Equibles

10-Q

FRANKLIN FINANCIAL SERVICES CORP /PA/ (FRAF)

10-Q 2022-08-05 For: 2022-06-30
View Original
Added on April 10, 2026

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2022

or

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

For the transition period from__________ to___________

Commission file number 001-38884

FRANKLIN FINANCIAL SERVICES CORPORATION

(Exact name of registrant as specified in its charter)

Pennsylvania 25-1440803
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
20 South Main Street, Chambersburg, PA 17201-0819
--- ---
(Address of principal executive offices) (Zip Code)

(717) 264-6116

(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 class Symbol Name of exchange on which registered
Common stock FRAF Nasdaq Capital Market

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

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

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

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer x Smaller reporting company x Emerging growth company ¨

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

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes ¨ No x

There were 4,394,051 outstanding shares of the Registrant’s common stock as of July 29, 2022.

INDEX

Part I - FINANCIAL INFORMATION
Item 1 Financial Statements
Consolidated Balance Sheets as of June 30, 2022 and December 31, 2021 (unaudited) 1
Consolidated Statements of Income for the Three and Six Months endedJune 30, 2022 2
and 2021 (unaudited)
Consolidated Statements of Comprehensive Income for the Three and Six Months ended 3
June 30, 2022 and 2021 (unaudited)
Consolidated Statements of Changes in Shareholders’ Equity for the Three and Six Months 4
ended June 30, 2022 and 2021 (unaudited)
Consolidated Statements of Cash Flows for the Six Months ended June 30, 2022 5
and 2021 (unaudited)
Notes to Consolidated Financial Statements (unaudited) 6
Item 2 Management’s Discussion and Analysis ofResults of Operations and Financial Condition 29
Item 3 Quantitative and Qualitative Disclosures about Market Risk 46
Item 4 Controls and Procedures 46
Part II - OTHER INFORMATION
Item 1 Legal Proceedings 47
Item 1A Risk Factors 47
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds 47
Item 3 Defaults Upon Senior Securities 47
Item 4 Mine Safety Disclosures 47
Item 5 Other Information 48
Item 6 Exhibits 48
SIGNATURE PAGE 49

Part I FINANCIAL INFORMATION

Item 1. Financial Statements

Consolidated Balance Sheets

(Dollars in thousands, except share and per share data)
December 31,
2021
Assets
Cash and due from banks 18,410 $ 10,463
Short-term interest-earning deposits in other banks 179,859 164,686
Total cash and cash equivalents 198,269 175,149
Long-term interest-earning deposits in other banks 12,476 10,492
Debt securities available for sale, at fair value 509,787 529,811
Equity securities 495 481
Restricted stock 644 495
Loans held for sale 2,054 2,827
Loans 1,034,623 998,812
Allowance for loan losses (15,015) (15,066)
Net Loans 1,019,608 983,746
Premises and equipment, net 27,271 19,190
Right of use asset 4,898 4,759
Bank owned life insurance 22,091 21,874
Goodwill 9,016 9,016
Deferred tax asset, net 13,534 3,314
Other assets 12,153 12,652
Total assets 1,832,296 $ 1,773,806
Liabilities
Deposits
Noninterest-bearing checking 302,220 $ 298,403
Money management, savings, and interest checking 1,313,886 1,211,703
Time 63,081 74,253
Total deposits 1,679,187 1,584,359
Subordinate notes 19,605 19,588
Lease liability 5,010 4,857
Other liabilities 6,697 7,937
Total liabilities 1,710,499 1,616,741
Commitments and contingent liabilities
Shareholders' equity
Common stock, 1 par value per share,15,000,000 shares authorized with
4,710,972 shares issued and 4,422,280 shares outstanding at June 30, 2022 and
4,710,972 shares issued and 4,441,443 shares outstanding at December 31, 2021 4,711 4,711
Capital stock no par value, 5,000,000 shares authorized with no
shares issued and outstanding — —
Additional paid-in capital 43,248 43,085
Retained earnings 120,354 116,612
Accumulated other comprehensive loss (38,990) (547)
Treasury stock, 288,692 shares at June 30, 2022 and 269,529 shares at
December 31, 2021, at cost (7,526) (6,796)
Total shareholders' equity 121,797 157,065
Total liabilities and shareholders' equity 1,832,296 $ 1,773,806

All values are in US Dollars.

The accompanying notes are an integral part of these unaudited financial statements.

1

Consolidated Statements of Income

For the Three Months Ended For the Six Months Ended
(Dollars in thousands, except per share data) (unaudited) June 30, June 30,
2022 2021 2022 2021
Interest income
Loans, including fees $ 9,754 $ 9,188 $ 18,821 $ 18,569
Interest and dividends on investments:
Taxable interest 2,168 1,755 4,010 3,377
Tax exempt interest 524 530 1,049 1,062
Dividend income 8 12 9 15
Interesting-bearing deposits in other banks 421 58 520 112
Total interest income 12,875 11,543 24,409 23,135
Interest expense
Deposits 504 457 967 943
Subordinate notes 260 263 523 525
Total interest expense 764 720 1,490 1,468
Net interest income 12,111 10,823 22,919 21,667
Provision (credit) for loan losses — (1,100) — (1,900)
Net interest income after provision for loan losses 12,111 11,923 22,919 23,567
Noninterest income
Investment and trust services fees 1,918 1,905 3,746 3,542
Loan service charges 240 227 356 423
Gain on sale of loans 255 555 509 1,337
Deposit service charges and fees 634 470 1,257 938
Other service charges and fees 437 420 849 816
Debit card income 438 576 896 1,093
Increase in cash surrender value of Bank owned life insurance 109 112 217 227
Net (losses) gains on sales of debt securities (19) 91 (19) 91
Change in fair value of equity securities 4 38 15 91
Other 75 95 150 158
Total noninterest income 4,091 4,489 7,976 8,716
Noninterest Expense
Salaries and employee benefits 7,045 6,245 13,410 11,903
Net occupancy 979 856 1,952 1,766
Marketing and advertising 460 396 957 740
Legal and professional 484 498 999 973
Data processing 1,261 888 2,398 1,817
Pennsylvania bank shares tax 335 308 478 400
FDIC Insurance 170 179 353 382
ATM/debit card processing 360 329 706 625
Telecommunications 106 83 199 213
Nonservice pension 69 189 138 395
Other 760 140 1,706 1,063
Total noninterest expense 12,029 10,111 23,296 20,277
Income before federal income taxes 4,173 6,301 7,599 12,006
Federal income tax expense 595 1,030 1,009 1,905
Net income $ 3,578 $ 5,271 $ 6,590 $ 10,101
Per share
Basic earnings per share $ 0.80 $ 1.19 $ 1.48 $ 2.29
Diluted earnings per share $ 0.80 $ 1.19 $ 1.47 $ 2.28

The accompanying notes are an integral part of these unaudited financial statements.

2

Consolidated Statements of Comprehensive Income (Loss)

For the Three Months Ended For the Six Months Ended
June 30, June 30,
(Dollars in thousands) (unaudited) 2022 2021 2022 2021
Net Income $ 3,578 $ 5,271 $ 6,590 $ 10,101
Debt Securities:
Unrealized (losses) gains arising during the period (20,965) 7,699 (48,683) (2,878)
Reclassification adjustment for losses (gains) included in net income (1) 19 (91) 19 (91)
Net unrealized (losses) gains (20,946) 7,608 (48,664) (2,969)
Tax effect 4,400 (1,598) 10,221 623
Net of tax amount (16,546) 6,010 (38,443) (2,346)
Total other comprehensive (loss) income (16,546) 6,010 (38,443) (2,346)
Total Comprehensive (Loss) Income $ (12,968) $ 11,281 $ (31,853) $ 7,755
(1) Reclassified to net (losses) gains on sales of debt securities

The accompanying notes are an integral part of these unaudited financial statements.

3

Consolidated Statements of Changes in Shareholders’ Equity

For the three and six months ended June 30, 2022 and 2021

Accumulated
Additional Other
Common Paid-in Retained Comprehensive Treasury
(Dollars in thousands, except per share data) (unaudited) Stock Capital Earnings Income (Loss) Stock Total
Balance at April 1, 2022 $ 4,711 $ 43,077 $ 118,203 $ (22,444) $ (6,411) $ 137,136
Net income — — 3,578 — — 3,578
Other comprehensive loss — — — (16,546) — (16,546)
Cash dividends declared, 0.32 per share — — (1,427) — — (1,427)
Acquisition of treasury stock — — — — (1,441) (1,441)
Treasury shares issued under dividend reinvestment plan — 49 — — 284 333
Stock Compensation Plans:
Treasury shares issued — (30) — — 42 12
Compensation expense — 152 — — — 152
Balance at June 30, 2022 $ 4,711 $ 43,248 $ 120,354 $ (38,990) $ (7,526) $ 121,797
Balance at January 1, 2022 $ 4,711 $ 43,085 $ 116,612 $ (547) $ (6,796) $ 157,065
Net income — — 6,590 — — 6,590
Other comprehensive loss — — — (38,443) — (38,443)
Cash dividends declared, 0.64 per share — — (2,848) — — (2,848)
Acquisition of treasury stock — — — — (1,461) (1,461)
Treasury shares issued under dividend reinvestment plan — 128 — — 521 649
Stock Compensation Plans:
Treasury shares issued — (186) — — 210 24
Compensation expense — 221 — — — 221
Balance at June 30, 2022 $ 4,711 $ 43,248 $ 120,354 $ (38,990) $ (7,526) $ 121,797

All values are in US Dollars.

Balance at April 1, 2021 $ 4,711 $ 42,513 $ 106,032 $ (5,166) $ (7,391) $ 140,699
Net income — — 5,271 — — 5,271
Other comprehensive income — — — 6,010 — 6,010
Cash dividends declared, 0.31 per share — — (1,373) — — (1,373)
Acquisition of treasury stock — — — — (706) (706)
Treasury shares issued under dividend reinvestment plan — 212 — — 887 1,099
Stock Compensation Plans:
Treasury shares issued — (18) — — 107 89
Compensation expense — 67 — — — 67
Balance at June 30, 2021 $ 4,711 $ 42,774 $ 109,930 $ 844 $ (7,103) $ 151,156
Balance at January 1, 2021 $ 4,711 $ 42,589 $ 102,520 $ 3,190 $ (7,834) $ 145,176
Net income — — 10,101 — — 10,101
Other comprehensive loss — — — (2,346) — (2,346)
Cash dividends declared, 0.61 per share — — (2,691) — — (2,691)
Acquisition of treasury stock — — — — (719) (719)
Treasury shares issued under dividend reinvestment plan — 252 — — 1,172 1,424
Stock Compensation Plans:
Treasury shares issued — (182) — — 278 96
Compensation expense — 115 — — — 115
Balance at June 30, 2021 $ 4,711 $ 42,774 $ 109,930 $ 844 $ (7,103) $ 151,156

All values are in US Dollars.

The accompanying notes are an integral part of these unaudited financial statements.

4

Consolidated Statements of Cash Flows

Six Months Ended<br>‎June 30,
2022 2021
(Dollars in thousands) (unaudited)
Cash flows from operating activities
Net income $ 6,590 $ 10,101
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 544 647
Net amortization of loans and investment securities 2,121 497
Amortization of subordinate debt issuance costs 17 16
Provision for loan losses — (1,900)
Change in fair value of equity securities (15) (91)
Realized losses (gains) on sales of debt securities 19 (91)
Loans originated for sale (28,850) (57,028)
Proceeds from sale of loans 30,132 62,274
Gain on sale of loans held for sale (509) (1,337)
Increase in cash surrender value of life insurance (217) (227)
(Decrease) increase in fair value of derivative (13) 16
Stock option compensation 221 115
Decrease (increase) in other assets 606 (1,721)
(Decrease) increase in other liabilities (1,360) 816
Net cash provided by operating activities 9,286 12,087
Cash flows from investing activities
Net (increase) decrease in long-term interest-bearing deposits in other banks (1,984) 2,249
Proceeds from sale of AFS securities 82 16,060
Proceeds from maturities and pay-downs of securities available for sale 20,600 17,744
Purchase of investment securities available for sale (51,496) (153,392)
Net increase in restricted stock (149) (27)
Net (increase) decrease in loans (35,827) 11,741
Capital expenditures (8,584) (222)
Net cash used in investing activities (77,358) (105,847)
Cash flows from financing activities
Net increase in demand deposits, interest-bearing checking, and savings accounts 106,000 142,983
Net decrease in time deposits (11,172) (6,348)
Dividends paid (2,848) (2,691)
Purchase of Treasury shares (1,461) (719)
Cash received from option exercises 24 96
Treasury shares issued under dividend reinvestment plan 649 1,424
Net cash provided by financing activities 91,192 134,745
Increase in cash and cash equivalents 23,120 40,985
Cash and cash equivalents at the beginning of the period 175,149 57,146
Cash and cash equivalents at the end of the period $ 198,269 $ 98,131
Supplemental Disclosures of Cash Flow Information
Cash paid during the year for:
Interest on deposits and other borrowed funds $ 1,503 $ 1,554
Income taxes 43 1,458
Noncash Activities
Lease liabilities arising from obtaining right-of-use assets $ 426 $ —

The accompanying notes are an integral part of these unaudited financial statements.

5

FRANKLIN FINANCIAL SERVICES CORPORATION and SUBSIDIARIES

UNAUDITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Basis of Presentation

The consolidated financial statements include the accounts of Franklin Financial Services Corporation (the Corporation), and its wholly owned subsidiaries, Farmers and Merchants Trust Company of Chambersburg (the Bank) and Franklin Future Fund Inc. Farmers and Merchants Trust Company of Chambersburg is a commercial bank that has one wholly owned subsidiary, Franklin Financial Properties Corp. Franklin Financial Properties Corp. holds real estate assets that are leased by the Bank. Franklin Future Fund Inc. is a non-bank investment company. The activities of the non-bank subsidiary are not significant to the consolidated totals. All significant intercompany transactions and account balances have been eliminated.

In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the consolidated financial position, results of operations, and cash flows as of June 30, 2022, and for all other periods presented have been made.

Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. It is suggested that these consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included in the Corporation’s 2021 Annual Report on Form 10-K. The consolidated results of operations for the three-month and six-month periods ended June 30, 2022 are not necessarily indicative of the operating results for the full year. Management has evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued.

The consolidated balance sheet at December 31, 2021 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by GAAP for complete consolidated financial statements.

For purposes of reporting cash flows, cash and cash equivalents include cash and due from banks, interest-bearing deposits in other banks and cash items with original maturities less than 90 days.

