lower amortization of intangibles of $43 thousand.
| 45 |
| · | Salary and benefit expense increased $361 thousand to $18.7 million during the nine months ended September 30, 2022 from $18.3 million during the same period in 2021. This increase is primarily a result of normal salary adjustments, financial planning and investment advisory commissions, the addition of four employees in our loan production office in York County, South Carolina (which converted to a full service branch in October 2022), the addition of new mortgage lenders in the third quarter of 2022, and increased compensation levels for banking officer employees implemented at the beginning of the third quarter of 2022 partially offset by lower mortgage commissions and open positions. We had 251 full time equivalent employees at September 30, 2022 compared to 243 at September 30, 2021. |
| · | Occupancy expense increased $70 thousand to $2.3 million during the nine months ended September 30, 2022 compared to $2.2 million during the same period in 2021 primarily related to major maintenance projects and our loan production office in York County, South Carolina (which converted to a full service branch in October 2022) partially offset by lower janitorial services expense and lower bank premises taxes due to the sale of two bank owned properties in 2021. |
| · | Equipment expense increased $43 thousand to $992 thousand during the nine months ended September 30, 2022 compared to $949 thousand during the same period in 2021 primarily due to increases in auto expense and ATM and security monitoring service agreements. |
| · | Marketing and public relations expense increased $121 thousand to $970 thousand during the nine months ended September 30, 2022 compared to $849 thousand during the same period in 2021 due to larger media schedules including activity in our new York County, South Carolina market. |
| · | FDIC assessments declined $148 thousand to $356 thousand during the nine months ended September 30, 2022 compared to $504 thousand during the same period in 2021 due to a reduction in our FDIC assessment rate. |
| · | Other real estate expenses declined $47 thousand to $95 thousand during the nine months ended September 30, 2022 compared to $142 thousand during the same period in 2021 due to a $19 thousand write-down on one other real estate owned property during the nine months ended September 30, 2022 compared to $50 thousand in write-downs during the same period in 2021. |
| · | Amortization of intangibles declined $43 thousand to $118 thousand during the nine months ended September 30, 2022 compared to $161 thousand during the same period in 2021. |
| · | Other expense increased $879 thousand to $7.1 million during the nine months ended September 30, 2022 compared to $6.2 million during the same period in 2021. |
| O | ATM/debit card and data processing expense increased $357 thousand primarily due to higher ATM debit card customer activity, core processing system expenses, and enhanced technology solutions. | |
| O | Fraud expense increased $111 thousand primarily related to an isolated fraud incident. | |
| O | Travel, meals, and entertainment increased $67 thousand due to more in-person meetings from eased COVID-19 restrictions. | |
| O | Postage and courier expense increased $55 thousand due to higher fuel costs. | |
| O | Legal and professional fees increased $285 thousand primarily due to higher professional, recruiting, and consulting fees. | |
| O | Charitable contributions increased $30 thousand. | |
| o | Loan processing and closing costs/fees declined $64 thousand due to lower mortgage loan processing costs. |
The following is a summary of the components of other non-interest expense for the periods indicated:
| Nine months ended | ||||||||
| (Dollars in thousands) | September 30, | |||||||
| 2022 | 2021 | |||||||
| ATM/debit card and data processing* | $ | 3,144 | $ | 2,787 | ||||
| Telephone | 259 | 279 | ||||||
| Correspondent services | 226 | 209 | ||||||
| Insurance | 260 | 239 | ||||||
| Legal and professional fees | 1,025 | 740 | ||||||
| Investment advisory fees | 311 | 308 | ||||||
| Director fees | 363 | 379 | ||||||
| Shareholder expense | 174 | 166 | ||||||
| Dues | 123 | 119 | ||||||
| Loan closing costs/fees | 194 | 258 | ||||||
| Other | 1,005 | 721 | ||||||
| $ | 7,084 | $ | 6,205 | |||||
*Data processing includes core processing, bill payment, online banking, remote deposit capture and postage costs for printing and mailing customer notices and statements
| 46 |
Income Tax Expense
We incurred income tax expense of $2.7 million and $3.1 million for the nine months ended September 30, 2022 and 2021, respectively. Our effective tax rate was 20.2% and 21.3% for the nine months ended September 30, 2022 and 2021, respectively. The reduction in the effective tax rate was primarily due to lower pretax income and a $153 thousand non-recurring reduction to income tax expense during the nine months ended September 30, 2022.
Comparison of Results of Operations for Three Months Ended September 30, 2022 to the Three Months Ended September 30, 2021
Net Income
Our net income for the three months ended September 30, 2022 was $4.0 million, or $0.52 diluted earnings per common share, as compared to $4.7 million, or $0.63 diluted earnings per common share, for the three months ended September 30, 2021. The $797 thousand decline in net income between the two periods is primarily due to a $891 thousand decline in non-interest income and a $512 thousand increase in non-interest expense partially offset by a $338 thousand increase in net interest income, a $31 thousand reduction in provision for loan losses and a $237 thousand reduction in income tax expense partially.
| · | The increase in net interest income results from an increase of $115.9 million in average earning assets partially offset by a 17 basis point decline in the net interest margin between the two periods. |
| · | The decline in non-interest income is primarily related to a decline in mortgage banking income of $857 thousand, a decline in deposit service charges of $14 thousand and lower non-recurring noninterest income of $60 thousand partially offset by increases in investment advisory fees non-deposit commissions of $13 thousand and ATM debit card income of $13 thousand. |
| o | The reduction in other non-recurring income was related to the collection of $47 thousand in a summary judgment related to a loan charged off at a bank, which we subsequently acquired and a $13 thousand gain on sale of bank owned land during the three months ended September 30, 2021. We did not have any other non-recurring income during the three months ended September 30, 2022. |
| · | The reduction in provision for loan losses is primarily related to the following: a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the three months ended September 30, 2022 partially offset by increases in our economic conditions qualitative factor due to inflation, supply chain bottlenecks, labor shortages in certain industries, and the war in Ukraine; an increase in our changes in staff qualitative factor due to the addition of a new team and new market in York County, South Carolina in March 2022; an increase in our change in total of past due, rated, and non-accrual loans qualitative factor due to a $4.1 million loan being moved to non-accrual status in June 2022; and loan growth. |
| · | The increase in non-interest expense is primarily related to increased occupancy expense of $43 thousand, increased marketing and public relations expense of $23 thousand, increased legal, professional, recruiting, and consulting fees of $363 thousand, increased ATM/debit card and data processing expense of $130 thousand, increased postage / courier expense of $24 thousand, increased travel, meals, and entertainment expense of $18 thousand and increased charitable contributions of $13 thousand partially offset by lower salaries and employee benefits expense of $21 thousand, lower FDIC assessment of $68 thousand, lower other real estate expenses of $39 thousand and lower amortization of intangibles of $13 thousand. |
| · | Our effective tax rate was 21.5% during the three months ended September 30, 2022 compared to 21.7% during the three months ended September 30, 2021. |
| 47 |
Net Interest Income
Net interest income is our primary source of revenue. Net interest income is the difference between income earned on assets and interest paid on deposits and borrowings used to support such assets. Net interest income is determined by the rates earned on our interest-earning assets and the rates paid on our interest-bearing liabilities, the relative amounts of interest-earning assets and interest-bearing liabilities, and the degree of mismatch and the maturity and repricing characteristics of our interest-earning assets and interest-bearing liabilities.
Please refer to the table at the end of this Item 2 (Management’s Discussion and Analysis of Financial Condition and Results of Operations) for the average yields on assets and average rates on interest-bearing liabilities during the three-month periods ended September 30, 2022 and 2021, along with average balances and the related interest income and interest expense amounts.
