National Bankshares Inc 10-Q for FY2022 Q3
National Bankshares Inc (NKSH)
About this 10-Q
National Bankshares Inc filed this 10-Q on November 9, 2022, covering the quarter ended September 30, 2022 (FY2022 Q3).
Headline figures
Quarter ended September 30, 2022, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $1.8M
- up 12.9% from $1.59M a year earlier
- Net income
- $6.16M
- up 7.1% from net income of $5.75M a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the quarterly period ended | |
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the transition period from ________ to ________
NATIONAL BANKSHARES, INC.
(Exact name of registrant as specified in its charter)
Commission File Number
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| |
| (Address of principal executive offices) |
| ( |
| (Registrant’s telephone number, including area code) |
(Not applicable)
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| | | |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒
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). ☒
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 ☐ | Smaller reporting company | Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
| Outstanding shares of common stock at November 7, 2022 |
Form 10-Q
Index
| Page |
||
| Item 1 |
||
| Consolidated Balance Sheets, September 30, 2022 (Unaudited) and December 31, 2021 |
||
| Consolidated Statements of Income for the Three Months Ended September 30, 2022 and 2021 (Unaudited) |
||
| Consolidated Statements of Income for the Nine Months Ended September 30, 2022 and 2021 (Unaudited) |
||
|
|
||
| 9 – 10 |
||
|
|
||
| 11 – 31 |
||
| Item 2 |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
| Item 3 |
||
| Item 4 |
||
| Item 1 |
||
| Item 1A |
||
| Item 2 |
||
| Item 3 |
||
|
|
||
| Item 4 |
||
|
|
||
| Item 5 |
||
| Item 6 |
||
| Certifications |
|
|
| Item 1. Financial Statements | Financial Information |
Consolidated Balance Sheets
| (Unaudited) | ||||||||
| September 30, | December 31, | |||||||
| (in thousands, except share and per share data) | 2022 | 2021 | ||||||
| Assets | ||||||||
| Cash and due from banks | $ | $ | ||||||
| Interest-bearing deposits | ||||||||
| Securities available for sale, at fair value | ||||||||
| Restricted stock, at cost | ||||||||
| Mortgage loans held for sale | ||||||||
| Loans: | ||||||||
| Loans, net of unearned income and deferred fees and costs | ||||||||
| Less allowance for loan losses | ( | ) | ( | ) | ||||
| Loans, net | ||||||||
| Premises and equipment, net | ||||||||
| Accrued interest receivable | ||||||||
| Other real estate owned, net | ||||||||
| Goodwill | ||||||||
| Bank-owned life insurance | ||||||||
| Other assets | ||||||||
| Total assets | $ | $ | ||||||
| Liabilities and Stockholders' Equity | ||||||||
| Noninterest-bearing demand deposits | $ | $ | ||||||
| Interest-bearing demand deposits | ||||||||
| Savings deposits | ||||||||
| Time deposits | ||||||||
| Total deposits | ||||||||
| Accrued interest payable | ||||||||
| Other liabilities | ||||||||
| Total liabilities | ||||||||
| Commitments and contingencies | ||||||||
| Stockholders' Equity | ||||||||
| Preferred stock, par value, shares authorized; issued and outstanding | ||||||||
| Common stock of $ par value. Authorized shares; issued and outstanding at September 30, 2022 and shares at December 31, 2021 | ||||||||
| Retained earnings | ||||||||
| Accumulated other comprehensive loss, net | ( | ) | ( | ) | ||||
| Total stockholders' equity | ||||||||
| Total liabilities and stockholders' equity | $ | $ | ||||||
See accompanying notes to consolidated financial statements.
Consolidated Statements of Income
Three Months Ended September 30, 2022 and 2021
(Unaudited)
| September 30, |
||||||||
| (in thousands, except share and per share data) |
2022 |
2021 |
||||||
| Interest Income |
||||||||
| Interest and fees on loans |
$ | $ | ||||||
| Interest on interest-bearing deposits |
||||||||
| Interest on securities – taxable |
||||||||
| Interest on securities – nontaxable |
||||||||
| Total interest income |
||||||||
| Interest Expense |
||||||||
| Interest on deposits |
||||||||
| Net interest income |
||||||||
| Provision for (recovery of) loan losses |
( |
) |
||||||
| Net interest income after provision for (recovery of) loan losses |
||||||||
| Noninterest Income |
||||||||
| Service charges on deposit accounts |
||||||||
| Other service charges and fees |
||||||||
| Credit and debit card fees, net |
||||||||
| Trust income |
||||||||
| BOLI income |
||||||||
| Gain on sale of mortgage loans |
||||||||
| Other income |
||||||||
| Total noninterest income |
||||||||
| Noninterest Expense |
||||||||
| Salaries and employee benefits |
||||||||
| Occupancy, furniture and fixtures |
||||||||
| Data processing and ATM |
||||||||
| FDIC assessment |
||||||||
| Net costs of other real estate owned |
||||||||
| Franchise taxes |
||||||||
| Other operating expenses |
||||||||
| Total noninterest expense |
||||||||
| Income before income taxes |
||||||||
| Income tax expense |
||||||||
| Net Income |
$ | $ | ||||||
| Basic and fully diluted net income per common share |
$ | $ | ||||||
| Weighted average number of common shares outstanding, basic and diluted |
||||||||
| Dividends declared per common share |
||||||||
See accompanying notes to consolidated financial statements.
Consolidated Statements of Comprehensive (Loss) Income
Three Months Ended September 30, 2022 and 2021
(Unaudited)
| September 30, | ||||||||
| (in thousands) | 2022 | 2021 | ||||||
| Net Income | $ | $ | ||||||
| Other Comprehensive Loss, Net of Tax | ||||||||
| Unrealized holding loss on available for sale securities net of tax of and for the periods ended September 30, 2022 and September 30, 2021, respectively | ( | ) | ( | ) | ||||
| Other comprehensive loss, net of tax | ( | ) | ( | ) | ||||
| Total Comprehensive (Loss) Income | $ | ( | ) | $ | ||||
See accompanying notes to consolidated financial statements.
Consolidated Statements of Income
Nine Months Ended September 30, 2022 and 2021
(Unaudited)
| (in thousands, except share and per share data) |
September 30, 2022 |
September 30, 2021 |
||||||
| Interest Income |
||||||||
| Interest and fees on loans |
$ | $ | ||||||
| Interest on interest-bearing deposits |
||||||||
| Interest on securities – taxable |
||||||||
| Interest on securities – nontaxable |
||||||||
| Total interest income |
||||||||
| Interest Expense |
||||||||
| Interest on deposits |
||||||||
| Net interest income |
||||||||
| Provision for (recovery of) loan losses |
( |
) |
||||||
| Net interest income after provision for (recovery of) loan losses |
||||||||
| Noninterest Income |
||||||||
| Service charges on deposit accounts |
||||||||
| Other service charges and fees |
||||||||
| Credit and debit card fees, net |
||||||||
| Trust income |
||||||||
| BOLI income |
||||||||
| Gain on sale of mortgage loans |
||||||||
| Other income |
||||||||
| Realized securities gain, net |
||||||||
| Total noninterest income |
||||||||
| Noninterest Expense |
||||||||
| Salaries and employee benefits |
||||||||
| Occupancy, furniture and fixtures |
||||||||
| Data processing and ATM |
||||||||
| FDIC assessment |
||||||||
| Net costs of other real estate owned |
||||||||
| Franchise taxes |
||||||||
| Other operating expenses |
||||||||
| Total noninterest expense |
||||||||
| Income before income taxes |
||||||||
| Income tax expense |
||||||||
| Net Income |
$ | $ | ||||||
| Basic and fully diluted net income per common share |
$ | $ | ||||||
| Weighted average number of common shares outstanding, basic and diluted |
||||||||
| Dividends declared per common share |
||||||||
See accompanying notes to consolidated financial statements.
Consolidated Statements of Comprehensive (Loss) Income
Nine Months Ended September 30, 2022 and 2021
(Unaudited)
| September 30, | September 30, | |||||||
| (in thousands) | 2022 | 2021 | ||||||
| Net Income | $ | $ | ||||||
| Other Comprehensive Loss, Net of Tax | ||||||||
| Unrealized holding loss on available for sale securities net of tax of and for the periods ended September 30, 2022 and September 30, 2021, respectively | ( | ) | ( | ) | ||||
| Reclassification adjustment for gain included in net income, net of tax of , for the period ended September 30, 2021 | ( | ) | ||||||
| Other comprehensive loss, net of tax | ( | ) | ( | ) | ||||
| Total Comprehensive (Loss) Income | $ | ( | ) | $ | ||||
See accompanying notes to consolidated financial statements.
Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited)
Three Months Ended September 30, 2022 and 2021
| (in thousands except per share and share data) | Common Stock | Retained Earnings | Accumulated Other Comprehensive Loss | Total | ||||||||||||
| Balances at June 30, 2021 | $ | $ | $ | ( | ) | $ | ||||||||||
| Net income | ||||||||||||||||
| Common stock repurchased, shares | ( | ) | ( | ) | ( | ) | ||||||||||
| Other comprehensive loss, net of tax of | ( | ) | ( | ) | ||||||||||||
| Balances at September 30, 2021 | $ | $ | $ | ( | ) | $ | ||||||||||
| Balances at June 30, 2022 | $ | $ | $ | ( | ) | $ | ||||||||||
| Net income | ||||||||||||||||
| Common stock repurchased, shares | ( | ) | ( | ) | ( | ) | ||||||||||
| Other comprehensive loss, net of tax of | ( | ) | ( | ) | ||||||||||||
| Balances at September 30, 2022 | $ | $ | $ | ( | ) | $ | ||||||||||
See accompanying notes to consolidated financial statements.
Nine Months Ended September 30, 2022 and 2021
| (in thousands except per share and share data) | Common Stock | Retained Earnings | Accumulated Other Comprehensive Loss | Total | ||||||||||||
| Balances at December 31, 2020 | $ | $ | $ | $ | ||||||||||||
| Net income | ||||||||||||||||
| Common stock repurchased, shares | ( | ) | ( | ) | ( | ) | ||||||||||
| Cash dividend ($ per share) | ( | ) | ( | ) | ||||||||||||
| Other comprehensive loss, net of tax of | ( | ) | ( | ) | ||||||||||||
| Balances at September 30, 2021 | $ | $ | $ | ( | ) | $ | ||||||||||
| Balances at December 31, 2021 | $ | $ | $ | ( | ) | $ | ||||||||||
| Net income | ||||||||||||||||
| Common stock repurchased, shares | ( | ) | ( | ) | ( | ) | ||||||||||
| Cash dividend ($ per share) | ( | ) | ( | ) | ||||||||||||
| Other comprehensive loss, net of tax of | ( | ) | ( | ) | ||||||||||||
| Balances at September 30, 2022 | $ | $ | $ | ( | ) | $ | ||||||||||
See accompanying notes to consolidated financial statements.
Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2022 and 2021
(Unaudited)
| September 30, |
September 30, |
|||||||
| (in thousands) |
2022 |
2021 |
||||||
| Cash Flows from Operating Activities |
||||||||
| Net income |
$ | $ | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Provision for (recovery of) loan losses |
( |
) |
||||||
| Depreciation of bank premises and equipment |
||||||||
| Amortization of premiums and accretion of discounts, net |
||||||||
| Gain on disposal of fixed asset |
( |
) |
||||||
| Gain on sales and calls of securities available for sale, net |
( |
) |
||||||
| Losses and write-downs on other real estate owned, net |
||||||||
| Increase in cash value of bank-owned life insurance |
( |
) |
( |
) |
||||
| Origination of mortgage loans held for sale |
( |
) |
( |
) |
||||
| Proceeds from sale of mortgage loans held for sale |
||||||||
| Gain on sale of mortgage loans held for sale |
( |
) |
( |
) |
||||
| Net change in: |
||||||||
| Accrued interest receivable |
( |
) |
( |
) |
||||
| Other assets |
||||||||
| Accrued interest payable |
( |
) |
( |
) |
||||
| Other liabilities |
( |
) |
||||||
| Net cash provided by operating activities |
||||||||
| Cash Flows from Investing Activities |
||||||||
| Net change in interest-bearing deposits |
||||||||
| Proceeds from calls, principal payments, sales and maturities of securities available for sale |
||||||||
| Purchase of securities available for sale |
( |
) |
( |
) |
||||
| Net change in restricted stock |
( |
) |
||||||
| Purchase of loan participations |
( |
) |
( |
) |
||||
| Collection of loan participations |
||||||||
| Loan originations and principal collections, net |
( |
) |
( |
) |
||||
| Proceeds from sale of other real estate owned |
||||||||
| Proceeds from sale of repossessed assets |
||||||||
| Recoveries on loans charged off |
||||||||
| Purchase of bank-owned life insurance |
( |
) |
||||||
| Proceeds from sale and purchases of premises and equipment, net |
( |
) |
( |
) |
||||
| Net cash used in investing activities |
( |
) |
( |
) |
||||
| (continued) |
| Cash Flows from Financing Activities |
||||||||
| Net change in time deposits |
( |
) |
( |
) |
||||
| Net change in other deposits |
||||||||
| Common stock repurchased |
( |
) |
( |
) |
||||
| Cash dividends paid |
( |
) |
( |
) |
||||
| Net cash provided by financing activities |
||||||||
| Net change in cash and due from banks |
( |
) |
||||||
| Cash and due from banks at beginning of period |
||||||||
| Cash and due from banks at end of period |
$ | $ | ||||||
| Supplemental Disclosures of Cash Flow Information |
||||||||
| Interest paid on deposits |
$ | $ | ||||||
| Income taxes paid |
||||||||
| Supplemental Disclosure of Noncash Activities |
||||||||
| Loans charged against the allowance for loan losses |
$ | $ | ||||||
| Loans transferred to OREO |
||||||||
| Loans transferred to repossessed assets |
||||||||
| Unrealized holding loss on securities available for sale |
( |
) |
( |
) |
||||
| Lease liabilities arising from obtaining right-of-use assets |
See accompanying notes to consolidated financial statements.
Notes to Consolidated Financial Statements
September 30, 2022
(Unaudited)
$ in thousands, except per share data
Note 1: General
The consolidated financial statements of National Bankshares, Inc. (“NBI”) and its wholly-owned subsidiaries, The National Bank of Blacksburg (the “Bank” or “NBB”) and National Bankshares Financial Services, Inc. (“NBFS”) (collectively, the “Company”), conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and to general practices within the banking industry. The accompanying interim period consolidated financial statements are unaudited; however, in the opinion of management, all adjustments consisting of normal recurring adjustments, which are necessary for a fair presentation of the consolidated financial statements, have been included. The results of operations for the three and nine month periods ended September 30, 2022 are not necessarily indicative of results of operations for the full year or any other interim period. The interim period consolidated financial statements and financial information included in this Form 10-Q should be read in conjunction with the notes to consolidated financial statements included in the Company’s 2021 Form 10-K. The Company posts all reports required to be filed under the Securities Exchange Act of 1934 on its web site at www.nationalbankshares.com.
Risks and Uncertainties
The Company is closely monitoring risks that may impact its business, including the ongoing COVID-19 pandemic and high inflation, along with U.S. monetary policy maneuvers to reduce inflation. If the pandemic re-escalates, the willingness and ability of the Company’s employees and customers to conduct banking and other financial transactions may be impacted. Inflation and U.S. monetary policy maneuvers to reduce it may impact the Company’s customers’ demand for banking services and ability to qualify for and/or repay loans. These risks could adversely affect the Company’s business, financial condition, results of operations, cash flows, credit risk, asset valuations and capital position.
Subsequent Events
During October, 2022, the Company recognized a pre-tax gain of $
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the U.S. Securities and Exchange Commission (SEC) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently assessing the impact that ASU 2016-13 will have on its consolidated financial statements. The Company is working to ensure readiness and compliance with the standard. The Company engaged a vendor, validated data, analyzed correlations for forecasting, selected methodologies and is running parallel models. Policies, procedures and internal controls have been developed and recommendations from external validation are currently being incorporated. Management will continue to refine assumptions that impact the calculation prior to the effective date.