Earnings per share are computed based on the weighted average number of shares outstanding during each period end. A reconciliation of the weighted average shares outstanding used to calculate basic earnings per share and diluted earnings per share follows:

For the Three Months Ended For the Six Months Ended
June 30, June 30,
(Dollars and shares in thousands, except per share data) 2022 2021 2022 2021
Weighted average shares outstanding (basic) 4,450 4,425 4,448 4,411
Impact of common stock equivalents 16 19 21 21
Weighted average shares outstanding (diluted) 4,466 4,444 4,469 4,432
Anti-dilutive options excluded from calculation 30 30 30 61
Net income $ 3,578 $ 5,271 $ 6,590 $ 10,101
Basic earnings per share $ 0.80 $ 1.19 $ 1.48 $ 2.29
Diluted earnings per share $ 0.80 $ 1.19 $ 1.47 $ 2.28

‎

6

Note 2. Recent Accounting Pronouncements

Recently issued but not yet effective accounting standards
ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
Description This standard requires credit losses on most financial assets measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss (CECL) model). Under this model, entities will estimate credit losses over the entire contractual term of the instrument (considering estimated prepayments, but not expected extensions or modifications unless reasonable expectation of a troubled debt restructuring exists) from the date of initial recognition of that instrument. The ASU replaces the current accounting model for purchased credit impaired loans and debt securities. The allowance for credit losses for purchased financial assets with a more-than insignificant amount of credit deterioration since origination (“PCD assets”), should be determined in a similar manner to other financial assets measured on an amortized cost basis. However, upon initial recognition, the allowance for credit losses is added to the purchase price to determine the initial amortized cost basis. The subsequent accounting for PCD financial assets is the same expected loss model described above.
Effective Date January 1, 2023
Effect on the Consolidated Financial Statements We have formed an implementation team led by the Corporation's Risk Management function. The team is reviewing the requirements of the ASU and evaluating methods and models for implementation. As of the beginning of the first reporting period in which the new standard is adopted, the Corporation expects to recognize a one-time cumulative-effect adjustment to the allowance for loan losses, which will flow through retained earnings. After adoption, the new standard will result in earlier recognition of additions to the allowance for loan losses and possibly a larger allowance for loan loss balance with a corresponding increase in the provision for loan losses in results of operations; however, the Corporation is continuing to evaluate the impact of the pending adoption of the new standard on its consolidated financial statements. A third-party vendor has been selected to assist with the CECL calculations and the implementation process has started. The Corporation is running the CECL model in test mode in 2022.
ASU 2019-05, Financial Instruments - Credit Losses (Topic 326): Targeted Transition Relief
Description This ASU allows entities to irrevocably elect, upon adoption of ASU 2016-13, the fair value option on financial instruments that (1) were previously recorded at amortized cost and (2) are within the scope of ASC 326-20 if the instruments are eligible for the fair value option under ASC 825-10. The fair value option election does not apply to held-to-maturity debt securities. Entities are required to make this election on an instrument-by-instrument basis. ASU 2019-05 has the same effective date as ASU 2016-13. On October 16, 2019, FASB approved its August 2019 proposal to grant certain small public companies a delay in the effective date of ASU 2016-13. For the Corporation, the delay makes the ASU effective January 2023. Since the Corporation currently meets the SEC definition of a small reporting company, the delay will be applied to the Corporation. Early adoption is permitted.
Effective Date January 1, 2023
Effect on the Consolidated Financial Statements The Corporation continues to review the ASU as part of its adoption of ASU 2016-13.
ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures
Description This ASU will eliminate the recognition and measurement accounting guidance for Troubled Debt Restructurings (TDRs) by creditors in Subtopic 310-40, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty.
Effective Date January 1, 2023
Effect on the Consolidated Financial Statements The Corporation is reviewing the ASU as part of its adoption of ASU 2016-13.
ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting
Description This ASU provides temporary, optional guidance to ease the potential burden in accounting for, or recognizing the effects of, the transition away from the LIBOR or other interbank offered rate on financial reporting. To help with the transition to new reference rates, the ASU provides optional expedients and exceptions for applying GAAP to affected contract modifications and hedge accounting relationships. The main provisions include: (1) a change in a contract's reference interest rate would be accounted for as a continuation of that contract rather than as the creation of a new one for contracts, including loans, debts, leases, and other arrangements that meet specific criteria, and (2) when updating its hedging strategies in response to reference rate reform, an entity would be allowed to preserve its accounting. The guidance is applicable only to contracts or hedge accounting relationships that reference LIBOR or another reference rate expected to be discontinued. Because the guidance is meant to help entities through the transition period, it will be in effect for a limited time and will not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, for which an entity has elected certain optional expedients that are retained through the end of the hedging relationship.
Effective Date March 12, 2020 through December 31, 2022
Effect on the Consolidated Financial Statements The Corporation continues to review the ASU as part of its adoption but does not expect it to have a material effect on the consolidated financial statements.

7

Note 3. Accumulated Other Comprehensive Income (Loss)

The components of accumulated other comprehensive income (loss), net of income tax effects, included in shareholders' equity are as follows:

June 30, December 31,
(Dollars in thousands) 2022 2021
Net unrealized (losses) gains on debt securities $ (44,570) $ 4,094
Tax effect 9,361 (860)
Net of tax amount $ (35,209) $ 3,234
Accumulated pension adjustment $ (4,786) $ (4,786)
Tax effect 1,005 1,005
Net of tax amount $ (3,781) $ (3,781)
Total accumulated other comprehensive loss $ (38,990) $ (547)

Note 4. Investments

Available for Sale (AFS) Securities

The amortized cost and estimated fair value of AFS securities as of June 30, 2022 and December 31, 2021 are as follows:

(Dollars in thousands) Gross Gross
Amortized unrealized unrealized Fair
June 30, 2022 cost gains losses value
U.S. Treasury $ 92,465 $ — $ (8,396) $ 84,069
Municipal 205,476 181 (23,463) 182,194
Corporate 25,806 5 (982) 24,829
Agency mortgage & asset-backed 174,471 51 (9,549) 164,973
Non-Agency mortgage & asset-backed 56,139 1 (2,418) 53,722
Total $ 554,357 $ 238 $ (44,808) $ 509,787
(Dollars in thousands) Gross Gross
--- --- --- --- --- --- --- --- ---
Amortized unrealized unrealized Fair
December 31, 2021 cost gains losses value
U.S. Treasury $ 84,896 $ 88 $ (698) $ 84,286
Municipal 206,501 7,148 (1,422) 212,227
Corporate 24,794 333 (188) 24,939
Agency mortgage & asset-backed 178,614 1,157 (2,086) 177,685
Non-Agency mortgage & asset-backed 30,912 34 (272) 30,674
Total $ 525,717 $ 8,760 $ (4,666) $ 529,811

At June 30, 2022 and December 31, 2021, the fair value of debt securities pledged to secure public funds and trust deposits totaled $196.1 million and $160.3 million, respectively. The Bank has no investment in a single issuer that exceeds 10% of shareholders’ equity, except for securities issued by the U.S. Treasury and U.S. government sponsored entities.

8

The amortized cost and estimated fair value of debt securities at June 30, 2022, by contractual maturity are shown below. Actual maturities may differ from contractual maturities because of prepayment or call options embedded in the securities. Securities not due at a single maturity date are presented separately.

(Dollars in thousands) Amortized<br>‎cost Fair<br>‎value
Due in one year or less $ 4,617 $ 4,617
Due after one year through five years 14,688 14,424
Due after five years through ten years 147,650 134,703
Due after ten years 156,792 137,348
323,747 291,092
Mortgage & asset-backed 230,610 218,695
$ 554,357 $ 509,787

Impairment:

The debt securities portfolio contained 553 securities with $479.5 million of temporarily impaired fair value and $44.8 million in unrealized losses at June 30, 2022. The total unrealized loss position has increased $40.1 million since year-end 2021.

For securities with an unrealized loss, Management applies a systematic methodology in order to perform an assessment of the potential for other-than-temporary impairment. In the case of debt securities, investments considered for other-than-temporary impairment: (1) had a specified maturity or repricing date; (2) were generally expected to be redeemed at par; and (3) were expected to achieve a recovery in market value within a reasonable period of time. In addition, the Bank considers whether it intends to sell these securities or whether it will be forced to sell these securities before the earlier of amortized cost recovery or maturity. The municipal bond portfolio, which has the largest unrealized loss, is well diversified geographically (203 issuers) and is comprised primarily of general obligation bonds (63%). Many municipal bonds have credit enhancements in the form of private bond insurance or other credit support. The largest geographic municipal bond exposure is in the states of Texas (14%), California (11%), Pennsylvania (11%), and Michigan (10%). The average rating of the municipal portfolio from Moody’s is AA. No municipal bonds are rated below investment grade. The impairment identified on debt securities and subject to assessment at June 30, 2022, was deemed to be temporary and required no further adjustments to the financial statements, unless otherwise noted.

The following table reflects temporary impairment in the AFS portfolio, aggregated by investment category, length of time that individual securities have been in a continuous unrealized loss position and the number of securities in each category as of June 30, 2022 and December 31, 2021:

June 30, 2022
Less than 12 months 12 months or more Total
Fair Unrealized Fair Unrealized Fair Unrealized
(Dollars in thousands) Value Losses Count Value Losses Count Value Losses Count
U.S. Treasury $ 84,069 $ (8,396) 30 $ — $ — — $ 84,069 $ (8,396) 30
Municipal 150,546 (19,055) 180 16,765 (4,408) 21 167,311 (23,463) 201
Corporate 17,733 (773) 35 3,791 (209) 7 21,524 (982) 42
Agency mortgage & asset-backed 104,881 (5,120) 176 50,711 (4,429) 54 155,592 (9,549) 230
Non-Agency mortgage & asset-backed 46,211 (2,176) 44 4,756 (242) 6 50,967 (2,418) 50
Total temporarily impaired $ 403,440 $ (35,520) 465 $ 76,023 $ (9,288) 88 $ 479,463 $ (44,808) 553
December 31, 2021
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Less than 12 months 12 months or more Total
Fair Unrealized Fair Unrealized Fair Unrealized
(Dollars in thousands) Value Losses Count Value Losses Count Value Losses Count
U.S. Treasury $ 76,383 $ (698) 21 $ — $ — — $ 76,383 $ (698) 21
Municipal 38,997 (910) 44 15,404 (512) 16 54,401 (1,422) 60
Corporate 8,954 (132) 17 1,694 (56) 3 10,648 (188) 20
Agency mortgage & asset-backed 96,923 (1,669) 94 15,991 (417) 18 112,914 (2,086) 112
Non-Agency mortgage & asset-backed 15,215 (215) 11 1,964 (57) 3 17,179 (272) 14
Total temporarily impaired $ 236,472 $ (3,624) 187 $ 35,053 $ (1,042) 40 $ 271,525 $ (4,666) 227

9

The following table represents the cumulative credit losses on debt securities recognized in earnings for:

Six Months Ended
(Dollars in thousands) June 30,
2022 2021
Balance of cumulative credit-related OTTI at January 1 $ 257 $ 272
Decreases for previously recognized credit losses on securities that paid off or sold (257) (15)
Balance of credit-related OTTI at June 30 $ — $ 257

Equity Securities at Fair Value

The Corporation owns one equity investment with a readily determinable fair value. At June 30, 2022 and December 31, 2021, this investment was reported at fair value of $495 thousand and $481 thousand, respectively, with changes in value reported through income.

Note 5. Loans

The Bank reports its loan portfolio based on the primary collateral of the loan. It further classifies these loans by the primary purpose, either consumer or commercial. The Bank’s residential real estate loans include long-term loans to individuals and businesses secured by mortgages on the borrower’s real property and include home equity loans. Construction loans are made to finance the purchase of land and the construction of residential and commercial buildings thereon and are secured by mortgages on real estate. Commercial real estate loans include construction, owner and non-owner occupied properties and farm real estate. Commercial loans are made to businesses of various sizes for a variety of purposes including property, plant and equipment, working capital and loans to government municipalities. Commercial lending is concentrated in the Bank’s primary market, but also includes purchased loan participations. Consumer loans are comprised of installment loans and unsecured personal lines of credit.

Each class of loans involves a different kind of risk. However, risk factors such as changes in interest rates, general economic conditions and changes in collateral values are common across all classes. The risk of each loan class is presented below.

Residential Real Estate 1-4 Family

The largest risk in residential real estate loans to retail customers is the borrower’s inability to repay the loan due to the loss of the primary source of income. The Bank attempts to mitigate this risk through prudent underwriting standards including employment history, current financial condition and credit history. These loans are generally owner occupied and serve as the borrower’s primary residence. Commercial purpose loans, secured by residential real estate, are usually dependent upon repayment from the rental income or other business purposes. These loans are generally non-owner occupied. In addition to the real estate collateral, these loans may have personal guarantees or UCC filings on other business assets. If a payment default occurs on a 1-4 family residential real estate loan, the collateral serves as a source of repayment, but may be subject to a change in value due to economic conditions.

Residential Real Estate Construction

This class includes loans to individuals for construction of a primary residence and tocontractors and developers to improve real estate and construct residential properties. Construction loans to individuals generally bear the same risk as 1-4 family residential loans. Additional risks may include cost overruns, delays in construction or contractor problems.

Loans to contractors and developers are primarily dependent on the sale of improved lots or finished homes for repayment. Risks associated with these loans include the borrower’s character and capacity to complete a development, the effect of economic conditions on the valuation of lots or homes, cost overruns, delays in construction or contractor problems. In addition to real estate collateral, these loans may have personal guarantees or UCC filings on other business assets, depending on the financial strength and experience of the developer. Real estate construction loans are monitored on a regular basis by either an independent third party or the responsible loan officer, depending on the size and complexity of the project. This monitoring process includes at a minimum, the submission of invoices or American Institute of Architects (AIA) documents detailing the cost incurred by the borrower, on-site inspections, and an authorizing signature for disbursement of funds.

Commercial Real Estate

Commercial real estate loans may be secured by various types of commercial property including retail space, office buildings, warehouses, hotels and motels, manufacturing facilities, and agricultural land.

Commercial real estate loans present a higher level of risk than residential real estate loans. Repayment of these loans is normally dependent on cash-flow generated by the operation of a business that utilizes the real estate. The successful operation of the business, and therefore repayment ability, may be affected by general economic conditions outside of the control of the operator. On most commercial real estate loans ongoing monitoring of cash flow and other financial

10

performance indictors is completed annually through financial statement analysis. In addition, the value of the collateral may be negatively affected by economic conditions and may be insufficient to repay the loan in the event of default. In the event of foreclosure, commercial real estate may be more difficult to liquidate than residential real estate.

Commercial

Commercial loans are made for various business purposes to finance equipment, inventory, accounts receivables, and operating liquidity. These loans are generally secured by business assets or equipment, non-real estate collateral and/or personal guarantees.

Commercial loans present a higher level of credit risk than other loans because repayment ability is usually dependent on cash-flow from a business operation that can be affected by general economic conditions. On most Commercial real estate loans ongoing monitoring of cash flow and other financial performance indictors is completed at least annually through financial statement analysis. In the event of a default, collateral for these loans may be more difficult to liquidate, and the valuation of the collateral may decline more quickly than loans secured by other types of collateral.

Loans to governmental municipalities are also included in the Commercial class. These loans generally have less risk than Commercial & Industrial (C&I) loans due to the taxing authority of the municipality and its ability to assess fees on services.

This class also includes loans made as part of the Paycheck Protection Program (PPP). The PPP is a small business loan program, administered by the Small Business Administration (SBA). The PPP loans are 100 percent guaranteed by the SBA and have a maturity of two years or five years with a fixed interest rate of 1.00% for the life of the loan. Because the PPP loans are 100% guaranteed by the SBA, they present no credit risk to the Bank once the SBA guarantee is fulfilled. However, if the SBA does not grant loan forgiveness, the PPP loan would present the same risk factors as any other commercial loan.

Consumer

These loans are made for a variety of reasons to consumers and include term loans and personal lines-of credit. The loans may be secured or unsecured. Repayment is primarily dependent on the income of the borrower and to a lesser extent the sale of collateral. The underwriting of these loans is based on the consumer’s ability and willingness to repay and is determined by the borrower’s employment history, current financial condition and credit background. Collateral for these loans, if any, usually depreciates quickly and therefore, may not be adequate to repay the loan if it is repossessed. Therefore, the overall health of the economy, including unemployment rates and wages, will have an effect on the credit quality in this loan class.

