☒ |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Virginia
|
54-1265373
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
Title of each class
|
Trading Symbol
|
Name of each exchange on which registered
|
Common Stock, $5.00 par value
|
OPOF
|
The NASDAQ Stock Market LLC
|
Large accelerated filer
|
☐ |
Accelerated filer
|
☐ |
Non-accelerated filer
|
☒ |
Smaller reporting company
|
☒ |
Emerging growth company
|
☐ |
PART I
|
Page
|
|
Item 1.
|
3
|
|
Item 1A.
|
11
|
|
Item 1B.
|
21
|
|
Item 2.
|
21
|
|
Item 3.
|
21
|
|
Item 4.
|
21
|
|
PART II
|
||
Item 5.
|
23
|
|
Item 6.
|
23
|
|
Item 7.
|
23
|
|
Item 7A.
|
39 |
|
Item 8.
|
39
|
|
Item 9.
|
77
|
|
Item 9A.
|
77
|
|
Item 9B.
|
78
|
|
Item 9C.
|
78
|
|
PART III
|
||
Item 10.
|
78
|
|
Item 11.
|
78
|
|
Item 12.
|
78
|
|
Item 13.
|
79
|
|
Item 14.
|
79
|
|
PART IV
|
||
Item 15.
|
79 |
|
79
|
||
80
|
||
Item 16.
|
81
|
|
82
|
2021 Form 10-K
|
Annual Report on Form 10-K for the year ended December 31, 2021
|
ALLL
|
Allowance for Loan and Lease Losses
|
ASC
|
Accounting Standards Codification
|
ASU
|
Accounting Standards Update
|
Bank
|
The Old Point National Bank of Phoebus
|
BHCA
|
The Bank Holding Company Act, of 1956, as amended
|
The CARES Act
|
The Coronavirus Aid, Relief, and Economic Security Act
|
CET1
|
Common Equity Tier 1
|
Citizens
|
Citizens National Bank
|
Company
|
Old Point Financial Corporation and its subsidiaries
|
CBB
|
Community Bankers Bank
|
CBLRF
|
Community Bank Leverage Ratio Framework
|
COVID-19
|
Novel coronavirus disease 2019
|
EGRRCPA
|
Economic Growth, Regulatory Relief, and Consumer Protection Act
|
EPS
|
earnings per share
|
ESPP
|
Employee Stock Purchase Plan
|
Exchange Act
|
Securities Exchange Act of 1934, as amended
|
FASB
|
Financial Accounting Standards Board
|
FDIC
|
Federal Deposit Insurance Corporation
|
FHLB
|
Federal Home Loan Bank
|
Federal Reserve
|
Board of Governors of the Federal Reserve System
|
FRB
|
Federal Reserve Bank
|
GAAP
|
Generally Accepted Accounting Principles
|
Incentive Stock Plan
|
Old Point Financial Corporation 2016 Incentive Stock Plan
|
NIM
|
Net Interest Margin
|
Notes
|
The Company’s 3.50% fixed-to-floating rate subordinated notes due 2031
|
OAEM
|
Other Assets Especially Mentioned
|
OREO
|
Other Real Estate Owned
|
PPP
|
Paycheck Protection Program
|
PPPLF
|
Paycheck Protection Program Liquidity Facility
|
SEC
|
Securities and Exchange Commission
|
SBA
|
Small Business Administration
|
SOFR
|
Secured overnight financing rate
|
TDR
|
Troubled Debt Restructuring
|
Wealth
|
Old Point Trust & Financial Services N.A.