Net interest income increased $338 thousand, or 2.7%, to $12.8 million for the three months ended September 30, 2022 from $12.5 million for the three months ended September 30, 2021. Average earning assets increased $115.9 million, or 8.0%, to $1.6 billion for the three months ended September 30, 2022 compared to $1.4 billion in the same period of 2021. Our net interest margin declined by 17 basis points to 3.26% during the three months ended September 30, 2022 from 3.43% during the three months ended September 30, 2021. Our net interest margin, on a taxable equivalent basis, was 3.29% for the three months ended September 30, 2022 compared to 3.47% for the three months ended September 30, 2021. Excluding PPP loans, our net interest margin increased by 22 basis points to 3.26% during the three months ended September 30, 2022 from 3.04% during the three months ended September 30, 2021. Excluding PPP loans, our net interest margin, on a taxable equivalent basis, was 3.29% for the three months ended September 30, 2022 compared to 3.08% for the three months ended September 30, 2021.
| · | The increase in net interest income was primarily due to a higher level of average earning assets partially offset by lower net interest margin. |
| · | The increase in average earning assets was due to increases in non-PPP loans and securities partially offset by declines in PPP loans and other short-term investments. |
| · | Although market interest rates have increased in 2022, the decline in net interest margin was primarily due to lower PPP interest income during the three months ended September 30, 2022 compared to the prior year period and the Federal Reserve reducing the target range of the federal funds rate two times totaling 150 basis points during the first quarter of 2020 and the excess liquidity generated from PPP loan proceeds, other stimulus funds related to the COVID-19 pandemic, and organic deposit growth being deployed in lower yielding securities. |
| · | Interest income on PPP loans declined to $1 thousand during the three months ended September 30, 2022 from $1.6 million during the three months ended September 30, 2021 due to a reduction in PPP loans. |
| · | Interest income on variable rate collateralized mortgage obligations, primarily consisting of GNMA home equity conversion mortgages, increased $107 thousand to positive interest income of $247 thousand during the three months ended September 30, 2022 from positive interest income of $140 thousand during the same period in 2021. |
| o | This was an improvement from the negative interest income of $202 thousand during the three months ended June 30, 2022 due to a reduction and stabilization in prepayments and an increase in the coupons on these bonds due to higher market interest rates. |
The Federal Open Market Committee (FOMC) increasing the target range of federal funds during the first nine months of 2022 a total of 300 basis points. The yield on earning assets for the three months ended September 30, 2022 and 2021 were 3.40% and 3.57%, respectively.
The cost of interest-bearing liabilities was at 21 basis points during the three months ended September 30, 2022 compared to 22 basis points during the same period in 2021. The cost of deposits, including demand deposits, was nine basis points during the three months ended September 30, 2022 compared to 12 basis points during the same period in 2021. The cost of funds, including demand deposits, was 14 basis points during the three months ended September 30, 2022 compared to 15 basis points during the same period in 2021. We continue to focus on growing our pure deposits (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds. During the three months ended September 30, 2022, these deposits averaged 92.5% of total deposits plus customer cash management repurchase agreements as compared to 90.8% during the same period of 2021.
| 48 |
Non-interest Income and Non-interest Expense
Non-interest income during the three months ended September 30, 2022 was $2.7 million compared to $3.6 million during the same period in 2021. Deposit service charges declined $14 thousand to $243 thousand during the three months ended September 30, 2022 from $257 thousand during the same period in 2021 primarily due to lower non-sufficient funds (NSF) and overdraft fees. Effective July 1, 2022, we increased the NSF de minimis to $50 from $5 and reduced our maximum fee per day to $140 from $210, each of which will impact our future aggregate deposit service charges. Mortgage banking income declined by $857 thousand to $290 thousand during the three months ended September 30, 2022 from $1.1 million during the same period in 2021. Mortgage production during the three months ended September 30, 2022 was $17.4 million, $10.2 million of the production was originated to be sold in the secondary market and $7.3 million of the production was originated as adjustable rate mortgage (ARM) loans for our loans held-for-investment portfolio, compared to $32.2 million, which was all produced to be sold in the secondary market during the same period in 2021. The gain on sale margin declined to 2.85% during the three months ended September 30, 2022 from 3.56% during the same period in 2021. The reduction in mortgage production was primarily due to a higher interest rate environment and low housing inventory. With the headwinds of rising interest rates, we began to market an ARM product during the second quarter of 2022 to provide borrowers with an alternative to fixed rate mortgages and to help offset anticipated mortgage production challenges. Currently, we are offering 5/1, 7/1, and 10/1 ARM loans that are originated for our loans held-for-investment portfolio. As these ARM loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income.
Investment advisory fees increased $13 thousand to $1.1 million during the three months ended September 30, 2022 from $1.0 million during the same period in 2021. Total assets under management declined to $529.5 million at September 30, 2022 compared to $650.9 million at December 31, 2021, and from $588.6 million at September 30, 2021. While revenue in our financial planning and investment management line of business increased during the three months ended September 30, 2022 compared to the same period in 2021, assets under management (AUM) have declined due to the stock market performance in the first nine months of 2022. Our investment advisory fees trail changes in AUM, therefore, we anticipate that these fees will decline during the fourth quarter of 2022. Management continues to focus on both the mortgage banking income as well as the investment advisory fees and commissions.
Non-interest income, other declined $33 thousand during the three months ended September 30, 2022 compared to the same period in 2021 primarily due to lower non-recurring noninterest income of $60 thousand partially offset by an increase in ATM debit card income of $13 thousand. The reduction in other non-recurring income was related to the collection of $47 thousand in a summary judgment related to a loan charged off at a bank, which we subsequently acquired; and a $13 thousand gain on sale of bank owned land during the three months ended September 30, 2021. We did not have any other non-recurring income during the three months ended September 30, 2022.
| 49 |
The following is a summary of the components of other non-interest income for the periods indicated:
| (Dollars in thousands) | Three months ended September 30, | |||||||
| 2022 | 2021 | |||||||
| ATM debit card income | $ | 682 | $ | 669 | ||||
| Income on bank owned life insurance | 182 | 175 | ||||||
| Rental income | 78 | 80 | ||||||
| Other service fees and safe deposit box fees | 64 | 63 | ||||||
| Wire transfer fees | 34 | 31 | ||||||
| Other | 47 | 102 | ||||||
| Total | $ | 1,087 | $ | 1,120 | ||||
Non-interest expense increased $512 thousand during the three months ended September 30, 2022 to $10.4 million compared to $9.9 million during the same period in 2021. The $512 thousand increase in non-interest expense is primarily related to increased occupancy expense of $43 thousand, increased marketing and public relations expense of $23 thousand, increased legal, professional, recruiting, and consulting fees of $363 thousand, increased ATM/debit card and data processing expense of $130 thousand, increased postage / courier expense of $24 thousand, increased travel, meals, and entertainment expense of $18 thousand and increased contributions of $13 thousand partially offset by lower salaries and employee benefits expense of $21 thousand, lower FDIC assessment of $68 thousand, lower other real estate expenses of $39 thousand and lower amortization of intangibles of $13 thousand.
| · | Salary and benefit expense declined $21 thousand to $6.4 million during the three months ended September 30, 2022 from $6.4 million during the same period in 2021. This decline is primarily due to lower mortgage commissions and open positions mostly offset by normal salary adjustments, financial planning and investment advisory commissions, the addition of four employees in our loan production office in York County, South Carolina (which converted to a full service branch in October 2022), the addition of new mortgage lenders in the third quarter of 2022, and increased compensation levels for banking officer employees implemented at the beginning of the third quarter of 2022 partially offset by lower mortgage commissions and open positions. We had 251 full time equivalent employees at September 30, 2022 compared to 243 at September 30, 2021. |
| · | Occupancy expense increased $43 thousand to $786 thousand during the three months ended September 30, 2022 compared to $743 thousand during the same period in 2021 primarily related to some major maintenance projects and our loan production office in York County, South Carolina (which converted to a full service branch in October 2022) partially offset by lower janitorial services expenses and lower bank premises taxes due to the sale of two bank owned properties in 2021. |
| · | Equipment expense declined $5 thousand to $331 thousand during the three months ended September 30, 2022 compared to $336 thousand during the same period in 2021. |
| · | Marketing and public relations expense increased $23 thousand to $163 thousand during the three months ended September 30, 2022 compared to $140 thousand during the same period in 2021 due to larger media schedules including activity in our new York County, South Carolina market |
| · | FDIC assessments declined $68 thousand to $121 thousand during the three months ended September 30, 2022 compared to $189 thousand during the same period in 2021 due to a reduction in our FDIC assessment rate. |
| · | Other real estate expenses declined $39 thousand to $19 thousand during the three months ended September 30, 2022 compared to $58 thousand during the same period in 2021. We had a $17 thousand write-down on one property during the three months ended September 30, 2021. |
| · | Amortization of intangibles declined $13 thousand to $39 thousand during the three months ended September 30, 2022 compared to $52 thousand during the same period in 2021. |
| · | Other expense declined $592 thousand to $2.6 million during the three months ended September 30, 2022 compared to $2.0 million during the same period in 2021. |
| o | ATM/debit card and data processing expense increased $130 thousand primarily due to higher ATM debit card customer activity, core processing system expenses, and enhanced technology solutions. | |
| o | Postage / courier expense increased $24 thousand. | |
| o | Travel, meals, and entertainment increased $18 thousand due to more in-person meetings from eased COVID-19 restrictions. | |
| o | Charitable contributions increased $13 thousand. | |
| o | Professional fees increased $363 thousand primarily due higher legal, professional, recruiting, and consulting fees. |
| 50 |
The following is a summary of the components of other non-interest expense for the periods indicated:
| (Dollars in thousands) | Three months ended | |||||||
| September 30, | ||||||||
| 2022 | 2021 | |||||||
| ATM/debit card and data processing* | $ | 1,102 | $ | 972 | ||||
| Telephone | 93 | 89 | ||||||
| Correspondent services | 75 | 64 | ||||||
| Insurance | 88 | 80 | ||||||
| Legal and professional fees | 496 | 133 | ||||||
| 99 | 98 | |||||||
| Investment advisory fees | ||||||||
| Director fees | 128 | 125 | ||||||
| Shareholder expense | 58 | 49 | ||||||
| Dues | 39 | 39 | ||||||
| Loan closing costs/fees | 97 | 94 | ||||||
| Other | 310 | 250 | ||||||
| $ | 2,585 | $ | 1,993 | |||||
*Data processing includes core processing, bill payment, online banking, remote deposit capture and postage costs for printing and mailing customer notices and statements
Financial Position
Assets totaled $1.7 billion at September 30, 2022 and $1.6 billion at December 31, 2021. Loans (excluding loans held-for-sale) increased $86.5 million to $950.2 million at September 30, 2022 from $863.7 million at December 31, 2021.