‎

11

A summary of loans outstanding, by class, at the end of the reporting periods is as follows:

June 30, December 31,
(Dollars in thousands) 2022 2021
Residential Real Estate 1-4 Family
Consumer first liens $ 75,788 $ 71,828
Commercial first lien 60,787 60,655
Total first liens 136,575 132,483
Consumer junior liens and lines of credit 70,082 67,103
Commercial junior liens and lines of credit 3,924 4,841
Total junior liens and lines of credit 74,006 71,944
Total residential real estate 1-4 family 210,581 204,427
Residential real estate - construction
Consumer 8,591 8,278
Commercial 10,347 12,379
Total residential real estate construction 18,938 20,657
Commercial real estate 562,825 522,779
Commercial 236,293 244,543
Total commercial 799,118 767,322
Consumer 5,986 6,406
1,034,623 998,812
Less: Allowance for loan losses (15,015) (15,066)
Net Loans $ 1,019,608 $ 983,746
Included in the loan balances are the following:
Net unamortized deferred loan costs $ 2,017 $ 1,289
Loans pledged as collateral for borrowings and commitments from:
FHLB $ 637,403 $ 614,828
Federal Reserve Bank 50,175 45,453
$ 687,578 $ 660,281
Paycheck Protection Program (included in commercial loans) $ 215 $ 7,755

12

Note 6. Loan Quality and Allowance for Loan Losses

The following table presents, by class, the activity in the Allowance for Loan Losses (ALL) for the periods shown:

Residential Real Estate 1-4 Family
First Junior Liens & Commercial
(Dollars in thousands) Liens Lines of Credit Construction Real Estate Commercial Consumer Unallocated Total
ALL at March 31, 2022 $ 480 $ 253 $ 329 $ 7,962 $ 5,183 $ 125 $ 718 $ 15,050
Charge-offs — — — — (62) (22) — (84)
Recoveries 32 — — — 7 10 — 49
Provision (47) (8) (40) 134 (52) 6 7 —
ALL at June 30, 2022 $ 465 $ 245 $ 289 $ 8,096 $ 5,076 $ 119 $ 725 $ 15,015
ALL at December 31, 2021 $ 475 $ 252 $ 325 $ 8,168 $ 5,127 $ 130 $ 589 $ 15,066
Charge-offs (20) — — — (63) (46) — (129)
Recoveries 47 1 — — 12 18 — 78
Provision (37) (8) (36) (72) — 17 136 —
ALL at June 30, 2022 $ 465 $ 245 $ 289 $ 8,096 $ 5,076 $ 119 $ 725 $ 15,015
ALL at March 31, 2021 $ 447 $ 211 $ 318 $ 8,785 $ 5,473 $ 113 $ 789 $ 16,136
Charge-offs — — (28) — (3) (18) — (49)
Recoveries — 1 — 1 54 12 — 68
Provision 12 8 59 (908) (215) (5) (51) (1,100)
ALL at June 30, 2021 $ 459 $ 220 $ 349 $ 7,878 $ 5,309 $ 102 $ 738 $ 15,055
ALL at December 31, 2020 $ 555 $ 226 $ 294 $ 9,163 $ 5,679 $ 97 $ 775 $ 16,789
Charge-offs — — (28) (13) (8) (36) — (85)
Recoveries — 170 — 1 61 19 — 251
Provision (96) (176) 83 (1,273) (423) 22 (37) (1,900)
ALL at June 30, 2021 $ 459 $ 220 $ 349 $ 7,878 $ 5,309 $ 102 $ 738 $ 15,055

13

The following table presents, by class, loans that were evaluated for the ALL under the specific reserve (individually) and those that were evaluated under the general reserve (collectively) and the amount of the ALL established in each class as of the periods shown:

Residential Real Estate 1-4 Family
First Junior Liens & Commercial
(Dollars in thousands) Liens Lines of Credit Construction Real Estate Commercial Consumer Unallocated Total
June 30, 2022
Loans evaluated for ALL:
Individually $ 638 $ — $ — $ 9,170 $ — $ — $ — $ 9,808
Collectively 135,937 74,006 18,938 553,655 236,293 5,986 — 1,024,815
Total $ 136,575 $ 74,006 $ 18,938 $ 562,825 $ 236,293 $ 5,986 $ — $ 1,034,623
ALL established for <br>‎  loans evaluated:
Individually $ — $ — $ — $ 514 $ — $ — $ — $ 514
Collectively 465 245 289 7,582 5,076 119 725 14,501
ALL at June 30, 2022 $ 465 $ 245 $ 289 $ 8,096 $ 5,076 $ 119 $ 725 $ 15,015
December 31, 2021
Loans evaluated for ALL:
Individually $ 661 $ — $ 424 $ 10,520 $ — $ — $ — $ 11,605
Collectively 131,822 71,944 20,233 512,259 244,543 6,406 — 987,207
Total $ 132,483 $ 71,944 $ 20,657 $ 522,779 $ 244,543 $ 6,406 $ — $ 998,812
ALL established for <br>‎  loans evaluated:
Individually $ — $ — $ — $ 698 $ — $ — $ — $ 698
Collectively 475 252 325 7,470 5,127 130 589 14,368
ALL at December 31, 2021 $ 475 $ 252 $ 325 $ 8,168 $ 5,127 $ 130 $ 589 $ 15,066

‎

14

The following table shows additional information about those loans considered to be impaired as of the periods shown:

Impaired Loans
With No Allowance With Allowance
(Dollars in thousands) Unpaid Unpaid
Recorded Principal Recorded Principal Related
June 30, 2022 Investment Balance Investment Balance Allowance
Residential Real Estate 1-4 Family
First liens $ 638 $ 638 $ — $ — $ —
Junior liens and lines of credit — — — — —
Total 638 638 — — —
Residential real estate - construction — — — — —
Commercial real estate 3,775 4,078 5,395 5,796 514
Commercial — — — — —
Total $ 4,413 $ 4,716 $ 5,395 $ 5,796 $ 514
December 31, 2021
--- --- --- --- --- --- --- --- --- --- ---
Residential Real Estate 1-4 Family
First liens $ 661 $ 661 $ — $ — $ —
Junior liens and lines of credit — — — — —
Total 661 661 — — —
Residential real estate - construction 424 729 — — —
Commercial real estate 4,942 5,405 5,578 5,764 698
Commercial — — — — —
Total $ 6,027 $ 6,795 $ 5,578 $ 5,764 $ 698

The following table shows the average balance of impaired loans and related interest income for the periods shown:

Three Months Ended Six Months Ended
June 30, 2022 June 30, 2022
Average Interest Average Interest
(Dollars in thousands) Recorded Income Recorded Income
Investment Recognized Investment Recognized
Residential Real Estate 1-4 Family
First liens $ 647 $ 9 $ 651 $ 16
Junior liens and lines of credit — — — —
Total 647 9 651 16
Residential real estate - construction — 104 211 105
Commercial real estate 9,375 226 9,815 274
Commercial — — — —
Total $ 10,022 $ 339 $ 10,677 $ 395
Three Months Ended Six Months Ended
June 30, 2021 June 30, 2021
Average Interest Average Interest
(Dollars in thousands) Recorded Income Recorded Income
Investment Recognized Investment Recognized
Residential Real Estate 1-4 Family
First liens $ 634 $ 8 $ 634 $ 8
Junior liens and lines of credit — — — —
Total 634 8 634 8
Residential real estate - construction 512 — 512 —
Commercial real estate 16,043 91 16,043 91
Commercial — — — —
Total $ 17,189 $ 99 $ 17,189 $ 99

‎

15

At June 30, 2022, the Bank had $38 thousand of residential properties in the process of foreclosure compared to $38 thousand at the end of 2021. The following table presents the aging of payments of the loan portfolio:

(Dollars in thousands) Loans Past Due and Still Accruing Total
Current 30-59 Days 60-89 Days 90 Days+ Total Non-Accrual Loans
June 30, 2022
Residential Real Estate 1-4 Family
First liens $ 136,124 $ 161 $ 170 $ — $ 331 $ 120 $ 136,575
Junior liens and lines of credit 73,779 189 — — 189 38 74,006
Total 209,903 350 170 — 520 158 210,581
Residential real estate - construction 18,938 — — — — — 18,938
Commercial real estate 557,100 111 64 — 175 5,550 562,825
Commercial 236,079 214 — — 214 — 236,293
Consumer 5,917 47 8 14 69 — 5,986
Total $ 1,027,937 $ 722 $ 242 $ 14 $ 978 $ 5,708 $ 1,034,623
December 31, 2021
--- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Residential Real Estate 1-4 Family
First liens $ 132,224 $ 96 $ 113 $ — $ 209 $ 50 $ 132,483
Junior liens and lines of credit 71,788 118 — — 118 38 71,944
Total 204,012 214 113 — 327 88 204,427
Residential real estate - construction 20,233 — — — — 424 20,657
Commercial real estate 515,487 293 187 — 480 6,812 522,779
Commercial 244,377 106 — — 106 60 244,543
Consumer 6,368 27 11 — 38 — 6,406
Total $ 990,477 $ 640 $ 311 $ — $ 951 $ 7,384 $ 998,812

‎

16

The following table reports the risk rating for those loans in the portfolio that are assigned an individual risk rating. Consumer purpose loans are assigned a rating of either pass or substandard based on the performance status of the loans. Substandard consumer loans are comprised of loans 90 days or more past due and still accruing, and nonaccrual loans. Commercial purpose loans may be assigned any rating in accordance with the Bank’s internal risk rating system.

Pass OAEM Substandard Doubtful
(Dollars in thousands) (1-5) (6) (7) (8) Total
June 30, 2022
Residential Real Estate 1-4 Family
First liens $ 136,455 $ — $ 120 $ — $ 136,575
Junior liens and lines of credit 73,968 — 38 — 74,006
Total 210,423 — 158 — 210,581
Residential real estate - construction 18,938 — — — 18,938
Commercial real estate 546,382 1,369 15,074 — 562,825
Commercial 233,809 2,365 119 — 236,293
Consumer 5,986 — — — 5,986
Total $ 1,015,538 $ 3,734 $ 15,351 $ — $ 1,034,623
December 31, 2021
--- --- --- --- --- --- --- --- --- --- ---
Residential Real Estate 1-4 Family
First liens $ 132,433 $ — $ 50 $ — $ 132,483
Junior liens and lines of credit 71,906 — 38 — 71,944
Total 204,339 — 88 — 204,427
Residential real estate - construction 20,233 — 424 — 20,657
Commercial real estate 486,903 19,006 16,870 — 522,779
Commercial 244,315 49 179 — 244,543
Consumer 6,406 — — — 6,406
Total $ 962,196 $ 19,055 $ 17,561 $ — $ 998,812

The following table presents information on the Bank’s Troubled Debt Restructuring (TDR) loans as of:

Troubled Debt Restructurings
Within the Last 12 Months
That Have Defaulted
(Dollars in thousands) Troubled Debt Restructurings On Modified Terms
Number of Recorded Number of Recorded
Contracts Investment Performing* Nonperforming* Contracts Investment
June 30, 2022
Residential real estate - construction — $ — $ — $ — — $ —
Residential real estate 5 639 639 — — —
Commercial real estate - owner occupied 4 824 824 — — —
Commercial real estate - farm land 3 1,498 1,498 — — —
Commercial real estate - construction and land development 1 1,360 1,360 — — —
Commercial real estate 1 92 92 — — —
Total 14 $ 4,413 $ 4,413 $ — — $ —
December 31, 2021
Residential real estate - construction 1 $ 424 $ — $ 424 — $ —
Residential real estate 5 661 661 — — —
Commercial real estate - owner occupied 4 1,161 1,161 — — —
Commercial real estate - farm land 4 1,664 1,664 — — —
Commercial real estate - construction and land development 1 1,360 1,360 — — —
Commercial real estate 2 294 294 — — —
Total 17 $ 5,564 $ 5,140 $ 424 — $ —

*The performing status is determined by the loan’s compliance with the modified terms.

‎

17

There were no new TDR loans during the first half of 2022.

The following table reports new TDR loans during 2021, concession granted and the recorded investment as of June 30, 2022:

New During Period
Twelve Months Ended Number of Pre-TDR After-TDR Recorded
December 31, 2021 Contracts Modification Modification Investment Concession
Residential real estate 1 $ 41 $ 50 $ 43 multiple

Note 7. Leases

The Corporation leases various assets in the course of its operations that are subject to recognition on the balance sheet. The Corporation considers all of its leases to be operating leases and it has no finance leases. The leased assets are comprised of equipment, and buildings and land (collectively real estate). The equipment leases are shorter-term than the real estate leases, and generally have a fixed payment over a defined term without renewal options. Certain equipment leases have purchase options and it was determined the option was not reasonably certain to be exercised. The real estate leases are longer-term and may contain renewal options after the initial term, but none of the real estate leases contain a purchase option. The renewal options on real estate leases were reviewed and if it was determined the option was reasonably certain to be renewed, the option term was considered in the determination of the lease liability. There is only one real estate lease with a variable payment based on an index included in the lease liability. None of the leases contain any restrictive covenants and there are no significant leases that have not yet commenced. The discount rate used to determine the lease liability is based on the Bank’s fully secured borrowing rate from the Federal Home Loan Bank for a term similar to the lease term. Operating lease expense is included in net occupancy expense in the consolidated statements of income.

Lease costs:

The components of total lease cost were as follows:

Three Months Ended<br>‎June 30, Six Months Ended<br>‎June 30,
(Dollars in thousands) 2022 2021 2022 2021
Operating lease cost $ 200 $ 174 $ 373 $ 348
Short-term lease cost 126 — 252 —
Variable lease cost 28 25 53 49
Total lease cost $ 354 $ 199 $ 678 $ 397

Supplemental Lease Information:

Six Months Ended<br>‎June 30,
(Dollars in thousands) 2022 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 359 $ 326
Weighted-average remaining lease term (years) 10.2 11.3
Weighted-average discount rate 3.29% 3.35%

‎

18

Lease Obligations:

Future undiscounted lease payments for operating leases with initial terms of one year or more as of June 30, 2022 are as follows:

(Dollars in thousands)
2022 $ 366
2023 743
2024 722
2025 671
2026 563
2027 and beyond 2,931
Undiscounted cash flow 5,996
Imputed Interest (986)
Total lease liability $ 5,010

Note 8. Other Real Estate Owned

The Bank had no other real estate owned at June 30, 2022 and December 31, 2021.

Note 9. Derivatives

The Corporation is exposed to certain risks arising from both its business operations and economic conditions.  The Corporation principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Corporation manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities.

The Corporation’s existing credit derivatives result from participations in interest rate swaps provided by external lenders as part of loan participation arrangements.  Derivatives not designated as hedges are not speculative and result from a service the Corporation provides to certain lenders which participate in loans.

The table below presents the fair value of the Corporation’s derivative financial instruments as well as their classification on the Balance Sheet.

Fair Value of Derivative Instruments
Derivative Liabilities
(Dollars in thousands) June 30, 2022 December 31, 2021
Notional amount Balance Sheet Location Fair Value Notional amount Balance Sheet Location Fair Value
Derivatives not designated as hedging instruments
Other Contracts $ 6,560 Other Liabilities $ 7 $ 6,653 Other Liabilities $ 21
Total derivatives not designated as hedging instruments $ 7 $ 21

The table below presents the effect of the Corporation’s derivative financial instruments that are not designated as hedging instruments on the Income Statement.

Effect of Derivatives as Hedging Instruments on the Income Statement
Derivatives Not Designated as Hedging Instruments under Subtopic 815-20 Location of Gain or (Loss) Recognized in Income on Derivative Amount of Gain or (Loss) Recognized in Income on Derivatives
(Dollars in thousands) Three Months Ended Six Months Ended
June 30, 2022 June 30, 2021 June 30, 2022 June 30, 2021
Other Contracts Other income $ 5 $ (7) $ 13 $ 16

As of June 30, 2022, the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $7 thousand.

19

Note 10. Pension

The components of pension expense for the periods presented are as follows:

Three Months Ended Six Months Ended
June 30, June 30,
(Dollars in thousands) 2022 2021 2022 2021
Components of net periodic cost:
Service cost $ 85 $ 107 $ 171 $ 205
Interest cost 168 96 336 183
Expected return on plan assets (248) (280) (497) (554)
Settlement expense — 90 — 198
Recognized net actuarial loss 149 283 299 568
Total pension expense $ 154 $ 296 $ 309 $ 600

The service cost component of pension expense is recorded in the salaries and employee benefits line and all other cost components are recorded in the nonservice pension line of the Consolidated Statements of Income.

Note 11. Fair Value Measurements and Fair Values of Financial Instruments

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

FASB ASC Topic 820, “Financial Instruments”, requires disclosure of the fair value of financial assets and liabilities, including those financial assets and liabilities that are not measured and reported at fair value on a recurring and nonrecurring basis. The Corporation does not report any nonfinancial assets at fair value. FASB ASC Topic 820 establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under FASB ASC Topic 820 are as follows:

Level 1: Valuation is based on unadjusted, quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

Level 2: Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. There may be substantial differences in the assumptions used for securities within the same level. For example, prices for U.S. Agency securities have fewer assumptions and are closer to level 1 valuations than the private label mortgage-backed securities that require more assumptions and are closer to level 3 valuations.

Level 3: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Corporation’s assumptions regarding what market participants would assume when pricing a financial instrument.

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

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

The following methods and assumptions were used to estimate the fair values of the Corporation’s financial instruments measured at fair value on a recurring and nonrecurring basis.

20

Equity Securities: Equity securities are valued using quoted market prices from nationally recognized markets (Level 1). Equity securities are measured at fair value on a recurring basis.

Investment securities: Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service. This service provides pricing information by utilizing evaluated pricing models supported with market data information. Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications. Level 2 investment securities are primarily comprised of debt securities issued by states and municipalities, corporations, mortgage-backed securities issued by government agencies, and government-sponsored enterprises. Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models. Investment securities are measured at fair value on a recurring basis.

Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals conducted by an independent, licensed appraiser, less cost to sell. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach (Level 2). If the appraiser makes an adjustment to account for differences between the comparable sales and income data available for similar loans, or if management adjusts the appraised value, then the fair value is considered Level 3. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted in accordance with the allowance policy. No partial charge-offs on impaired loans were taken in the second quarter of 2022. Impaired loans are measured at fair value on a nonrecurring basis.

‎

21

Recurring Fair Value Measurements

For financial assets and liabilities measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2022 and December 31, 2021 are as follows:

(Dollars in thousands) Fair Value at June 30, 2022
Asset Description Level 1 Level 2 Level 3 Total
Equity securities, at fair value $ 495 $ — $ — $ 495
Available for sale:
U.S. Treasury 84,069 — — 84,069
Municipal — 182,194 — 182,194
Corporate — 24,829 — 24,829
Agency mortgage & asset-backed — 164,973 — 164,973
Non-Agency mortgage & asset-backed — 53,722 — 53,722
Total assets $ 84,564 $ 425,718 $ — $ 510,282
(Dollars in thousands) Fair Value at December 31, 2021
--- --- --- --- --- --- --- ---
Asset Description Level 1 Level 2 Level 3 Total
Equity securities, at fair value $ 481 $ — $ 481
Available for sale:
U.S. Government and Agency securities 84,286 — 84,286
Municipal securities — — 212,227
Corporate securities — — 24,939
Agency mortgage and asset-backed securities — — 177,685
Non-Agency mortgage and asset-backed securities — — 30,674
Total assets $ 84,767 $ — $ 530,292

All values are in US Dollars.

The fair value of derivative liabilities measured at fair value at June 30, 2022 and December 31, 2021 was $7 thousand and $21 thousand, respectively, and was considered immaterial.

Nonrecurring Fair Value Measurements

For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2022 and December 31, 2021 are as follows:

(Dollars in Thousands) Fair Value at June 30, 2022
Asset Description Level 1 Level 2 Level 3 Total
Impaired loans (1) $ — $ — $ 4,881 $ 4,881
Total assets $ — $ — $ 4,881 $ 4,881
(Dollars in Thousands) Fair Value at December 31, 2021
--- --- --- --- --- --- --- --- ---
Asset Description Level 1 Level 2 Level 3 Total
Impaired loans (1) $ — $ — $ 4,880 $ 4,880
Total assets $ — $ — $ 4,880 $ 4,880

(1)Includes assets that may have been charged-down to fair value during the reporting period or have a specific reserve established.

The Corporation did not record any liabilities at fair value for which measurement of the fair value was made on a nonrecurring basis at June 30, 2022. For financial assets and liabilities measured at fair value on a recurring basis, there were no transfers of financial assets or liabilities between Level 1 and Level 2 during the period ending June 30, 2022.

‎

22

The following table presents additional quantitative information about Level 3 assets measured at fair value on a nonrecurring basis at June 30, 2022 and December 31, 2021:

(Dollars in thousands) Range
June 30, 2022 Fair Value Valuation Technique Unobservable Input (Weighted Average)
Impaired loans $ 4,881 Appraisal Appraisal Adjustment on:
Real estate assets 20% (20%)
Cost to sell 8%
Non-real estate assets 50% - 100% (83%)
Cost to sell 8%
Range
December 31, 2021 Fair Value Valuation Technique Unobservable Input (Weighted Average)
Impaired Loans $ 4,880 Appraisal Appraisal Adjustment on:
Real estate assets 20% (20%)
Cost to sell 8%
Non-real estate assets 50% - 100% (83%)
Cost to sell 8%

The carrying amounts and estimated fair value of financial instruments not carried at fair value are as follows:

June 30, 2022
Carrying Fair
(Dollars in thousands) Amount Value Level 1 Level 2 Level 3
Financial assets, carried at cost:
Cash and cash equivalents $ 198,269 $ 198,269 $ 198,269 $ — $ —
Long-term interest-bearing deposits in other banks 12,476 12,476 12,476 — —
Loans held for sale 2,054 2,094 — 2,094 —
Net loans 1,019,608 984,430 — — 984,430
Accrued interest receivable 5,375 5,375 — — 5,375
Financial liabilities:
Deposits $ 1,679,187 $ 1,432,863 $ — $ 1,432,863 $ —
Subordinate notes 19,605 18,573 — 18,573 —
Accrued interest payable 70 70 — 70 —
December 31, 2021
Carrying Fair
(Dollars in thousands) Amount Value Level 1 Level 2 Level 3
Financial assets, carried at cost:
Cash and cash equivalents $ 175,149 $ 175,149 $ 175,149 $ — $ —
Long-term interest-bearing deposits in other banks 10,492 10,492 10,492 — —
Loans held for sale 2,827 2,940 — 2,940 —
Net loans 983,746 1,003,580 — — 1,003,580
Accrued interest receivable 5,217 5,217 — — 5,217
Financial liabilities:
Deposits $ 1,584,359 $ 1,616,128 $ — $ 1,616,128 $ —
Subordinate notes 19,588 19,909 — 19,909 —
Accrued interest payable 83 83 — 83 —

23

Note 12. Subordinated Notes

At June 30, 2022, the Corporation had $20.0 million of unsecured subordinated debt notes payable, $15.0 million which mature on September 1, 2030 and $5.0 million which mature on September 1, 2035. The notes are recorded on the consolidated balance sheet net of remaining debt issuance costs totaling $395 thousand at June 30, 2022, which is being amortized on a pro-rata basis over a 5-year and 10-year period, based on the call dates of the notes, on an effective interest method. The subordinated notes totaling $15.0 million have a fixed interest rate of 5.00% through September 1, 2025, then convert to a variable rate of 90-day Secured Overnight Financing Rate (SOFR) plus 4.93% for the applicable interest periods through maturity. The subordinated notes totaling $5.0 million have a fixed interest rate of 5.25% through September 1, 2030, then convert to a variable rate of 90-day SOFR plus 4.92% for the applicable interest periods through maturity. The Corporation may, at its option, redeem the notes, in whole or in part, at any time 5-years prior to the maturity. The notes are structured to qualify as Tier 2 Capital for the Corporation and there are no debt covenants on the notes.

Note 13. Capital Ratios

Capital adequacy for the Bank is currently defined by regulatory agencies through the use of several minimum required ratios. The capital ratios to be considered “well capitalized” are: (1) Common Equity Tier 1 (CET1) of 6.5%, (2) Tier 1 Leverage of 5%, (3) Tier 1 Risk-Based Capital of 8%, and (4) Total Risk-Based Capital of 10%. In addition, a capital conservation buffer of 2.5% is applicable to all of the capital ratios except for the Tier 1 Leverage ratio. The capital conservation buffer is equal to the lowest value of the three applicable capital ratios less the regulatory minimum for each respective capital measurement. The Bank’s capital conservation buffer at June 30, 2022 was 7.6% compared to the regulatory buffer of 2.5%. Compliance with the capital conservation buffer is required in order to avoid limitations to certain capital distributions and is in addition to the minimum required capital requirements. As of June 30, 2022, the Bank was “well capitalized.”

In 2019, the Community Bank Leverage Ratio (CBLR) was approved by federal banking agencies as an optional capital measure available to Qualifying Community Banking Organizations (QCBO). If a bank qualifies as a QCBO and maintains a CBLR of 9% or greater, the bank would be considered “well-capitalized” for regulatory capital purposes and exempt from complying with the risk-based capital rule described above. The CBLR rule took effect January 1, 2020 and banks could opt-in through an election in the first quarter 2020 regulatory filing. The Bank met the criteria of a QCBO but did not opt-in to the CBLR.

The consolidated asset limit on small bank holding companies is $3.0 billion and a company with assets under that limit is not subject to the consolidated capital rules but may file reports that include capital amounts and ratios. The Corporation has elected to file those reports.

24

The following table summarizes the regulatory capital requirements and results as of June 30, 2022 and December 31, 2021 for the Corporation and the Bank:

Regulatory Ratios
Adequately Well
June 30, December 31, Capitalized Capitalized
(Dollars in thousands) 2022 2021 Minimum Minimum
Common Equity Tier 1 Risk-based Capital Ratio (1)
Franklin Financial Services Corporation 14.30% 15.20% N/A N/A
Farmers & Merchants Trust Company 14.34% 15.28% 4.50% 6.50%
Tier 1 Risk-based Capital Ratio (2)
Franklin Financial Services Corporation 14.30% 15.20% N/A N/A
Farmers & Merchants Trust Company 14.34% 15.28% 6.00% 8.00%
Total Risk-based Capital Ratio (3)
Franklin Financial Services Corporation 17.36% 18.41% N/A N/A
Farmers & Merchants Trust Company 15.60% 16.54% 8.00% 10.00%
Tier 1 Leverage Ratio (4)
Franklin Financial Services Corporation 8.53% 8.52% N/A N/A
Farmers & Merchants Trust Company 8.56% 8.57% 4.00% 5.00%
(1) Common equity Tier 1 capital/ total risk-weighted assets (2) Tier 1 capital / total risk-weighted assets
(3) Total risk-based capital / total risk-weighted assets, (4) Tier 1 capital / average quarterly assets

‎

25

Note 14. Revenue Recognition

All of the Corporation’s revenue from contracts with customers within the scope of ASC 606 is recognized in non-interest income as presented in its consolidated statements of income. Revenue generating activities that fall within the scope of ASC 606 are described as follows:

Investment and Trust Service Fees – these represent fees from wealth management (assets under management), fees from the management and settlement of estates and commissions from the sale of investment and insurance products.

Asset management fees are generally assessed based on a tiered fee schedule, based on the value of assets under management, and are recognized monthly when the service obligation is completed. Fees recognized were $1.7 million for the second quarter of 2022, compared to $1.8 million in the second quarter of 2021 and $3.4 million for the first half of 2022, compared to $3.3 million for the first half of 2021.

Fees for estate management services are based on the estimated fair value of the estate. These fees are generally recognized monthly over an 18-month period that Management has determined to represent the average time to fulfill the performance obligations of the contract. Management has the discretion to adjust this time period as needed based upon the nature and complexity of an individual estate. Fees recognized were $129 thousand for the second quarter of 2022, compared to $99 thousand in the second quarter of 2021 and $302 thousand for the first half of 2022, compared to $183 thousand for the first half of 2021.

Commissions from the sale of investment and insurance products are recognized upon the completion of the transaction. Commissions recognized were $45 thousand for the second quarter of 2022, compared to $48 thousand for the second quarter of 2021 and $76 thousand for the first half of 2022, compared to $85 thousand for the first half of 2021.

Loan Service Charges – these represent fees on loans for services or charges that occur after the loan has been booked, for example, late payment fees. These also include fees for mortgages settled for third-party mortgage companies. All of these fees are transactional in nature and are recognized upon completion of the transaction which represents the performance obligation.

Deposit Service Charges and Fees – these represent fees from deposit customers for transaction based, account maintenance, and overdraft services. Transaction based fees include, but are not limited to, stop payment fees and overdraft fees. These fees are recognized at the time of the transaction when the performance obligation has been fulfilled. Account maintenance fees and account analysis fees are earned over the course of a month, representing the period of the performance obligation, and are recognized monthly.

Debit Card Income – this represents interchange fees from cardholder transactions conducted through the card payment network. Cardholders use the debit card to conduct point-of-sale transactions that produce interchange fees. The fees are transaction based and the fee is recognized with the processing of the transaction. These fees are reported net of cardholder rewards.

Other Service Charges and Fees – these are comprised primarily of merchant card fees, credit card fees, ATM surcharges and interchange fees and wire transfer fees. Merchant card fees represent fees the Bank earns from a third party for enrolling a customer in the processor’s program. Credit card fees represent a fee earned by the Bank for a successful referral to a card-issuing company. ATM surcharges and interchange fees are the result of Bank customers conducting ATM transactions that generate fee income and are processed through multiple card networks. All of these fees are transaction based and are recognized at the time of the transaction.

Gains/Losses on the Sale of Other Real Estate – these are recognized when control of the property transfers to the buyer.

Contract Balances

A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity, or standard month-end revenue accruals such as asset management fees based on month-end market values. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into longer-term revenue contracts with customers, and therefore, does not experience significant contract balances.

Contract Acquisition Costs

The Corporation expenses all contract acquisition costs as costs are incurred.

‎

26

1Note 15. Commitments and Contingencies

In the normal course of business, the Bank is a party to financial instruments that are not reflected in the accompanying financial statements and are commonly referred to as off-balance-sheet instruments. These financial instruments are entered into primarily to meet the financing needs of the Bank’s customers and include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk not recognized in the consolidated balance sheet.

The Corporation’s exposure to credit loss in the event of nonperformance by other parties to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contract or notional amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments.

The Bank had the following outstanding commitments for the periods presented:

June 30, December 31,
(Dollars in thousands) 2022 2021
Financial instruments whose contract amounts represent credit risk
Commercial commitments to extend credit $ 293,606 $ 288,075
Consumer commitments to extend credit (secured) 94,725 82,095
Consumer commitments to extend credit (unsecured) 5,090 5,389
$ 393,421 $ 375,559
Standby letters of credit $ 28,407 $ 23,284

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses with the exception of home equity lines and personal lines of credit and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank, is based on Management’s credit evaluation of the counterparty. Collateral for most commercial commitments varies but may include accounts receivable, inventory, property, plant, and equipment, and income-producing commercial properties. Collateral for secured consumer commitments consists of liens on residential real estate.

Standby letters of credit are instruments issued by the Bank, which guarantee the beneficiary payment by the Bank in the event of default by the Bank’s customer in the nonperformance of an obligation or service. Most standby letters of credit are extended for one-year periods. Generally, the credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds collateral supporting those commitments for which collateral is deemed necessary primarily in the form of certificates of deposit and liens on real estate. Management believes that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees. In the second quarter of 2018, the Bank established a $2.4 million allowance against letters of credit issued in connection with a commercial borrower that declared bankruptcy. In the first quarter of 2020, the Bank reversed $250 thousand of this reserve as one letter of credit was cancelled. In the second quarter of 2021, the Bank reversed $636 thousand of this reserve as a second letter of credit was cancelled. At June 30, 2022, this reserve was $1.5 million. Except for the liability recorded for standby letters of credit, liabilities for credit loss associated with off-balance sheet commitments were not material at June 30, 2022 and December 31, 2021.

Most of the Bank’s business activity is with customers located within its primary market and does not involve any significant concentrations of credit to any one entity or industry.

‎

27

Legal Proceedings

The nature of the Corporation’s business generates a certain amount of litigation.

The Corporation establishes accruals for legal proceedings when information related to the loss contingencies represented by those matters indicates both that a loss is probable, and the amount of the loss can be reasonably estimated. When the Corporation is able to do so, it also determines estimates of possible losses, whether in excess of any accrued liability or where there is no accrued liability.

These assessments are based on the analysis of currently available information and are subject to significant judgment and a variety of assumptions and uncertainties. As new information is obtained, the Corporation may change its assessments and, as a result, take or adjust the amounts of its accruals and change its estimates of possible losses or ranges of possible losses. Due to the inherent subjectivity of the assessments and the unpredictability of outcomes of legal proceedings, any amounts that may be accrued or included in estimates of possible losses or ranges of possible losses may not represent the actual loss to the Corporation from any legal proceeding. Its exposure and ultimate losses may be higher, possibly significantly higher, than amounts it may accrue or amounts it may estimate.

In management’s opinion, the Corporation does not anticipate, at the present time, that the ultimate aggregate liability, if any, arising out of all litigation to which the Corporation is a party at this time will have a material adverse effect on its financial position. The Corporation cannot now determine, however, whether or not any claim asserted against it will have a material adverse effect on its results of operations in any future reporting period, which will depend on, among other things, the amount of loss resulting from the claim and the amount of income otherwise reported for the reporting period. Thus, at June 30, 2022, the Corporation is unable to provide an evaluation of the likelihood of an unfavorable outcome or an estimate of the amount or range of potential loss with respect to such other matters and, accordingly, have not yet established any specific accrual for such other matters.

Note 16. Reclassification

Certain prior period amounts may have been reclassified to conform to the current year presentation. Such reclassifications did not affect prior year net income or shareholders’ equity.