|
• |
interest rates, such as increases or volatility in short-term interest rates or yields on U.S. Treasury bonds and increases or volatility in mortgage interest rates, and the impacts on macroeconomic
conditions, customer and client behavior, the Company’s funding costs, and the Company’s loan and securities portfolios
|
• |
inflation and its impacts on economic growth and customer and client behavior
|
• |
general business conditions, as well as conditions within the financial markets
|
• |
general economic conditions, including unemployment levels, supply chain disruptions, higher inflation, slowdowns in economic growth, and continuing economic impacts of the COVID-19 pandemic
|
• |
monetary and fiscal policies of the U.S. Government, including policies of the U.S. Department of the Treasury and the Board of Governors of the Federal Reserve System (the Federal Reserve), the effect of
these policies on interest rates and business in our markets and any changes associated with the current administration
|
• |
the quality or composition of the loan or securities portfolios and changes therein
|
• |
the value of securities held in the Company’s investment portfolios
|
• |
the Company’s technology, efficiency, and other strategic initiatives
|
• |
the legislative/regulatory climate, regulatory initiatives with respect to financial institutions, products and services, the Consumer Financial Protection Bureau (the CFPB) and the regulatory and
enforcement activities of the CFPB
|
• |
future levels of government defense spending particularly in the Company’s service areas
|
• |
uncertainty over future federal spending or budget priorities, particularly in connection with the Department of Defense, on the Company’s service areas
|
• |
the impact of potential changes in the political landscape and related policy changes, including monetary, regulatory and trade policies
|
• |
the U. S. Government’s guarantee of repayment of student or small business loans purchased by the Company
|
• |
potential claims, damages and fines related to litigation or government actions
|
• |
deposit flows
|
• |
demand for loan products and the impact of changes in demand on loan growth
|
• |
changes in the volume and mix of interest-earning assets and interest-bearing liabilities
|
• |
the effects of management’s investment strategy and strategy to manage the NIM
|
• |
the level of net charge-offs on loans and the adequacy of our ALLL
|
• |
performance of the Company’s dealer lending program
|
• |
the Company’s branch realignment initiatives
|
• |
the strength of the Company’s counterparties
|
• |
competition from both banks and non-banks
|
• |
demand for financial services in the Company’s market area
|
• |
implementation of new technologies
|
• |
the Company’s ability to develop and maintain secure and reliable electronic systems
|
• |
any interruption or breach of security in the Company’s information systems or those of the Company’s third-party vendors or their service providers
|
• |
reliance on third parties for key services
|
• |
cyber threats, attacks or events
|
• |
the impact of changes in the political landscape and related policy changes, including monetary, regulatory, and trade policies
|
• |
potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts, financial crises, political crises, war and other geopolitical conflicts, such as
the war between Russia and Ukraine, or public health events, such as the COVID-19 pandemic, and of governmental and societal responses thereto, on, among other things, the Company’s operations, liquidity and credit quality
|
• |
the use of inaccurate assumptions in management’s modeling systems
|
• |
technological risks and developments
|
• |
the commercial and residential real estate markets
|
• |
the demand in the secondary residential mortgage loan markets
|
• |
expansion of the Company’s product offerings
|
• |
effectiveness of expense reduction plans
|
• |
changes in accounting principles, standards, rules and interpretations and elections made by the Company thereunder, and the related impact on the Company’s financial statements.
|
Item 1. |
Business
|
Name (Age) And Present Position
|
Served as an Executive Officer Since
|
Principal Occupation During Past Five Years
|
Robert F. Shuford, Jr. (58)
|
||
Chairman, President & Chief Executive Officer
Old Point Financial Corporation |
2003
|
Chairman of the Board, President & Chief Executive Officer of the Company and the Bank since 2020. Executive Vice President/Bank of the Company since 2015; Chief Operating Officer & Senior Vice President/Operations of the
Company from 2003 to 2015
President & Chief Executive Officer of the Bank since 2015; Senior Executive Vice President & Chief Operating Officer of the Bank from 2012 to 2015; Executive Vice President & Chief Operating Officer of the Bank from 2003 to 2012; Chairman of the Board of the Bank |
Elizabeth T. Beale (50)
|
||
Chief Financial Officer & Senior Vice President/Finance
Old Point Financial Corporation |
2019
|
Chief Financial Officer & Senior Vice President/Finance of the Company; a Certified Public Accountant; Senior Vice President & Chief Accounting Officer of the Bank from 2018 to 2019; Executive Vice President and Chief Financial
Officer for Citizens National Bank (formerly CNB Bancorp, Inc.) from 2003 to 2018
Chief Financial Officer & Executive Vice President of the Bank |
Donald S. Buckless (58)
|
||
Chief Lending Officer & Senior Vice President
Old Point Financial Corporation |
2016
|
Chief Lending Officer & Senior Vice President of the Company since 2016
Chief Lending Officer & Executive Vice President of the Bank since 2016; Chief Lending Officer & Senior Vice President of the Bank from 2015 to 2016 |
Thomas L. Hotchkiss (67)
|
||
Chief Credit Officer & Executive Vice President
Old Point National Bank |
2019
|
Chief Credit Officer & Executive Vice President of the Bank since 2019; Chief Credit Officer of finanical institution in Maryland from February 2015 to February 2019
|
A. Eric Kauders, Jr. (53)
|
||
Senior Vice President/Trust
Old Point Financial Corporation |
2021
|
Senior Vice President/Trust of the Company since September 2021
President and Chief Executive Officer of Trust since September 2021; Managing Director at Bank of America Private Bank from 2008 to 2021 |
Susan R. Ralston (59)
|
||
Chief Operating Officer & Executive Vice President
Old Point National Bank |
2019
|
Chief Operating Officer & Executive Vice President of the Bank since 2019; President & Founder of Ralston Coaching and Consulting, LLC from 2018 to 2019; Chief Operating Officer & Senior Vice President of Dollar Bank from
2016 to 2018
|
Joseph R. Witt (62)
|
||
Executive Vice President/Financial Service
Old Point Financial Corporation |
2008
|
Executive Vice President/Financial Services since 2020. Chief Business Development Officer & Senior Vice President of the Company since 2015; Chief Administrative Officer & Senior Vice President/Administration of the Company
from 2012 to 2015; Senior Vice President/Corporate Banking/Human Resources of the Company from 2010 to 2012; Senior Vice President/Corporate Banking of the Company from 2008 to 2010
Chief Strategy Officer & President, Financial Services of the Bank beginning in 2020. Senior Executive Vice President & Chief Business Development Officer of the Bank from 2015 to 2019; Senior Executive Vice President & Chief Administrative Officer of the Bank from 2012 to 2015; Executive Vice President/Corporate Banking & Human Resources Director of the Bank from 2010 to 2012 |
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
• |
Loans held for investment (net of deferred fees and costs), excluding PPP (non-GAAP), increased 24.5%.