Total loan production excluding PPP loans and a PPP related credit facility was $70.5 million during the three months ended September 30, 2022 and $206.1 million during the nine months ended September 30, 2022 compared to $70.5 million and $171.8 million, respectively, during the same periods in 2021. Loans held-for-sale declined to $1.8 million at September 30, 2022 from $7.1 million at December 31, 2021. Mortgage production during the three months ended September 30, 2022 was $17.4 million, $10.2 million of the production was originated to be sold in the secondary market and $7.3 million of the production was originated as adjustable rate mortgage (ARM) loans for our loans held-for-investment portfolio, compared to $32.2 million, which was all produced to be sold in the secondary market during the same period in 2021. Mortgage production during the nine months ended September 30, 2022 was $68.4 million, $56.1 million of the production was originated to be sold in the secondary market and $12.3 million of the production was originated as ARM loans for our loans held-for-investment portfolio, compared to $108.6 million, which was all produced to be sold in the secondary market during the same period in 2021. The loan-to-deposit ratio (including loans held-for-sale) at September 30, 2022 and December 31, 2021 was 66.3% and 64.0%, respectively. The loan-to-deposit ratio (excluding loans held-for-sale) at September 30, 2022 and December 31, 2021 was 66.2% and 63.4%, respectively.
Investment securities increased to $573.6 million at September 30, 2022 from $566.6 million at December 31, 2021. On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS). These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available for sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss. This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $16.1 million ($12.7 million net of tax) at September 30, 2022. Our HTM investments totaled $233.3 million and represented approximately 41% of our total investments at September 30, 2022. Our AFS investments totaled $338.4 million or approximately 59% of our total investments with a modified duration of 2.96 at September 30, 2022. Investments at cost totaled $1.9 million at September 30, 2022 compared to $1.8 million at December 31, 2021. Other short-term investments declined to $17.2 million at September 30, 2022 from $47.0 million at December 31, 2021.
| 51 |
Non-PPP loans increased $87.7 million to $950.0 million at September 30, 2022 from $862.2 million at December 31, 2021. PPP loans declined $1.2 million to $238 thousand at September 30, 2022 from $1.5 million at December 31, 2021. As of September 30, 2022, 1,414 PPP loans totaling $88.3 million (843 PPP loans totaling $51.2 million originated in 2020 and 571 PPP loans totaling $37.1 million originated in 2021) were forgiven through the SBA PPP forgiveness process.
One of our goals as a community bank has been, and continues to be, to grow our assets through quality loan growth by providing credit to small and mid-size businesses and individuals within the markets we serve. We remain committed to meeting the credit needs of our local markets.
The following table shows the composition of the loan portfolio by category at the dates indicated:
| (Dollars in thousands) | September 30, 2022 | December 31, 2021 | ||||||||||||||
| Amount | Percent | Amount | Percent | |||||||||||||
| Commercial, financial & agricultural | $ | 70,712 | 7.4 | % | $ | 69,952 | 8.1 | % | ||||||||
| Real estate: | ||||||||||||||||
| Construction | 84,355 | 8.9 | % | 94,969 | 11.0 | % | ||||||||||
| Mortgage – residential | 53,553 | 5.6 | % | 45,498 | 5.3 | % | ||||||||||
| Mortgage – commercial | 698,416 | 73.5 | % | 617,464 | 71.5 | % | ||||||||||
| Consumer: | ||||||||||||||||
| Home Equity | 28,800 | 3.0 | % | 27,116 | 3.1 | % | ||||||||||
| Other | 14,374 | 1.6 | % | 8,703 | 1.0 | % | ||||||||||
| Total gross loans | 950,210 | 100.0 | % | 863,702 | 100.0 | % | ||||||||||
| Allowance for loan losses | (11,315 | ) | (11,179 | ) | ||||||||||||
| Total net loans | $ | 938,895 | $ | 852,523 | ||||||||||||
In the context of this discussion, a real estate mortgage loan is defined as any loan, other than loans for construction purposes and advances on home equity lines of credit, secured by real estate, regardless of the purpose of the loan. Advances on home equity lines of credit are included in consumer loans. We follow the common practice of financial institutions in our market areas of obtaining a security interest in real estate whenever possible, in addition to any other available collateral. This collateral is taken to reinforce the likelihood of the ultimate repayment of the loan and tends to increase the magnitude of the real estate loan components. We generally limit the loan-to-value ratio to 80%.
The previously referenced PPP loans and PPP related credit facility are included in “Commercial, financial & agricultural” loans above.
| 52 |
The repayment of loans in the loan portfolio as they mature is a source of liquidity. The following table sets forth the loans maturing within specified intervals at September 30, 2022.
Loan Maturity Schedule and Sensitivity to Changes in Interest Rates
| September 30, 2022 | ||||||||||||||||||||
| (In thousands) | One Year or Less | Over One Year Through Five Years | Over Five Years Through Fifteen years | Over Fifteen Years | Total | |||||||||||||||
| Commercial, financial and agricultural | $ | 7,411 | $ | 35,159 | $ | 28,142 | $ | — | $ | 70,712 | ||||||||||
| Real estate: | ||||||||||||||||||||
| Construction | 28,221 | 18,318 | 37,816 | — | 84,355 | |||||||||||||||
| Mortgage-residential | 1,621 | 14,413 | 4,436 | 33,083 | 53,553 | |||||||||||||||
| Mortgage-commercial | 40,812 | 309,858 | 344,662 | 3,084 | 698,416 | |||||||||||||||
| Consumer: | ||||||||||||||||||||
| Home equity | 1,616 | 5,422 | 21,762 | — | 28,800 | |||||||||||||||
| Other | 2,276 | 9,722 | 1,973 | 403 | 14,374 | |||||||||||||||
| Total | $ | 81,957 | $ | 392,892 | $ | 438,791 | $ | 36,570 | $ | 950,210 | ||||||||||
Loans maturing after one year with:
| Variable Rate | $ | 96,287 | ||
| Fixed Rate | 771,966 | |||
| $ | 868,253 |
The information presented in the above table is based on the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon their maturity.