Effective November 25, 2019, the SEC adopted Staff Accounting Bulletin (SAB) 119. SAB 119 updated portions of SEC interpretative guidance to align with FASB ASC 326, “Financial Instruments – Credit Losses.” It covers topics including (1) measuring current expected credit losses; (2) development, governance, and documentation of a systematic methodology; (3) documenting the results of a systematic methodology; and (4) validating a systematic methodology.
In March 2022, the FASB issued ASU No. 2022-02, “Financial Instruments-Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures.” ASU 2022-02 addresses areas identified by the FASB as part of its post-implementation review of the credit losses standard (ASU 2016-13) that introduced the CECL model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The amendments in this ASU should be applied prospectively, except for the transition method related to the recognition and measurement of TDRs, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. For entities that have adopted ASU 2016-13, ASU 2022-02 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. For entities that have not yet adopted ASU 2016-13, the effective dates for ASU 2022-02 are the same as the effective dates in ASU 2016-13. Early adoption is permitted if an entity has adopted ASU 2016-13. An entity may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures. The Company is currently assessing the impact that ASU 2022-02 will have on its consolidated financial statements.
Note 2: Loan Portfolio
The loan portfolio, excluding mortgage loans held for sale, was comprised of the following.
| September 30, 2022 | December 31, 2021 | |||||||
| Real estate construction | $ | $ | ||||||
| Consumer real estate | ||||||||
| Commercial real estate | ||||||||
| Commercial non real estate | ||||||||
| Public sector and IDA | ||||||||
| Consumer non real estate | ||||||||
| Gross loans | ||||||||
| Less unearned income and deferred fees and costs | ( | ) | ( | ) | ||||
| Loans, net of unearned income and deferred fees and costs | $ | $ | ||||||
Note 3: Allowance for Loan Losses, Nonperforming Assets and Impaired Loans
The allowance for loan losses methodology incorporates individual evaluation of impaired loans and collective evaluation of groups of non-impaired loans. The Company performs ongoing analysis of the loan portfolio to determine credit quality on an individual loan basis and to identify impaired loans. Please refer to the Company’s 2021 Form 10-K, Note 1: Summary of Significant Accounting Policies for additional information on evaluation of impaired loans and associated specific reserves, and policies regarding nonaccruals, past due status and charge-offs.
Collectively-Evaluated Loans
The loan portfolio is comprised of major segments and smaller classes within each segment. Segments and classes are determined based on characteristics such as collateral type and intended use, repayment sources, and (if applicable) the borrower’s business model. The methodology for calculating reserves for collectively evaluated loans is applied at the class level. The Company’s segments and classes within each segment are presented below:
Portfolio Segments and Classes
The segments and classes used in determining the allowance for loan losses are as follows.
| Real Estate Construction Construction, residential Construction, other
Consumer Real Estate Equity lines Residential closed-end first liens Residential closed-end junior liens Investor-owned residential real estate
Commercial Real Estate Multifamily real estate Commercial real estate, owner occupied Commercial real estate, other | Commercial Non Real Estate Commercial and industrial
Public Sector and IDA Public sector and IDA
Consumer Non Real Estate Credit cards Automobile Other consumer loans |
Collectively-evaluated loans within each class are further stratified by risk rating: pass-rated loans, loans rated special mention, and loans rated classified. Credit risk for collectively-evaluated loans is estimated at the class level, by risk rating, by applying historical net charge-off rates and percentages for qualitative factors that influence credit risk. Please refer to the Company’s 2021 Form 10-K, Note 1: Summary of Significant Accounting Policies for a discussion of risk factors pertinent to each class.
A detailed analysis showing the allowance roll-forward by portfolio segment and related loan balance by segment follows.
| Activity in the Allowance for Loan Losses for the Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non Real Estate | Unallocated | Total | |||||||||||||||||||||||||
| Balance, December 31, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | - | ( | ) | - | ( | ) | - | ( | ) | - | ( | ) | ||||||||||||||||||||
| Recoveries | - | - | - | |||||||||||||||||||||||||||||
| Provision for (recovery of) loan losses | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Balance, September 30, 2022 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Activity in the Allowance for Loan Losses for the Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non Real Estate | Unallocated | Total | |||||||||||||||||||||||||
| Balance, December 31, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | - | ( | ) | - | ( | ) | - | ( | ) | - | ( | ) | ||||||||||||||||||||
| Recoveries | - | - | - | |||||||||||||||||||||||||||||
| Provision for (recovery of) loan losses | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Balance, September 30, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Activity in the Allowance for Loan Losses for the Year Ended December 31, 2021 | ||||||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non Real Estate | Unallocated | Total | |||||||||||||||||||||||||
| Balance, December 31, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Charge-offs | - | ( | ) | - | ( | ) | - | ( | ) | - | ( | ) | ||||||||||||||||||||
| Recoveries | - | - | - | |||||||||||||||||||||||||||||
| Provision for (recovery of) loan losses | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Balance, December 31, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Allowance for Loan Losses as of September 30, 2022 | ||||||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non Real Estate | Unallocated | Total | |||||||||||||||||||||||||
| Individually evaluated | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
| Collectively evaluated | ||||||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Allowance for Loan Losses as of December 31, 2021 | ||||||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non- Real Estate | Unallocated | Total | |||||||||||||||||||||||||
| Individually evaluated | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
| Collectively evaluated | ||||||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| Loans as of September 30, 2022 | ||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non Real Estate | Total | ||||||||||||||||||||||
| Individually evaluated | $ | - | $ | $ | $ | $ | - | $ | - | $ | ||||||||||||||||||
| Collectively evaluated | ||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Loans as of December 31, 2021 | ||||||||||||||||||||||||||||
| Real Estate Construction | Consumer Real Estate | Commercial Real Estate | Commercial Non Real Estate | Public Sector and IDA | Consumer Non- Real Estate | Total | ||||||||||||||||||||||
| Individually evaluated | $ | - | $ | $ | $ | $ | - | $ | - | $ | ||||||||||||||||||
| Collectively evaluated | ||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
A summary of ratios for the allowance for loan losses follows.
| As of and for the | ||||||||||||
| Nine Months Ended September 30, | Year Ended December 31, | |||||||||||
| 2022 | 2021 | 2021 | ||||||||||
| Ratio of allowance for loan losses to the end of period loans, net of unearned income and deferred fees and costs(1) | % | % | % | |||||||||
| Ratio of net charge-offs to average loans, net of unearned income and deferred fees and costs(1) | % | % | % | |||||||||
| (1) | Net charge-offs are on an annualized basis. |
The Company defines nonperforming loans as nonaccrual loans and restructured loans that are nonaccrual. Loans
| September 30, | December 31, | |||||||||||
| 2022 | 2021 | 2021 | ||||||||||
| Nonperforming assets: | ||||||||||||
| Nonaccrual loans | $ | $ | $ | |||||||||
| Restructured loans in nonaccrual | ||||||||||||
| Total nonperforming loans | ||||||||||||
| Other real estate owned, net | ||||||||||||
| Total nonperforming assets | $ | $ | $ | |||||||||
| Ratio of nonperforming assets to loans, net of unearned income and deferred fees and costs, plus other real estate owned | % | % | % | |||||||||
| Ratio of allowance for loan losses to nonperforming loans | % | % | % | |||||||||
A summary of loans past due 90 days or more and impaired loans follows.
| September 30, | December 31, | |||||||||||
| 2022 | 2021 | 2021 | ||||||||||
| Loans past due 90 days or more and still accruing | $ | $ | $ | |||||||||
| Ratio of loans past due 90 days or more and still accruing to loans, net of unearned income and deferred fees and costs | % | % | % | |||||||||
| Accruing restructured loans | $ | $ | $ | |||||||||
| Impaired loans: | ||||||||||||
| Impaired loans with no valuation allowance | $ | $ | $ | |||||||||
| Impaired loans with a valuation allowance | ||||||||||||
| Total impaired loans | $ | $ | $ | |||||||||
| Valuation allowance | ||||||||||||
| Impaired loans, net of allowance | $ | $ | $ | |||||||||
| Average recorded investment in impaired loans(1) | $ | $ | $ | |||||||||
| Interest income recognized on impaired loans, after designation as impaired | $ | $ | $ | |||||||||
| Amount of income recognized on a cash basis | $ | $ | $ | |||||||||
| (1) | Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status. |
A detailed analysis of investment in impaired loans and associated reserves, segregated by loan class follows. Only classes with impaired loans are presented.
| Impaired Loans as of September 30, 2022 | ||||||||||||||||||||
| Principal Balance | Total Recorded Investment(1) | Recorded Investment(1) for Which There is No Related Allowance | Recorded Investment(1) for Which There is a Related Allowance | Related Allowance | ||||||||||||||||
| Consumer Real Estate | ||||||||||||||||||||
| Investor-owned residential real estate | $ | $ | $ | $ | $ | |||||||||||||||
| Commercial Real Estate | ||||||||||||||||||||
| Commercial real estate, owner occupied | ||||||||||||||||||||
| Commercial Non Real Estate | ||||||||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | |||||||||||||||
| Impaired Loans as of December 31, 2021 | ||||||||||||||||||||
| Principal Balance | Total Recorded Investment (1) | Recorded Investment (1) for Which There is No Related Allowance | Recorded Investment (1) for Which There is a Related Allowance | Related Allowance | ||||||||||||||||
| Consumer Real Estate | ||||||||||||||||||||
| Investor-owned residential real estate | $ | $ | $ | $ | $ | |||||||||||||||
| Commercial Real Estate | ||||||||||||||||||||
| Commercial real estate, owner occupied | ||||||||||||||||||||
| Commercial real estate, other | ||||||||||||||||||||
| Commercial Non Real Estate | ||||||||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | |||||||||||||||
| (1) | Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status. |
The following tables show the average recorded investment and interest income recognized for impaired loans. Only classes with impaired loans are presented.
| For the Nine Months Ended September 30, 2022 | ||||||||
| Average Recorded Investment(1) | Interest Income Recognized | |||||||
| Consumer Real Estate | ||||||||
| Investor-owned residential real estate | $ | $ | ||||||
| Commercial Real Estate | ||||||||
| Commercial real estate, owner occupied | ||||||||
| Commercial Non Real Estate | ||||||||
| Commercial and industrial | ||||||||
| Total | $ | $ | ||||||
| (1) | Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status. |
| For the Nine Months Ended September 30, 2021 | ||||||||
| Average Recorded Investment(1) | Interest Income Recognized | |||||||
| Consumer Real Estate | ||||||||
| Investor-owned residential real estate | $ | $ | ||||||
| Commercial Real Estate | ||||||||
| Commercial real estate, owner occupied | ||||||||
| Commercial real estate, other | ||||||||
| Commercial Non Real Estate | ||||||||
| Commercial and industrial | ||||||||
| Consumer Non Real Estate | ||||||||
| Automobile | ||||||||
| Total | $ | $ | ||||||
| (1) | Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status. |
| For the Year Ended December 31, 2021 | ||||||||
| Average Recorded Investment(1) | Interest Income Recognized | |||||||
| Consumer Real Estate | ||||||||
| Investor-owned residential real estate | $ | $ | ||||||
| Commercial Real Estate | ||||||||
| Commercial real estate, owner occupied | ||||||||
| Commercial real estate, other | ||||||||
| Commercial Non Real Estate | ||||||||
| Commercial and industrial | ||||||||
| Consumer Non Real Estate | ||||||||
| Automobile | ||||||||
| Total | $ | $ | ||||||
| (1) | Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status. |
An analysis of past due and nonaccrual loans, including impaired and collectively-evaluated loans, follows. Nonaccrual loans include those in both current and past due status. Only classes with past due or nonaccrual loans are shown.
| September 30, 2022 | ||||||||||||||||
| 30 – 89 Days Past Due and Accruing | 90 or More Days Past Due (1) | 90 or More Days Past Due and Accruing | Nonaccruals | |||||||||||||
| Real Estate Construction | ||||||||||||||||
| Construction, other | $ | $ | $ | $ | ||||||||||||
| Consumer Real Estate | ||||||||||||||||
| Residential closed-end first liens | ||||||||||||||||
| Equity lines | ||||||||||||||||
| Investor-owned residential real estate | ||||||||||||||||
| Commercial Real Estate | ||||||||||||||||
| Commercial real estate, owner occupied | ||||||||||||||||
| Commercial Non Real Estate | ||||||||||||||||
| Commercial and industrial | ||||||||||||||||
| Consumer Non Real Estate | ||||||||||||||||
| Automobile | ||||||||||||||||
| Credit cards | ||||||||||||||||
| Other consumer loans | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
| December 31, 2021 | ||||||||||||||||
| 30 – 89 Days Past Due and Accruing | 90 or More Days Past Due(1) | 90 or More Days Past Due and Accruing | Nonaccruals | |||||||||||||
| Real Estate Construction | ||||||||||||||||
| Construction, other | $ | $ | $ | $ | ||||||||||||
| Consumer Real Estate | ||||||||||||||||
| Equity lines | ||||||||||||||||
| Residential closed-end first liens | ||||||||||||||||
| Commercial Real Estate | ||||||||||||||||
| Commercial real estate, owner occupied | ||||||||||||||||
| Commercial Non Real Estate | ||||||||||||||||
| Commercial and industrial | ||||||||||||||||
| Consumer Non Real Estate | ||||||||||||||||
| Credit cards | ||||||||||||||||
| Automobile | ||||||||||||||||
| Other consumer loans | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
| (1) | Includes accruing and nonaccrual loans past due 90 days or more. |
The following displays collectively-evaluated loans by credit quality indicator. Impaired loans are not included.
| September 30, 2022 | Pass | Special Mention | Classified | |||||||||
| Real Estate Construction | ||||||||||||
| Construction, 1-4 family residential | $ | $ | $ | |||||||||
| Construction, other | ||||||||||||
| Consumer Real Estate | ||||||||||||
| Equity lines | ||||||||||||
| Residential closed-end first liens | ||||||||||||
| Residential closed-end junior liens | ||||||||||||
| Investor-owned residential real estate | ||||||||||||
| Commercial Real Estate | ||||||||||||
| Multifamily residential real estate | ||||||||||||
| Commercial real estate owner occupied | ||||||||||||
| Commercial real estate, other | ||||||||||||
| Commercial Non Real Estate | ||||||||||||
| Commercial and industrial | ||||||||||||
| Public Sector and IDA | ||||||||||||
| States and political subdivisions | ||||||||||||
| Consumer Non Real Estate | ||||||||||||
| Credit cards | ||||||||||||
| Automobile | ||||||||||||
| Other consumer | ||||||||||||
| Total | $ | $ | $ | |||||||||
| December 31, 2021 | Pass | Special Mention | Classified | |||||||||
| Real Estate Construction | ||||||||||||
| Construction, 1-4 family residential | $ | $ | $ | |||||||||
| Construction, other | ||||||||||||
| Consumer Real Estate | ||||||||||||
| Equity lines | ||||||||||||
| Residential closed-end first liens | ||||||||||||
| Residential closed-end junior liens | ||||||||||||
| Investor-owned residential real estate | ||||||||||||
| Commercial Real Estate | ||||||||||||
| Multifamily residential real estate | ||||||||||||
| Commercial real estate owner occupied | ||||||||||||
| Commercial real estate, other | ||||||||||||
| Commercial Non Real Estate | ||||||||||||
| Commercial and industrial | ||||||||||||
| Public Sector and IDA | ||||||||||||
| States and political subdivisions | ||||||||||||
| Consumer Non Real Estate | ||||||||||||
| Credit cards | ||||||||||||
| Automobile | ||||||||||||
| Other consumer | ||||||||||||
| Total | $ | $ | $ | |||||||||
Determination of risk ratings was completed for the portfolio as of September 30, 2022 and December 31, 2021. Please refer to the Company's 2021 Annual Report on Form 10-K for risk rating definitions and characteristics.
Troubled Debt Restructurings
Total TDRs amounted to $
TDRs Designated During the Reporting Period
The Company did not designate any new TDRs during the three or nine month periods ended September 30, 2022. During the three months ended September 30, 2021, the Company did not designate any loans as a TDR.