|
• |
Average earning assets increased $37.8 million, or 3.2%.
|
• |
Interest income increased $5.8 million, or 13.7%.
|
• |
Interest expense increased $147,000, or 4.3%, due primarily to increased expense from short-term FHLB borrowings and a full year of subordinated notes interest partially offset by shifts in funding to lower
cost deposits.
|
• |
Consolidated net interest margin (NIM) was 3.62% for 2022 compared to 3.26%.
|
• |
Net PPP fees of $699 thousand were recognized in 2022, compared to $3.2 million in 2021.
|
• |
Mortgage banking income decreased $1.8 million or 78.2% due to rising mortgage interest rates and a decline in mortgage industry volume.
|
For the years ended December 31,
|
||||||||||||||||||||||||||||||||||||
|
2022
|
2021
|
2020
|
|||||||||||||||||||||||||||||||||
(dollars in thousands)
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate |
Average
Balance
|
Interest
Income/ |
Yield/
Rate |
Average
Balance |
Interest
Income/ |
Yield/
Rate |
|||||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||||||||||
Loans*
|
$
|
919,990
|
$
|
41,440
|
4.50
|
%
|
$
|
841,748
|
$
|
37,960
|
4.51
|
%
|
$
|
834,247
|
$
|
36,061
|
4.32
|
%
|
||||||||||||||||||
Investment securities:
|
||||||||||||||||||||||||||||||||||||
Taxable
|
192,639
|
4,936
|
2.56
|
%
|
173,661
|
3,284
|
1.89
|
%
|
145,029
|
3,068
|
2.12
|
%
|
||||||||||||||||||||||||
Tax-exempt*
|
42,792
|
1,258
|
2.94
|
%
|
32,158
|
953
|
2.96
|
%
|
18,270
|
654
|
3.58
|
%
|
||||||||||||||||||||||||
Total investment securities
|
235,431
|
6,194
|
2.63
|
%
|
205,819
|
4,237
|
2.06
|
%
|
163,299
|
3,722
|
2.28
|
%
|
||||||||||||||||||||||||
Interest-bearing due from banks
|
75,111
|
598
|
0.80
|
%
|
145,425
|
230
|
0.16
|
%
|
91,160
|
267
|
0.29
|
%
|
||||||||||||||||||||||||
Federal funds sold
|
2,694
|
21
|
0.77
|
%
|
2,932
|
3
|
0.09
|
%
|
841
|
12
|
1.45
|
%
|
||||||||||||||||||||||||
Other investments
|
1,554
|
87
|
5.63
|
%
|
1,104
|
70
|
6.35
|
%
|
3,020
|
134
|
4.43
|
%
|
||||||||||||||||||||||||
Total earning assets
|
1,234,780
|
$
|
48,340
|
3.91
|
%
|
1,197,028
|
$
|
42,500
|
3.55
|
%
|
1,092,567
|
$
|
40,196
|
3.68
|
%
|
|||||||||||||||||||||
Allowance for loan losses
|
(9,958
|
)
|
(9,621
|
)
|
(9,723
|
)
|
||||||||||||||||||||||||||||||
Other nonearning assets
|
99,272
|
98,597
|
104,414
|
|||||||||||||||||||||||||||||||||
Total assets
|
$
|
1,324,094
|
$
|
1,286,004
|
$
|
1,187,258
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||||||||||
Time and savings deposits:
|
||||||||||||||||||||||||||||||||||||
Interest-bearing transaction accounts
|
$
|
78,167
|
$
|
10
|
0.01
|
%
|
$
|
71,841
|
$
|
13
|
0.02
|
%
|
$
|
55,667
|
$
|
12
|
0.02
|
%
|
||||||||||||||||||
Money market deposit accounts
|
385,067
|
697
|
0.18
|
%
|
372,193
|
879
|
0.24
|
%
|
307,190
|
1,012
|
0.33
|
%
|
||||||||||||||||||||||||
Savings accounts
|
125,310
|
39
|
0.03
|
%
|
114,285
|
46
|
0.04
|
%
|
96,149
|
56
|
0.06
|
%
|
||||||||||||||||||||||||
Time deposits
|
159,889
|
1,403
|
0.88
|
%
|
180,255
|
1,941
|
1.08
|
%
|
209,727
|
3,337
|
1.59
|
%
|
||||||||||||||||||||||||
Total time and savings deposits
|
748,433
|
2,149
|
0.29
|
%
|
738,574
|
2,879
|
0.39
|
%
|
668,733
|
4,417
|
0.66
|
%
|
||||||||||||||||||||||||
Federal funds purchased, repurchase agreements and other borrowings
|
6,170
|
69
|
1.12
|
%
|
14,178
|
35
|
0.25
|
%
|
33,846
|
150
|
0.44
|
%
|
||||||||||||||||||||||||