Investment Securities Maturity Distribution and Yields
The following table shows, at amortized cost, the expected maturities and weighted average yield, which is calculated using amortized cost as the weight and tax-equivalent book yield, of Available-For-Sale securities held at September 30, 2022:
| (In thousands) | Within One Year | Over One Year and less than Five | Over Five Years and less than Ten | Over Ten years | ||||||||||||||||||||||||||||
| Available-for-Sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | — | — | $ | 44,745 | 1.67 | % | 15,757 | 1.21 | % | $ | — | — | |||||||||||||||||||
| Government sponsored enterprises | — | — | 2,500 | 2.00 | % | — | — | — | — | |||||||||||||||||||||||
| Small Business Administration pools | 1,239 | -0.71 | % | 16,440 | 4.32 | % | 4,818 | 3.76 | % | 453 | 3.25 | % | ||||||||||||||||||||
| Mortgage-backed securities | 2,595 | -2.22 | % | 98,888 | 2.16 | % | 148,122 | 2.88 | % | 20,008 | 2.60 | % | ||||||||||||||||||||
| State and local government | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Corporate and other securities | 10 | —3.70 | % | 5,765 | 3.42 | % | 2,985 | 4.19 | % | 9 | 3.70 | % | ||||||||||||||||||||
| Total investment securities available-for-sale | $ | 3,844 | 0.33 | % | $ | 168,338 | 2.30 | % | $ | 171,682 | 2.77 | % | $ | 20,470 | 2.61 | % | ||||||||||||||||
| 53 |
The following table shows, at amortized cost, the expected maturities and weighted average yield, which is calculated using amortized cost as the weight and tax-equivalent book yield, of Available-For-Sale securities held at December 31, 2021:
| (In thousands) | Within One Year | Over One Year and less than Five | Over Five Years and less than Ten | Over Ten years | ||||||||||||||||||||||||||||
| Available-for-Sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | — | — | $ | — | — | $ | 15,736 | 1.21 | % | $ | — | — | |||||||||||||||||||
| Government sponsored enterprises | 2,499 | 0.58 | % | — | — | — | — | — | — | |||||||||||||||||||||||
| Small Business Administration pools | 466 | 1.90 | % | 22,398 | 1.84 | % | 5,613 | 2.27 | % | 2,359 | 1.87 | % | ||||||||||||||||||||
| Mortgage-backed securities | 12,828 | 2.04 | % | 129,221 | 1.31 | % | 135,147 | 1.65 | % | 120,931 | 1.08 | % | ||||||||||||||||||||
| State and local government | 4,244 | 1.35 | % | 18,667 | 2.99 | % | 78,435 | 2.33 | % | 4,123 | 3.18 | % | ||||||||||||||||||||
| Corporate and other securities | — | — | 5,029 | 3.82 | % | 2,984 | 4.18 | % | 9 | 3.70 | % | |||||||||||||||||||||
| Total investment securities available-for-sale | $ | 20,037 | 1.71 | % | $ | 175,315 | 1.63 | % | $ | 237,915 | 1.89 | % | $ | 127,422 | 1.16 | % | ||||||||||||||||
The following table shows, at amortized cost, the expected maturities and weighted average yield, which is calculated using amortized cost as the weight and tax-equivalent book yield, of Held-To-Maturity securities held at September 30, 2022:
| (In thousands) | Within One Year | Over One Year and less than Five | Over Five Years and less than Ten | Over Ten years | ||||||||||||||||||||||||||||
| Held-To-Maturity: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| US Treasury Securities | $ | — | — | $ | — | — | — | — | $ | — | — | |||||||||||||||||||||
| Government sponsored enterprises | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Small Business Administration pools | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Mortgage-backed securities | 6,449 | 2.22 | % | 33,008 | 3.56 | % | 78,415 | 3.27 | % | 8,493 | 3.02 | % | ||||||||||||||||||||
| State and local government | 2,233 | 1.77 | % | 15,756 | 2.55 | % | 58,995 | 3.30 | % | 29,952 | 3.83 | % | ||||||||||||||||||||
| Corporate and other securities | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Total investment securities held-to-maturity | $ | 8,682 | 2.11 | % | $ | 48,764 | 3.24 | % | $ | 137,410 | 3.28 | % | $ | 38,445 | 3.65 | % | ||||||||||||||||
Deposits increased $75.0 million to $1.4 billion at September 30, 2022 compared to $1.4 billion at December 31, 2021. Our pure deposits, which are defined as total deposits less certificates of deposits plus customer cash management repurchase agreements, increased $108.9 million to $1.4 billion at September 30, 2022 from $1.3 billion at December 31, 2021. We continue to focus on growing our pure deposits as a percentage of total deposits in order to better manage our overall cost of funds. We had no brokered deposits and no listing services deposits at September 30, 2022. Our securities sold under agreements to repurchase, which are related to our customer cash management accounts and included in pure deposits, increased $19.4 million to $73.7 million at September 30, 2022 from $54.2 million at December 31, 2021.
| 54 |
The following table sets forth the deposits by category:
| September 30, | December 31, | |||||||||||||||
| 2022 | 2021 | |||||||||||||||
| % of | % of | |||||||||||||||
| (In thousands) | Amount | Deposits | Amount | Deposits | ||||||||||||
| Demand deposit accounts | $ | 484,747 | 33.8 | % | $ | 444,688 | 32.6 | % | ||||||||
| Interest bearing checking accounts | 339,197 | 23.6 | % | 331,638 | 24.4 | % | ||||||||||
| Money market accounts | 312,846 | 21.7 | % | 287,419 | 21.1 | % | ||||||||||
| Savings accounts | 160,309 | 11.2 | % | 143,765 | 10.6 | % | ||||||||||
| Time deposits less than $100,000 | 69,431 | 4.8 | % | 74,489 | 5.5 | % | ||||||||||
| Time deposits more than $100,000 | 69,726 | 4.9 | % | 79,292 | 5.8 | % | ||||||||||
| $ | 1,436,256 | 100.0 | % | $ | 1,361,291 | 100.0 | % | |||||||||
Maturities of Certificates of Deposit and Other Time Deposit of $250,000 or More
At September 30, 2022, time deposits in excess of the FDIC insurance limit were as follows:
| September 30, 2022 | ||||||||||||||||||||
| Within Three | After Three Through | After Six Through | After Twelve | |||||||||||||||||
| (In thousands) | Months | Six Months | Twelve Months | Months | Total | |||||||||||||||
| Time deposits of $250,000 or more | $ | 9,833 | $ | 6,900 | $ | 4,264 | $ | 3,743 | $ | 24,740 | ||||||||||
Total uninsured deposits amounted to $437.0 million and $392.2 million at September 30, 2022 and December 31, 2021, respectively.
At December 31, 2021, time deposits in excess of the FDIC insurance limit were as follows:
| December 31, 2021 | ||||||||||||||||||||
| Within Three | After Three Through | After Six Through | After Twelve | |||||||||||||||||
| (In thousands) | Months | Six Months | Twelve Months | Months | Total | |||||||||||||||
| Time deposits of $250,000 or more | $ | 5,836 | $ | 5,899 | $ | 4,208 | $ | 11,955 | $ | 27,898 | ||||||||||
Total shareholders’ equity declined to 6.9% of total assets at September 30, 2022 from 8.9% at December 31, 2021 due to total asset growth of $67.3 million compared to total shareholders’ equity decline of $26.9 million. The $26.9 million decline in shareholders’ equity was due to a $36.5 million reduction in accumulated other comprehensive income (loss) partially offset by a $7.6 million increase in retention of earnings less dividends paid, the transfer of $1.2 million in deferred board compensation stock units from other liabilities to shareholders’ equity, the transfer of $0.2 million in restricted stock units from other liabilities to shareholder’s equity, a $0.4 million increase due to employee and director stock awards, and a $0.3 million increase due to dividend reinvestment plan (DRIP) purchases. The decline in accumulated other comprehensive income was due to an increase in market interest rates, which has a temporary negative impact on the fair value of our investment securities portfolio and on accumulated other comprehensive income (loss), which is included in shareholders’ equity. On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS). These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available for sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss. This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $16.1 million ($12.7 million net of tax) at September 30, 2022. Our HTM investments totaled $233.3 million and represented approximately 41% of our total investments at September 30, 2022. Our AFS investments totaled $338.4 million or approximately 59% of our total investments with a modified duration of 2.96 at September 30, 2022.
| 55 |
On April 20, 2022, we announced that our Board of Directors approved the repurchase of up to 375,000 shares of our common stock (the “2022 Repurchase Plan”), which represented approximately 5% of our 7,572,517 shares outstanding as of September 30, 2022. No repurchases have been made under the 2022 Repurchase Plan. The 2022 Repurchase Plan expires at the market close on December 31, 2023.