‎

28

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

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

For the Three and Six Months Ended June 30, 2022 and 2021

Forward Looking Statements

Certain statements appearing herein which are not historical in nature are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements refer to a future period or periods, reflecting management’s current views as to likely future developments, and use words such as “may,” “will,” “expect,” “believe,” “estimate,” “anticipate,” or similar terms. Because forward-looking statements involve certain risks, uncertainties and other factors over which the Corporation has no direct control, actual results could differ materially from those contemplated in such statements. These factors include (but are not limited to) the following: general economic conditions, particularly with regard to the negative impact of severe, wide-ranging and continuing disruptions caused by, and resulting from, the spread of the coronavirus COVID-19 pandemic and affects thereof, including governmental responses thereto, changes in the rates of inflation and the effects of inflation, changes in interest rates, changes in the Corporation’s cost of funds, changes in government monetary policy, changes in government regulation and taxation of financial institutions, changes in technology, the intensification of competition within the Corporation’s market area, and other similar factors. We caution readers not to place undue reliance on these forward-looking statements. They only reflect management’s analysis as of this date. The Corporation does not revise or update these forward-looking statements to reflect events or changed circumstances.

Critical Accounting Policies

Management has identified critical accounting policies for the Corporation. These policies are particularly sensitive, requiring significant judgements, estimates and assumptions to be made by Management. There were no changes to the critical accounting policies disclosed in the 2021 Annual Report on Form 10-K in regards to application or related judgments and estimates used. Please refer to Item 7 of the Corporation’s 2021 Annual Report on Form 10-K for a more detailed disclosure of the critical accounting policies.

Results of Operations

Summary

Franklin Financial Services Corporation reported consolidated earnings of $3.6 million ($.80 per diluted share) for the second quarter of 2022. This result represents a 32% decrease compared to net income of $5.3 million ($1.19 per diluted share) for the same period in 2021. Year-to-date 2022 net income was $6.6 million ($1.47 per diluted share) compared to $10.1 million ($2.28 per diluted share) for the same six-month period in 2021, a decrease of 35%.

A summary of operating results for the second quarter of 2022 and year-to-date 2022 are as follows:

Net interest income was $12.1 million for the second quarter of 2022 compared to $10.8 million for the second quarter of 2021. The second quarter of 2021 included $746 thousand of PPP interest and fees compared to only $4 thousand for the second quarter of 2022. Year-to-date, net interest income was $22.9 million (including $388 thousand of PPP interest and fees) compared to $21.7 million for the same period in 2021 (including $1.6 million of PPP interest and fees). The net interest margin increased to 2.90% for the second quarter of 2022 from 2.82% for the same quarter of the prior year. On a year-to-date comparison, the net interest margin was 2.80% for 2022 compared to 2.92% in 2021. The yield on earning assets increased in the second quarter 2022 versus 2021 comparison (up 0.08%), but decreased year-over-year (down 0.14%). The increase in the second quarter yield on earning assets was primarily the result of Federal Reserve rate increases that began near the end of the first quarter of 2022 and continued through the second quarter. The year-to-date cost of interest-bearing deposits was 0.15% compared to 0.16% for 2021 while the cost of total deposits decreased from 0.13% in 2021 to 0.12% in 2022. ‎

Earning assets for the second quarter of 2022 averaged $1.7 billion compared to $1.6 billion for the same period in 2021, and year-to-date average earnings assets increased 10% from $1.5 billion to $1.7 billion. Year-to-date the average balance of interest-earning cash increased $72.3 million, and the investment portfolio increased $82.2 million. The average balance of the loan portfolio increased only $1.9 million for the first six months of 2022 compared to 2021. The growth in the year-to-date average balance of the loan

29

portfolio was negatively affected by a decrease of $53.8 million in the average balance of PPP loans over the comparative periods. The average balance of deposits for the year increased $179.9 million over the same period in 2021 with every deposit category increasing except for time deposits. ‎

There was no provision for loan loss expense for the second quarter and year-to-date periods of 2022. In 2021, the provision for loan loss expense was a reversal of $1.1 million for the second quarter and a reversal of $1.9 million for the first six months of 2021. During 2020, the allowance for loan loss was increased through the provision expense due to increased economic uncertainty stemming from the pandemic. As these risks lessened in 2021, loans reserves were released via a reversal in the provision for loan loss. With minimal loan growth in 2022 and stable credit quality indicators it was determined no additional provision expense was needed during the first half of the year. The allowance for loan loss ratio was 1.45% of gross loans as of June 30, 2022, compared to 1.51% at December 31, 2021. ‎

Noninterest income totaled $4.1 million for the second quarter of 2022 compared to $4.5 million in the second quarter of 2021. Year-to-date, noninterest income decreased $740 thousand (8.5%) to $8.0 million compared to $8.7 million the prior year. The largest increases year-over-year were in Investment and Trust Services fees (up $204 thousand) and deposit service charges (up $319 thousand) primarily from a new product introduced in the third quarter of 2021. These increases were more than offset by a decrease of $828 thousand in gains on sale as mortgage originations have slowed in 2022. ‎

Noninterest expense for the second quarter of 2022 was $12.0 million compared to $10.1 million for the second quarter of 2021. Year-to-date, noninterest expense was $23.3 million compared to $20.3 million in 2021, an increase of 14.9%. The categories contributing to this increase were: salaries and benefits ($1.5 million), data processing ($581 thousand) and other expenses ($643 thousand). Salaries and benefits increased primarily in employee compensation due to higher staffing levels and incentive compensation, the increase in data processing is related to the implementation of a Customer Relationship Management system and other expenses increased due to a reversal of $636 thousand for an off-balance sheet liability during the second quarter of 2021. ‎

Total assets at June 30, 2022 were $1.832 billion compared to $1.774 billion at December 31, 2021. Significant balance sheet changes since December 31, 2021, include:

Short-term interest-earning deposits in other banks increased $15.2 million. The amortized cost basis of the investment portfolio increased $28.6 million, however, the fair value of the portfolio decreased by $20.0 million due to higher interest rates. ‎

The net loan portfolio increased $35.9 million during 2022 over the year-end 2021 balance. The largest increase occurred in the commercial real estate portfolio ($40.0 million) which was partially offset by a decrease of $8.3 million in non-real estate commercial loans. The Bank held $215 thousand in PPP loans at June 30, 2022, a decrease of $7.6 million since year-end 2021, and all PPP fees have been recognized.

Deposits increased $94.8 million (6.0%) over year-end 2021, with all deposit products showing an increase except time deposits. Interest-bearing checking accounts showed the largest increase ($67.1 million – 13.1%), primarily in commercial and municipal accounts.  ‎

Shareholders’ equity decreased $35.3 million since the end of 2021. Retained earnings increased $3.7 million, net of $2.8 million in dividend payments. Accumulated other comprehensive income (AOCI) decreased by $38.4 million as the fair value of the investment portfolio declined during the year due to higher interest rates. At June 30, 2022, the book value of the Corporation’s common stock was $27.54 per share and the tangible book value was $25.50 per share. In December 2021, an open market repurchase plan was approved to repurchase 150,000 shares over a one-year period and 47,450 shares have been repurchased under the plan as of June 30, 2022.

‎

30

Key performance ratios as of, or for the six months ended June 30, 2022 and 2021 and the year ended December 31, 2021 are listed below:

June 30, December 31, June 30,
(Dollars in thousands, except per share) 2022 2021 2021
Balance Sheet Highlights
Total assets $ 1,832,296 $ 1,773,806 $ 1,678,308
Investment and equity securities 510,282 530,292 512,729
Loans, net 1,019,608 983,746 983,980
Deposits 1,679,187 1,584,359 1,491,208
Shareholders' equity 121,797 157,065 151,156
Summary of Operations
Interest income $ 24,409 $ 47,573 $ 23,135
Interest expense 1,490 2,902 1,468
Net interest income 22,919 44,671 21,667
Provision (credit) for loan losses — (2,100) (1,900)
Net interest income after provision for loan losses 22,919 46,771 23,567
Noninterest income 7,976 19,488 8,716
Noninterest expense 23,296 43,245 20,277
Income before income taxes 7,599 23,014 12,006
Federal income tax expense 1,009 3,398 1,905
Net income $ 6,590 $ 19,616 $ 10,101
Performance Measurements
Return on average assets* 0.74% 1.17% 1.25%
Return on average equity* 9.36% 13.20% 14.07%
Return on average tangible equity (1)* 9.99% 14.05% 15.01%
Efficiency ratio (1) 73.70% 66.12% 65.55%
Net interest margin* 2.80% 2.88% 2.92%
Shareholders' Value (per common share)
Diluted earnings per share $ 1.47 $ 4.42 $ 2.28
Basic earnings per share 1.48 4.44 2.29
Regular cash dividends declared 0.64 1.25 0.61
Book value 27.54 35.36 34.16
Tangible book value (1) 25.50 33.34 32.12
Market value 30.16 33.10 31.94
Market value/book value ratio 109.51% 93.61% 93.50%
Market value/tangible book value ratio 118.25% 99.29% 99.43%
Price/earnings multiple* 10.26 7.49 7.00
Current quarter dividend yield* 4.24% 3.87% 3.88%
Dividend payout ratio year-to-date 43.22% 28.16% 26.64%
Safety and Soundness
Average equity/average assets 7.96% 8.89% 8.91%
Risk-based capital ratio (Total) 17.36% 18.41% 18.52%
Leverage ratio (Tier 1) 8.53% 8.52% 8.53%
Common equity ratio (Tier 1) 14.30% 15.20% 15.16%
Nonaccrual loans/gross loans 0.55% 0.74% 0.88%
Nonaccrual assets/total assets 0.31% 0.42% 0.53%
Allowance for loan losses as a % of loans 1.45% 1.51% 1.51%
Net loans (charged-off) recovered/average loans* -0.01% 0.04% 0.03%
Assets under Management
Trust assets under management (fair value) $ 838,830 $ 946,964 $ 912,651
Held at third-party brokers (fair value) 104,881 118,046 118,469

*Year-to-date annualized

(1)   See the section titled “GAAP versus Non-GAAP Presentation” that follows.

31

GAAP versus non-GAAP Presentations – The Corporation supplements its traditional GAAP measurements with certain non-GAAP measurements to evaluate its performance and to eliminate the effect of intangible assets.  By eliminating intangible assets (Goodwill), the Corporation believes it presents a measurement that is comparable to companies that have no intangible assets or to companies that have eliminated intangible assets in similar calculations. However, not all companies may use the same calculation method for each measurement. The non-GAAP measurements are not intended to be used as a substitute for the related GAAP measurements. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, our reported results prepared in accordance with GAAP. In the event of such a disclosure or release, the Securities and Exchange Commission’s Regulation G requires: (i) the presentation of the most directly comparable financial measure calculated and presented in accordance with GAAP and (ii) a reconciliation of the differences between the non-GAAP financial measure presented and the most directly comparable financial measure calculated and presented in accordance with GAAP. The following table shows the calculation of the non-GAAP measurements as of, or for the six months ended June 30, 2022 and 2021 and the year ended December 31, 2021.

(Dollars in thousands, except per share)
June 30, 2022 December 31, 2021 June 30, 2021
Return on Tangible Equity (non-GAAP)
Net income $ 6,590 $ 19,616 $ 10,101
Average shareholders' equity 141,986 148,637 143,588
Less average intangible assets (9,016) (9,016) (9,016)
Average tangible equity (non-GAAP) 132,970 139,621 134,572
Return on average tangible equity (non-GAAP)* 9.99% 14.05% 15.01%
Tangible Book Value (per share) (non-GAAP)
Shareholders' equity $ 121,797 $ 157,065 $ 151,156
Less intangible assets (9,016) (9,016) (9,016)
Tangible book value (non-GAAP) 112,781 148,049 142,140
Shares outstanding (in thousands) 4,422 4,441 4,425
Tangible book value per share (non-GAAP) $ 25.50 $ 33.34 $ 32.12
Efficiency Ratio
Noninterest expense $ 23,296 $ 43,245 $ 20,277
Net interest income 22,919 44,671 21,667
Plus tax equivalent adjustment to net interest income 710 1,466 734
Plus noninterest income, net of securities transactions 7,980 19,271 8,534
Total revenue 31,609 65,408 30,935
Efficiency ratio (Noninterest expense/total revenue) 73.70% 66.12% 65.55%
* Year-to-date annualized

Net Interest Income

The largest source of the Corporation’s earnings is net interest income, which is defined as the difference between income on interest-earning assets and the expense of interest-bearing liabilities supporting those assets. Principal categories of interest-earning assets are loans and securities, while deposits, short-term borrowings and long-term debt are the principal categories of interest-bearing liabilities. Demand deposits enhance net interest income because they are noninterest-bearing deposits. For the purpose of this discussion, balance sheet items refer to the average balance for the year and net interest income is adjusted to a fully taxable-equivalent basis. This tax-equivalent adjustment facilitates performance comparisons between taxable and tax-free assets by increasing the tax-free income by an amount equivalent to the Federal income taxes that would have been paid if this income were taxable at the Corporation’s 21% Federal statutory rate.

32

Comparison of the three months ended June 30, 2022 to the three months ended June 30, 2021:

Tax equivalent net interest income increased $1.3 million to $12.5 million in the second quarter of 2022 compared to $11.2 million for the same period in 2021. Balance sheet volume contributed $409 thousand to the increase and a change in rates added $867 thousand.

The following table presents average balances, tax-equivalent (T/E) interest income, and yields earned or rates paid on the assets or liabilities. Loans are presented by primary loan purpose and nonaccrual loans are included in the average loan balance used to calculate the yield. All nontaxable interest income has been adjusted to a tax-equivalent basis using a tax rate of 21%.

For the Three Months Ended June 30,
2022 2021
Average Income or Average Average Income or Average
(Dollars in thousands) balance expense yield/rate balance expense yield/rate
Interest-earning assets:
Interest-earning obligations in other banks $ 189,584 $ 421 0.89% $ 124,137 $ 58 0.19%
Investment securities:
Taxable 425,097 2,172 2.05% 371,951 1,767 1.91%
Tax Exempt 86,416 662 3.07% 92,426 667 2.89%
Investments 511,513 2,835 2.22% 464,377 2,434 2.10%
Loans:
Commercial, industrial and agricultural 861,443 8,677 4.04% 847,205 8,198 3.84%
Residential mortgage 66,783 581 3.49% 66,710 585 3.48%
Home equity loans and lines 87,074 609 2.81% 83,081 517 2.50%
Consumer 5,899 101 6.87% 7,102 114 6.44%
Loans 1,021,200 9,967 3.91% 1,004,098 9,414 3.72%
Total interest-earning assets 1,722,297 $ 13,224 3.08% 1,592,612 $ 11,906 3.00%
Other assets 86,101 65,689
Total assets $ 1,808,398 $ 1,658,301
Interest-bearing liabilities:
Deposits:
Interest-bearing checking $ 540,491 $ 158 0.12% $ 473,362 $ 122 0.10%
Money Management 601,685 259 0.17% 529,683 205 0.16%
Savings 129,732 18 0.06% 112,015 16 0.06%
Time 64,551 67 0.42% 72,141 114 0.63%
Total interest-bearing deposits 1,336,458 504 0.15% 1,187,201 457 0.15%
Subordinated Notes 19,601 260 5.31% 19,567 263 5.37%
Total interest-bearing liabilities 1,356,059 764 0.23% 1,206,768 720 0.24%
Noninterest-bearing deposits 313,023 293,136
Other liabilities 10,120 14,661
Shareholders' equity 129,196 143,736
Total liabilities and shareholders' equity $ 1,808,398 $ 1,658,301
T/E net interest income/Net interest margin 12,460 2.90% 11,186 2.82%
Tax equivalent Adjustment (350) (363)
Net interest income $ 12,111 $ 10,823
Net Interest Spread 2.85% 2.76%
Cost of Funds 0.18% 0.19%
Cost of Deposits 0.12% 0.12%

Provision for Loan Losses

The Bank had provision for loan loss expense of $0 for the second quarter of 2022, compared to a reversal of $1.1 million in the second quarter of 2021. For more information refer to the Loan Quality and Allowance for Loan Losses discussion in the Financial Condition section.

33

Noninterest Income

For the second quarter of 2022, noninterest income decreased $398 thousand from the same period in 2021. Investment and trust service fees and loan service charges remained flat, while gains on sale of loans decreased as the volume of mortgages sold decreased. Deposit service charges increased due to a new product introduced in the third quarter of 2021. Debit card income decreased primarily due to the introduction of a customer rewards program.