Federal Home Loan Bank advances
|
5,606
|
207
|
3.69
|
%
|
-
|
-
|
0.00
|
%
|
38,942
|
725
|
1.86
|
%
|
||||||||||||||||||||||||
Long term borrowings
|
29,469
|
1,180
|
4.01
|
%
|
13,784
|
544
|
3.95
|
%
|
-
|
-
|
0.00
|
%
|
||||||||||||||||||||||||
Total interest-bearing liabilities
|
789,678
|
3,605
|
0.46
|
%
|
766,536
|
3,458
|
0.45
|
%
|
741,521
|
5,292
|
0.71
|
%
|
||||||||||||||||||||||||
Demand deposits
|
422,849
|
391,673
|
325,596
|
|||||||||||||||||||||||||||||||||
Other liabilities
|
5,221
|
7,473
|
5,055
|
|||||||||||||||||||||||||||||||||
Stockholders’ equity
|
105,345
|
120,322
|
115,086
|
|||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
$
|
1,323,093
|
$
|
1,286,004
|
$
|
1,187,258
|
||||||||||||||||||||||||||||||
Net interest margin
|
$
|
44,735
|
3.62
|
%
|
$
|
39,042
|
3.26
|
%
|
$
|
34,904
|
3.19
|
%
|
2022 vs. 2021
Increase (Decrease) |
2021 vs. 2020
Increase (Decrease) |
|||||||||||||||||||||||
Due to Changes in:
|
Due to Changes in:
|
|||||||||||||||||||||||
(dollars in thousands)
|
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
||||||||||||||||||
EARNING ASSETS
|
||||||||||||||||||||||||
Loans*
|
$
|
3,528
|
$
|
(48
|
)
|
$
|
3,480
|
$
|
324
|
$
|
1,575
|
$
|
1,899
|
|||||||||||
Investment securities:
|
||||||||||||||||||||||||
Taxable
|
359
|
1,293
|
1,652
|
607
|
(391
|
)
|
216
|
|||||||||||||||||
Tax-exempt*
|
315
|
(10
|
)
|
305
|
497
|
(198
|
)
|
299
|
||||||||||||||||
Total investment securities
|
674
|
1,283
|
1,957
|
1,104
|
(589
|
)
|
515
|
|||||||||||||||||
Federal funds sold
|
-
|
18
|
18
|
30
|
(39
|
)
|
(9
|
)
|
||||||||||||||||
Other investments**
|
(82
|
)
|
467
|
385
|
72
|
(173
|
)
|
(101
|
)
|
|||||||||||||||
Total earning assets
|
4,120
|
1,720
|
5,840
|
1,531
|
773
|
2,304
|
||||||||||||||||||
INTEREST-BEARING LIABILITIES
|
||||||||||||||||||||||||
Interest-bearing transaction accounts
|
1
|
(4
|
)
|
(3
|
)
|
3
|
(2
|
)
|
1
|
|||||||||||||||
Money market deposit accounts
|
30
|
(212
|
)
|
(182
|
)
|
215
|
(348
|
)
|
(133
|
)
|
||||||||||||||
Savings accounts
|
4
|
(11
|
)
|
(7
|
)
|
11
|
(21
|
)
|
(10
|
)
|
||||||||||||||
Time deposits
|
(219
|
)
|
(319
|
)
|
(538
|
)
|
(469
|
)
|
(927
|
)
|
(1,396
|
)
|
||||||||||||
Total time and savings deposits
|
(184
|
)
|
(546
|
)
|
(730
|
)
|
(240
|
)
|
(1,298
|
)
|
(1,538
|
)
|
||||||||||||
Federal funds purchased, repurchase
|
||||||||||||||||||||||||
agreements and other borrowings
|
(20
|
)
|
54
|
34
|
(87
|
)
|
(28
|
)
|
(115
|
)
|
||||||||||||||
Federal Home Loan Bank advances
|
-
|
207
|
207
|
(724
|
)
|
(1
|
)
|
(725
|
)
|
|||||||||||||||
Long term borrowings
|
619
|
17
|
636
|
-
|
544
|
544
|
||||||||||||||||||
Total interest-bearing liabilities
|
415
|
(268
|
)
|
147
|
(1,051
|
)
|
(783
|
)
|
(1,834
|
)
|
||||||||||||||
Change in net interest income
|
$
|
3,705
|
$
|
1,988
|
$
|
5,693
|
$
|
2,582
|
$
|
1,556
|
$
|
4,138
|
December 31,
|
||||||||||||||||
(Dollars in thousands)
|
2022
|
2021
|
||||||||||||||
U.S. Treasury securities
|
$
|
7,671
|
3
|
%
|
$
|
14,904
|
6
|
%
|
||||||||
Obligations of U.S. Government agencies
|
42,399
|
19
|
%
|
38,558
|
16
|
%
|
||||||||||
Obligations of state and political subdivisions
|
59,384
|
26
|
%
|
65,803
|
28
|
%
|
||||||||||
Mortgage-backed securities
|
88,913
|
39
|
%
|
89,058
|
38
|
%
|
||||||||||
Money market investments
|
1,816
|
1
|
%
|
2,413
|
1
|
%
|
||||||||||