Market Risk Management
Market risk reflects the risk of economic loss resulting from adverse changes in market prices and interest rates. The risk of loss can be measured in either diminished current market values or reduced current and potential net income. Our primary market risk is interest rate risk. We have established an Asset/Liability Management Committee (the “ALCO”) to monitor and manage interest rate risk. The ALCO monitors and manages the pricing and maturity of our assets and liabilities in order to diminish the potential adverse impact that changes in interest rates could have on our net interest income. The ALCO has established policy guidelines and strategies with respect to interest rate risk exposure and liquidity.
We employ a monitoring technique to measure of our interest sensitivity “gap,” which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time. Simulation modeling is performed to assess the impact varying interest rates and balance sheet mix assumptions will have on net interest income. We model the impact on net interest income for several different changes, to include a flattening, steepening and parallel shift in the yield curve. For each of these scenarios, we model the impact on net interest income in an increasing and decreasing rate environment of 100 and 200 basis points. We also periodically stress certain assumptions such as loan prepayment rates, deposit decay rates and interest rate betas to evaluate our overall sensitivity to changes in interest rates. Policies have been established in an effort to maintain the maximum anticipated negative impact of these modeled changes in net interest income at no more than 10% and 15%, respectively, in a 100 and 200 basis point change in interest rates over a 12-month period. Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available-for-sale, replacing an asset or liability at maturity or by adjusting the interest rate during the life of an asset or liability. Managing the amount of assets and liabilities repricing in the same time interval helps to hedge the risk and minimize the impact on net interest income of rising or falling interest rates. Neither the “gap” analysis or asset/liability modeling are precise indicators of our interest sensitivity position due to the many factors that affect net interest income including, the timing, magnitude and frequency of interest rate changes as well as changes in the volume and mix of earning assets and interest-bearing liabilities.
Based on the many factors and assumptions used in simulating the effect of changes in interest rates, the following table estimates the hypothetical percentage change in net interest income at September 30, 2022 and December 31, 2021 over the subsequent 12 months. At September 30, 2022, we are slightly liability sensitive and at December 31, 2021, we are asset sensitive. The primary driver for the change is decreased interest bearing cash balances coupled with growth in the loan portfolio. As a result, our modeling reflects a slight decrease in net interest income in a rising interest rate environment during the first twelve months subsequent to interest rate changes. The negative impact of rising rates reverses and net interest income is favorably impacted over a 24-month period. In a declining interest rate environment, the model reflects a slight increase in net interest income in the down 100 basis point scenario and declines in net interest income in the down 200 basis point scenario.
The increase and decrease of 100 and 200 basis points, respectively, reflected in the table below assume a simultaneous and parallel change in interest rates along the entire yield curve.
| 56 |
Net Interest Income Sensitivity
| Change in short-term interest rates | Hypothetical percentage change in net interest income |
||||||||
| September 30, 2022 | December 31, 2021 | ||||||||
| +200bp | -1.63 | % | +3.04 | % | |||||
| +100bp | -0.50 | % | +2.12 | % | |||||
| Flat | — | — | |||||||
| -100bp | +1.49 | % | -5.12 | % | |||||
| -200bp | -2.74 | % | -9.81 | % | |||||
During the second 12-month period after 100 basis point and 200 basis point simultaneous and parallel increases in interest rates along the entire yield curve, our net interest income is projected to increase 3.65% and 6.30%, respectively, at September 30, 2022 compared to 7.82% and 15.00%, respectively, at December 31, 2021.
We perform a valuation analysis projecting future cash flows from assets and liabilities to determine the Present Value of Equity (“PVE”) over a range of changes in market interest rates. The sensitivity of PVE to changes in interest rates is a measure of the sensitivity of earnings over a longer time horizon. At September 30, 2022 and December 31, 2021, the PVE exposure in a plus 200 basis point increase in market interest rates was estimated to be 3.46% and 9.73%, respectively. The PVE exposure in a down 100 basis point decrease was estimated to be (3.82)% at September 30, 2022 compared to (9.86)% at December 31, 2021.
Liquidity and Capital Resources
Liquidity management involves monitoring sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity represents our ability to convert assets into cash or cash equivalents without significant loss and to raise additional funds by increasing liabilities. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of the investment portfolio is very predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to nearly the same degree of control. Asset liquidity is provided by cash and assets which are readily marketable, or which can be pledged, or which will mature in the near future. Liability liquidity is provided by access to core funding sources, principally the ability to generate customer deposits in our market area. In addition, liability liquidity is provided through the ability to borrow against approved lines of credit (federal funds purchased) from correspondent banks and to borrow on a secured basis through securities sold under agreements to repurchase. The Bank is a member of the FHLB and has the ability to obtain advances for various periods of time. These advances are secured by eligible securities pledged by the Bank or assignment of eligible loans within the Bank’s portfolio.
We had no brokered deposits and no listing services deposits at September 30, 2022. We believe that we have ample liquidity to meet the needs of our customers through our low cost deposits, our ability to borrow against approved lines of credit (federal funds purchased) from correspondent banks, and our ability to obtain advances secured by certain securities and loans from the FHLB.
We generally maintain a high level of liquidity and adequate capital, which along with continued retained earnings, we believe will be sufficient to fund the operations of the Bank for at least the next 12 months. Furthermore, we believe that we will have access to adequate liquidity and capital to support the long-term operations of the Bank. Shareholders’ equity declined to 6.9% of total assets at September 30, 2022 from 8.9% at December 31, 2021 due to total asset growth of $67.3 million compared to total shareholders’ equity decline of $26.9 million. The growth in total assets was primarily due an increase in loans. The $26.9 million decline in shareholders’ equity was due to a $36.5 million reduction in accumulated other comprehensive income (loss) partially offset by a $7.6 million increase in retention of earnings less dividends paid, the transfer of $1.2 million in deferred board compensation stock units from other liabilities to shareholders’ equity, the transfer of $0.2 million in restricted stock units from other liabilities to shareholder’s equity, a $0.4 million increase due to employee and director stock awards, and a $0.3 million increase due to dividend reinvestment plan (DRIP) purchases. The decline in accumulated other comprehensive income was due to an increase in market interest rates, which has a temporary negative impact on the fair value of our investment securities portfolio and on accumulated other comprehensive income (loss), which is included in shareholders’ equity. On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS). These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available for sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss. This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $16.1 million ($12.7 million net of tax) at September 30, 2022. Our HTM investments totaled $233.3 million and represented approximately 41% of our total investments at September 30, 2022. Our AFS investments totaled $338.4 million or approximately 59% of our total investments with a modified duration of 2.96 at September 30, 2022. The Bank maintains federal funds purchased lines in the total amount of $60.0 million with two financial institutions, which were not utilized at September 30, 2022, and $10 million through the Federal Reserve Discount Window. The FHLB of Atlanta has approved a line of credit of up to 25% of the Bank’s assets, which, when utilized, is collateralized by a pledge against specific investment securities and/or eligible loans.
| 57 |
Through the operations of our Bank, we have made contractual commitments to extend credit in the ordinary course of our business activities. These commitments are legally binding agreements to lend money to our customers at predetermined interest rates for a specified period of time. At September 30, 2022, we had issued commitments to extend unused credit of $164.6 million, including $45.9 million in unused home equity lines of credit, through various types of lending arrangements. At December 31, 2021, we had issued commitments to extend unused credit of $137.4 million, including $42.9 million in unused home equity lines of credit, through various types of lending arrangements. We evaluate each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. Collateral varies but may include accounts receivable, inventory, property, plant and equipment, commercial and residential real estate. We manage the credit risk on these commitments by subjecting them to normal underwriting and risk management processes.
We regularly review our liquidity position and have implemented internal policies establishing guidelines for sources of asset-based liquidity and evaluate and monitor the total amount of purchased funds used to support the balance sheet and funding from noncore sources.
Regulatory capital rules known as the Basel III rules or Basel III, impose minimum capital requirements for bank holding companies and banks. Basel III was released in the form of enforceable regulations by each of the applicable federal bank regulatory agencies. Basel III is applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies.” A small bank holding company is generally a qualifying bank holding company or savings and loan holding company with less than $3.0 billion in consolidated assets. More stringent requirements are imposed on “advanced approaches” banking organizations—generally those organizations with $250 billion or more in total consolidated assets, $10 billion or more in total foreign exposures applicable to advanced approaches banking organizations.