The following table presents a comparison of noninterest income for the three months ended June 30, 2022 and 2021:

For the Three Months Ended
June 30, Change
(Dollars in thousands) 2022 2021 Amount %
Noninterest Income
Investment and trust services fees $ 1,918 $ 1,905 $ 13 0.7
Loan service charges 240 227 13 5.7
Gain on sale of loans 255 555 (300) (54.1)
Deposit service charges and fees 634 470 164 34.9
Other service charges and fees 437 420 17 4.0
Debit card income 438 576 (138) (24.0)
Increase in cash surrender value of life insurance 109 112 (3) (2.7)
Net (losses) gains on sales of debt securities (19) 91 (110) (120.9)
Change in fair value of equity securities 4 38 (34) (89.5)
Other 75 95 (20) (21.1)
Total noninterest income $ 4,091 $ 4,489 $ (398) (8.9)

Noninterest Expense

Noninterest expense for the second quarter of 2022 increased $1.9 million compared to the same period in 2021. Salary expense increased primarily due to additional expense for incentive compensation programs and new positions. Marketing and advertising expense increased primarily from sponsorships of community events. Data processing expenses were higher due primarily to the implementation of a customer relationship management system that began in the fourth quarter of 2021. Other expenses increased due to a reversal of $636 thousand for an off-balance sheet liability during the second quarter of 2021.

The following table presents a comparison of noninterest expense for the three months ended June 30, 2022 and 2021:

For the Three Months Ended
(Dollars in thousands) June 30, Change
Noninterest Expense 2022 2021 Amount %
Salaries and benefits $ 7,045 $ 6,245 $ 800 12.8
Net occupancy 979 856 123 14.4
Marketing and advertising 460 396 64 16.2
Legal and professional 484 498 (14) (2.8)
Data processing 1,261 888 373 42.0
Pennsylvania bank shares tax 335 308 27 8.8
FDIC insurance 170 179 (9) (5.0)
ATM/debit card processing 360 329 31 9.4
Telecommunications 106 83 23 27.7
Nonservice pension 69 189 (120) (63.5)
Other 760 140 620 442.9
Total noninterest expense $ 12,029 $ 10,111 $ 1,918 19.0

Provision for Income Taxes

For the second quarter of 2022, the Corporation recorded a Federal income tax expense of $595 thousand compared to $1.0 million for the same quarter in 2021. The effective tax rate for the second quarter of 2022 was 14.3% compared to 16.4% for the second quarter of 2021. The decrease in the effective tax rate was due primarily to lower pre-tax income driven by the reversal in the provision for loan loss expense in 2021 compared to no provision expense in 2022. The federal statutory tax rate is 21% for 2022 and 2021.

34

Comparison of the six months ended June 30, 2022 to the six months ended June 30, 2021:

Tax equivalent net interest income increased $1.2 million to $23.6 million in the first half of 2022 compared to $22.4 million for the same period in 2021. Balance sheet volume contributed $897 thousand to the increase and a change in rates added $332 thousand.

The following table presents average balances, tax-equivalent (T/E) interest income, and yields earned or rates paid on the assets or liabilities. Loans are presented by primary loan purpose and nonaccrual loans are included in the average loan balance used to calculate the yield. All nontaxable interest income has been adjusted to a tax-equivalent basis using a tax rate of 21%.

For the Six Months Ended June 30,
2022 2021
Average Income or Average Average Income or Average
(Dollars in thousands) balance expense yield/rate balance expense yield/rate
Interest-earning assets:
Interest-earning obligations in other banks $ 173,937 $ 520 0.60% $ 101,658 $ 112 0.22%
Investment securities:
Taxable 431,762 4,019 1.88% 343,967 3,392 1.99%
Tax Exempt 86,980 1,324 3.07% 92,599 1,336 2.89%
Investments 518,741 5,343 2.08% 436,566 4,728 2.18%
Loans:
Commercial, industrial and agricultural 853,587 16,765 3.96% 852,752 16,569 3.87%
Residential mortgage 65,670 1,133 3.48% 67,294 1,189 3.53%
Home equity loans and lines 86,157 1,157 2.71% 82,504 1,042 2.55%
Consumer 5,979 201 6.78% 6,909 229 6.68%
Loans 1,011,393 19,256 3.84% 1,009,459 19,029 3.76%
Total interest-earning assets 1,704,071 $ 25,118 2.97% 1,547,683 $ 23,869 3.11%
Other assets 80,535 64,305
Total assets $ 1,784,606 $ 1,611,988
Interest-bearing liabilities:
Deposits:
Interest-bearing checking $ 524,634 $ 302 0.12% $ 450,015 $ 235 0.11%
Money Management 591,164 490 0.17% 521,429 405 0.16%
Savings 126,459 35 0.06% 109,047 31 0.06%
Time 68,457 139 0.41% 73,138 272 0.75%
Total interest-bearing deposits 1,310,714 966 0.15% 1,153,629 943 0.16%
Subordinated Notes 19,596 523 5.34% 19,563 525 5.37%
Total interest-bearing liabilities 1,330,310 1,489 0.23% 1,173,192 1,468 0.25%
Noninterest-bearing deposits 302,669 279,887
Other liabilities 9,641 15,321
Shareholders' equity 141,986 143,588
Total liabilities and shareholders' equity $ 1,784,606 $ 1,611,988
T/E net interest income/Net interest margin 23,629 2.80% 22,401 2.92%
Tax equivalent Adjustment (710) (734)
Net interest income $ 22,919 $ 21,667
Net Interest Spread 2.75% 2.86%
Cost of Funds 0.18% 0.20%
Cost of Deposits 0.12% 0.13%

Provision for Loan Losses

The Bank had provision for loan loss expense of $0 for the first half of 2022, compared to a reversal of $1.9 million in the first half of 2021. For more information refer to the Loan Quality and Allowance for Loan Losses discussion in the Financial Condition section.

35

Noninterest Income

For the first half of 2022, noninterest income decreased $740 thousand from the same period in 2021. Investment and trust service fees increased primarily due to an increase in asset management fees. Gains on sale of loans decreased as the volume of mortgages sold decreased. Deposit service charges increased from a new product introduced in the third quarter of 2021. Debit card income decreased due to the introduction of a customer rewards program.

The following table presents a comparison of noninterest income for the six months ended June 30, 2022 and 2021:

For the Six Months Ended
June 30, Change
(Dollars in thousands) 2022 2021 Amount %
Noninterest Income
Investment and trust services fees $ 3,746 $ 3,542 $ 204 5.8
Loan service charges 356 423 (67) (15.8)
Gain on sale of loans 509 1,337 (828) (61.9)
Deposit service charges and fees 1,257 938 319 34.0
Other service charges and fees 849 816 33 4.0
Debit card income 896 1,093 (197) (18.0)
Increase in cash surrender value of life insurance 217 227 (10) (4.4)
Net (losses) gains on sales of debt securities (19) 91 (110) (120.9)
Change in fair value of equity securities 15 91 (76) (83.5)
Other 150 158 (8) (5.1)
Total noninterest income $ 7,976 $ 8,716 $ (740) (8.5)

Noninterest Expense

Noninterest expense for the first half of 2022 increased $3.0 million compared to the same period in 2021. Salary expense increased primarily due to additional expense for incentive compensation programs and new positions, offset by a decrease in commissions. Marketing and advertising expense increased primarily from sponsorships of community events. Data processing expenses were higher due primarily to the implementation of a customer relationship management (CRM) system that began in the fourth quarter of 2021. The CRM, which will be in use starting in the third quarter of 2022, is expected to enhance operational efficiency and customer service going forward. Other expenses increased due to a reversal of $636 thousand for an off-balance sheet liability during the second quarter of 2021.

The following table presents a comparison of noninterest expense for the six months ended June 30, 2022 and 2021:

For the Six Months Ended
(Dollars in thousands) June 30, Change
Noninterest Expense 2022 2021 Amount %
Salaries and employee benefits $ 13,410 $ 11,903 $ 1,507 12.7
Net occupancy 1,952 1,766 186 10.5
Marketing and advertising 957 740 217 29.3
Legal and professional 999 973 26 2.7
Data processing 2,398 1,817 581 32.0
Pennsylvania bank shares tax 478 400 78 19.5
FDIC insurance 353 382 (29) (7.6)
ATM/debit card processing 706 625 81 13.0
Telecommunications 199 213 (14) (6.6)
Nonservice pension 138 395 (257) (65.1)
Other 1,706 1,063 643 60.5
Total noninterest expense $ 23,296 $ 20,277 $ 3,019 14.9

Provision for Income Taxes

For the first half of 2022, the Corporation recorded a Federal income tax expense of $1.0 million compared to $1.9 million for the same quarter in 2021. The effective tax rate for the first half of 2022 was 13.3% compared to 15.9% for the first half of 2021. The decrease in the effective tax rate was due primarily to lower pre-tax income driven by the reversal in the provision for loan loss expense in 2021 compared to no provision expense in 2022. The federal statutory tax rate is 21% for 2022 and 2021.

‎

36

Financial Condition

Cash and Cash Equivalents:

Cash and cash equivalents totaled $198.3 million at June 30, 2022, an increase of $25.1 million from the prior year-end balance of $175.1 million. Interest-earning deposits are held primarily at the Federal Reserve ($177.8 million).

Investment Securities:

AFS Securities: The AFS securities portfolio has increased $28.6 million on an amortized cost basis since year-end 2021. The portfolio is comprised primarily of municipal securities and mortgage and asset-backed securities issued by U.S. Agencies at approximately 36% and 32% of the portfolio fair value, respectively. The average life of the portfolio was 5.8 years.

The AFS securities portfolio had a net unrealized loss of $44.6 million at June 30, 2022 compared to a net unrealized gain of $4.1 million at the prior year-end. The portfolio averaged $518.7 million with a tax-equivalized yield of 2.08% for the first half of 2022. This compares to an average of $436.6 million and a tax-equivalized yield of 2.18% for the same period in 2021.

The municipal bond portfolio is well diversified geographically (203 issuers) and is comprised primarily of general obligation bonds (63%). Many municipal bonds have credit enhancements in the form of private bond insurance or other credit support. The largest geographic municipal bond exposure is in the states of Texas (14%), California (11%), Pennsylvania (11%), and Michigan (10%). The average rating of the municipal portfolio from Moody’s is AA. No municipal bonds are rated below investment grade.

Temporary impairment in the investment portfolio, measured by gross unrealized losses, was $44.8 million, compared to $4.7 million at December 31, 2021. The municipal bond portfolio had the largest unrealized loss of $23.5 million, 52% of the total unrealized loss ($44.8 million). There are 201 securities in this portfolio with an unrealized loss and the loss in this portfolio is deemed to be non-credit related and no other-than-temporary impairment charges have been recorded.

The corporate portfolio is comprised predominantly of 45 fixed rate bank issued subordinated notes with a fair value of $20.9 million. This portfolio has an unrealized loss of $982 thousand on 42 securities with a fair value of $21.5 million. At June 30, 2022, the Bank believes it will be able to collect all interest and principal due on these bonds and no other-than-temporary-impairment charges were recorded.

The unrealized loss in the non-agency mortgage and asset-backed securities portfolio increased $2.1 million from December 31, 2021. Many of these securities have credit enhancement in the form of overcollateralization. Management fully expects to be paid back at par and no other-than-temporary impairment charges have been recorded.

Restricted Stock at Cost: The Bank held $644 thousand of restricted stock at June 30, 2022. Except for $30 thousand, this investment represents stock in FHLB Pittsburgh. The Bank is required to hold this stock to be a member of FHLB and it is carried at cost of $100 per share. The level of FHLB stock held is determined by FHLB and is comprised of a minimum membership amount plus a variable activity amount. FHLB stock is evaluated for impairment primarily based on an assessment of the ultimate recoverability of its cost. As a government sponsored entity, FHLB has the ability to raise funding through the U.S. Treasury that can be used to support its operations. There is not a public market for FHLB stock and the benefits of FHLB membership (e.g., liquidity and low-cost funding) add value to the stock beyond purely financial measures. Management intends to remain a member of the FHLB and believes that it will be able to fully recover the cost basis of this investment.

See Note 4 of the accompanying financial statements for additional information on Investment Securities.

Loans:

Residential real estate: This category is comprised of consumer purpose loans secured by residential real estate and to a lesser extent, commercial purpose loans secured by residential real estate. The consumer purpose category represents traditional residential mortgage loans and home equity products (primarily junior liens and lines of credit). Commercial purpose loans in this category represent loans made for various business needs but are secured with residential real estate. In addition to the real estate collateral, it is possible that additional security is provided by personal guarantees or UCC filings. These loans are underwritten as commercial loans and are not originated to be sold.

Total residential real estate loans increased by $6.2 million over year-end 2021. For the first six months of 2022, the Bank originated $28.9 million of mortgages held for sale and sold $30.1 million through third party brokerage agreements. The Bank does not originate or hold any loans that would be considered sub-prime or Alt-A and does not generally originate mortgages outside of its primary market area.

Residential real estate construction: This category contains loans for the vertical construction of 1-4 family residential properties. The largest component of this category represents loans to residential real estate developers ($10.3 million), while loans for individuals to construct personal residences totaled $8.6 million at June 30, 2022. The Bank’s exposure to residential construction loans is concentrated primarily in south central Pennsylvania. Real estate construction loans,

37

including residential real estate and land development loans, occasionally provide an interest reserve in order to assist the developer during the development stage when minimal cash flow is generated. All real estate construction loans are underwritten in the same manner, regardless of the use of an interest reserve.

Commercial real estate (CRE): This category includes commercial, industrial, farm and agricultural loans and land development loans, where real estate serves as the primary collateral for the loans. Total commercial real estate loans increased to $562.8 million from $522.8 million at the end of 2021. The largest sectors (by collateral) in the commercial real estate category are: apartment units ($83.7 million), hotels and motels ($78.3 million), office buildings ($55.6 million), shopping centers ($49.1 million), and development land ($47.4 million). The majority of the Bank’s hotel exposure is located along the Interstate 81 (I-81) corridor through south-central Pennsylvania. The portfolio is comprised of properties operating under 18 flagged brands and 3 independent operators.

Also included in CRE are real estate construction loans totaling $105.5 million. At June 30, 2022, the Bank had $60.8 million in real estate construction loans funded with an interest reserve and capitalized $420 thousand of interest in 2022 from these reserves on active projects for commercial construction. Real estate construction loans are monitored on a regular basis by either an independent third-party inspector or the assigned loan officer depending on loan amount or complexity of the project. This monitoring process includes at a minimum, the submission of invoices and American Institute of Architects (AIA) documents (depending on the complexity of the project) detailing costs incurred by the borrower, on-site inspections, and a signature by the assigned loan officer for disbursement of funds.

Commercial: This category includes commercial, industrial, farm, agricultural, and municipal loans. Commercial loans decreased $8.3 million to $236.3 million at June 30, 2022, compared to $244.5 million at the end of 2021 primarily due to $7.6 million of PPP forgiveness. At June 30, 2022, the balance of PPP loans was $215 thousand, down from $7.8 million at year-end. At June 30, 2022, the Bank had approximately $122.0 million in tax-free loans. The largest sectors (by industry) in the commercial category are: public administration ($50.9 million), utilities ($45.3 million), real estate rental and leasing ($22.6 million), manufacturing ($15.7 million) and construction ($15.6 million).

Participations: The Bank may supplement its own commercial loan production by purchasing loan participations. These participations are primarily located in south-central Pennsylvania. At June 30, 2022, the outstanding commercial participations accounted for 6.9%, or $71.1 million, of total gross loans compared to 7.8% and $77.5 million at December 31, 2021. The Bank’s total exposure (including outstanding balances and unfunded commitments) to purchased participations is $88.4 million, compared to $95.9 million at December 31, 2021. The commercial loan participations are comprised of $16.2 million of Commercial loans and $54.9 million of CRE loans, reported in the respective loan class.

Consumer loans: This category decreased by $420 thousand to $6.0 million at June 30, 2022, compared to $6.4 million at prior year-end and is comprised primarily of unsecured personal lines of credit.