Corporate bonds and other securities
|
25,335
|
11
|
%
|
23,585
|
10
|
%
|
||||||||||
225,518
|
99
|
%
|
234,321
|
100
|
%
|
|||||||||||
Restricted securities:
|
||||||||||||||||
Federal Home Loan Bank stock
|
$
|
2,709
|
1
|
%
|
383
|
0
|
%
|
|||||||||
Federal Reserve Bank stock
|
683
|
-
|
609
|
-
|
||||||||||||
Community Bankers’ Bank stock
|
42
|
-
|
42
|
-
|
||||||||||||
3,434
|
1,034
|
|||||||||||||||
Total Securities
|
$
|
228,952
|
100
|
%
|
$
|
235,355
|
100
|
%
|
(Dollars in thousands)
|
1 year or less
2023 |
1-5 years
|
5-10 years
|
Over 10 years
|
Total
|
|||||||||||||||
U.S. Treasury securities
|
$
|
-
|
$
|
7,671
|
$
|
-
|
$
|
-
|
$
|
7,671
|
||||||||||
Weighted average yield
|
-
|
2.75
|
%
|
-
|
-
|
2.75
|
%
|
|||||||||||||
Obligations of U.S. Government agencies
|
$
|
387
|
$
|
4,580
|
$
|
1,842
|
$
|
35,590
|
$
|
42,399
|
||||||||||
Weighted average yield
|
0.30
|
%
|
1.99
|
%
|
3.17
|
%
|
5.19
|
%
|
4.71
|
%
|
||||||||||
Obligations of state and policitcal subdivisions
|
$
|
-
|
$
|
1,422
|
$
|
18,586
|
$
|
39,376
|
$
|
59,384
|
||||||||||
Weighted average yield
|
-
|
2.71
|
%
|
2.21
|
%
|
2.75
|
%
|
2.58
|
%
|
|||||||||||
Mortgage-backed securities
|
$
|
-
|
$
|
5,302
|
$
|
10,887
|
$
|
72,724
|
$
|
88,913
|
||||||||||
Weighted average yield
|
-
|
3.71
|
%
|
2.28
|
%
|
2.83
|
%
|
2.81
|
%
|
|||||||||||
Money market investments
|
$
|
1,816
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,816
|
||||||||||
Weighted average yield
|
1.25
|
%
|
-
|
-
|
-
|
1.25
|
%
|
|||||||||||||
Corporate bonds and other securities
|
$
|
485
|
$
|
-
|
$
|
24,850
|
$
|
-
|
$
|
25,335
|
||||||||||
Weighted average yield
|
3.44
|
%
|
-
|
4.44
|
%
|
-
|
4.42
|
%
|
||||||||||||
Federal Home Loan Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,709
|
$
|
2,709
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
4.81
|
%
|
4.81
|
%
|
|||||||||||||
Federal Reserve Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
683
|
$
|
683
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
6.00
|
%
|
6.00
|
%
|
|||||||||||||
Community Bankers’ Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
42
|
$
|
42
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
0.00
|
%
|
0.00
|
%
|
|||||||||||||
Total Securities
|
$
|
2,688
|
$
|
18,975
|
$
|
56,165
|
$
|
151,124
|
$
|
228,952
|
||||||||||
Weighted average yield
|
1.08
|
%
|
2.83
|
%
|
3.24
|
%
|
3.38
|
%
|
3.28
|
%
|
December 31,
|
||||||||
(Dollars in thousands)
|
2022
|
2021
|
||||||
Commercial and industrial
|
$
|
72,578
|
$
|
68,690
|
||||
Real estate-construction
|
77,944
|
58,440
|
||||||
Real estate-mortgage (1)
|
259,091
|
206,368
|
||||||
Real estate-commercial
|
429,863
|
382,603
|
||||||
Consumer
|
185,269
|
118,441
|
||||||
Other
|
2,340
|
8,984
|
||||||
Ending Balance
|
$
|
1,027,085
|
$
|
843,526
|
As of December 31, 2022
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
Commercial and industrial
|
Real estate-construction
|
Real estate-mortgage (1)
|
Real estate-commercial
|
Consumer
|
Other
|
Total
|
|||||||||||||||||||||
Variable Rate:
|
||||||||||||||||||||||||||||
Within 1 year
|
$
|
1,931
|
$
|
7,076
|
$
|
6,271
|
$
|
21,783
|
$
|
2,545
|
$
|
83
|
$
|
39,689
|
||||||||||||||
1 to 5 years
|
19,096
|
17,599
|
38,558
|
188,794
|
61,857
|
-
|
325,904
|
|||||||||||||||||||||
5 to 15 years
|
34,301
|
3,733
|
34,153
|
140,351
|
103,009
|
309
|
315,856
|
|||||||||||||||||||||