During the nine months ended September 30, 2021, the Company designated three loans as a TDR. One loan was modified to shift the payment structure from interest-only to amortizing and reduce the interest rate to provide cash flow relief. Two loans were re-amortized at lower interest rates to provide cash flow relief. No principal or interest was forgiven. The impairment measurement for all three loans at September 30, 2021 was based upon the collateral method and did not result in a specific allocation.
The following table presents restructurings by class that occurred during the nine month period ended September 30, 2021.
| Number of Contracts | Pre-Modification Outstanding Principal Balance | Post-Modification Outstanding Principal Balance | ||||||||||
| Commercial Real Estate | ||||||||||||
| Commercial real estate owner occupied | $ | $ | ||||||||||
| Commercial real estate, other | ||||||||||||
| Total | $ | $ | ||||||||||
Defaulted TDRs
The Company analyzed its TDR portfolio for loans that defaulted during the three and nine month periods ended September 30, 2022 and September 30, 2021, and that were modified within 12 months prior to default. The Company designates three circumstances that indicate default: one or more payments that occur more than 90 days past the due date, charge-off, or foreclosure after the date of restructuring.
Of the Company’s TDRs at September 30, 2022 and September 30, 2021, of the defaulted TDRs were modified within 12 months prior to default. All of the defaulted TDRs were in nonaccrual status as of September 30, 2022 and September 30, 2021.
Note 4: Securities
The amortized costs, gross unrealized gains, gross unrealized losses and fair values for securities available for sale by major security type are as follows.
| September 30, 2022 | ||||||||||||||||
| Amortized Costs | Gross Unrealized Gains | Gross Unrealized Losses | Fair Values | |||||||||||||
| Available for Sale: | ||||||||||||||||
| U.S. Treasuries | $ | $ | $ | $ | ||||||||||||
| U.S. Government agencies and corporations | ||||||||||||||||
| States and political subdivisions | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Corporate debt securities | ||||||||||||||||
| Total securities available for sale | $ | $ | $ | $ | ||||||||||||
| December 31, 2021 | ||||||||||||||||
| Amortized Costs | Gross Unrealized Gains | Gross Unrealized Losses | Fair Values | |||||||||||||
| Available for Sale: | ||||||||||||||||
| U.S. Government agencies and corporations | $ | $ | $ | $ | ||||||||||||
| States and political subdivisions | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Corporate debt securities | ||||||||||||||||
| Total securities available for sale | $ | $ | $ | $ | ||||||||||||
The amortized cost and fair value of single maturity securities available for sale at September 30, 2022, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities included in these totals are categorized by final maturity.
| September 30, 2022 | ||||||||
| Amortized Cost | Fair Value | |||||||
| Available for Sale: | ||||||||
| Due in one year or less | $ | $ | ||||||
| Due after one year through five years | ||||||||
| Due after five years through ten years | ||||||||
| Due after ten years | ||||||||
| Total securities available for sale | $ | $ | ||||||
Information pertaining to securities with gross unrealized losses aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows.
| September 30, 2022 | ||||||||||||||||
| Less Than 12 Months | 12 Months or More | |||||||||||||||
| Fair | Unrealized | Fair | Unrealized | |||||||||||||
| U.S. Treasuries | $ | $ | $ | $ | ||||||||||||
| U.S. Government agencies and corporations | ||||||||||||||||
| States and political subdivisions | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Corporate debt securities | ||||||||||||||||
| Total temporarily impaired securities | $ | $ | $ | $ | ||||||||||||
| December 31, 2021 | ||||||||||||||||
| Less Than 12 Months | 12 Months or More | |||||||||||||||
| Fair | Unrealized | Fair | Unrealized | |||||||||||||
| U.S. Government agencies and corporations | $ | $ | $ | $ | ||||||||||||
| States and political subdivisions | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Corporate debt securities | ||||||||||||||||
| Total temporarily impaired securities | $ | $ | $ | $ | ||||||||||||
The Company has
U.S. Government agencies and corporations: Unrealized losses of $
States and political subdivisions: The unrealized loss of $
Mortgage-backed securities: The unrealized loss of $
Corporate debt securities: corporate debt security with a fair value of $
Management regularly monitors the credit quality of the investment portfolio. Changes in ratings are noted and follow-up research on the issuer is undertaken when warranted. Management intends to carefully monitor any changes in bond quality.
Restricted Stock.
The Company held restricted stock of $
Redemption of FHLB stock is subject to certain limitations and conditions. At its discretion, the FHLB may declare dividends on the stock. In addition to dividends, NBB also benefits from its membership with FHLB through eligibility to borrow from the FHLB, using as collateral NBB’s capital stock investment in the FHLB and qualifying NBB real estate mortgage loans totaling $
Note 5: Defined Benefit Plan
Components of Net Periodic Benefit Cost:
| Pension Benefits | ||||||||
| Three Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Service cost | $ | $ | ||||||
| Interest cost | ||||||||
| Expected return on plan assets | ( | ) | ( | ) | ||||
| Amortization of prior service cost | ( | ) | ||||||
| Recognized net actuarial loss | ||||||||
| Net periodic benefit cost | $ | $ | ||||||
| Pension Benefits | ||||||||
| Nine Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Service cost | $ | $ | ||||||
| Interest cost | ||||||||
| Expected return on plan assets | ( | ) | ( | ) | ||||
| Amortization of prior service cost | ( | ) | ||||||
| Recognized net actuarial loss | ||||||||
| Net periodic benefit cost | $ | $ | ||||||
The service cost component of net periodic benefit cost is included in salaries and employee benefits expense in the consolidated statements of income. All other components are included in other noninterest expense in the consolidated statements of income. For the nine months ended September 30, 2022, the Company did make a contribution to the defined benefit plan.
Note 6: Fair Value Measurements
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. GAAP requires that valuation techniques maximize the use of the observable inputs and minimize the use of the unobservable inputs. GAAP also establishes a fair value hierarchy which prioritizes the valuation inputs into three broad levels. Based on the underlying inputs, each fair value measurement in its entirety is reported in one of the three levels. These levels are:
| Level 1 – | Valuation is based on quoted prices in active markets for identical assets and liabilities. | ||
| Level 2 – | Valuation is based on observable inputs including: ● quoted prices in active markets for similar assets and liabilities, ● quoted prices for identical or similar assets and liabilities in less active markets, ● inputs other than quoted prices that are observable, and ● model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market. | ||
| Level 3 – | Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. |
Fair value is best determined by quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. When quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, fair value estimates may not be realized in an immediate settlement of the instrument. Accounting guidance for fair value excludes certain financial instruments and all nonfinancial instruments from disclosure requirements. Consequently, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.
The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the consolidated financial statements:
Financial Instruments Measured at Fair Value on a Recurring Basis
Securities Available for Sale
Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data (Level 2). The carrying value of restricted Federal Reserve Bank of Richmond and Federal Home Loan Bank of Atlanta stock approximates fair value based upon the redemption provisions of each entity and is therefore excluded from the following tables. The following tables present the balances of financial assets measured at fair value on a recurring basis as of the dates indicated.
| September 30, 2022 | Fair Value Measurements Using | |||||||||||||||
| Description | Balance | Level 1 | Level 2 | Level 3 | ||||||||||||
| U.S. Treasuries | $ | $ | $ | $ | ||||||||||||
| U.S. Government agencies and corporations | ||||||||||||||||
| States and political subdivisions | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Corporate debt securities | ||||||||||||||||
| Total securities available for sale | $ | $ | $ | $ | ||||||||||||
| December 31, 2021 | Fair Value Measurements Using | |||||||||||||||
| Description | Balance | Level 1 | Level 2 | Level 3 | ||||||||||||
| U.S. Government agencies and corporations | $ | $ | $ | $ | ||||||||||||
| States and political subdivisions | ||||||||||||||||
| Mortgage-backed securities | ||||||||||||||||
| Corporate debt securities | ||||||||||||||||
| Total securities available for sale | $ | $ | $ | $ | ||||||||||||
The Company’s securities portfolio is valued using Level 2 inputs. The Company relies on an independent third party vendor to provide market valuations. The inputs used to determine value include: benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data including market research publications. The third party vendor also monitors market indicators, industry activity and economic events as part of the valuation process. Central to the final valuation is the assumption that the indicators used are representative of the fair value of securities held within the Company’s portfolio. Level 2 inputs are subject to a certain degree of uncertainty and changes in these assumptions or methodologies in the future, if any, may impact securities fair value, deferred tax assets or liabilities, or expense.
Interest Rate Loan Contracts and Forward Contracts
The Company originates consumer real estate loans which it intends to sell to a correspondent lender. Interest rate loan contracts and forward contracts result from originating loans held for sale and are derivatives reported at fair value. The Company enters interest rate lock commitments with customers who apply for a loan which the Company intends to sell to a correspondent lender. The interest rate loan contract ends when the loan closes or the customer withdraws their application. Fair value of the interest rate loan contract is based upon the correspondent lender’s pricing quotes at the report date. Fair value is adjusted for the estimated probability of the loan closing with the borrower.
At the time the Company enters into an interest rate loan contract with a customer, it also enters into a best efforts forward sales commitment with the correspondent lender. If the loan has been closed and funded, the best efforts commitment converts to a mandatory forward sales commitment. Fair value is based on the gain or loss that would occur if the Company were to pair-off the transaction with the investor at the measurement date. This is a Level 3 input. The Company has elected to measure and report best efforts commitments at fair value.
Interest rate loan contracts and forward contracts are valued based on quotes from the correspondent lender at the reporting date. Pricing changes daily and if a loan has not been sold to the correspondent by the next reporting date, the fair value may be different from that reported currently. Changes in fair value measurement impacts net income.
At December 31, 2021, there were
| September 30, 2022 | Fair Value Measurements Using | |||||||||||||||
| Description | Balance | Level 1 | Level 2 | Level 3 | ||||||||||||
| Interest rate loan contracts | $ | ( | ) | $ | $ | $ | ( | ) | ||||||||
| Forward contracts | ||||||||||||||||
| September 30, 2022 | Valuation Technique | Unobservable Input | Range (Weighted Average) | |||
| Interest rate loan contracts | Market approach | Pull-through rate | ||||
| Forward contracts | Market approach | Pull-through rate | ||||
| Interest rate loan contracts | Market approach | Current reference price | ||||
| Forward contracts | Market approach | Current reference price | ||||
Financial Instruments Measured at Fair Value on a Non-Recurring Basis
Certain financial instruments are measured at fair value on a nonrecurring basis in accordance with U.S. GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets. The following describes the valuation techniques used by the Company to measure certain assets recorded at fair value on a nonrecurring basis in the financial statements.
Loans Held for Sale
Loans held for sale are carried at the lower of cost or fair value. These loans consist of one-to-four family residential loans originated for sale in the secondary market. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (Level 2). As such, the Company records any fair value adjustments on a nonrecurring basis.
Impaired Loans
Impaired loans are measured at fair value on a nonrecurring basis. If an individually evaluated impaired loan’s balance exceeds fair value, the amount is allocated to the allowance for loan losses. Any fair value adjustments are recorded in the period incurred as provision for loan losses on the Consolidated Statements of Income.
The fair value of an impaired loan may be measured using one of three methods. Each method falls within a different level of the fair value hierarchy. The observable market price of a loan is categorized as a Level 1 input. The present value of projected cash flows method results in a Level 3 categorization because the calculation relies on the Company’s judgment to determine projected cash flows, which are then discounted at the current rate of the loan, or the rate prior to modification if the loan is a TDR. Loans measured using the fair value of collateral may be categorized in Level 2 or Level 3.
Loans valued using the collateral method may be secured by real estate or business assets including equipment, inventory, and accounts receivable. Real estate collateral secures most loans and valuation is based upon the “as-is” value of independent appraisals or evaluations.
Appraisals are prepared by independent, licensed appraisers using observable market data analyzed through an income or sales valuation approach. Appraisals of less than 24 months of age result in Level 2 categorization. If a current appraisal cannot be obtained prior to a reporting date and an existing appraisal is discounted to estimate value, or if declines in value are identified after the date of the appraisal, or if an appraisal is discounted for estimated selling costs, or if the appraisal uses unobservable market data, the valuation of real estate collateral is categorized as Level 3. Loans valued using an independent real estate evaluations are categorized as Level 3.
The value of business equipment is based upon an outside appraisal (Level 2) if deemed significant, or the net book value on the applicable business’ financial statements (Level 3) if not considered significant. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances or aging reports (Level 3). If a current appraisal uses unobservable data as part of the assessment, the value of the collateral is classified as Level 3.
At September 30, 2022 and December 31, 2021, measurement of the Company’s impaired loans did not result in any specific allocations.
Other Real Estate Owned
Certain assets such as other real estate owned (“OREO”) are measured at fair value less cost to sell. Valuation of OREO is determined using current appraisals from independent parties, a Level 2 input. If current appraisals cannot be obtained prior to reporting dates, or if declines in value are identified after a recent appraisal is received, appraisal values are discounted, resulting in Level 3 estimates. If the Company markets the property with a realtor, estimated selling costs reduce the fair value, resulting in a valuation based on Level 3 inputs.
The following table summarizes the Company’s OREO that was measured at fair value on a nonrecurring basis.
| Date | Description | Balance | Level 1 | Level 2 | Level 3 | ||||||||||||
| September 30, 2022 | OREO, net of valuation allowance | $ | $ | $ | $ | ||||||||||||
| December 31, 2021 | OREO, net of valuation allowance | ||||||||||||||||
The following table presents information about OREO and Level 3 Fair Value Measurements for the dates indicated.
| Date | Valuation Technique | Unobservable Input | Range (Weighted Average) | |||
| September 30, 2022 | Discounted appraised value | Selling cost | 7.19%(1) | |||
| September 30, 2022 | Discounted appraised value | Discount for lack of marketability | 9.63%(1) | |||
| December 31, 2021 | Discounted appraised value | Selling cost | 6.20%(1) | |||
| (1) | As of September 30, 2022 and December 31, 2021, OREO was composed of a single property. |
At September 30, 2022 and December 31, 2021, OREO was measured using appraised value, discounted by selling cost. At September 30, 2022, the appraised value was also discounted for lack of marketability. Discounts for selling costs, and in some instances, marketability, are recognized when the Company markets OREO properties via local realtors. The Company works with the realtor to determine the list price, which may be set at appraised value or at a different amount based on the realtor’s advice and management’s judgement of marketability. Selling costs for improved land generally are estimated at 6% of the list price, and for raw land at 10% of the list price. If the final sale price is different from the list price, the amount of selling costs will also be different from those estimated.
There is uncertainty in determining discounts to appraised value. Future changes to marketability assumptions or updated appraisals may indicate a lower fair value, with a corresponding impact to net income. Ultimate proceeds from the sale of OREO property may be less than the estimated fair value, reducing net income.