‎

38

The following table presents a summary of loans outstanding, by class as of:

June 30, December 31, Change
(Dollars in thousands) 2022 2021 Amount %
Residential Real Estate 1-4 Family
Consumer first liens $ 75,788 $ 71,828 $ 3,960 5.5
Commercial first lien 60,787 60,655 132 0.2
Total first liens 136,575 132,483 4,092 3.1
Consumer junior liens and lines of credit 70,082 67,103 2,979 4.4
Commercial junior liens and lines of credit 3,924 4,841 (917) (18.9)
Total junior liens and lines of credit 74,006 71,944 2,062 2.9
Total residential real estate 1-4 family 210,581 204,427 6,154 3.0
Residential real estate - construction
Consumer 8,591 8,278 313 3.8
Commercial 10,347 12,379 (2,032) (16.4)
Total residential real estate construction 18,938 20,657 (1,719) (8.3)
Commercial real estate 562,825 522,779 40,046 7.7
Commercial 236,293 244,543 (8,250) (3.4)
Total commercial 799,118 767,322 31,796 4.1
Consumer 5,986 6,406 (420) (6.6)
1,034,623 998,812 35,811 3.6
Less: Allowance for loan losses (15,015) (15,066) 51 (0.3)
Net Loans $ 1,019,608 $ 983,746 $ 35,862 3.6

Loan Quality:

Management utilizes a risk rating scale ranging from 1-Prime to 9-Loss to evaluate loan quality. This risk rating scale is used primarily for commercial purpose loans. Consumer purpose loans are identified as either a pass or substandard rating based on the performance status of the loans. Substandard consumer loans are loans that are 90 days or more past due and still accruing. Loans rated 1 – 4 are considered Pass credits. Loans rated 5 are Pass credits but have been identified as credits that are likely to warrant additional attention and monitoring. Loans rated 6-Other Asset Especially Mentioned (OAEM) or worse begin to receive enhanced monitoring and reporting by the Bank. Loans rated 7-Substandard or 8-Doubtful exhibit the greatest financial weakness and present the greatest possible risk of loss to the Bank. Nonaccrual loans are rated no better than 7-Substandard. The following factors represent some of the factors used in determining the risk rating of a borrower: cash flow, debt coverage, liquidity, management, and collateral. Risk ratings, for pass credits, are generally reviewed annually for term debt and at renewal for revolving or renewing debt. The Bank monitors loan quality by reviewing three primary measurements: (1) loans rated 6-OAEM or worse (collectively “watch list”), (2) delinquent loans, and (3) net-charge-offs.

Watch list loans exhibit financial weaknesses that increase the potential risk of default or loss to the Bank. However, inclusion on the watch list, does not by itself, mean a loss is certain. The watch list totaled $19.1 million at June 30, 2022 compared to $36.6 million at December 31, 2021. The watch list includes both performing and nonperforming loans. Included in the watchlist total are $5.7 million of nonaccrual loans. The credit composition of the watch list (loans rated 6, 7, or 8), by primary collateral is shown in Note 6 of the accompanying financial statements.

Delinquent loans are a result of borrowers’ cash flow and/or alternative sources of cash being insufficient to repay loans. The Bank’s likelihood of collateral liquidation to repay the loans becomes more probable the further behind a borrower falls, particularly when loans reach 90 days or more past due. Management monitors the performance status of loans by the use of an aging report. The aging report can provide an early indicator of loans that may become severely delinquent and possibly result in a loss to the Bank. See Note 6 in the accompanying financial statements for a table that presents the aging of payments in the loan portfolio.

Nonaccruing loans generally represent Management’s determination that the borrower will be unable to repay the loan in accordance with its contractual terms and that collateral liquidation may or may not fully repay both interest and principal. It is the Bank’s policy to evaluate the probable collectability of principal and interest due under terms of loan contracts for all loans 90-days or more past due, nonaccrual loans, or impaired loans. Further, it is the Bank’s policy to

39

discontinue accruing interest on loans that are not adequately secured and in the process of collection. Upon determination of nonaccrual status, the Bank subtracts any current year accrued and unpaid interest from its income, and any prior year accrued and unpaid interest from the allowance for loan losses. Management continually monitors the status of nonperforming loans, the value of any collateral and potential of risk of loss. Nonaccrual loans are rated no better than 7-Substandard.

The Bank’s Loan Management Committee reviews these loans and risk ratings on a quarterly basis in order to proactively identify and manage problem loans. In addition, a committee meets monthly to discuss possible workout strategies for all credits rated 7-Substandard or worse. Management also tracks other commercial loan risk measurements including high loan to value loans, concentrations, participations and policy exceptions and reports these to the Board Enterprise Risk Management Committee of the Board of Directors. The Bank also uses an external loan review consultant to assist with internal loan review with a goal of reviewing 80% of commercial loans each year. The FDIC defines certain supervisory loan-to-value lending limits. The Bank’s internal loan–to-value limits are all equal to or have a lower loan-to-value limit than the supervisory limits. However, in certain instances, the Bank may make a loan that exceeds the supervisory loan-to-value limit. At June 30, 2022, the Bank had loans of $10.0 million (1.0% of gross loans) that exceeded the supervisory limit, compared to 1.8% at year-end 2021.

Loan quality, as measured by nonaccrual loans, decreased $1.7 million during the first six months of 2022 from $7.4 million to $5.7 million and the nonaccrual loan to total loans ratio decreased from 0.74% to 0.55% at June 30, 2022. Loans past due 90-days or more, but still accruing, totaled $14 thousand at June 30, 2022.

In addition to monitoring nonaccrual loans, the Bank also closely monitors impaired loans and troubled debt restructurings (TDR). A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect all interest and principal payments due according to the originally contracted terms of the loan agreement. Nonaccrual loans (excluding consumer purpose loans) and TDR loans are considered impaired.

A loan is considered a TDR if the creditor (the Bank), for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. These concessions may include lowering the rate, extending the maturity, re-amortization of the payment, or a combination of multiple concessions. The Bank reviews all loans rated 6-OAEM or worse when it is providing a loan restructure, modification or new credit facility to determine if the action is a TDR. If a TDR loan is placed on nonaccrual status, it remains on nonaccrual status for at least six months to ensure performance.

In accordance with financial accounting standards, TDR loans are always considered impaired until they are paid off or in certain circumstances, refinanced. At June 30, 2022, there were 14 TDR loans with a balance of $4.4 million, and all loans performing in accordance with the modified terms. Impaired loans, including TDR loans, totaled $9.8 million compared to $11.6 million at year-end 2021. There is a specific reserve of $514 thousand established on one impaired loan.

Allowance for Loan Losses:

Management monitors loan performance on a monthly basis and performs a quarterly evaluation of the adequacy of the allowance for loan losses (ALL). The ALL is determined by segmenting the loan portfolio based on the loan’s collateral. When calculating the ALL, consideration is given to a variety of factors in establishing this estimate including, but not limited to, current economic conditions, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews, historical charge-offs, the adequacy of the underlying collateral (if collateral dependent) and other relevant factors. The Bank begins enhanced monitoring of all loans rated 6-OAEM, or worse, and obtains a new appraisal or asset valuation for any placed on nonaccrual and rated 7-Substandard or worse. Management, at its discretion, may determine that additional adjustments to the appraisal or valuation are required. Valuation adjustments will be made as necessary based on factors, including, but not limited to; the economy, deferred maintenance, industry, type of property/equipment, age of the appraisal, etc. and the knowledge Management has about a particular situation. In addition, the cost to sell or liquidate the collateral is also estimated and deducted from the valuation in order to determine the net realizable value to the Bank. When determining the allowance for loan losses, certain factors involved in the evaluation are inherently subjective and require material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans. Management monitors the adequacy of the ALL on an ongoing basis and reports its adequacy quarterly to the Board Enterprise Risk Management Committee of the Board of Directors. Management believes that the allowance for loan losses at June 30, 2022 is adequate.

The analysis for determining the ALL is consistent with guidance set forth in generally accepted accounting principles (GAAP) and the Interagency Policy Statement on the Allowance for Loan and Lease Losses. The analysis has three components: specific, general and unallocated. The specific component addresses specific reserves established for impaired loans. A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect all interest and principal payments due according to the originally contracted terms of the loan agreement. Collateral values discounted for market conditions and selling costs are used to establish specific allocations

40

for impaired loans. However, it is possible that as a result of the credit analysis, a specific reserve is not required for an impaired loan. Commercial loans with a balance less than $250 thousand, and all consumer purpose loans are not included in the specific reserve analysis as impaired loans but are added to the general allocation pool. Loans that are evaluated for a specific reserve, but not needing a specific reserve are not added back to the general allocation pool. There was a $514 thousand specific reserve established for one impaired loan ($5.4 million) at June 30, 2022 compared to a specific reserve of $698 thousand at year-end 2021 on the same loan.

The general allocation component addresses the reserves established for pools of homogenous loans. The general component includes a quantitative and qualitative analysis. When calculating the general allocation, the Bank segregates its loan portfolio into the following segments based primarily on the type of supporting collateral: residential real estate, commercial, industrial or agricultural real estate; commercial and industrial (C&I non-real estate), and consumer. Each segment may be further segregated by type of collateral, lien position, or owner/nonowner occupied properties. The quantitative analysis uses the Bank’s twenty quarter rolling historical loan loss experience as determined for each loan segment to determine a loss factor applicable to each loan segment. PPP loans, because of the SBA guarantee, are excluded from the quantitative analysis. The allowance established as a result of the quantitative analysis was $3.0 million compared to $2.8 million at year-end 2021.

The qualitative analysis utilizes a risk matrix that incorporates four primary risk factors: economic conditions, delinquency, classified loans, and level of risk, and assigns a risk score (as measured in basis points) to each factor. The economic condition factor is primarily based on unemployment rates. The delinquency factor considers the level of past due loans and charge-offs. The classified loan factor considers the internal credit risk score of the portfolio. The level of risk factor considers operational factors such as: loan volume, management, loan review process, credit concentrations, competition, and legal and regulatory issues. The risk score (as measured in basis points) for each of the four risk factors is minimal, low, moderate, high or very high and is determined independently for commercial loans, residential mortgage loans and consumer loans. The qualitative allowance declined to $10.8 million at June 30, 2022 from $11.0 million at year-end 2021. PPP loans, because of the SBA guarantee, are excluded from the qualitative analysis.

The unallocated component is maintained to cover uncertainties that could affect Management’s estimate of probable loss. The unallocated component of the ALL reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio. The unallocated allowance was $725 thousand at June 30, 2022.

Real estate appraisals and collateral valuations are an important part of the Bank’s process for determining potential loss on collateral dependent loans and thereby have a direct effect on the determination of loan reserves, charge-offs and the calculation of the allowance for loan losses. As long as the loan remains a performing loan, no further updates to appraisals are required. If a loan or relationship migrates to nonaccrual and a risk rating of 7-Substandard or worse, an evaluation for impairment status is made based on the current information available at the time of downgrade and a new appraisal or collateral valuation is obtained. We believe this practice complies with the regulatory guidance.

In determining the allowance for loan losses, Management, at its discretion, may determine additional adjustments to the fair value obtained from an appraisal or collateral valuation are required. Adjustments will be made as necessary based on factors, including, but not limited to the economy, deferred maintenance, industry, type of property or equipment etc., and the knowledge Management has about a particular situation. In addition, the cost to sell or liquidate the collateral is also estimated and deducted from the valuation in order to determine the net realizable value to the Bank. If an appraisal is not available, Management may make its best estimate of the real value of the collateral or use last known market value and apply appropriate discounts.  If an adjustment is made to the collateral valuation, this will be documented with appropriate support and reported to the Loan Management Committee.

41

The following table shows the allocation of the allowance for loan losses and other loan performance ratios, by class, as of June 30, 2022 and December 31, 2021:

(Dollars in thousands) Residential Real Estate 1-4 Family
Junior Liens & Commercial
First Liens Lines of Credit Construction Real Estate Commercial Consumer Unallocated Total
2022
Loans at June 30, 2022 $ 136,575 $ 74,006 $ 18,938 $ 562,825 $ 236,293 $ 5,986 $ — $ 1,034,623
Average Loans through June 30, 2022 137,283 72,198 20,540 533,328 242,065 5,979 — 1,011,393
Nonaccrual Loans at June 30, 2022 120 38 — 5,550 — — — 5,708
Allowance for Loan Loss at June 30, 2022 465 245 289 8,096 5,076 119 725 15,015
Net (Charge-offs)/Recoveries at June 30, 2022 32 — — — (55) (12) — (35)
Loans/Total Gross Loans at June 30, 2022 13% 7% 2% 54% 23% 1% — 100%
Nonaccrual Loans/Total Gross Loans at June 30, 2022 0.09% 0.05% 0.00% 0.99% 0.00% 0.00% — 0.55%
Allowance for Loan Loss at June 30, 2022 0.34% 0.33% 1.53% 1.44% 2.15% 1.99% — 1.45%
Net (Charge-offs) Recoveries/Average Loans at June 30, 2022* 0.09% 0.00% 0.00% 0.00% -0.09% -0.80% — -0.01%
Allowance for Loan Loss/Nonaccrual Loans at June 30, 2022 263.05%
2021
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Loans at December 31, 2021 $ 132,483 $ 71,944 $ 20,657 $ 522,779 $ 244,543 $ 6,406 $ — $ 998,812
Average Loans for 2021 138,249 68,467 19,533 504,441 270,557 6,855 — 1,008,102
Nonaccrual Loans at December 31, 2021 50 38 424 6,812 60 — — 7,384
Allowance for Loan Losses at December 31, 2021 475 252 325 8,168 5,127 130 589 15,066
Net Recoveries/(Charge-offs) for 2021 — 170 (28) (56) 455 (164) — 377
Loans/Total Gross Loans at December 31, 2021 13% 7% 2% 52% 24% 1% — 100%
Nonaccrual Loans/Total Gross Loans at December 31, 2021 0.04% 0.05% 2.05% 1.30% 0.02% 0.00% — 0.74%
Allowance for Loan Loss/Gross Loans at December 31, 2021 0.36% 0.35% 1.57% 1.56% 2.10% 2.03% — 1.51%
Net Recoveries(Charge-offs)/Average Loans for 2021 0.00% 0.25% -0.14% -0.01% 0.17% -2.39% — 0.04%
Allowance for Loan Loss/Nonaccrual Loans at December 31, 2021 204.04%
*Annualized

Deposits:

Total deposits increased $94.8 million during the first six months of 2022 to $1.679 billion. Noninterest-bearing deposits increased $3.8 million (primarily in small business deposits) and interest-bearing checking and savings deposits increased $102.2 million, while time deposits decreased $11.1 million. Interest-bearing checking increased by $67.1 million primarily in state/municipal and commercial deposits, while the Bank’s Money Management increased $24.3 million, and savings increased $10.8 million. The decrease in time deposits is primarily in retail accounts.

42

As of June 30, 2022, the Bank had deposits of $280.3 million placed in the IntraFi Network deposit program ($213.4 million in interest-bearing checking and $67.0 million in money management) and $4.1 million in reciprocal time deposits in the CDARS program included in time deposits. These programs allow the Bank to offer full FDIC coverage to large depositors, but with the convenience to the customer of only having to deal with one bank. The Bank solicits these deposits from within its market and it believes they present no greater risk than any other local deposit. Only reciprocal deposits that exceed 20% of liabilities are considered brokered deposits. At June 30, 2022, the Bank’s reciprocal deposits were 16.7% of total liabilities compared to 16.0% at year-end 2021.

The following table presents a summary of deposits for the periods ended:

June 30, December 31, Change
(Dollars in thousands) 2022 2021 Amount %
Noninterest-bearing checking $ 302,220 $ 298,403 $ 3,817 1.3
Interest-bearing checking 579,036 511,969 67,067 13.1
Money management 604,123 579,826 24,297 4.2
Savings 130,727 119,908 10,819 9.0
Total interest-bearing checking and savings 1,313,886 1,211,703 102,183 8.4
Time deposits 63,081 74,253 (11,172) (15.0)
Total deposits $ 1,679,187 $ 1,584,359 $ 94,828 6.0
Overdrawn deposit accounts reclassified as loans $ 224 $ 103

Borrowings:

On August 4, 2020, the Corporation completed the sale of a subordinated debt note offering. The Corporation sold $15.0 million of subordinated debt notes with a maturity date of September 1, 2030. These notes are noncallable for 5 years and carry a fixed interest rate of 5.00 per year for 5 years and then convert to floating rate of SOFR plus 4.93% per year for the remainder of the term. The notes can be redeemed at par beginning 5 years prior to maturity. The Corporation also sold $5.0 million of subordinated debt notes with a maturity date of September 1, 2035. These notes are noncallable for 10 years and carry a fixed interest rate of 5.25% per year for 10 years and then convert to floating rate of SOFR plus 4.92% per year for the remainder of the term. The notes can be redeemed at par beginning 5 years prior to maturity. The notes are structured to qualify as Tier 2 capital for the Corporation and any funds it invests in the Bank qualify as Tier 1 capital at the Bank. The Corporation paid an issuance fee of 2% of the total issue that will be amortized to the call date of each issue on a pro-rata basis. The proceeds are intended to be used for general corporate purposes.