After 15 years
|
-
|
45
|
54,956
|
5,533
|
10,008
|
-
|
70,542
|
|||||||||||||||||||||
Fixed Rate:
|
||||||||||||||||||||||||||||
Within 1 year
|
$
|
16,739
|
$
|
46,227
|
$
|
66,707
|
$
|
46,322
|
$
|
7,814
|
$
|
1,582
|
$
|
185,391
|
||||||||||||||
1 to 5 years
|
511
|
1,985
|
15,271
|
23,703
|
-
|
366
|
41,836
|
|||||||||||||||||||||
5 to 15 years
|
-
|
793
|
43,175
|
3,377
|
36
|
-
|
47,381
|
|||||||||||||||||||||
After 15 years
|
-
|
486
|
-
|
-
|
-
|
-
|
486
|
|||||||||||||||||||||
$
|
72,578
|
$
|
77,944
|
$
|
259,091
|
$
|
429,863
|
$
|
185,269
|
$
|
2,340
|
$
|
1,027,085
|
December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Nonaccrual loans
|
||||||||
Commercial and industrial
|
$
|
144
|
$
|
174
|
||||
Real estate-construction
|
945
|
-
|
||||||
Real estate-mortgage (1)
|
154
|
191
|
||||||
Real estate-commercial
|
-
|
113
|
||||||
Total nonaccrual loans
|
$
|
1,243
|
$
|
478
|
||||
Loans past due 90 days or more and accruing interest
|
||||||||
Commercial and industrial
|
$
|
23
|
$
|
169
|
||||
Real estate-mortgage (1)
|
525
|
-
|
||||||
Consumer loans (2)
|
292
|
846
|
||||||
Other
|
-
|
10
|
||||||
Total loans past due 90 days or more and accruing interest
|
$
|
840
|
$
|
1,025
|
||||
Restructured loans
|
||||||||
Real estate-construction
|
$
|
75
|
$
|
79
|
||||
Real estate-mortgage (1)
|
279
|
450
|
||||||
Real estate-commercial
|
358
|
413
|
||||||
Total restructured loans
|
$
|
712
|
$
|
942
|
||||
Less nonaccrual restructured loans (included above)
|
154
|
191
|
||||||
Less restructured loans currently in compliance (3)
|
558
|
751
|
||||||
Net nonperforming, accruing restructured loans
|
$
|
-
|
$
|
-
|
||||
Nonperforming loans
|
$
|
2,083
|
$
|
1,503
|
||||
Total nonperforming assets
|
$
|
2,083
|
$
|
1,503
|
||||
Interest income that would have been recorded under original loan terms on nonaccrual loans above
|
$
|
111
|
$
|
11
|
||||
Interest income recorded for the period on nonaccrual loans included above
|
$
|
15
|
$
|
2
|
||||
Total loans
|
$
|
1,027,085
|
$
|
843,526
|
||||
ALLL
|
$
|
10,526
|
$
|
9,865
|
||||
Nonaccrual loans to total loans
|
0.12
|
%
|
0.06
|
%
|
||||
ALLL to total loans
|
1.02
|
%
|
1.17
|
%
|
||||
ALLL to nonaccrual loans
|
846.82
|
%
|
2063.81
|
%
|
||||
For the year ended December 31:
|
||||||||
Provision for loan losses
|
$
|
1,706
|
$
|
794
|
||||
Net charge-offs to average total loans
|
0.11
|
%
|
0.06
|
%
|
For the Year ended December 31, 2022
|
||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
|
Real Estate -
Mortgage (1)
|
Real Estate -
Commercial
|
Consumer
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
683
|
$
|
459
|
$
|
2,390
|
$
|
4,787
|
$
|
1,362
|
$
|
184
|
$
|
-
|
$
|
9,865
|
||||||||||||||||
Charge-offs
|
(297
|
)
|
-
|
(25
|
)
|
-
|
(1,368
|
)
|
(332
|
)
|
-
|
(2,022
|
)
|
|||||||||||||||||||
Recoveries
|
134
|
-
|
61
|
22
|
648
|
112
|
-
|
977
|
||||||||||||||||||||||||
Provision for loan losses
|
153
|
93
|
149
|
(310
|
)
|
1,423
|
192
|
6
|
1,706
|
|||||||||||||||||||||||
Ending Balance
|
$
|
673
|
$
|
552
|
$
|
2,575
|
$
|
4,499
|
$
|
2,065
|
$
|
156
|
$
|
6
|
$
|
10,526
|
||||||||||||||||
Average loans
|
69,329
|
67,570
|
233,758
|
405,970
|
136,596
|
5,729
|
918,952
|
|||||||||||||||||||||||||
Ratio of net charge-offs to average loans
|
0.24
|
%
|
0.00
|
%
|
-0.02
|
%
|
-0.01
|
%
|
0.53
|
%
|
3.84
|
%
|
0.11
|
%
|
For the Year ended December 31, 2021