Fair Value Summary
The following presents the recorded amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments as of the dates indicated. Fair values are estimated using the exit price notion.
| September 30, 2022 | ||||||||||||||||
| Recorded Amount | Level 1 | Level 2 | Level 3 | |||||||||||||
| Financial Assets: | ||||||||||||||||
| Cash and due from banks | $ | $ | $ | $ | ||||||||||||
| Interest-bearing deposits | ||||||||||||||||
| Securities available for sale | ||||||||||||||||
| Restricted securities | ||||||||||||||||
| Loans, net | ||||||||||||||||
| Accrued interest receivable | ||||||||||||||||
| Bank-owned life insurance | ||||||||||||||||
| Forward loan contracts | ||||||||||||||||
| Financial Liabilities: | ||||||||||||||||
| Deposits | $ | $ | $ | $ | ||||||||||||
| Accrued interest payable | ||||||||||||||||
| Interest rate loan contracts | ||||||||||||||||
| December 31, 2021 | ||||||||||||||||
| Recorded Amount | Level 1 | Level 2 | Level 3 | |||||||||||||
| Financial Assets: | ||||||||||||||||
| Cash and due from banks | $ | $ | $ | $ | ||||||||||||
| Interest-bearing deposits | ||||||||||||||||
| Securities available for sale | ||||||||||||||||
| Restricted securities | ||||||||||||||||
| Mortgage loans held for sale | ||||||||||||||||
| Loans, net | ||||||||||||||||
| Accrued interest receivable | ||||||||||||||||
| Bank-owned life insurance | ||||||||||||||||
| Financial Liabilities: | ||||||||||||||||
| Deposits | $ | $ | $ | $ | ||||||||||||
| Accrued interest payable | ||||||||||||||||
Note 7: Components of Accumulated Other Comprehensive Loss
The following tables provide information about components of accumulated other comprehensive loss as of the dates indicated:
| Net Unrealized Gain (Loss) on Securities | Adjustments Related to Pension Benefits | Accumulated Other Comprehensive Loss | ||||||||||
| Balance at June 30, 2021 | $ | $ | ( | ) | $ | ( | ) | |||||
| Unrealized holding loss on available for sale securities, net of tax of | ( | ) | - | ( | ) | |||||||
| Balance at September 30, 2021 | $ | $ | ( | ) | $ | ( | ) | |||||
| Balance at June 30, 2022 | $ | ( | ) | $ | ( | ) | $ | ( | ) | |||
| Unrealized holding loss on available for sale securities, net of tax of | ( | ) | - | ( | ) | |||||||
| Balance at September 30, 2022 | $ | ( | ) | $ | ( | ) | $ | ( | ) | |||
| Net Unrealized Gain (Loss) on Securities | Adjustments Related to Pension Benefits | Accumulated Other Comprehensive Income (Loss) | ||||||||||
| Balance at December 31, 2020 | $ | $ | ( | ) | $ | |||||||
| Unrealized holding loss on available for sale securities, net of tax of | ( | ) | - | ( | ) | |||||||
| Reclassification adjustment, net of tax of | ( | ) | - | ( | ) | |||||||
| Balance at September 30, 2021 | $ | $ | ( | ) | $ | ( | ) | |||||
| Balance at December 31, 2021 | $ | $ | ( | ) | $ | ( | ) | |||||
| Unrealized holding loss on available for sale securities, net of tax of | ( | ) | - | ( | ) | |||||||
| Balance at September 30, 2022 | $ | ( | ) | $ | ( | ) | $ | ( | ) | |||
Note 8: Revenue Recognition
Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams such as service charges on deposit accounts, other service charges and fees, credit and debit card fees, trust income, and annuity and insurance commissions are recognized in accordance with ASC Topic 606, “Revenue from Contracts with Customers”. Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as financial guarantees, derivatives, and certain credit card fees are outside the scope of the guidance. Noninterest revenue streams within the scope of Topic 606 are discussed below.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of monthly service fees, overdraft and nonsufficient funds fees, ATM fees, wire transfer fees, and other deposit account related fees. The Company’s performance obligation for monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers’ accounts. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. Wire transfer fees, overdraft and nonsufficient funds fees and other deposit account related fees are transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time.
Other Service Charges and Fees
Other service charges include safety deposit box rental fees, check ordering charges, and other service charges. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that since rentals and renewals occur fairly consistently over time, revenue is recognized on a basis consistent with the duration of the performance obligation. Check ordering charges are transactional based, and therefore the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time.
Credit and Debit Card Fees
Credit and debit card fees are primarily comprised of interchange fee income and merchant services income. Interchange fees are earned whenever the Company’s debit and credit cards are processed through card payment networks such as Visa and MasterCard. Merchant services income mainly represents commission fees based upon merchant processing volume. The Company’s performance obligation for interchange fee income and merchant services income are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month. In compliance with Topic 606, credit and debit card fee income is presented net of associated expense.
Trust Income
Trust income is primarily comprised of fees earned from the management and administration of trusts and estates and other customer assets. The Company’s performance obligation is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month end through a direct charge to customers’ accounts. The Company does not earn performance-based incentives. Estate management fees are based upon the size of the estate. A partial fee is recognized half-way through the estate administration and the remainder of the fee is recognized when remaining assets are distributed and the estate is closed.
Insurance and Investment
Insurance income primarily consists of commissions received on insurance product sales. The Company acts as an intermediary between the Company’s customer and the insurance carrier. The Company’s performance obligation is generally satisfied upon the issuance of the insurance policy. Shortly after the insurance policy is issued, the carrier remits the commission payment to the Company, and the Company recognizes the revenue.
Investment income consists of recurring revenue streams such as commissions from sales of mutual funds, annuities and other investments. Commissions from the sale of mutual funds and other investments are recognized on trade date, which is when the Company has satisfied its performance obligation. The Company also receives periodic service fees (i.e., trailers) from mutual fund companies typically based on a percentage of net asset value. Trailer revenue is recorded over time, usually monthly or quarterly, as net asset value is determined.
The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three and nine months ended September 30, 2022 and September 30, 2021.
| Three Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Noninterest Income | ||||||||
| In-scope of Topic 606: | ||||||||
| Service charges on deposit accounts | $ | $ | ||||||
| Other service charges and fees | ||||||||
| Credit and debit card fees, net | ||||||||
| Trust income | ||||||||
| Insurance and Investment (included within Other Income on the Consolidated Statements of Income) | ||||||||
| Noninterest Income (in-scope of Topic 606) | $ | $ | ||||||
| Noninterest Income (out-of-scope of Topic 606) | ||||||||
| Total noninterest income | $ | $ | ||||||
| Nine Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Noninterest Income | ||||||||
| In-scope of Topic 606: | ||||||||
| Service charges on deposit accounts | $ | $ | ||||||
| Other service charges and fees | ||||||||
| Credit and debit card fees, net | ||||||||
| Trust income | ||||||||
| Insurance and Investment (included within Other Income on the Consolidated Statements of Income) | ||||||||
| Noninterest Income (in-scope of Topic 606) | $ | $ | ||||||
| Noninterest Income (out-of-scope of Topic 606) | ||||||||
| Total noninterest income | $ | $ | ||||||
Note 9: Leases
The Company’s leases are recorded under ASC Topic 842, “Leases”. The Company examines its contracts to determine whether they are or contain a lease. A contract with a lease is further examined to determine whether the lease is a short-term, operating or finance lease. As permitted by ASC Topic 842, the Company elected not to capitalize short-term leases, defined by the standard as leases with terms of 12 months or less. The Company also elected the practical expedient not to separate non-lease components from lease components within a single contract.
Right-of-use assets and lease liabilities are recognized for operating and finance leases. Right-of-use assets represent the Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs and any incentives received from the lessor. Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease.
Lease payments
Lease payments for short-term leases are recognized as lease expense on a straight-line basis over the lease term, or for variable lease payments, in the period in which the obligation was incurred. Payments for leases with terms longer than 12 months are included in the determination of the lease liability. Payments may be fixed for the term of the lease or variable. Variable payments result when the lease agreement includes a clause providing for escalation of lease payments at specified dates. If the escalation factor is known, such as a specified percentage increase per year or a stated increase at a specified time, the variable payment is included in the cash flows used to determine the lease liability. If the variable payment is based upon an unknown escalator, such as the consumer price index at a future date, the increase is not included in the cash flows used to determine the lease liability. Two of the Company’s leases provide a known escalator that is included in the determination of the lease liability. The remaining leases do not have variable payments during the term of the lease.
Options to Extend, Residual Value Guarantees, and Restrictions and Covenants
Of the Company’s six operating leases, four leases provide options to extend the lease term. Two of the leases have two options of five years each. One lease has two options of three years each. At the time of capitalization, the Company was not reasonably certain whether it would exercise the options and did not include the optional time period in the calculation of the lease liability.
One of the leases has one option to extend the term for an additional five years. At the time of capitalization, the Company was not reasonably certain whether it would exercise the option and did not include the optional time period in the calculation of the lease liability. The Company exercised a previous option in 2020 that was included in the calculation of the lease liability. The lease agreement provides that the lease payment will increase at the exercise date based on the Consumer Price Index for All Urban Consumers (“CPI-U”). Because the CPI-U at the exercise date is unknown, the increase is not included in the cash flows determining the lease liability.
None of the Company’s leases provide for residual value guarantees and none provide restrictions or covenants that would impact dividends or require incurring additional financial obligations. The Company’s lease right of use asset is included in other assets and the lease liability is included in other liabilities. The following tables present information about leases:
| September 30, 2022 | December 31, 2021 | |||||||
| Lease liability | $ | $ | ||||||
| Right-of-use asset | $ | $ | ||||||
| Weighted average remaining lease term (in years) | ||||||||
| Weighted average discount rate | % | % | ||||||
| For the Three Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Lease Expense | ||||||||
| Operating lease expense | $ | $ | ||||||
| Short-term lease expense | ||||||||
| Total lease expense | $ | $ | ||||||
| Cash paid for amounts included in lease liabilities | $ | $ | ||||||
| Right-of-use assets obtained in exchange for operating lease liabilities commencing during the period | $ | $ | ||||||
| For the Nine Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Lease Expense | ||||||||
| Operating lease expense | $ | $ | ||||||
| Short-term lease expense | ||||||||
| Total lease expense | $ | $ | ||||||
| Cash paid for amounts included in lease liabilities | $ | $ | ||||||
| Right-of-use assets obtained in exchange for operating lease liabilities commencing during the period | $ | $ | ||||||
The following table presents a maturity schedule of undiscounted cash flows that contribute to the lease liability:
| Undiscounted Cash Flow for the Period | As of September 30, 2022 | |||
| Twelve months ending September 30, 2023 | $ | |||
| Twelve months ending September 30, 2024 | ||||
| Twelve months ending September 30, 2025 | ||||
| Twelve months ending September 30, 2026 | ||||
| Twelve months ending September 30, 2027 | ||||
| Thereafter | ||||
| Total undiscounted cash flows | $ | |||
| Less: discount | ( | ) | ||
| Lease liability | $ | |||
The contracts in which the Company is lessee are with parties external to the company and not related parties.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
$ in thousands, except per share data
The purpose of this discussion and analysis is to provide information about the financial condition and results of operations of the Company. Please refer to the financial statements and other information included in this report as well as the Company’s 2021 Annual Report on Form 10-K for an understanding of the following discussion and analysis. References in the following discussion and analysis to “we” or “us” refer to the Company unless the context indicates that the reference is to the Bank.
Cautionary Statement Regarding Forward-Looking Statements
We make forward-looking statements in this Form 10-Q that are subject to significant risks and uncertainties. These forward-looking statements include statements regarding our profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, growth strategy, and financial and other goals, and are based upon our management’s views and assumptions as of the date of this report. The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or other similar words or terms are intended to identify forward-looking statements.
These forward-looking statements are based upon or are affected by factors that could cause our actual results to differ materially from historical results or from any results expressed or implied by such forward-looking statements. These factors include, but are not limited to, changes in:
| ● |
interest rates, |
| ● |
general and local economic conditions, |
| ● |
the legislative/regulatory climate, |
| ● |
monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury, the Office of the Comptroller of the Currency, the Federal Reserve, the Consumer Financial Protection Bureau and the Federal Deposit Insurance Corporation (“FDIC”), and the impact of any policies or programs implemented pursuant to financial reform legislation, |
| ● |
unanticipated increases in the level of unemployment in the Company’s market, |
| ● |
the quality or composition of the loan and/or investment portfolios, |
| ● |
demand for loan products, |
| ● |
deposit flows, |
| ● |
competition, |
| ● |
demand for financial services in the Company’s market, |
| ● |
the real estate market in the Company’s market, |
| ● |
laws, regulations and policies impacting financial institutions, |
| ● |
technological risks and developments, and cyber-threats, attacks or events, |
| ● |
the Company’s technology initiatives, |
| ● |
performance by the Company’s counterparties or vendors, |
| ● |
applicable accounting principles, policies and guidelines, |
| ● |
business disruption and/or impact due to the coronavirus or similar pandemic diseases, and |
| ● |
the duration and severity of the COVID-19 pandemic, the uncertainty regarding new variants of COVID-19, the efficacy of vaccine and treatment developments, the impact of loosening or tightening of government restrictions, and the heightened impact it has on many of the risks described herein, |
| ● |
geopolitical conditions, including acts or threats of terrorism and/or military conflicts, or actions taken by the U.S. or other governments in response to acts or threats of terrorism and/or military conflicts, negatively impacting business and economic conditions in the U.S. and abroad. |
These risks and uncertainties should be considered in evaluating the forward-looking statements contained in this report. We caution readers not to place undue reliance on those statements, which speak only as of the date of this report. This discussion and analysis should be read in conjunction with the description of our “Risk Factors” in Item 1A of the most recently filed Form 10-K.
Cybersecurity
The Company considers cybersecurity risk to be one of the greatest risks to its business. We have deployed a multi-faceted approach to limit the risk and impact of unauthorized access to customer accounts and to information relevant to customer accounts. We use digital technology safeguards, internal policies and procedures, and employee training to reduce the exposure of our systems to cyber-intrusions. The Company also requires assurances from key vendors regarding their cybersecurity.
We control functionalities of online and mobile banking to reduce risk. We do not offer online account openings or loan originations. We do not permit customers to submit address changes or wire requests through online banking, and we limit the dollar amount of online banking transfers to other banks. We require a special vetting process for commercial customers who wish to originate ACH transfers.
Further, the Company has a program to identify, mitigate and manage its cybersecurity risks. The program includes penetration testing and vulnerability assessment, technological defenses such as antivirus software, patch management, firewall management, email and web protections, an intrusion prevention system, a cybersecurity insurance policy which covers some but not all losses arising from cybersecurity breaches, as well as ongoing employee training. The cost of these measures was $95 for the three months ended September 30, 2022 and $80 for the three months ended September 30, 2021. For the nine months ended September 30, 2022 and September 30, 2021, the expense was $282 and $273 respectively. These costs are included in various categories of noninterest expense.
However, it is not possible to fully eliminate exposure. The potential for financial and reputational losses due to cyber-breaches is increased by the possibility of human error, unknown system susceptibilities, and the rising sophistication of cyber-criminals to attack systems, disable safeguards and gain access to accounts and related information. We maintain insurance for these risks but insurance policies are subject to exceptions, exclusions and terms whose applications have not been widely interpreted in litigation. Accordingly, insurance can provide less than complete protection against the losses that result from cybersecurity breaches and pursuing recovery from insurers can result in significant expense. In addition, some risks such as reputational damage and loss of customer goodwill, which can result from cybersecurity breaches, cannot be insured against.
Response to COVID-19 Pandemic
The COVID-19 pandemic has affected the global economy since the first quarter of 2020. The Company has a robust business continuity plan, and partners with vendors whom we believe also have robust business continuity plans. The Company has not incurred material expenditures and does not anticipate material expenditures to maintain business continuity. Critical functions are cross-trained, controls over cash and physical assets are functioning and internal controls over financial reporting have been maintained.
Critical Accounting Policies
General
The Company’s consolidated financial statements are prepared in accordance with GAAP. The financial information contained within our statements is, to a significant extent, based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value obtained when earning income, recognizing an expense, recovering an asset or satisfying a liability. Although the economics of the Company’s transactions may not change, the timing of events that would impact the transactions could change.
Presented below is a discussion of accounting policies that are the most important to the portrayal and understanding of the Company’s financial condition and results of operations. Critical accounting policies require management’s most difficult, subjective, and complex judgments about matters that are inherently uncertain. If conditions occur that differ from our assumptions, depending upon the severity of such differences, the Company’s financial condition or results of operations may be materially impacted. The Company evaluates its critical accounting estimates and assumptions on an ongoing basis and updates them as needed. There have been no changes since December 31, 2021. Please refer to the Company’s 2021 Form 10-K, Note 1: Summary of Significant Accounting Policies for additional information on the Company’s accounting policies.
Allowance for Loan Losses
The Company evaluates the allowance each quarter through a methodology that estimates losses on individual impaired loans and evaluates the effect of numerous factors on the credit risk of groups of homogeneous loans (collectively-evaluated loans).
Impaired loans
Impaired loans are identified through the Company’s credit risk rating process. Generally, impaired loans have risk ratings that indicate higher risk, such as “classified” or “special mention.” Nonaccrual loan relationships that meet the Company’s balance threshold of $250 are designated impaired. The Company also designates as impaired other loan relationships that meet the Company’s balance threshold of $250 and for which a credit review identified a weakness that indicates principal and interest will not be collected according to the loan terms. All TDRs, regardless of size or past due status, are designated impaired.