Based on the foregoing, as a small bank holding company, we are generally not subject to the capital requirements at the holding company level unless otherwise advised by the Federal Reserve; however, our Bank remains subject to the capital requirements. Accordingly, the Bank is required to maintain the following capital levels:
| · | a Common Equity Tier 1 risk-based capital ratio of 4.5%; |
| · | a Tier 1 risk-based capital ratio of 6%; |
| · | a total risk-based capital ratio of 8%; and |
| · | a leverage ratio of 4%. |
| 58 |
Basel III also established a “capital conservation buffer” above the regulatory minimum capital requirements, which must consist entirely of Common Equity Tier 1 capital, which was phased in over several years. The fully phased-in capital conservation buffer of 2.500%, which became effective on January 1, 2019, resulted in the following effective minimum capital ratios for the Bank beginning in 2019: (i) a Common Equity Tier 1 capital ratio of 7.0%, (ii) a Tier 1 capital ratio of 8.5%, and (iii) a total capital ratio of 10.5%. Under Basel III, institutions are subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if their capital levels fall below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions.
Under Basel III, Tier 1 capital includes two components: Common Equity Tier 1 capital and additional Tier 1 capital. The highest form of capital, Common Equity Tier 1 capital, consists solely of common stock (plus related surplus), retained earnings, accumulated other comprehensive income, otherwise referred to as AOCI, and limited amounts of minority interests that are in the form of common stock. Additional Tier 1 capital is primarily comprised of noncumulative perpetual preferred stock, Tier 1 minority interests and grandfathered trust preferred securities. Tier 2 capital generally includes the allowance for loan losses up to 1.25% of risk-weighted assets, qualifying preferred stock, subordinated debt and qualifying Tier 2 minority interests, less any deductions in Tier 2 instruments of an unconsolidated financial institution. AOCI is presumptively included in Common Equity Tier 1 capital and often would operate to reduce this category of capital. When implemented, Basel III provided a one-time opportunity at the end of the first quarter of 2015 for covered banking organizations to opt out of a large part of this treatment of AOCI. We made this opt-out election and, as a result, retained our pre-existing treatment for AOCI.
On December 21, 2018, the federal banking agencies issued a joint final rule to revise their regulatory capital rules to (i) address the upcoming implementation of a new credit impairment model, the Current Expected Credit Loss, or CECL model, an accounting standard under GAAP; (ii) provide an optional three-year phase-in period for the day-one adverse regulatory capital effects that banking organizations are expected to experience upon adopting CECL; and (iii) require the use of CECL in stress tests beginning with the 2023 capital planning and stress testing cycle for certain banking organizations that are subject to stress testing. We are currently (i) evaluating the impact the CECL model will have on our accounting, (ii) planning for the transition, and (iii) expect to recognize a one-time cumulative-effect adjustment to our allowance for loan losses as of the beginning of the first quarter of 2023—the first reporting period in which the new standard is effective. At this time, we cannot yet reasonably determine the magnitude of such one-time cumulative adjustment, if any, or of the overall impact of the new standard on our business, financial condition or results of operations.
In November 2019, the federal banking regulators published final rules implementing a simplified measure of capital adequacy for certain banking organizations that have less than $10 billion in total consolidated assets. Under the final rules, which went into effect on January 1, 2020, depository institutions and depository institution holding companies that have less than $10 billion in total consolidated assets and meet other qualifying criteria, including a leverage ratio of greater than 9%, off-balance-sheet exposures of 25% or less of total consolidated assets, and trading assets plus trading liabilities of 5% or less of total consolidated assets, are deemed “qualifying community banking organizations” and are eligible to opt into the “community bank leverage ratio framework.” A qualifying community banking organization that elects to use the community bank leverage ratio framework and that maintains a leverage ratio of greater than 9% is considered to have satisfied the generally applicable risk-based and leverage capital requirements under the Basel III rules and, if applicable, is considered to have met the “well capitalized” ratio requirements for purposes of its primary federal regulator’s prompt corrective action rules, discussed below. We do not have any immediate plans to elect to use the community bank leverage ratio framework but may make such an election in the future.
As outlined above, we are generally not subject to the Federal Reserve capital requirements unless advised otherwise because we qualify as a small bank holding company. Our Bank remains subject to capital requirements including a minimum leverage ratio and a minimum ratio of “qualifying capital” to risk weighted assets. As of September 30, 2022, the Bank met all capital adequacy requirements under the rules on a fully phased-in basis.
| 59 |
| Dollars in thousands | Prompt Corrective Action (PCA) Requirements | Excess Capital $s of PCA Requirements | ||||||||||||||||||
| Capital Ratios | Actual | Well Capitalized | Adequately Capitalized | Well Capitalized | Adequately Capitalized | |||||||||||||||
| September 30, 2022 | ||||||||||||||||||||
| Leverage Ratio | 8.53 | % | 5.00 | % | 4.00 | % | $ | 58,846 | $ | 75,538 | ||||||||||
| Common Equity Tier 1 Capital Ratio | 13.42 | % | 6.50 | % | 4.50 | % | 73,397 | 94,600 | ||||||||||||
| Tier 1 Capital Ratio | 13.42 | % | 8.00 | % | 6.00 | % | 57,496 | 78,698 | ||||||||||||
| Total Capital Ratio | 14.49 | % | 10.00 | % | 8.00 | % | 47,608 | 68,811 | ||||||||||||
| December 31, 2021 | ||||||||||||||||||||
| Leverage Ratio | 8.45 | % | 5.00 | % | 4.00 | % | $ | 54,297 | $ | 70,021 | ||||||||||
| Common Equity Tier 1 Capital Ratio | 13.97 | % | 6.50 | % | 4.50 | % | 71,086 | 90,111 | ||||||||||||
| Tier 1 Capital Ratio | 13.97 | % | 8.00 | % | 6.00 | % | 56,817 | 75,843 | ||||||||||||
| Total Capital Ratio | 15.15 | % | 10.00 | % | 8.00 | % | 48,971 | 67,996 | ||||||||||||
The Bank’s risk-based capital ratios of leverage ratio, Tier 1, and total capital were 8.53%, 13.42% and 14.49%, respectively, at September 30, 2022 as compared to 8.45%, 13.97%, and 15.15%, respectively, at December 31, 2021. The Bank’s Common Equity Tier 1 ratio at September 30, 2022 was 13.42% and at December 31, 2021 was 13.97%. Under the Basel III rules, we anticipate that the Bank will remain a well capitalized institution for at least the next 12 months. Furthermore, based on our strong capital, conservative underwriting, and internal stress testing, we believe that we will have access to adequate capital to support the long-term operations of the Bank. However, the Bank’s reported and regulatory capital ratios could be adversely impacted by future credit losses related to an economic recession.
As a bank holding company, our ability to declare and pay dividends is dependent on certain federal and state regulatory considerations, including the guidelines of the Federal Reserve. The Federal Reserve has issued a policy statement regarding the payment of dividends by bank holding companies. In general, the Federal Reserve’s policies provide that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the bank holding company appears consistent with the organization’s capital needs, asset quality and overall financial condition. The Federal Reserve’s policies also require that a bank holding company serve as a source of financial strength to its subsidiary bank(s) by standing ready to use available resources to provide adequate capital funds to those banks during periods of financial stress or adversity and by maintaining the financial flexibility and capital-raising capacity to obtain additional resources for assisting its subsidiary banks where necessary. In addition, under the prompt corrective action regulations, the ability of a bank holding company to pay dividends may be restricted if a subsidiary bank becomes undercapitalized. These regulatory policies could affect our ability to pay dividends or otherwise engage in capital distributions. Our Board of Directors approved a cash dividend of $0.13 per common share payable on November 15, 2022 to shareholders of record of our common stock as of November 1, 2022.
As we are a legal entity separate and distinct from the Bank and do not conduct stand-alone operations, our ability to pay dividends depends on the ability of the Bank to pay dividends to us, which is also subject to regulatory restrictions. As a South Carolina-chartered bank, the Bank is subject to limitations on the amount of dividends that it is permitted to pay. Unless otherwise instructed by the South Carolina Board of Financial Institutions, the Bank is generally permitted under South Carolina State banking regulations to pay cash dividends of up to 100% of net income in any calendar year without obtaining the prior approval of the South Carolina Board of Financial Institutions. The FDIC also has the authority under federal law to enjoin a bank from engaging in what in its opinion constitutes an unsafe or unsound practice in conducting its business, including the payment of a dividend under certain circumstances.