|
||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
|
Real Estate -
Mortgage (1)
|
Real Estate -
Commercial
|
Consumer
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
650
|
$
|
339
|
$
|
2,560
|
$
|
4,434
|
$
|
1,302
|
$
|
123
|
$
|
133
|
$
|
9,541
|
||||||||||||||||
Charge-offs
|
(27
|
)
|
-
|
(14
|
)
|
-
|
(800
|
)
|
(278
|
)
|
-
|
(1,119
|
)
|
|||||||||||||||||||
Recoveries
|
41
|
-
|
76
|
44
|
390
|
98
|
-
|
649
|
||||||||||||||||||||||||
Provision for loan losses
|
19
|
120
|
(232
|
)
|
309
|
470
|
241
|
(133
|
)
|
794
|
||||||||||||||||||||||
Ending Balance
|
$
|
683
|
$
|
459
|
$
|
2,390
|
$
|
4,787
|
$
|
1,362
|
$
|
184
|
$
|
-
|
$
|
9,865
|
||||||||||||||||
Average loans
|
101,016
|
52,811
|
199,904
|
356,643
|
117,343
|
7,911
|
835,628
|
|||||||||||||||||||||||||
Ratio of net charge-offs to average loans
|
-0.01
|
%
|
0.00
|
%
|
-0.03
|
%
|
-0.01
|
%
|
0.35
|
%
|
2.28
|
%
|
0.06
|
%
|
December 31,
|
||||||||||||||||
2022
|
2021
|
|||||||||||||||
(Dollars in thousands)
|
Amount
|
Percent of
Loans to
Total
Loans
|
Amount
|
Percent of
Loans to
Total
Loans
|
||||||||||||
Commercial and industrial
|
$
|
673
|
7.07
|
%
|
$
|
683
|
8.14
|
%
|
||||||||
Real estate-construction
|
552
|
7.59
|
%
|
459
|
6.93
|
%
|
||||||||||
Real estate-mortgage (1)
|
2,575
|
25.23
|
%
|
2,390
|
24.46
|
%
|
||||||||||
Real estate-commercial
|
4,499
|
41.85
|
%
|
4,787
|
45.36
|
%
|
||||||||||
Consumer
|
2,065
|
18.04
|
%
|
1,362
|
14.04
|
%
|
||||||||||
Other
|
156
|
0.23
|
%
|
184
|
1.07
|
%
|
||||||||||
Unallocated
|
6
|
-
|
-
|
-
|
||||||||||||
Ending Balance
|
$
|
10,526
|
100.00
|
%
|
$
|
9,865
|
100.00
|
%
|
Years ended December 31,
|
||||||||||||||||||||||||
2022
|
2021
|
2020
|
||||||||||||||||||||||
(Dollars in thousands)
|
Average
Balance |
Average
Rate |
Average
Balance |
Average
Rate |
Average
Balance |
Average
Rate |
||||||||||||||||||
Interest-bearing transaction
|
$
|
78,167
|
0.01
|
%
|
$
|
71,841
|
0.02
|
%
|
$
|
55,667
|
0.02
|
%
|
||||||||||||
Money market
|
385,067
|
0.18
|
%
|
372,193
|
0.24
|
%
|
307,190
|
0.33
|
%
|
|||||||||||||||
Savings
|
125,310
|
0.03
|
%
|
114,285
|
0.04
|
%
|
96,149
|
0.06
|
%
|
|||||||||||||||
Time deposits
|
159,889
|
0.88
|
%
|
180,255
|
1.08
|
%
|
209,727
|
1.59
|
%
|
|||||||||||||||
Total interest bearing
|
748,433
|
0.29
|
%
|
738,574
|
0.39
|
%
|
668,733
|
0.66
|
%
|
|||||||||||||||
Demand
|
422,849
|
391,673
|
325,596
|
|||||||||||||||||||||
Total deposits
|
$
|
1,171,282
|
$
|
1,130,247
|
$
|
994,329
|
As of December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Maturing in:
|
||||||||
Within 3 months
|
$
|
13,369
|
$
|
17,994
|
||||
4 through 6 months
|
1,264
|
2,330
|
||||||
7 through 12 months
|
8,307
|
9,476
|
||||||
Greater than 12 months
|
22,861
|
10,123
|
||||||
|
$
|
45,801
|
$
|
39,923
|
|
2022
Regulatory |
December 31, 2022
|
2021
Regulatory |
December 31, 2021
|
||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
4.500
|
%
|
10.80
|
%
|
4.500
|
%
|
12.57
|
%
|
||||||||
Tier 1 Capital to Risk-Weighted Assets
|
6.000
|
%
|
10.80
|
%
|
6.000
|
%
|
12.57
|
%
|
||||||||
Tier 1 Leverage to Average Assets
|
4.000
|
%
|
9.43
|
%
|
4.000
|
%
|
9.09
|
%
|
||||||||
Total Capital to Risk-Weighted Assets
|
8.000
|
%
|
11.70
|
%
|
8.000
|
%
|
13.61
|
%
|
||||||||
Capital Conservation Buffer
|
2.500
|
%
|
3.70
|
%
|
2.500
|
%
|
5.61
|
%
|
||||||||