TDRs
Loan modifications are reviewed to determine whether, at the time of the modification, the borrower is experiencing financial difficulty and whether the Company provided a concession that it would not otherwise consider. Modified loans that meet this criteria are designated TDRs.
Individual evaluation
At the reporting date, the fair value of each impaired loan is estimated using either the cash flow method or the collateral method.
Cash flow method
The cash flow method is applied to loans that are not collateral dependent and for which cash flows may be estimated. The cash flow method measures fair value using assumptions specific to each loan, including expected amount and timing of cash flows and discount rate. For TDR loans, the discount rate is the rate immediately prior to the modification that resulted in a TDR. If an impaired loan evaluated under the cash flow method becomes 90 days or more past due, it is examined to determine whether the late payment indicates collateral dependency or cash flows below those that were used in the fair value measurement.
Collateral method
The collateral method is applied to impaired loans that are collateral-dependent, for which foreclosure is imminent or for which non-collateral repayment sources are determined not to be available or reliable. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. Fair value is based upon the “as-is” value of independent appraisals or evaluations.
Impaired loans secured by residential 1-4 family properties with outstanding principal balances greater than $250 are valued using an appraisal. Appraisals are also used to value impaired loans secured by commercial real estate with outstanding principal balances greater than $500. Impaired loans secured by residential 1-4 family property with outstanding principal balances of $250 or less, or secured by commercial real estate with outstanding principal balances of $500 or less, are valued using a real estate evaluation prepared by a third party.
Appraisals must conform to the Uniform Standards of Professional Appraisal Practice and are prepared by an independent third-party appraiser who is certified and licensed and who is approved by the Company. Appraisals may incorporate market analysis, comparable sales analysis, cash flow analysis and market data pertinent to the property to determine market value.
Evaluations are prepared by third party providers and reviewed by Company employees who are independent of the loan origination, operation, management and collection functions. Evaluations provide a property’s market value based on the property’s current physical condition and characteristics and pertinent economic conditions. Multiple sources of data contribute to the estimate of market value, including physical inspection, independent third-party automated tools, comparable sales analysis and local market information.
Updated appraisals or evaluations are ordered when a loan becomes impaired if the appraisal or evaluation on file is more than 24 months old. Appraisals and evaluations are reviewed for propriety and reasonableness and may be discounted if the Company determines that the value exceeds reasonable levels. If an updated appraisal or evaluation has been ordered but has not been received by a reporting date, the fair value may be based on the most recent available appraisal or evaluation, discounted for age. The appraisal or evaluation value is reduced by selling costs if recovery is expected solely from the sale of collateral.
Collectively evaluated loans
Non-impaired loans are grouped by portfolio segments. Portfolio segments are further divided into smaller loan classes. Loans within a segment or class have similar risk characteristics. Credit loss on collectively-evaluated loans is estimated by applying to current class balances the class historical charge-off rates and percentages for qualitative factors that affect credit risk.
Qualitative factors include changes in national and local economic and business conditions, the nature and volume of classes within the portfolio, loan quality, loan officers’ experience, lending policies and the Company’s loan review system. The qualitative factor allocations are determined for pass-rated loans. To reflect the increased risk of criticized assets, qualitative factor allocations are multiplied by 150% for special mention loans, and multiplied by 200% for classified loans.
Loss rates
Loss rates are calculated for and applied to individual classes by averaging loss rates over the most recent eight quarters. Two loss rates for each class are calculated: total net charge-offs for the class as a percentage of average class loan balance (“class loss rate”), and total net charge-offs for the class as a percentage of average classified loans in the class (“classified loss rate”). Net charge-offs in both calculations include charge-offs and recoveries for all loans within the class, including classified and non-classified loans, as well as impaired and TDR loans. If the loss rate calculation results in a recovery, the loss rate applied is zero. Class historical loss rates are applied to collectively evaluated pass-rated loan balances and special mention rated loan balances, and classified historical loss rates are applied to collectively evaluated classified loan balances.
Qualitative factor allocations
The analysis of certain factors results in standard allocations to all classes. These factors include the risk from changes in lending policies, loan officers’ experience, changes in loan review, and economic factors including local unemployment levels, local bankruptcy rates, interest rate environment, and competition/legal/regulatory environments. Standard allocations for residential vacancy rates and housing inventory are applied to residential construction, investor-owned residential real estate, multifamily loans, other commercial real estate, state and political subdivision loans and all classes within the consumer real estate segment.
Qualitative factors incorporate economic data targeted to the Company’s market. If market–specific information is not available on a timely basis, regional or national information that historically shows a high degree of correlation to market data may be used.
Also applied to all segments and classes during 2021 was an economic factor implemented to address COVID-19 uncertainty: national unemployment filings. Local unemployment data lags the reporting date and the Company implemented analysis of national unemployment filings to capture current effects of the COVID-19 pandemic. Historical analysis determined that local unemployment filings were closely correlated to national unemployment filings. National unemployment filings returned to pre-pandemic levels during the fourth quarter of 2021 and no allocation was made during 2022.
Factors analyzed for each class, with resultant allocations based upon the level of risk assessed for each class, include levels of past due loans, levels of nonaccrual loans, current class balance as a percentage of total loans and the percentage of high risk loans within the class. High risk loans include junior liens, interest only and high loan to value loans. High risk loans within each class are analyzed and allocated additional reserves based on current trends.
Nonaccrual status
The Company evaluates loans with certain risk indicators to determine whether the loans should be placed on nonaccrual status, including loans that exceed 89 days past due, loans rated classified, and TDR loans.
Impaired loans that are not TDRs and for which fair value measurement indicates an impairment loss are placed into nonaccrual status. Nonaccrual status is applied to TDRs that allow the borrower to discontinue payments of principal or interest for more than 90 days, unless the modification provides reasonable assurance of repayment performance and collateral value supports regular underwriting requirements. Impaired loans with partial charge-offs are maintained as impaired until the remaining balance is satisfied.
Loans in nonaccrual are reviewed on an individual loan basis to determine whether they may return to accrual status. To return to accrual status, the Company’s analysis must determine that future payments are reasonably assured. To satisfy this criteria, the Company’s evaluation must determine that the underlying cause of the original delinquency or weakness that indicated nonaccrual status has been resolved, such as receipt of new guarantees, increased cash flows that cover the debt service or other resolution. Nonaccrual loans that demonstrate reasonable assurance of future payments and that have made at least six consecutive payments in accordance with repayment terms and timeframes may be returned to accrual status. TDRs that maintain current status for at least a six-month period, including history prior to restructuring, may accrue interest.
Unallocated Surplus
In addition to funding the allowance for loan losses based upon data analysis, the Company has the option to fund an unallocated surplus in excess to the calculated requirement, based upon management judgement. The Company’s policy permits an unallocated surplus of between 0% and 5% of the calculated requirement.
Sales, purchases and reclassification of loans
The Company finances consumer real estate mortgages under “best efforts” contracts with mortgage purchasers. The mortgages are designated as held for sale upon initiation. There have been no major reclassifications from portfolio loans to held for sale. Mortgages held for sale are not included in the calculation of the allowance for loan losses.
Occasionally, the Company purchases or sells participations in loans. All participation loans purchased met the Company’s normal underwriting standards at the time the participation was entered. Participation loans are included in the appropriate portfolio balances to which the allowance methodology is applied.
Estimation of the allowance for loan losses
The estimation of the allowance involves analysis of internal and external variables, methodologies, assumptions and management’s judgment and experience. Key judgments used in determining the allowance for loan losses include internal risk rating determinations, market and collateral values, discount rates, loss rates, management’s assessment of current economic conditions, and management’s estimate of the impact of qualitative factors. These judgments are inherently subjective and actual losses could be greater or less than the estimate. Future estimates of the allowance could increase or decrease based on changes in the financial condition of individual borrowers, concentrations of various types of loans, economic conditions or the markets in which collateral may be sold. The estimate of the allowance accrual determines the amount of provision expense and directly affects our financial results.
The estimate of the allowance considered market conditions as of the reporting date where possible, and the most recent available information when data was not available as of the reporting date, portfolio conditions and levels of delinquencies at the reporting date, and net charge-offs in the eight quarters prior to the reporting date. For additional discussion of the allowance, see Note 3 to the consolidated financial statements and “Asset Quality,” and “Provision and Allowance for Loan Losses” of Management’s Discussion and Analysis.
Goodwill
Goodwill is subject to at least an annual assessment for impairment by applying a fair value based test. The Company engages a third party valuation expert to perform impairment testing in the fourth quarter of each year. The Company’s most recent impairment test was performed using data from September 30, 2021. As permitted by accounting standards, the Company opted not to perform the preliminary assessment of qualitative factors before performing more substantial testing for impairment. The Company’s goodwill impairment analysis considered three valuation techniques appropriate to the measurement. The first technique uses the Company’s market capitalization as an estimate of fair value; the second technique estimates fair value using current market pricing multiples for companies comparable to the Company; while the third technique uses current market pricing multiples for change-of-control transactions involving companies comparable to the Company. The analysis did not result in an impairment.
Certain key judgments were used in the valuation measurement. Goodwill is held by the Company’s bank subsidiary. The bank subsidiary is 100% owned by the Company, and no market capitalization is available. Because most of the Company’s assets are comprised of the subsidiary bank’s equity, the Company’s market capitalization was used to estimate the Bank’s market capitalization. Other judgments include the assumption that the companies and transactions used as comparables for the second and third technique were appropriate to the estimate of the Company’s fair value, and that the comparable multiples are appropriate indicators of fair value, and compliant with accounting guidance.
Pension Plan
The Company’s actuary determines plan obligations and annual pension plan expense using a number of key assumptions. Key assumptions may include the discount rate, the estimated return on plan assets and the anticipated rate of compensation increases. Changes in these assumptions in the future, if any, or in the method under which benefits are calculated, may impact pension assets, liabilities or expense.
Overview
National Bankshares, Inc. is a financial holding company that was organized in 1986 under the laws of Virginia and is registered under the Bank Holding Company Act of 1956. NBI common stock is listed on the Nasdaq Capital Market and is traded under the symbol “NKSH.”
NBI has two wholly-owned subsidiaries, the National Bank of Blacksburg and National Bankshares Financial Services, Inc. NBB is a community bank and does business as National Bank from 24 office locations and two loan production offices. NBB is the source of nearly all of the Company’s revenue. NBFS does business as National Bankshares Investment Services and National Bankshares Insurance Services. Income from NBFS is not significant at this time, nor is it expected to be so in the near future.
Non-GAAP Financial Measures
This report refers to certain financial measures that are computed under a basis other than U.S. GAAP (“non-GAAP”). Details on non-GAAP measures follow.
Return on Average Assets and Return on Average Equity
The return on average assets and return on average equity are measures of profitability, calculated by annualizing net income and dividing by average year-to-date assets or equity, respectively. Larger nonrecurring income or expenses are not annualized, in order to reduce distortion within the ratios. There were no adjustments for the three months ended September 30, 2022. During the three months ended September 30, 2021, the provision recovery, net of tax was removed from annualization. The provision recovery resulted from the Company's normal process of estimating credit risk for the allowance for loan losses. Because recovery of loan losses occurs less frequently than provision for loan losses, it was removed from annualization. The tables below present the reconciliation of adjusted annualized net income, which is not a measurement under U.S. GAAP, for the three and nine month periods ended September 30, 2022 and 2021.
| $ in thousands |
Three months ended September 30, |
|||||||
| 2022 |
2021 |
|||||||
| Net Income |
$ | 6,162 | $ | 5,752 | ||||
| Items deemed non-recurring by management: |
||||||||
| Provision recovery, net of tax of $82 in 2021 |
- | (310 | ) |
|||||
| Adjusted net income |
6,162 | 5,442 | ||||||
| Adjusted net income, annualized |
24,447 | 21,591 | ||||||
| Items deemed non-recurring by management: |
||||||||
| Add: Provision recovery, net of tax of ($82) in 2021 |
- | 310 | ||||||
| Annualized net income for ratio calculation |
$ | 24,447 | $ | 21,901 | ||||
| Nine months ended September 30, |
||||||||
| 2022 |
2021 |
|||||||
| Net Income |
$ | 16,622 | $ | 15,131 | ||||
| Items deemed non-recurring by management: |
||||||||
| Less: partnership income (1), net of tax of ($77) in 2022 and ($98) in 2021 |
(290 | ) |
(369 | ) |
||||
| Securities gains, net of tax of ($1) in 2021 |
- | (4 | ) |
|||||
| Provision recovery, net of tax of $71 in 2021 |
- | (267 | ) |
|||||
| Adjusted net income |
16,332 | 14,491 | ||||||
| Adjusted net income, annualized |
21,836 | 19,374 | ||||||
| Items deemed non-recurring by management: |
||||||||
| Add: partnership income, net of tax of $77 in 2022 and $98 in 2021 |
290 | 369 | ||||||
| Add: securities gains, net of tax of $1 in 2021 |
- | 4 | ||||||
| Add: provision recovery, net of tax of ($71) in 2021 |
- | 267 | ||||||
| Annualized net income for ratio calculation |
$ | 22,126 | $ | 20,014 | ||||
| (1) |
During the first quarter of each year, the Company adjusts its basis in partnership interests. During 2022 and 2021, the adjustment resulted in recognition of a gain. During 2022 and 2021, the Company also received a payout from a partnership interest. The gain and payout are recognized in other income. Partnership income is removed from income prior to annualization in order to avoid distortion, and added back to income after annualization. |
Net Interest Margin
The Company uses the net interest margin to measure profit on interest generating activities, as a percentage of total interest-earning assets. The net interest margin is calculated by dividing annualized fully taxable equivalent (“FTE”) net interest income by total average earning assets. The portion of interest income that is nontaxable is grossed up to the tax equivalent by adding the tax benefit. The tax rate utilized in calculating the tax benefit is 21%. The reconciliation of tax equivalent net interest income, which is not a measurement under U.S. GAAP, to net interest income, is reflected in the table below.
| Three months ended September 30, |
||||||||
| 2022 |
2021 |
|||||||
| GAAP measures: |
||||||||
| Interest and fees on loans |
$ | 8,816 | $ | 9,088 | ||||
| Interest on interest-bearing deposits |
506 | 56 | ||||||
| Interest and dividends on securities - taxable |
3,425 | 2,043 | ||||||
| Interest on securities - nontaxable |
408 | 469 | ||||||
| Total interest income |
$ | 13,155 | $ | 11,656 | ||||
| Interest on deposits |
$ | 753 | $ | 719 | ||||
| Net interest income |
$ | 12,402 | $ | 10,937 | ||||
| Non-GAAP measures: |
||||||||
| Tax benefit on nontaxable loan income |
$ | 84 | $ | 84 | ||||
| Tax benefit on nontaxable securities income |
148 | 157 | ||||||
| Total tax benefit on nontaxable interest income |
$ | 232 | $ | 241 | ||||
| Total tax equivalent net interest income |
$ | 12,634 | $ | 11,178 | ||||
| Total tax equivalent net interest income, annualized |
$ | 50,124 | $ | 44,348 | ||||
The resulting net interest margin for the three month periods ended September 30, 2022 and 2021 was 2.95% and 2.83%, respectively. Further detail on the net interest margin is provided under the Net Interest Income discussion.
| Nine months ended September 30, |
||||||||
| 2022 |
2021 |
|||||||
| GAAP measures: |
||||||||
| Interest and fees on loans |
$ | 25,240 | $ | 26,104 | ||||
| Interest on interest-bearing deposits |
757 | 123 | ||||||
| Interest and dividends on securities - taxable |
8,847 | 5,736 | ||||||
| Interest on securities - nontaxable |
1,283 | 1,472 | ||||||
| Total interest income |
$ | 36,127 | $ | 33,435 | ||||
| Interest on deposits |
$ | 2,055 | $ | 2,408 | ||||
| Net interest income |
$ | 34,072 | $ | 31,027 | ||||
| Non-GAAP measures: |
||||||||
| Tax benefit on nontaxable loan income |
$ | 244 | $ | 237 | ||||
| Tax benefit on nontaxable securities income |
445 | 488 | ||||||
| Total tax benefit on nontaxable interest income |
$ | 689 | $ | 725 | ||||
| Total tax equivalent net interest income |
$ | 34,761 | $ | 31,752 | ||||
| Total tax equivalent net interest income, annualized |
$ | 46,475 | $ | 42,452 | ||||
The resulting net interest margin for the nine month periods ended September 30, 2022 and 2021 was2.79% and 2.81%, respectively. Further detail on the net interest margin is provided under the Net Interest Income discussion.