Shareholders’ Equity:

Total shareholders’ equity decreased $35.3 million to $121.8 million as of June 30, 2022 from December 31, 2021, due primarily to a decrease of $38.4 million in accumulated other comprehensive income (AOCI) as the fair value of the investment portfolio declined during 2022. Retained earnings increased $3.7 million as net earnings of $6.6 million were partially offset by cash dividends of $2.8 million. The Corporation’s Dividend Reinvestment Plan (DRIP) added $137 thousand in new capital from optional cash contributions and $512 thousand from the reinvestment of quarterly dividends. The Corporation’s dividend payout ratio was 43.22% for the first six months of 2022 compared to 26.64% for the first six months of 2021.

As part of its quarterly dividend decision, the Corporation considers current and future income projections, dividend yield, payout ratio, and current and future capital ratios. For the second quarter of 2022, the Corporation paid a $0.32 per share dividend, compared to $0.32 paid in the first quarter of 2022. On July 14, 2022, the Board of Directors declared a $0.32 per share regular quarterly dividend for the third quarter of 2022, which will be paid on August 24, 2022.

On December 20, 2021, the Board of Directors authorized the 2021 Repurchase Plan for the repurchase of up to 150,000 shares of the Corporation’s $1.00 par value common stock at market prices in open market or privately negotiated transactions beginning December 20, 2021 and expiring on December 19, 2022. The Corporation repurchased 46,791 shares during the second quarter of 2022. No shares were repurchased in the first quarter of 2022. The Corporation is monitoring the market and intends to repurchase shares when and if the opportunity arises in accordance with applicable law, regulations and plan authorizations.

Capital adequacy for the Bank is currently defined by regulatory agencies through the use of several minimum required ratios. The capital ratios to be considered “well capitalized” are: (1) Common Equity Tier 1 (CET1) of 6.5%, (2) Tier 1 Leverage of 5%, (3) Tier 1 Risk-Based Capital of 8%, and (4) Total Risk-Based Capital of 10%. In addition, a capital conservation buffer of 2.5% is applicable to all of the capital ratios except for the Tier 1 Leverage ratio. The capital conservation buffer is equal to the lowest value of the three applicable capital ratios less the regulatory minimum for each respective capital measurement. The Bank’s capital conservation buffer at June 30, 2022 was 7.6% compared to the regulatory buffer of 2.5%. Compliance with the capital conservation buffer is required in order to avoid limitations to

43

certain capital distributions and is in addition to the minimum required capital requirements. As of June 30, 2022, the Bank was “well capitalized.”

In 2019, the Community Bank Leverage Ratio (CBLR) was approved by federal banking agencies as an optional capital measure available to Qualifying Community Banking Organizations (QCBO). If a bank qualifies as a QCBO and maintains a CBLR of 9% or greater, the bank would be considered “well-capitalized” for regulatory capital purposes and exempt from complying with the risk-based capital rule described above. The CBLR rule took effect January 1, 2020 and banks could opt-in through an election in the first quarter 2020 regulatory filing. The Bank met the criteria of a QCBO but did not opt-in to the CBLR.

The consolidated asset limit on small bank holding companies is $3.0 billion and a company with assets under that limit is not subject to the consolidated capital rules but may file reports that include capital amounts and ratios. The Corporation has elected to file those reports.

The following table summarizes the regulatory capital requirements and results as of June 30, 2022 and December 31, 2021 for the Corporation and the Bank:

Regulatory Ratios
Adequately Well
June 30, December 31, Capitalized Capitalized
(Dollars in thousands) 2022 2021 Minimum Minimum
Common Equity Tier 1 Risk-based Capital Ratio (1)
Franklin Financial Services Corporation 14.30% 15.20% N/A N/A
Farmers & Merchants Trust Company 14.34% 15.28% 4.50% 6.50%
Tier 1 Risk-based Capital Ratio (2)
Franklin Financial Services Corporation 14.30% 15.20% N/A N/A
Farmers & Merchants Trust Company 14.34% 15.28% 6.00% 8.00%
Total Risk-based Capital Ratio (3)
Franklin Financial Services Corporation 17.36% 18.41% N/A N/A
Farmers & Merchants Trust Company 15.60% 16.54% 8.00% 10.00%
Tier 1 Leverage Ratio (4)
Franklin Financial Services Corporation 8.53% 8.52% N/A N/A
Farmers & Merchants Trust Company 8.56% 8.57% 4.00% 5.00%
(1) Common equity Tier 1 capital/ total risk-weighted assets (2) Tier 1 capital / total risk-weighted assets
(3) Total risk-based capital / total risk-weighted assets, (4) Tier 1 capital / average quarterly assets

Economy

The Corporation’s primary market area includes Franklin, Fulton, Cumberland and Huntingdon Counties, Pennsylvania and Washington County, Maryland. This area is diverse in demographic and economic makeup. County populations range from a low of approximately 15,000 in Fulton County to over 250,000 in Cumberland County. Unemployment in the Bank’s market area ranged from 2.9% in Cumberland County to 4.9% in Huntingdon County, as of the end of May. The market area has a diverse economic base and local industries include warehousing, truck & rail shipping centers, light and heavy manufacturers, healthcare, higher education institutions, farming and agriculture, and a varied service sector. The Corporation’s primary market area is located in South Central PA and provides easy access to the major metropolitan markets on the east coast via trucking and rail transportation. Because of this, warehousing and distribution companies continue to find the area attractive. The local economy is not overly dependent on any one industry or business and Management believes that the Bank’s primary market area continues to be well suited for growth.

Impact of Inflation

The impact of inflation upon financial institutions such as the Corporation differs from its effect upon other commercial enterprises. Unlike many companies, the assets and liabilities of the Corporation are financial in nature. As such, interest rates and changes in interest rates may have a more significant effect on the Corporation’s financial results than on other types of industries. Because of this, the Corporation watches the actions of the Federal Reserve Open Market Committee (FOMC) as it makes decisions about interest rate changes and how such changes affect market rates and the Corporation. Although inflation (and inflation expectations) may affect the interest rate environment, it is not

44

possible to measure with any precision the effect of inflation on the Corporation.

Liquidity

The Corporation must meet the financial needs of the customers that it serves, while providing a satisfactory return on the shareholders’ investment. In order to accomplish this, the Corporation must maintain sufficient liquidity in order to respond quickly to the changing level of funds required for both loan and deposit activity. The goal of liquidity management is to meet the ongoing cash flow requirements of depositors who want to withdraw funds and of borrowers who request loan disbursements. The Bank regularly reviews its liquidity position by measuring its projected net cash flows (in and out) at a 30 and 90-day interval. The Bank stresses the measurements by assuming a level of deposit out-flows that have not historically been realized. In addition to this forecast, other funding sources are reviewed as a method to provide emergency funding if necessary. The objective of this measurement is to identify the amount of cash that could be raised quickly without the need to liquidate assets. The Bank also stresses its liquidity position utilizing different longer-term scenarios. The varying degrees of stress create pressure on deposit flows in its local market, reduce access to wholesale funding and limit access of funds available through brokered deposit channels. In addition to stressing cash flow, specific liquidity risk indicators are monitored to help identify risk areas. This analysis helps identify and quantify the potential cash surplus/deficit over a variety of time horizons to ensure the Bank has adequate funding resources. Assumptions used for liquidity stress testing are subjective. Should an evolving liquidity situation or business cycle present new data, potential assumption changes will be considered. The Bank believes it can meet all anticipated liquidity demands.

Historically, the Corporation has satisfied its liquidity needs from earnings, repayment of loans and amortizing investment securities, maturing investment securities, loan` sales, deposit growth and its ability to access existing lines of credit. All investment securities are classified as available for sale; therefore, securities that are unencumbered (approximately $325 million fair value) as collateral for borrowings are an additional source of readily available liquidity, either by selling the security or, more preferably, to provide collateral for additional borrowing. The Bank also has access to other wholesale funding via the brokered CD market.

The FHLB system has always been a major funding source for the Bank. There are no current indicators that lead the Bank to believe the FHLB would discontinue its lending function or restrict the Bank’s ability to borrow. If either of these events would occur, it would have a negative effect on the Bank, and it is unlikely that the Bank could replace the level of FHLB funding in a short time. The Bank has established credit at the Federal Reserve Discount Window and at correspondent banks.

The following table shows the Bank’s available liquidity at June 30, 2022.

(Dollars in thousands)
Liquidity Source Capacity Outstanding Available
Federal Home Loan Bank $ 358,226 $ — $ 358,226
Federal Reserve Bank Discount Window 32,550 — 32,550
Correspondent Banks 56,000 — 56,000
Total $ 446,776 $ — $ 446,776

Off Balance Sheet Commitments

The Corporation’s financial statements do not reflect various commitments that are made in the normal course of business, which may involve some liquidity risk. These commitments consist mainly of unfunded loans and letters of credit made under the same standards as on-balance sheet instruments. Because these instruments have fixed maturity dates, and because many of them will expire without being drawn upon, they do not generally present any significant liquidity risk to the Corporation. Unused commitments and standby letters of credit totaled $421.8 million and $398.8 million, respectively, at June 30, 2022 and December 31, 2021. In the second quarter of 2018, the Bank established a $2.4 million allowance against letters of credit issued in connection with a commercial borrower that declared bankruptcy. In the first quarter of 2020, the Bank reversed $250 thousand of this reserve as one letter of credit was cancelled. In the second quarter of 2021, the Bank reversed $636 thousand of this reserve as a second letter of credit was cancelled. At June 30, 2022, this reserve was $1.5 million.

The Corporation has entered into various contractual obligations to make future payments. These obligations include time deposits, long-term debt, operating leases, deferred compensation and pension payments. These amounts have not changed materially from those reported in the Corporation’s 2021 Annual Report on Form 10-K.

45

Item 3. Quantitative and Qualitative Disclosures about Market Risk

There were no material changes in the Corporation’s exposure to market risk during the six months ended June 30, 2022. For more information on market risk refer to the Corporation’s 2021 Annual Report on Form 10-K.

Item 4. Controls and Procedures

Evaluation of Controls and Procedures

The Corporation carried out an evaluation, under the supervision and with the participation of the Corporation’s management, including the Corporation’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures, as defined in Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon the evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded that as of June 30, 2022, the Corporation’s disclosure controls and procedures are effective. Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be disclosed in the Corporation’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. There were no changes in the Corporation’s internal control over financial reporting during the quarterly period ended June 30, 2022, that have materially affected, or are reasonably likely to materially affect, the internal control over financial reporting.

The management of the Corporation is responsible for establishing and maintaining adequate internal control over financial reporting. The Corporation’s internal control system is designed 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.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

‎

46

Part II – OTHER INFORMATION

Item 1. Legal Proceedings

The nature of the Corporation’s business generates a certain amount of litigation in the ordinary course of business.

In management’s opinion, there are no other proceedings pending to which the Corporation is a party or to which its property is subject which, if determined adversely to the Corporation, would be material to the Corporation’s financial condition or results of operations. No material proceedings are pending or are known to be threatened or contemplated against us by any governmental authorities.

Item 1A. Risk Factors

There were no material changes in the Corporation’s risk factors during the three and six months ended June 30, 2022. For more information, refer to the Corporation’s 2021 Annual Report on Form 10-K.

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

On December 20, 2021, the Board of Directors authorized the 2021 Repurchase Plan for the repurchase of up to 150,000 shares of the Corporation’s $1.00 par value common stock at market prices in open market or privately negotiated transactions beginning December 20, 2021 and expiring on December 19, 2022. The following table presents the activity under this plan during the second quarter of 2022.

Period Number of Shares Purchased as Part of Publicly Announced Program Weighted Average Price Paid per Share Dollar Amount of Shares Purchased as Part of Publicly Announced Program Maximum Number of Shares Yet To Be Purchased Under Program
April 2022 12 32.56 $ 391 149,329
May 2022 18,089 30.57 553,031 131,240
June 2022 28,690 30.22 867,117 102,550
46,791 $ 1,420,539

Item 3. Defaults by the Company on its Senior Securities

None

Item 4. Mine Safety Disclosures

Not Applicable

‎

47

Item 5. Other Information

None

Item 6.   Exhibits

Exhibits

3.1 Amended and Restated Articles of Incorporation of the Corporation (Filed as Exhibit 3.1 to Quarterly Report on Form 10-Q for the quarter ended June 30, 2020 and incorporated herein by reference).
3.2 Bylaws of the Corporation. (Filed on Form 8-K, as Exhibit 99 with the commission on July 9, 2021 and incorporated herein by reference.)
31.1 Rule 13a – 14(a)/15d-14(a) Certifications – Principal Executive Officer
31.2 Rule 13a – 14(a)/15d-14(a) Certifications – Principal Financial Officer
32.1 Section 1350 Certifications – Principal Executive Officer
32.2 Section 1350 Certifications – Principal Financial Officer
101 Interactive Data File (XBRL)
104 Cover Page Interactive Data File (the cover page XBRL tags are imbedded in the XBRL document)

‎

48

FRANKLIN FINANCIAL SERVICES CORPORATION

and SUBSIDIARIES

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.

Franklin Financial Services Corporation

August 5, 2022 /s/ Timothy G. Henry
Timothy G. Henry
Chief Executive Officer and President
(Principal Executive Officer)
August 5, 2022 /s/ Mark R. Hollar
Mark R. Hollar
Treasurer and Chief Financial Officer
(Principal Financial and Accounting Officer) 
49

		Exhibit 311

Exhibit 31.1

Rule 13a-14(a)/15d-14(a) Certifications



I, Timothy G.  Henry, certify that: | 1. | I have reviewed this quarterly report on Form 10-Q of Franklin Financial Services 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: | | --- | --- | 

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:  August 5, 2022



/s/ Timothy G.  Henry

Timothy G.  Henry

President and Chief Executive Officer

		Exhibit 312

Exhibit 31.2

Rule 13a-14(a)/15d-14(a) Certifications



I, Mark R. Hollar, certify that:

 | 1. | I have reviewed this quarterly report on Form 10-Q of Franklin Financial Services 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: | | --- | --- | 

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:  August 5, 2022



/s/ Mark R. Hollar

Mark R. Hollar

Treasurer and Chief Financial Officer



		Exhibit 321

Exhibit 32.1

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

As Adopted Pursuant to Section 906 of the Sarbanes–Oxley Act of 2002



In connection with the Quarterly Report of Franklin Financial Services Corporation (the “Corporation”) on Form 10-Q, for the period ending June  30, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Timothy G.  Henry, Chief Executive Officer of the Corporation, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002 that: | (1) | The report fully complies with the requirements of Section 13(a) or 15(d) of the Securities and Exchange Act of 1934; and | | --- | --- | | (2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company. | | --- | --- | 

/s/ Timothy G.  Henry

Timothy G.  Henry

President and Chief Executive Officer

August 5, 2022



		Exhibit 322

Exhibit 32.2

Certification Pursuant to 18 U.S.C. Sections 1350,

As Adopted Pursuant to Section 906 of the Sarbanes–Oxley Act of 2002



In connection with the Quarterly Report of Franklin Financial Services Corporation (the “Corporation”) on Form 10-Q for the period ending June  30, 2022 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mark R. Hollar, Chief Financial Officer of the Corporation, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002 that: | (1) | The report fully complies with the requirements of Section 13(a) or 15(d) of the Securities and Exchange Act of 1934; and | | --- | --- | | (2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company. | | --- | --- | 

/s/ Mark R. Hollar

Mark R. Hollar

Chief Financial Officer

August 5, 2022



Report a Problem

Category
Description
Email (optional, for follow-up)