Average Balances, Income Expenses and Rates. The following table depicts, for the periods indicated, certain information related to our average balance sheet and our average yields on assets and average costs of liabilities. Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average balances have been derived from daily averages.
| 60 |
FIRST COMMUNITY CORPORATION
Yields on
Average Earning Assets and
Rates on Average Interest-Bearing Liabilities
| Nine months ended September 30, 2022 | Nine months ended September 30, 2021 | |||||||||||||||||||||||
| Average | Interest | Yield/ | Average | Interest | Yield/ | |||||||||||||||||||
| Balance | Earned/Paid | Rate | Balance | Earned/Paid | Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Earning assets | ||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||
| PPP loans | $ | 368 | $ | 48 | 17.44 | % | $ | 47,605 | $ | 3,086 | 8.67 | % | ||||||||||||
| Non-PPP loans | 903,621 | 28,359 | 4.20 | % | 844,382 | 27,061 | 4.28 | % | ||||||||||||||||
| Total loans | 903,989 | 28,407 | 4.20 | % | 891,987 | 30,147 | 4.52 | % | ||||||||||||||||
| Non-taxable securities | 52,480 | 1,140 | 2.90 | % | 54,896 | 1,164 | 2.83 | % | ||||||||||||||||
| Taxable securities | 518,651 | 6,126 | 1.58 | % | 376,436 | 4,459 | 1.58 | % | ||||||||||||||||
| Int bearing deposits in other banks | 59,050 | 387 | 0.88 | % | 71,052 | 94 | 0.18 | % | ||||||||||||||||
| Fed funds sold | 21 | — | 0.00 | % | 752 | — | 0.00 | % | ||||||||||||||||
| Total earning assets | 1,534,191 | 36,060 | 3.14 | % | 1,395,123 | 35,864 | 3.44 | % | ||||||||||||||||
| Cash and due from banks | 27,295 | 22,844 | ||||||||||||||||||||||
| Premises and equipment | 32,391 | 34,065 | ||||||||||||||||||||||
| Goodwill and other intangibles | 15,496 | 15,673 | ||||||||||||||||||||||
| Other assets | 46,658 | 38,581 | ||||||||||||||||||||||
| Allowance for loan losses | (11,228 | ) | (10,629 | ) | ||||||||||||||||||||
| Total assets | $ | 1,644,803 | $ | 1,495,657 | ||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||
| Interest-bearing transaction accounts | $ | 336,584 | $ | 138 | 0.05 | % | $ | 296,430 | $ | 152 | 0.07 | % | ||||||||||||
| Money market accounts | 309,717 | 384 | 0.17 | % | 267,143 | 359 | 0.18 | % | ||||||||||||||||
| Savings deposits | 155,856 | 65 | 0.06 | % | 132,700 | 58 | 0.06 | % | ||||||||||||||||
| Time deposits | 149,559 | 387 | 0.35 | % | 158,969 | 801 | 0.67 | % | ||||||||||||||||
| Fed funds purchased | 88 | 3 | 4.56 | % | 1 | — | 0.00 | % | ||||||||||||||||
| Securities sold under agreements to repurchase | 75,309 | 79 | 0.14 | % | 62,214 | 66 | 0.14 | % | ||||||||||||||||
| Other short-term debt | — | — | NA | — | — | NA | ||||||||||||||||||
| Other long-term debt | 14,964 | 426 | 3.81 | % | 14,964 | 313 | 2.80 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,042,077 | 1,482 | 0.19 | % | 932,421 | 1,749 | 0.25 | % | ||||||||||||||||
| Demand deposits | 466,139 | 413,723 | ||||||||||||||||||||||
| Other liabilities | 12,549 | 12,426 | ||||||||||||||||||||||
| Shareholders’ equity | 124,038 | 137,087 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,644,803 | $ | 1,495,657 | ||||||||||||||||||||
| Cost of deposits, including demand deposits | 0.09 | % | 0.14 | % | ||||||||||||||||||||
| Cost of funds, including demand deposits | 0.13 | % | 0.17 | % | ||||||||||||||||||||
| Net interest spread | 2.95 | % | 3.19 | % | ||||||||||||||||||||
| Net interest income/margin | $ | 34,578 | 3.01 | % | $ | 34,115 | 3.27 | % | ||||||||||||||||
| Net interest income/margin (tax equivalent) | $ | 34,969 | 3.05 | % | $ | 34,475 | 3.30 | % | ||||||||||||||||
| 61 |
FIRST COMMUNITY CORPORATION
Yields on Average Earning Assets and
Rates on Average Interest-Bearing Liabilities
| Three months ended September 30, 2022 | Three months ended September 30, 2021 | |||||||||||||||||||||||
| Average | Interest | Yield/ | Average | Interest | Yield/ | |||||||||||||||||||
| Balance | Earned/Paid | Rate | Balance | Earned/Paid | Rate | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Earning assets | ||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||
| PPP loans | $ | 244 | $ | 1 | 1.63 | % | $ | 31,936 | $ | 1,646 | 20.45 | % | ||||||||||||
| Non-PPP loans | 938,074 | 10,099 | 4.27 | % | 861,952 | 9,310 | 4.29 | % | ||||||||||||||||
| Total loans | 938,318 | 10,100 | 4.27 | % | 893,888 | 10,956 | 4.86 | % | ||||||||||||||||
| Non-taxable securities | 52,732 | 385 | 2.90 | % | 54,626 | 388 | 2.82 | % | ||||||||||||||||
| Taxable securities | 528,312 | 2,673 | 2.01 | % | 433,900 | 1,607 | 1.47 | % | ||||||||||||||||
| Int bearing deposits in other banks | 37,486 | 194 | 2.05 | % | 58,541 | 31 | 0.21 | % | ||||||||||||||||
| Fed funds sold | 43 | — | 0.00 | % | 6 | — | 0.00 | % | ||||||||||||||||
| Total earning assets | 1,556,891 | 13,352 | 3.40 | % | 1,440,961 | 12,982 | 3.57 | % | ||||||||||||||||
| Cash and due from banks | 25,033 | 24,903 | ||||||||||||||||||||||
| Premises and equipment | 32,016 | 33,747 | ||||||||||||||||||||||
| Goodwill and other intangibles | 15,457 | 15,621 | ||||||||||||||||||||||
| Other assets | 49,587 | 38,376 | ||||||||||||||||||||||
| Allowance for loan losses | (11,247 | ) | (10,788 | ) | ||||||||||||||||||||
| Total assets | $ | 1,667,737 | $ | 1,542,820 | ||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||
| Interest-bearing transaction accounts | $ | 335,648 | $ | 48 | 0.06 | % | $ | 306,108 | $ | 43 | 0.06 | % | ||||||||||||
| Money market accounts | 320,202 | 156 | 0.19 | % | 278,958 | 109 | 0.16 | % | ||||||||||||||||
| Savings deposits | 167,302 | 23 | 0.05 | % | 139,540 | 20 | 0.06 | % | ||||||||||||||||
| Time deposits | 144,338 | 105 | 0.29 | % | 157,485 | 231 | 0.58 | % | ||||||||||||||||
| Fed funds purchased | 262 | 3 | 4.54 | % | — | — | NA | |||||||||||||||||
| Securities sold under agreements to repurchase | 71,376 | 32 | 0.18 | % | 62,876 | 19 | 0.12 | % | ||||||||||||||||
| Other short-term debt | — | — | NA | — | — | NA | ||||||||||||||||||
| Other long-term debt | 14,964 | 191 | 5.06 | % | 14,964 | 104 | 2.76 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,054,092 | 558 | 0.21 | % | 959,931 | 526 | 0.22 | % | ||||||||||||||||
| Demand deposits | 482,461 | 430,474 | ||||||||||||||||||||||
| Other liabilities | 12,183 | 12,011 | ||||||||||||||||||||||
| Shareholders’ equity | 119,001 | 140,404 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,667,737 | $ | 1,542,820 | ||||||||||||||||||||
| Cost of deposits, including demand deposits | 0.09 | % | 0.12 | % | ||||||||||||||||||||
| Cost of funds, including demand deposits | 0.14 | % | 0.15 | % | ||||||||||||||||||||
| Net interest spread | 3.19 | % | 3.35 | % | ||||||||||||||||||||
| Net interest income/margin | $ | 12,794 | 3.26 | % | $ | 12,456 | 3.43 | % | ||||||||||||||||
| Net interest income/margin (tax equivalent) | $ | 12,925 | 3.29 | % | $ | 12,585 | 3.47 | % | ||||||||||||||||
| 62 |
The table below sets forth the relative impact on net interest income of changes in the volume of earning assets and interest-bearing liabilities and changes in rates earned and paid by the Company on such assets and liabilities.