Efficiency Ratio
The efficiency ratio is computed by dividing noninterest expense by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding certain items management deems unusual or non-recurring. The tax rate used to calculate fully taxable equivalent basis is 21%. This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. The components of the efficiency ratio calculation are summarized in the following table.
| Three months ended September 30, |
||||||||
| 2022 |
2021 |
|||||||
| Noninterest expense |
$ | 6,736 | $ | 6,367 | ||||
| Taxable-equivalent net interest income |
$ | 12,634 | $ | 11,178 | ||||
| Noninterest income |
2,140 | 1,992 | ||||||
| Total income for ratio calculation |
$ | 14,774 | $ | 13,170 | ||||
| Efficiency ratio |
45.59 | % |
48.34 | % |
||||
| Nine months ended September 30, |
||||||||
| 2022 |
2021 |
|||||||
| Noninterest expense |
$ | 19,660 | $ | 19,350 | ||||
| Taxable-equivalent net interest income |
$ | 34,761 | $ | 31,752 | ||||
| Noninterest income |
6,543 | 6,267 | ||||||
| Less: partnership income |
(367 | ) |
(467 | ) |
||||
| Less: realized securities gains |
- | (5 | ) |
|||||
| Total income for ratio calculation |
$ | 40,937 | $ | 37,547 | ||||
| Efficiency ratio |
48.03 | % |
51.54 | % |
||||
Performance Summary
The following table presents the Company’s key performance indicators for the three months ended September 30, 2022 and September 30, 2021. Income and expense items are annualized for the ratios, except for basic and fully diluted earnings per share.
| Three Months Ended September 30, |
||||||||
| 2022 |
2021 |
|||||||
| Net Income |
$ | 6,162 | $ | 5,752 | ||||
| Return on average assets (1) |
1.41 | % |
1.32 | % |
||||
| Return on average equity (1) (2) |
17.61 | % |
11.26 | % |
||||
| Basic and fully diluted earnings per share (2) |
$ | 1.03 | $ | 0.94 | ||||
| Net interest margin (1) |
2.95 | % |
2.83 | % |
||||
| Efficiency ratio (1) |
45.59 | % |
48.34 | % |
||||
| (1)
|
Ratio is a non-GAAP financial measure that the Company believes provides investors with important information. Such information is not prepared in accordance with GAAP and should not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” above. |
| (2)
|
During the three months ended September 30, 2022, the Company repurchased 23,500 shares under its publicly announced stock repurchase plan. The repurchase reduced stockholders equity by $795. During the three months ended September 30, 2021, the Company repurchased 73,100 shares, reducing stockholders equity by $2,731. |
The following table presents the Company’s key performance indicators for the nine months ended September 30, 2022 and September 30, 2021 and the year ended December 31, 2021. The measures for September 30, 2022 and September 30, 2021 are annualized, except for basic and fully diluted earnings per share.
| Nine Months Ended September 30, 2022 |
Nine Months Ended September 30, 2021 |
Twelve Months Ended December 31, 2021 |
||||||||||
| Net Income |
$ | 16,622 | $ | 15,131 | $ | 20,382 | ||||||
| Return on average assets (1) |
1.29 | % |
1.25 | % |
1.26 | % |
||||||
| Return on average equity (1) (2) |
14.04 | % |
10.36 | % |
10.59 | % |
||||||
| Basic and fully diluted earnings per share (2) |
$ | 2.77 | $ | 2.42 | $ | 3.28 | ||||||
| Net interest margin (1) |
2.79 | % |
2.81 | % |
2.81 | % |
||||||
| Efficiency ratio (1) |
48.03 | % |
51.54 | % |
51.34 | % |
||||||
| (1)
|
Ratio is a non-GAAP financial measure that the Company believes provides investors with important information. Such information is not prepared in accordance with GAAP and should not be viewed as a substitute for GAAP. See “Non-GAAP Financial Measures” above. |
| (2)
|
During the nine months ended September 30, 2022, the Company repurchased 106,662 shares under its publicly announced stock repurchase plan. The repurchase reduced stockholders equity by $3,724. During the nine months ended September 30, 2021, the Company repurchased 335,062 shares under its publicly announced stock repurchase plan. The repurchase reduced stockholders equity by $12,085. |
When results for the three and nine months ended September 30, 2022 and September 30, 2021 are compared, the increase in net income was primarily generated by growth in net interest income and service charges on deposit accounts, as well as decreased pension expense. This benefitted each of the key performance ratios. The return on average equity also increased due to lower average equity when the three and nine month periods ended September 30, 2022 are compared with the same periods of 2021, and with the year ended December 31, 2021. Average equity decreased due to unrealized losses on securities during 2022 that reduced accumulated other comprehensive loss, a component of stockholders’ equity. The following discussion provides further detail on the Company’s results of operations for the three and nine month periods ended September 30, 2022 and financial position as of September 30, 2022, compared with comparable periods of the prior year.
Key Assets and Liabilities
NBI’s key assets and liabilities and their change from December 31, 2021 are shown in the following table.
| September 30, 2022 |
December 31, 2021 |
Percent Change |
||||||||||
| Interest-bearing deposits |
$ | 79,466 | $ | 130,021 | (38.88 | )% |
||||||
| Securities available for sale and restricted stock |
658,351 | 686,925 | (4.16 | )% |
||||||||
| Loans, net |
844,656 | 795,574 | 6.17 | % |
||||||||
| Total assets |
1,698,946 | 1,702,175 | (0.19 | )% |
||||||||
| Deposits |
1,570,649 | 1,494,587 | 5.09 | % |
||||||||
Asset Quality
Key indicators of the Company’s asset quality are presented in the following table.
| September 30, 2022 |
September 30, 2021 |
December 31, 2021 |
||||||||||
| Nonperforming loans |
$ | 2,888 | $ | 3,114 | $ | 2,873 | ||||||
| Loans past due 90 days or more, and still accruing |
48 | 62 | 90 | |||||||||
| Other real estate owned |
907 | 957 | 957 | |||||||||
| Allowance for loan losses to loans net of unearned income and deferred fees and costs |
0.96 | % |
0.97 | % |
0.96 | % |
||||||
| Net charge-off ratio |
0.03 | % |
0.08 | % |
0.05 | % |
||||||
| Ratio of nonperforming assets to loans, net of unearned income and deferred fees and costs, plus other real estate owned |
0.44 | % |
0.51 | % |
0.48 | % |
||||||
| Ratio of allowance for loan losses to nonperforming loans |
284.18 | % |
247.21 | % |
267.11 | % |
||||||
The Company’s risk analysis at September 30, 2022 determined an allowance for loan losses of $8,207 or 0.96% of loans net of unearned income and deferred fees and costs. The allowance at September 30, 2021 was $7,698 or 0.97% of loans net of unearned income and deferred fees and costs. The allowance at December 31, 2021 was $7,674 or 0.96% of loans net of unearned income and deferred fees and costs. The determination of the appropriate level for the allowance for loan losses resulted in a provision of $696 for the nine months ended September 30, 2022, compared with a recovery of $338 for the nine month period ended September 30, 2021, and a recovery of $398 for the 12 months ended December 31, 2021. To determine the appropriate level of the allowance for loan losses, the Company considers credit risk for certain loans designated as impaired and for non-impaired (“collectively evaluated”) loans.
Individually Evaluated Impaired Loans
Individually evaluated impaired loans decreased from December 31, 2021 to September 30, 2022, due to the payoff of one relationship. At September 30, 2022 individually evaluated loans were $3,049 on both a gross basis and net of unearned income and deferred fees and costs. There were no specific allocations to the allowance for loan losses at September 30, 2022. Individually evaluated impaired loans at December 31, 2021 were $5,878 gross and $5,880 net of unearned income and deferred fees and costs. There were no specific allocations to the allowance for loan losses as of December 31, 2021. The specific allocation is determined based on criteria particular to each impaired loan.
Collectively Evaluated Loans
Collectively evaluated loans totaled $850,223 gross and $849,814 net of unearned income and deferred fees and costs, with an allowance of $8,207 or 0.97% of collectively-evaluated loans net of unearned income and deferred fees and costs at September 30, 2022. At December 31, 2021, collectively evaluated loans totaled $797,851 gross and $797,368 net of unearned income and deferred fees and costs, with an allowance of $7,674 or 0.96% of collectively-evaluated loans net of unearned income and deferred fees and costs.
Collectively evaluated loans are divided into classes based upon risk characteristics. In order to calculate the allowance for collectively evaluated loans, the Company applies to each loan class a historical net charge-off rate for the class, adjusted for qualitative factors that influence credit risk. Qualitative factors evaluated for impact to credit risk include economic measures, asset quality indicators, loan characteristics, and changes to internal Company policies and management.
Net Charge-Offs
Increases in the net charge-off rate increase the required allowance for collectively-evaluated loans, while decreases in the net charge-off rate decrease the required allowance for collectively-evaluated loans. On a portfolio level, net charge-offs were $163 for the nine months ended September 30, 2022, or 0.03% of average loans. For the nine months ended September 30, 2021, net charge-offs were $445, or 0.08% of average loans. For the 12 months ended December 31, 2021, net charge-offs were $409 or 0.05% of average loans. The 8-quarter average historical loss rate was 0.03% for the nine months ended September 30, 2022 and 0.06% for the nine months ended September 30, 2021, and 0.05% for the 12 months ended December 31, 2021.
Economic Factors
Economic factors influence credit risk and impact the allowance for loan loss. The Company sources economic data pertinent to its market from the most recently available publications, including: unemployment, business and personal bankruptcy filings, the residential vacancy rate and the inventory of new and existing homes.
As of September 30, 2022, the unemployment rate for the Company’s market area was measured as of August 31, 2022 and increased from the measurement available at December 31, 2021, increasing the allocation to the allowance for loan losses.
Business and personal bankruptcy filing data was available as of June 2022. Higher bankruptcy filings indicate heightened credit risk and increase the allowance for loan losses, while lower bankruptcy filings have a beneficial impact on credit risk. Compared with data available at December 31, 2021, business bankruptcy filings and personal bankruptcy filings slightly decreased. The Company estimates that bankruptcy filings are artificially low due to a backlog in the court system and prolonged government aid. When the pandemic began, precautions for COVID-19 slowed the work of the court system. The federal government also implemented a foreclosure moratorium, provided direct payments to qualifying recipients and PPP loans to small businesses, and encouraged banks to work with borrowers who were impacted by the pandemic, all of which had a minimizing effect on bankruptcy filings. All of these measures expired by the end of 2021. Management believes bankruptcy filings will normalize and currently available data does not reflect credit risk. The allocation was based on current data and an average of pre-pandemic filings from 2017 through 2020, which was higher than the current level and the level incorporated to the allowance at December 31, 2021.
Residential vacancy rates and housing inventory impact the Company’s residential construction customers and the consumer real estate market. Higher levels increase credit risk. The residential vacancy rate at September 30, 2022 was measured as of the second quarter of 2022 and worsened from the data incorporated into the December 31, 2021 calculation, resulting in a higher allocation. Housing inventory data was available as of September 30, 2022. The level is slightly higher than at December 31, 2021, resulting in a higher allocation.
Economic factors in 2021 included an allocation for national unemployment filings. This factor was added early in the pandemic to capture risk that may not have been reflected by the Company’s standard economic indicators. By the beginning of 2022, national unemployment filings had returned to pre-pandemic levels for a sustained period and the Company removed the allocation provided in 2021.
Asset Quality Indicators
Asset quality indicators, including past due levels, nonaccrual levels and internal risk ratings, are evaluated at the class level. Loans past due and loans designated nonaccrual indicate heightened credit risk. Increases in past due and nonaccrual loans increase the required level of the allowance for loan losses and decreases in past due and nonaccrual loans reduce the required level of the allowance for loan losses.
Accruing loans past due 30-89 days were 0.17% of total loans net of unearned income and deferred fees and costs at September 30, 2022, an increase from 0.12% at December 31, 2021. Accruing loans past due 90 days or more were 0.01% of total loans, net of unearned income and deferred fees and costs at September 30, 2022 and at December 31, 2021. Nonaccrual loans as a percentage of total loans net of unearned income and deferred fees and costs were 0.34% at September 30, 2022 and 0.36% at December 31, 2021.
Loans rated special mention and classified (together, “criticized assets”) indicate heightened credit risk. Higher levels of criticized assets increase the required level of the allowance for collectively-evaluated loans, while lower levels of criticized assets reduce the required level of the allowance for collectively-evaluated loans. Collectively evaluated loans rated special mention at September 30, 2022 were $311, compared with $3,728 at December 31, 2021, due to improvement in credit quality of a large relationship. Collectively evaluated loans rated classified were $1,041 at September 30, 2022 and $1,064 at December 31, 2021.
Other Factors
The Company considers other factors that impact credit risk, including the interest rate environment, the competitive, legal and regulatory environments, changes in lending policies and loan review, changes in management, and high risk loans.
The interest rate environment impacts variable rate loans. When interest rates increase, the payment on variable rate loans increases, which may increase credit risk. The Federal Reserve increased the target Fed Funds rate in March, May, June, July, and September 2022, resulting in an increased allocation for September 30, 2022, compared with the allocation for December 31, 2021.
The competitive, legal and regulatory environments were evaluated for changes that would impact credit risk. Higher competition for loans increases credit risk, while lower competition decreases credit risk. Competition remained at similar levels to those at December 31, 2021. The legal and regulatory environments remain in a similar posture to that at December 31, 2021.
Lending policies, loan review procedures and management’s experience influence credit risk. During the second quarter of 2022, appraisal requirements on residential real estate changed, resulting in an increased allocation from December 31, 2021. Loan review procedures remained similar to those at December 31, 2021 and no allocation was taken. During the first quarter of 2022, the Company hired a seasoned Chief Credit Officer to replace the employee who left at the end of 2021. The allocation taken at December 31, 2021 was removed. During the second and third quarters of 2022, the Company opened a new loan production office and hired an experienced commercial lender, resulting in a small allocation to reflect potential risk.
Levels of high risk loans are considered in the determination of the level of the allowance for loan loss. A decrease in the level of high risk loans within a class decreases the required allocation for the loan class, and an increase in the level of high risk loans within a class increases the required allocation for the loan class. Total high risk loans increased 5.99% from the level at December 31, 2021, resulting in an increased allocation.
Unallocated Surplus
The unallocated surplus at September 30, 2022 is $141 or 1.75% in excess of the calculated requirement. The unallocated surplus at December 31, 2021 was $361 or 4.94% in excess of the calculated requirement. The surplus provides some mitigation of current economic uncertainty that may impact credit risk.
Conclusion
The calculation of the appropriate level for the allowance for loan losses incorporates analysis of multiple factors and requires management’s prudent and informed judgment. The Company augmented the calculated requirement with an unallocated surplus. Based on analysis of historical indicators, asset quality and economic factors, management believes the level of allowance for loan losses is reasonable for the credit risk in the loan portfolio as of September 30, 2022.
Provision and Allowance for Loan Losses
The calculation of the allowance for loan losses resulted in a provision for loan losses of $252 for the three month period ended September 30, 2022, compared with a recovery of $392 for the three month period ended September 30, 2021. The provision for the nine month period ended September 30, 2022 was $696, compared with a recovery of $338 for the nine months ended September 30, 2021. The recovery in 2021 reflected a decrease in risk provided for during 2020 and early 2021. The provision for 2022 reflects loan growth and changes in factors detailed in “Asset Quality” above.
Loan Modifications and TDRs
Modifications
In the ordinary course of business the Company modifies loan terms on a case-by-case basis for a variety of reasons. Modifications may include rate reductions, payment extensions of varying lengths of time, a change in amortization term or method or other arrangements. Please refer to the Company’s 2021 Form 10-K, Note 1: Summary of Significant Accounting Policies for information on TDR designation. If the modified terms are consistent with competitive market conditions and representative of terms the borrower could otherwise obtain in the open market, the modified loan is not categorized as a TDR.
Modifications to consumer loans generally involve short-term payment extensions to accommodate specific, temporary circumstances. Payment extensions provide short-term payment relief to borrowers who have demonstrated a willingness and ability to repay their loan but who are experiencing consequences of a specific unforeseen temporary hardship. If the temporary event is not expected to impact a borrower’s ability to repay the debt, and if the Company expects to collect all amounts due including interest accrued at the contractual interest rate for the extension period at contractual maturity, the modification is not designated a TDR. Modifications to commercial loans may include, but are not limited to, changes in interest rate, maturity, amortization and financial covenants. The Company codes modifications to assist in identifying TDRs.
Modifications That Are Not TDR
During the three months ended September 30, 2022, the Company provided 187 modifications for competitive reasons to loans totaling $27,389. During the nine months ended September 30, 2022, the Company provided 652 modifications to loans totaling $101,347. The modifications were not TDRs and were not related to COVID-19.
The Company provided non-TDR modifications for competitive reasons to 205 loans totaling $24,754 during the three months ended September 30, 2021, and to 659 loans totaling $72,327 during the nine months ended September 30, 2021. During nine months ended September 30, 2021, the Company also provided 45 modifications to loans totaling $38,561 related to COVID-19 difficulty. The modifications met the criteria under the CARES Act, the CAA and regulatory guidance and were not designated as TDRs.
TDRs
The Company’s TDRs, by delinquency status, are presented below:
| TDR Status as of September 30, 2022 |
||||||||||||||||||||
| Accruing |
||||||||||||||||||||
| Total TDR Loans |
Current |
30-89 Days Past Due |
90+ Days Past Due |
Nonaccrual |
||||||||||||||||
| Consumer real estate |
$ | 187 | $ | 187 | $ | - | $ | - | $ | - | ||||||||||
| Commercial real estate |
2,599 | 92 | - | - | 2,507 | |||||||||||||||
| Commercial non real estate |
263 | - | - | - | 263 | |||||||||||||||
| Total TDR Loans |
$ | 3,049 | $ | 279 | $ | - | $ | - | $ | 2,770 | ||||||||||
| TDR Status as of December 31, 2021 |
||||||||||||||||||||
| Accruing |
||||||||||||||||||||
| Total TDR Loans |
Current |
30-89 Days Past Due |
90+ Days Past Due |
Nonaccrual |
||||||||||||||||
| Consumer real estate |
$ | 191 | $ | 191 | $ | - | $ | - | $ | - | ||||||||||
| Commercial real estate |
5,386 | 2,814 | - | - | 2,572 | |||||||||||||||
| Commercial non real estate |
301 | - | - | - | 301 | |||||||||||||||
| Total TDR Loans |
$ | 5,878 | $ | 3,005 | $ | - | $ | - | $ | 2,873 | ||||||||||
Please refer to Note 3: Allowance for Loan Losses, Nonperforming Assets and Impaired Loans for information on TDRs.
Other Real Estate Owned
The following table discloses the OREO in physical possession and in process at each reporting date:
| Other Real Estate Owned, net of valuation allowance |
September 30, 2022 |
December 31, 2021 |
||||||
| Real estate construction |
$ | 907 | $ | 957 | ||||
| Consumer real estate |
- | - | ||||||
| Total other real estate owned |
$ | 907 | $ | 957 | ||||
As of September 30, 2022, loans in various stages of foreclosure totaled $224, all of which are secured by residential real estate. Loans currently in the process of foreclosure may increase OREO in future quarters. It is not possible to accurately predict the future total of OREO because property sold at foreclosure may be acquired by third parties and OREO properties are regularly marketed and sold. The Company continues to monitor risk levels within the loan portfolio. If the Company’s market experiences an economic downturn, real estate values could decline and foreclosure activity could increase. A decline in value may result in loss recognition for OREO, while an increase in foreclosures may increase the number of OREO properties.
Net Interest Income
The following table shows interest‑earning assets and interest‑bearing liabilities, the interest earned or paid, the average yield or rate on the daily average balance outstanding, net interest income and net yield on average interest‑earning assets for the periods indicated.
| Three Months Ended September 30, |
||||||||||||||||||||||||
| 2022 |
2021 |
|||||||||||||||||||||||
| Average |
Interest |
Average |
Average |
Interest |
Average |
|||||||||||||||||||
| Interest-earning assets: |
||||||||||||||||||||||||
| Loans (1)(2)(4)(5) |
$ | 849,929 | $ | 8,900 | 4.15 | % |
$ | 798,807 | $ | 9,172 | 4.56 | % |
||||||||||||
| Taxable securities (6)(7) |
683,490 | 3,425 | 1.99 | % |
540,854 | 2,043 | 1.50 | % |
||||||||||||||||
| Nontaxable securities (1)(6) |
74,670 | 556 | 2.95 | % |
79,097 | 626 | 3.14 | % |
||||||||||||||||
| Interest-bearing deposits |
89,165 | 506 | 2.25 | % |
145,759 | 56 | 0.15 | % |
||||||||||||||||
| Total interest-earning assets |
$ | 1,697,254 | $ | 13,387 | 3.13 | % |
$ | 1,564,517 | $ | 11,897 | 3.02 | % |
||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| Interest-bearing demand deposits |
$ | 936,368 | $ | 686 | 0.29 | % |
$ | 839,477 | $ | 617 | 0.29 | % |
||||||||||||
| Savings deposits |
217,637 | 36 | 0.07 | % |
195,767 | 41 | 0.08 | % |
||||||||||||||||
| Time deposits |
78,198 | 31 | 0.16 | % |
86,379 | 61 | 0.28 | % |
||||||||||||||||
| Total interest-bearing liabilities |
$ | 1,232,203 | $ | 753 | 0.24 | % |
$ | 1,121,623 | $ | 719 | 0.25 | % |
||||||||||||
| Net interest income and interest rate spread |
$ | 12,634 | 2.89 | % |
$ | 11,178 | 2.77 | % |
||||||||||||||||
| Net yield on average interest‑earning assets |
2.95 | % |
2.83 | % |
||||||||||||||||||||
| Nine Months Ended September 30, |
||||||||||||||||||||||||
| 2022 |
2021 |
|||||||||||||||||||||||
| Average |
Interest |
Average |
Average |
Interest |
Average |
|||||||||||||||||||
| Interest-earning assets: |
||||||||||||||||||||||||
| Loans (1)(3)(4)(5) |
$ | 829,133 | $ | 25,484 | 4.11 | % |
$ | 786,613 | $ | 26,341 | 4.48 | % |
||||||||||||
| Taxable securities (6)(7) |
662,824 | 8,847 | 1.78 | % |
505,134 | 5,736 | 1.52 | % |
||||||||||||||||
| Nontaxable securities (1)(6) |
75,806 | 1,728 | 3.05 | % |
80,596 | 1,960 | 3.25 | % |
||||||||||||||||
| Interest-bearing deposits |
97,917 | 757 | 1.03 | % |
136,391 | 123 | 0.12 | % |
||||||||||||||||
| Total interest-earning assets |
$ | 1,665,680 | $ | 36,816 | 2.96 | % |
$ | 1,508,734 | $ | 34,160 | 3.03 | % |
||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| Interest-bearing demand deposits |
$ | 911,926 | $ | 1,839 | 0.27 | % |
$ | 799,593 | $ | 2,053 | 0.34 | % |
||||||||||||
| Savings deposits |
216,691 | 111 | 0.07 | % |
186,720 | 132 | 0.09 | % |
||||||||||||||||
| Time deposits |
79,981 | 105 | 0.18 | % |
88,009 | 223 | 0.34 | % |
||||||||||||||||
| Total interest-bearing liabilities |
$ | 1,208,598 | $ | 2,055 | 0.23 | % |
$ | 1,074,322 | $ | 2,408 | 0.30 | % |
||||||||||||
| Net interest income and interest rate spread |
$ | 34,761 | 2.73 | % |
$ | 31,752 | 2.73 | % |
||||||||||||||||
| Net yield on average interest‑earning assets |
2.79 | % |
2.81 | % |
||||||||||||||||||||
| (1) | Interest on nontaxable loans and securities is computed on a fully taxable equivalent basis using a Federal income tax rate of 21%. |
| (2) | Included in interest income are loan fees of $82 for the three months ended September 30, 2022. For the three months ended September 30, 2021, interest income included loan fees $911, of which $882 was related to PPP loans. |
| (3) | Included in interest income are loan fees of $195 for the nine months ended September 30, 2022. For the nine months ended September 30, 2021, interest income included loan fees of $1,855, of which $1,776 was related to PPP loans. |
| (4) | Nonaccrual loans are included in average balances for yield computations. |
| (5) | Includes loans held for sale. |
| (6) | Daily averages are shown at amortized cost. |
| (7) | Includes restricted stock. |
When results from the nine month period ended September 30, 2022 are compared with the same period of 2021, net interest income benefitted from both lower interest expense and higher interest income.
Interest expense for the nine months ended September 30, 2022 improved $353 compared with the same period of 2021. The cost of interest-bearing liabilities improved from an annualized 0.30% for the nine months ended September 30, 2021 to 0.23% for the nine months ended September 30, 2022. Elevated levels of deposits and liquidity within the Company, similar to the general banking industry, supported favorable deposit pricing during 2022.
The increase in interest income stemmed from Federal Reserve interest rate increases in 2022 as well as growth in earning assets. The FTE yield on earning assets for the nine months ended September 30, 2022 was 2.96%, compared with 3.03% for the nine months ended September 30, 2021. Results for 2021 were impacted by Paycheck Protection Program (PPP) loans. If PPP loans are excluded, the yield on earning assets for the nine months ended September 30, 2021 would have been 2.85%.
Noninterest Income
| Three Months Ended September 30, |
||||||||||||
| 2022 |
2021 |
Percent Change |
||||||||||
| Service charges on deposits |
$ | 661 | $ | 548 | 20.62 | % |
||||||
| Other service charges and fees |
51 | 50 | 2.00 | % |
||||||||
| Credit and debit card fees, net |
448 | 460 | (2.61 | )% |
||||||||
| Trust fees |
492 | 433 | 13.63 | % |
||||||||
| BOLI income |
239 | 248 | (3.63 | )% |
||||||||
| Gain on sale of mortgage loans |
40 | 76 | (47.37 | )% |
||||||||
| Other income |
209 | 177 | 18.08 | % |
||||||||
| Total noninterest income |
$ | 2,140 | $ | 1,992 | 7.43 | % |
||||||
| Nine Months Ended September 30, |
||||||||||||
| 2022 |
2021 |
Percent Change |
||||||||||
| Service charges on deposits |
$ | 1,826 | $ | 1,488 | 22.72 | % |
||||||
| Other service charges and fees |
157 | 134 | 17.16 | % |
||||||||
| Credit and debit card fees, net |
1,423 | 1,373 | 3.64 | % |
||||||||
| Trust fees |
1,374 | 1,282 | 7.18 | % |
||||||||
| BOLI income |
718 | 664 | 8.13 | % |
||||||||
| Gain on sale of mortgage loans |
136 | 287 | (52.61 | )% |
||||||||
| Other income |
909 | 1,034 | (12.09 | )% |
||||||||
| Realized securities gain, net |
- | 5 | (100.00 | )% |
||||||||
| Total noninterest income |
$ | 6,543 | $ | 6,267 | 4.40 | % |
||||||
The increase from 2021 in service charges on deposits stemmed from higher fee income for non-sufficient funds and overdrafts, as depositor activity recovered from lower levels earlier in the COVID-19 pandemic. The Company offers depositors various overdraft solutions and provides disclosures on its fees.
Other service charges and fees increased when the three and nine month periods ended September 30, 2022 are compared with the same periods of 2021, due to higher service charges on letters of credit and safe deposit box fee income.
Credit and debit card fees are presented net of interchange expense. Credit and debit card fees are driven by volume.
Trust income increased for the three and nine month periods ended September 30, 2022, when compared with the same periods of 2021. Trust income varies depending on the total assets held in trust accounts, the type of accounts under management and financial market conditions.
BOLI income decreased slightly when the three month periods ended September 30, 2022 and September 30, 2021 are compared and increased when the nine month periods ended September 30, 2022 and September 30, 2021 are compared. The Company purchased an additional $5 million in BOLI investments during June, 2021.
Gain on sale of mortgage loans decreased when 2022 is compared with 2021. The Federal Reserve interest rate increases in 2022 have dampened real estate refinance and purchase financing activity.
Other income includes revenue from investment and insurance sales, adjustments to partnership basis and other miscellaneous components. These areas fluctuate with market conditions and competitive factors. Other income increased for the three month period ended September 30, 2022 compared to the same period in 2021 due to higher commissions on securities sales. When the nine month periods ended September 30, 2022 and September 30, 2021 are compared, other income decreased due to lower commissions on securities sales and decreased dividends on a partnership investment.
Noninterest Expense
| Three Months Ended September 30, |
||||||||||||
| 2022 |
2021 |
Percent Change |
||||||||||
| Salaries and employee benefits |
$ | 4,144 | $ | 3,909 | 6.01 | % |
||||||
| Occupancy, furniture and fixtures |
476 | 447 | 6.49 | % |
||||||||
| Data processing and ATM |
774 | 728 | 6.32 | % |
||||||||
| FDIC assessment |
114 | 120 | (5.00 | )% |
||||||||
| Net costs of other real estate owned |
68 | 11 | 518.18 | % |
||||||||
| Franchise taxes |
375 | 367 | 2.18 | % |
||||||||
| Other operating expenses |
785 | 785 | 0.00 | % |
||||||||
| Total noninterest expense |
$ | 6,736 | $ | 6,367 | 5.80 | % |
||||||
| Nine Months Ended September 30, |
||||||||||||
| 2022 |
2021 |
Percent Change |
||||||||||
| Salaries and employee benefits |
$ | 12,133 | $ | 11,767 | 3.11 | % |
||||||
| Occupancy, furniture and fixtures |
1,432 | 1,378 | 3.92 | % |
||||||||
| Data processing and ATM |
2,354 | 2,292 | 2.71 | % |
||||||||
| FDIC assessment |
336 | 296 | 13.51 | % |
||||||||
| Net costs of other real estate owned |
78 | 49 | 59.18 | % |
||||||||
| Franchise taxes |
1,108 | 1,059 | 4.63 | % |
||||||||
| Other operating expenses |
2,219 | 2,509 | (11.56 | )% |
||||||||
| Total noninterest expense |
$ | 19,660 | $ | 19,350 | 1.60 | % |
||||||
Salaries and employee benefits includes employee salaries, payroll taxes, insurance and fringe benefits, ESOP contribution accruals, the service component of net periodic pension cost, and salary continuation expenses. The expense increased when the three and nine month periods ended September 30, 2022 are compared with the same periods ended September 30, 2021. Lower pension expense was offset by normal increases in salary expense, insurance and salary continuation expense.
Expense for occupancy, furniture and fixtures and data processing and ATM increased due to normal business activity.
Federal Deposit Insurance (“FDIC”) assessment expense decreased when the three month period ended September 30, 2022 is compared to the same period in 2021 and increased when the nine month period ended September 30, 2022 is compared with the same period of 2021. The FDIC assessment is accrued based on a method provided by the FDIC. The calculation is based on average assets divided by average tangible equity and incorporates risk-based factors to determine the amount of the assessment.
Net costs of other real estate owned increased when 2022 is compared with 2021, primarily due to a write-down of $50, taken during the third quarter of 2022. The Company received an updated appraisal and modified its marketing strategy for the property, resulting in the write-down.
Franchise tax expense increased when the three and nine month periods ended September 30, 2022 and September 30, 2021 are compared. Franchise tax is primarily based on capital levels of the subsidiary bank, and is also affected by investment levels in securities issued by U.S. government agencies.