| Nine Months Ended September 30, | ||||||||||||
| 2022 versus 2021 | ||||||||||||
| Increase (Decrease) Due to Changes in (1) | ||||||||||||
| Volume | Rate | Total | ||||||||||
| (in thousands) | ||||||||||||
| Interest income: | ||||||||||||
| Loans | $ | 401 | $ | (2,141 | ) | $ | (1,740 | ) | ||||
| Non-taxable securities | (52 | ) | 28 | (24 | ) | |||||||
| Taxable securities | 1,680 | (13 | ) | 1,667 | ||||||||
| Interest bearing deposits in other banks | (18 | ) | 311 | 293 | ||||||||
| Total interest income | 2,011 | (1,815 | ) | 196 | ||||||||
| Interest expense: | ||||||||||||
| Interest-bearing transaction accounts | 19 | (33 | ) | (14 | ) | |||||||
| Money market accounts | 54 | (29 | ) | 25 | ||||||||
| Savings deposits | 10 | (3 | ) | 7 | ||||||||
| Time deposits | (45 | ) | (369 | ) | (414 | ) | ||||||
| Fed Funds Purchased | — | 3 | 3 | |||||||||
| Securities sold under agreements to repurchase | 14 | (1 | ) | 13 | ||||||||
| Other long-term debt | — | 113 | 113 | |||||||||
| Total interest expense | 52 | (319 | ) | (267 | ) | |||||||
| Total net interest income | $ | 1,959 | $ | (1,496 | ) | $ | 463 | |||||
| Three Months Ended September 30, | ||||||||||||
| 2022 versus 2021 | ||||||||||||
| Increase (Decrease) Due to Changes in (1) | ||||||||||||
| Volume | Rate | Total | ||||||||||
| (in thousands) | ||||||||||||
| Interest income: | ||||||||||||
| Loans | $ | 525 | $ | (1,381 | ) | $ | (856 | ) | ||||
| Non-taxable securities | (14 | ) | 11 | (3 | ) | |||||||
| Taxable securities | 397 | 669 | 1,066 | |||||||||
| Interest bearing deposits in other banks | (15 | ) | 178 | 163 | ||||||||
| Total interest income | 893 | (523 | ) | 370 | ||||||||
| Interest expense: | ||||||||||||
| Interest-bearing transaction accounts | 4 | 1 | 5 | |||||||||
| Money market accounts | 18 | 29 | 47 | |||||||||
| Savings deposits | 4 | (1 | ) | 3 | ||||||||
| Time deposits | (18 | ) | (108 | ) | (126 | ) | ||||||
| Fed funds purchased | — | 3 | 3 | |||||||||
| Securities sold under agreements to repurchase | 3 | 10 | 13 | |||||||||
| Other long-term debt | — | 87 | 87 | |||||||||
| Total interest expense | 11 | 21 | 32 | |||||||||
| Total net interest income | $ | 882 | $ | (544 | ) | $ | 338 | |||||
| (1) | The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. |
| 63 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not applicable.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Management, including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is (i) recorded, processed, summarized and reported as and when required and (ii) accumulated and communicated to our management, including our Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.
Changes in Internal Control over Financial Reporting
There has been no change in our internal control over financial reporting during the three months ended September 30, 2022 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
| 64 |
PART II -
OTHER INFORMATION
Item 1. Legal Proceedings.
We are a party to claims and lawsuits arising in the course of normal business activities. Management is not aware of any material pending legal proceedings against us which we believe, if determined adversely, would have a material adverse impact on our financial position, results of operations or cash flows.
Item 1A. Risk Factors.
Investing in shares of our common stock involves certain risks, including those identified and described in Item 1A. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, as well as cautionary statements contained in this Quarterly Report on Form 10-Q, including those under the caption “Cautionary Statement Regarding Forward-Looking Statements” set forth in Part I, Item 2 of this Quarterly Report on Form 10-Q, risks and matters described elsewhere in this Quarterly Report on Form 10-Q and in our other filings with the SEC.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
| (a) | Under the Company’s Non-Employee Director Deferred Compensation Plan, as amended and restated effective as of January 1, 2021, during the three and nine months ended September 30, 2022, we credited an aggregate of 1,696 and 6,377 deferred stock units, respectively, to accounts for directors who elected to defer monthly fees. These deferred stock units include dividend equivalents in the form of additional stock units. The deferred stock units were issued pursuant to an exemption from registration under the Securities Act of 1933 in reliance upon Section 4(a)(2) of the Securities Act of 1933. | |
| (b) | Not Applicable. | |
| (c) | No share repurchases were made during the three months ended September 30, 2022; however, zero and 2,065 shares were withheld to satisfy tax withholding obligations applicable to the vesting of restricted stock during the three months ended September 30, 2022. On April 20, 2022, we announced that our Board of Directors approved the repurchase of up to 375,000 shares of our common stock (the “2022 Repurchase Plan”), which represented approximately 5% of our 7,572,517 shares outstanding as of September 30, 2022. The 2022 Repurchase Plan expires at the market close on December 31, 2023. | |
Item 3. Defaults Upon Senior Securities.
Not Applicable.
Item 4. Mine Safety Disclosures.
Not Applicable.
Item 5. Other Information.
None.
| 65 |
Item 6. Exhibits.
| Exhibit | Description | |
| 3.1 | Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on June 27, 2011). | |
| 3.2 | Articles of Amendment (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on May 23, 2019). | |
| 3.3 | Amended and Restated Bylaws dated May 21, 2019 (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on May 22, 2019). | |
| 31.1 | Rule 13a-14(a) Certification of the Principal Executive Officer. | |
| 31.2 | Rule 13a-14(a) Certification of the Principal Financial Officer. | |
| 32 | Section 1350 Certifications | |
| 101 | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022, formatted in iXBRL (inline eXtensible Business Reporting Language; (i) Consolidated Balance Sheets at September 30, 2022 and December 31, 2021, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2022 and 2021, (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2022 and 2021 (iv) Consolidated Statements of Changes in Shareholders’ Equity for the three and nine months ended September 30, 2022 and 2021, (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021, and (vi) Notes to Consolidated Financial Statements. | |
| 104 | Cover Page Interactive Data File (the cover page XBRL tags are embedded within the iXBRL document). |
| 66 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| FIRST COMMUNITY CORPORATION | ||
| (REGISTRANT) | ||
| Date: November 9, 2022 | By: | /s/ Michael C. Crapps |
| Michael C. Crapps | ||
| President and Chief Executive Officer | ||
| (Principal Executive Officer) | ||
| Date: November 9, 2022 | By: | /s/ D. Shawn Jordan |
| D. Shawn Jordan | ||
| Executive Vice President and Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) | ||
| 67 |
Exhibit 31.1
Rule 13a-14(a) Certification of the Principal Executive Officer.
I, Michael C. Crapps, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of First Community Corporation; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: November 9, 2022
| /s/ Michael C. Crapps | ||
| Michael C. Crapps, President and Chief Executive Officer | ||
| (Principal Executive Officer) |
Exhibit 31.2
Rule 13a-14(a) Certification of the Principal Financial Officer.
I, D. Shawn Jordan, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of First Community Corporation; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: November 9, 2022
| /s/ D. Shawn Jordan | ||
| D. Shawn Jordan, Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) |
Exhibit 32
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
The undersigned, the Chief Executive Officer and the Chief Financial Officer of First Community Corporation (the “Company”), each certify that, to his knowledge on the date of this certification:
| 1. | The quarterly report of the Company for the period ended September 30, 2022 as filed with the Securities and Exchange Commission on this date (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
| /s/ Michael C. Crapps | ||
| Michael C. Crapps | ||
| Chief Executive Officer | ||
| November 9, 2022 | ||
| /s/ D. Shawn Jordan | ||
| D. Shawn Jordan | ||
| Chief Financial Officer | ||
| November 9, 2022 |