The category of other operating expenses includes noninterest expense items such as professional services, stationery and supplies, telephone costs, postage, charitable donations, losses and other expenses. Other operating expense remained the same when the three month period ended September 30, 2022 is compared to the same period in 2021 and decreased when the nine month period ended September 30, 2022 is compared with the same period ended September 30, 2021, due to lower non-service pension cost and cost control measures.
Income Tax
Income tax expense was $1,392 for the three months ended September 30, 2022 and $1,202 for the same period of 2021. For the nine months ended September 30, 2022 and 2021, income tax expense was $3,637 and $3,151 respectively. The Company’s federal statutory tax rate is 21%. The Company’s effective tax rate was 18.43% and 17.95% for the three and nine month periods ended September 30, 2022, compared with 17.29% and 17.24% for the three and nine month periods ended September 30, 2021.
Balance Sheet
Year-to-date daily averages for the major balance sheet categories are as follows:
| Assets |
September 30, 2022 |
December 31, 2021 |
Percent Change |
|||||||||
| Interest-bearing deposits |
$ | 97,917 | $ | 133,020 | (26.39 | )% |
||||||
| Securities available for sale, net, and restricted stock |
694,216 | 612,636 | 13.32 | % |
||||||||
| Loans, net of unearned income and deferred fees and costs and the allowance for loan losses |
821,082 | 778,920 | 5.41 | % |
||||||||
| Total assets |
1,716,907 | 1,618,642 | 6.07 | % |
||||||||
| Liabilities and stockholders’ equity |
||||||||||||
| Noninterest-bearing demand deposits |
$ | 334,727 | $ | 316,976 | 5.60 | % |
||||||
| Interest-bearing demand deposits |
911,926 | 811,661 | 12.35 | % |
||||||||
| Savings deposits |
216,691 | 190,997 | 13.45 | % |
||||||||
| Time deposits |
79,981 | 86,089 | (7.09 | )% |
||||||||
| Stockholders’ equity |
157,540 | 192,545 | (18.18 | )% |
||||||||
The decline in interest-bearing deposits resulted as the Company invested in securities and loans to increase yields. The decline in stockholders’ equity resulted from contraction in accumulated other comprehensive income (loss). Changes in securities, loans and deposits are discussed below.
Securities
| September 30, 2022 |
December 31, 2021 |
Percent Change |
||||||||||
| Amortized cost |
$ | 765,371 | $ | 682,467 | 12.15 | % |
||||||
| Unrealized gain (loss) |
(107,961 | ) |
3,613 | (3088.13 | )% | |||||||
| Securities available for sale |
$ | 657,410 | $ | 686,080 | (4.18 | )% |
||||||
Securities available for sale are measured at fair value as of each reporting date. During the nine months ended September 30, 2022, the amortized cost of securities available for sale increased from December 31, 2021 by $82,904, while unrealized losses decreased the fair value from December 31, 2021 by $111,574. Change in the fair value of bonds is inversely related to interest rate movement. During the nine months ended September 30, 2022, the Federal Reserve increased its target rate 300 basis points. These increases, as well as market expectations decreased the fair value of the securities portfolio. The Company’s Asset Liability Management Committee is closely monitoring interest rate risk on all of the Company’s financial assets and liabilities. At this time, the Company has high liquidity and a relatively low loan-to-deposit ratio. No securities sales are anticipated. The value of individual securities will be written down if the decline in fair value is considered to be other than temporary based upon the totality of circumstances. See “Note 4: Securities” for additional information.
Loans
| September 30, 2022 |
December 31, 2021 |
Percent Change |
||||||||||
| Real estate construction loans |
$ | 62,821 | $ | 48,841 | 28.62 | % |
||||||
| Consumer real estate loans |
219,617 | 208,977 | 5.09 | % |
||||||||
| Commercial real estate loans |
435,185 | 405,722 | 7.26 | % |
||||||||
| Commercial non real estate loans |
52,409 | 60,264 | (13.03 | )% |
||||||||
| Public sector and IDA |
48,912 | 47,899 | 2.11 | % |
||||||||
| Consumer non real estate |
34,328 | 32,026 | 7.19 | % |
||||||||
| Less: unearned income and deferred fees and costs |
(409 | ) |
(481 | ) |
14.97 | % |
||||||
| Loans, net of unearned income and deferred fees and costs |
$ | 852,863 | $ | 803,248 | 6.18 | % |
||||||
Loan demand continues to provide growth. Most of the increase in construction loans is due to investment in participations with other banks.
Deposits
| September 30, 2022 |
December 31, 2021 |
Percent Change |
||||||||||
| Noninterest-bearing demand deposits |
$ | 358,772 | $ | 317,430 | 13.02 | % |
||||||
| Interest-bearing demand deposits |
917,449 | 890,124 | 3.07 | % |
||||||||
| Saving deposits |
217,405 | 208,065 | 4.49 | % |
||||||||
| Time deposits |
77,023 | 78,968 | (2.46 | )% |
||||||||
| Total deposits |
$ | 1,570,649 | $ | 1,494,587 | 5.09 | % |
||||||
Total deposits increased from December 31, 2021 to September 30, 2022. The increase is due in large part to government stimulus funds received by municipal depositors and other depositors. Deposits do not include any brokered deposits.
Liquidity
Liquidity measures the Company’s ability to meet its financial commitments at a reasonable cost. Demands on liquidity include funding additional loan demand and accepting withdrawals of existing deposits. The Company has diverse liquidity sources, including customer and purchased deposits, customer repayments of loan principal and interest, sales, calls and maturities of securities, Federal Reserve discount window borrowing, short-term borrowing, and FHLB advances. At September 30, 2022, the Bank did not have any borrowings. To assure that short-term borrowing is readily available, the Company tests accessibility annually.
The Company considers its security portfolio for typical liquidity needs, within accounting, legal and strategic parameters. Portions of the securities portfolio are pledged to meet state requirements for public funds deposits. Discount window borrowings also require pledged securities. Increased/decreased liquidity from public funds deposits or discount window borrowings results in increased/decreased liquidity from pledging requirements. The Company monitors public funds pledging requirements and unpledged available-for-sale securities accessible for liquidity needs.
Regulatory capital levels at the subsidiary bank determine the Bank’s ability to use purchased deposits and the Federal Reserve discount window. At September 30, 2022, the Bank is considered well capitalized and does not have any restrictions on purchased deposits or borrowing ability at the Federal Reserve discount window.
The Company monitors factors that may increase its liquidity needs. Some of these factors include deposit trends, large depositor activity, maturing deposit promotions, interest rate sensitivity, maturity and repricing timing gaps between assets and liabilities, the level of unfunded loan commitments, loan growth and share repurchase activity within the Company’s own stock. The Company’s liquidity position has benefitted over the past two years from increased customer deposits fueled by federal stimulus payments for COVID-19 pandemic relief. At September 30, 2022, the Company’s liquidity is sufficient to meet projected trends in these areas.
To monitor and estimate liquidity levels, the Company performs stress testing under varying assumptions on credit sensitive liabilities and the sources and amounts of balance sheet and external liquidity available to replace outflows. The Company’s Contingency Funding Plan sets forth avenues for rectifying liquidity shortfalls. At September 30, 2022, the analysis indicated adequate liquidity under the tested scenarios.
The Company utilizes several other strategies to maintain sufficient liquidity. Loan and deposit growth are managed to keep the loan to deposit ratio within the Company’s internally-set target range. At September 30, 2022, the loan to deposit ratio was 54.30%. The investment strategy takes into consideration the term of the investment, and securities in the available for sale portfolio are laddered based upon projected funding needs.
Capital Resources
Total stockholders’ equity at September 30, 2022 was $112,187, a decrease of $79,564 or 41.49%, from the $191,751 at December 31, 2021. Book value declined from $31.62 at December 31, 2021 to $18.83 at September 30, 2022. The decline in stockholders equity and book value is due to worsening of accumulated other comprehensive loss associated with the unrealized loss in fair value of securities. Accumulated other comprehensive loss is excluded from regulatory capital calculations and does not impact regulatory capital requirements or ratios.
The Company qualifies as a small bank holding company under the Federal Reserve’s Small Bank Holding Company Policy Statement, which exempts bank holding companies with less than $3 billion in assets from reporting consolidated regulatory capital ratios and from minimum regulatory capital requirements. NBB is subject to various capital requirements administered by banking agencies, including an additional capital conservation buffer in order to make capital distributions or discretionary bonus payments. Risk-based capital ratios are calculated in compliance with OCC rules based on the Basel III Capital Rules. The Bank’s ratios are well above the required minimums. Risk based capital ratios for the Bank are shown in the following tables.
| NBB |
Regulatory Capital Minimum Ratios |
Regulatory Capital Minimum Ratios with Capital Conservation Buffer |
||||||||||
| Common Equity Tier I Capital Ratio |
17.52 | % |
4.50 | % |
7.00 | % |
||||||
| Tier I Capital Ratio |
17.52 | % |
6.00 | % |
8.50 | % |
||||||
| Total Capital Ratio |
18.26 | % |
8.00 | % |
10.50 | % |
||||||
| Leverage Ratio |
10.88 | % |
4.00 | % |
4.00 | % |
||||||
Off-Balance Sheet Arrangements
In the normal course of business, NBB extends lines of credit and letters of credit to its customers. Depending on their needs, customers may draw upon lines of credit at any time in any amount up to a pre-approved limit. Standby letters of credit are issued for two purposes. Financial letters of credit guarantee payments to facilitate customer purchases. Performance letters of credit guarantee payment if the customer fails to complete a specific obligation.
Historically, the full approved amount of letters and lines of credit has not been drawn at any one time. The Company has developed plans to meet a sudden and substantial funding demand. These plans include accessing a line of credit with a correspondent bank, borrowing from the FHLB, selling available for sale investments or loans and raising additional deposits.
The Company sells mortgages on the secondary market. Our agreement with the purchaser provides for strict underwriting and documentation requirements. Violation of the representations and warranties of the agreement would entitle the purchaser to recourse provisions. The Company has determined that its risk in this area is not significant because of a low volume of secondary market mortgage loans and high underwriting standards. The Company estimates a potential loss reserve for recourse provisions that is not material as of September 30, 2022. To date, no recourse provisions have been invoked. If funds were needed, the Company would access the same sources as noted above for funding lines and letters of credit. There were no material changes in off-balance sheet arrangements during the three or nine months ended September 30, 2022.
Contractual Obligations
The Company had no finance lease or purchase obligations and no long-term debt at September 30, 2022.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable.
Item 4. Controls and Procedures
The Company’s management evaluated, with the participation of the Company’s principal executive officer and principal financial officer, the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e)) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this report. Based on that evaluation, the Company’s principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective as of September 30, 2022 to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified by the Company's management, including the Company's principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) during the three months ended September 30, 2022 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Because of the inherent limitations in all control systems, the Company believes that no system of controls, no matter how well designed and operated, can provide absolute assurance that all control issues have been detected.
Other Information
There are no pending or threatened legal proceedings to which the Company or any of its subsidiaries is a party or to which the property of the Company or any of its subsidiaries is subject that, in the opinion of management, may materially impact the financial condition of the Company.
Please refer to the “Risk Factors” previously disclosed in Item 1A of our 2021 Annual Report on Form 10-K and the factors discussed under “Cautionary Statement Regarding Forward-Looking Statements” in Part I. Item 2 of this Form 10-Q.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Purchases of Equity Securities by the Issuer
Share repurchase activity during the three months ended September 30, 2022 was as follows:
| Period |
Total Number of Shares Purchased(1) |
Average Price Paid Per Share |
Total Number of Shares Purchased as Part of Publicly Announced Program(1) |
Number of Shares that May Yet Be Purchased Under the Program(1) |
||||||||||||
| July 1, 2022 – July 31, 2022 |
- | $ | - | - | 237,631 | |||||||||||
| August 1, 2022 – August 31, 2022 |
7,500 | 33.73 | 7,500 | 230,131 | ||||||||||||
| September 1, 2022 – September 30, 2022 |
16,000 | 33.92 | 16,000 | 214,131 | ||||||||||||
| Total during third quarter 2022 |
23,500 | $ | 33.86 | 23,500 | ||||||||||||
(1) In May 2022, the Company announced the Board of Directors had authorized a 250,000 share repurchase program. The authorization began June 1, 2022 and expires May 31, 2023. The Company’s share repurchase program does not obligate it to acquire any specific number of shares.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
None.
Index of Exhibits
| Exhibit No. |
Description |
|||
| 3(i) |
Amended and Restated Articles of Incorporation of National Bankshares, Inc. |
(incorporated herein by reference to Exhibit 3.1 of the Form 8-K for filed on March 16, 2006) |
||
| 3(ii) |
(incorporated herein by reference to Exhibit 3(ii) of the Form 8-K filed on April 14, 2021) |
|||
| 4 |
Specimen copy of certificate for National Bankshares, Inc. common stock |
(incorporated herein by reference to Exhibit 4(a) of the Annual Report on Form 10-K for fiscal year ended December 31, 1993) |
||
| +31(i) |
Filed herewith |
|||
| +31(ii) |
Filed herewith |
|||
| +32(i) |
18 U.S.C. Section 1350 Certification of Chief Executive Officer |
Filed herewith |
||
| +32(ii) |
18 U.S.C. Section 1350 Certification of Chief Financial Officer |
Filed herewith |
||
| +101 |
The following materials from National Bankshares, Inc.’s Quarterly Report on Form 10-Q for the period ended September 30, 2022 are formatted in iXBRL (Inline Extensible Business Reporting Language), furnished herewith: (i) Consolidated Balance Sheets at September 30, 2022 and December 31, 2021; (ii) Consolidated Statements of Income for the three and nine month periods ended September 30, 2022 and 2021; (iii) Consolidated Statements of Comprehensive (Loss) Income for the three and nine month periods ended September 30, 2022 and 2021; (iv) Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2022 and 2021; (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021; and (vi) Notes to Consolidated Financial Statements. |
Filed herewith |
||
| 104 |
Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) |
Filed herewith |
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.
| NATIONAL BANKSHARES, INC. |
| Date: November 9, 2022 |
/s/ F. Brad Denardo |
|
| By: F. Brad Denardo Chief Executive Officer (Principal Executive Officer) |
||
| Date: November 9, 2022 |
/s/ Lora M. Jones |
|
| By: Lora M. Jones Chief Financial Officer (Principal Financial Officer) (Principal Accounting Officer) |
Exhibit 31(i)
CERTIFICATIONS
I, F. Brad Denardo, certify that:
1. I have reviewed this quarterly report on Form 10-Q of National Bankshares, Inc.;
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(s) 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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: November 9, 2022
|
/s/ F. Brad Denardo |
|
F. Brad Denardo |
Exhibit 31(ii)
CERTIFICATIONS
I, Lora M. Jones, certify that:
1. I have reviewed this quarterly report on Form 10-Q of National Bankshares, Inc.;
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(s) 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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: November 9, 2022
|
/s/ Lora M. Jones |
|
Lora M. Jones Chief Financial Officer (Principal Financial Officer) |
Exhibit 32 (i)
CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350
In connection with the Form 10-Q of National Bankshares, Inc. for the quarter ended September 30, 2022, I, F. Brad Denardo, Chairman, President and Chief Executive Officer (Principal Executive Officer) of National Bankshares, Inc., hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge and belief, that:
(1) such Form 10-Q for the quarter ended September 30, 2022, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) the information contained in such Form 10-Q for the quarter ended September 30, 2022, fairly presents, in all material respects, the financial condition and results of operations of National Bankshares, Inc.
|
/s/ F. Brad Denardo |
|
F. Brad Denardo November 9, 2022 |
Exhibit 32 (ii)
CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350
In connection with the Form 10-Q of National Bankshares, Inc. for the quarter ended September 30, 2022, I, Lora M. Jones, Treasurer and Chief Financial Officer (Principal Financial Officer) of National Bankshares, Inc., hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge and belief, that:
(1) such Form 10-Q for the quarter ended September 30, 2022, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) the information contained in such Form 10-Q for the quarter ended September 30, 2022, fairly presents, in all material respects, the financial condition and results of operations of National Bankshares, Inc.
|
/s/ Lora M. Jones |
|
Lora M. Jones Chief Financial Officer (Principal Financial Officer) November 9, 2022 |