Risk-Weighted Assets (in thousands)
|
$
|
1,177,600
|
$
|
952,218
|
December 31,
|
||||||||||||||||||||||||
2022
|
2021
|
|||||||||||||||||||||||
(dollars in thousands)
|
Total
|
In Use
|
Available
|
Total
|
In Use
|
Available
|
||||||||||||||||||
Sources:
|
||||||||||||||||||||||||
Federal funds lines of credit
|
$
|
115,000
|
$
|
11,378
|
$
|
103,622
|
$
|
115,000
|
$
|
-
|
$
|
115,000
|
||||||||||||
Federal Home Loan Bank advances
|
392,628
|
46,100
|
346,528
|
391,287
|
-
|
391,287
|
||||||||||||||||||
Federal funds sold & balances at the Federal Reserve
|
1,777
|
159,346
|
||||||||||||||||||||||
Securities, available for sale and unpledged at fair value
|
141,145
|
172,562
|
||||||||||||||||||||||
Total short-term funding sources
|
$
|
593,072
|
$
|
838,195
|
||||||||||||||||||||
Uses: (1)
|
||||||||||||||||||||||||
Unfunded loan commitments and lending lines of credit
|
84,261
|
69,215
|
||||||||||||||||||||||
Letters of credit
|
271
|
1,085
|
||||||||||||||||||||||
Total potential short-term funding uses
|
84,532
|
70,300
|
||||||||||||||||||||||
Liquidity coverage ratio
|
701.6
|
%
|
1192.3
|
%
|
|
Years Ended December 31,
|
|||||||
(dollars in thousands, except share and per share data)
|
2022
|
2021
|
||||||
Fully Taxable Equivalent Net Interest Income
|
||||||||
Net interest income (GAAP)
|
$
|
44,438
|
$
|
38,794
|
||||
FTE adjustment
|
297
|
248
|
||||||
Net interest income (FTE) (non-GAAP)
|
$
|
44,735
|
$
|
39,042
|
||||
Noninterest income (GAAP)
|
13,505
|
14,885
|
||||||
Total revenue (FTE) (non-GAAP)
|
$
|
58,240
|
$
|
53,927
|
||||
Noninterest expense (GAAP)
|
45,655
|
43,149
|
||||||
|
||||||||
Average earning assets
|
$
|
1,234,780
|
$
|
1,197,028
|
||||
Net interest margin
|
3.60
|
%
|
3.24
|
%
|
||||
Net interest margin (FTE) (non-GAAP)
|
3.62
|
%
|
3.26
|
%
|
||||
|
||||||||
Efficiency ratio
|
78.79
|
%
|
80.38
|
%
|
||||
Efficiency ratio (FTE) (non-GAAP)
|
78.39
|
%
|
80.01
|
%
|
||||
|
||||||||
Tangible Book Value Per Share
|
||||||||
Total Stockholders Equity (GAAP)
|
$
|
98,734
|
$
|
120,818
|
||||
Less goodwill
|
1,650
|
1,650
|
||||||
Less core deposit intangible
|
231
|
275
|
||||||
Tangible Stockholders Equity (non-GAAP)
|
$
|
96,853
|
$
|
118,893
|
||||
|
||||||||
Shares issued and outstanding, including nonvested restricted stock
|
4,999,083
|
5,239,707
|
||||||
|
||||||||
Book value per share
|
$
|
19.75
|
$
|
23.06
|
||||
Tangible book value per share
|
$
|
19.37
|
$
|
22.69
|
||||
|
||||||||
ALLL as a Percentage of Loans Held for Investment
|
||||||||
Loans held for investment (net of deferred fees and costs) (GAAP)
|
$
|
1,027,085
|
$
|
843,526
|
||||
Less PPP originations
|
530
|
19,008
|
||||||
Loans held for investment, (net of deferred fees and costs), excluding PPP (non-GAAP)
|
$
|
1,026,555
|
$
|
824,518
|
||||
|
||||||||
ALLL
|
$
|
10,526
|
$
|
9,865
|
||||
|
||||||||
ALLL as a Percentage of Loans Held for Investment
|
1.02
|
%
|
1.17
|
%
|
||||
ALLL as a Percentage of Loans Held for Investment, net of PPP originations
|
1.03
|
%
|
1.20
|
%
|
• |
Obtaining an understanding of controls over the evaluation of qualitative factors, including management's development and review of the data inputs used as
the basis for the allocation factors and management's review and approval of the reasonableness of the assumptions used to develop the qualitative adjustments.
|
• |
Substantively testing management’s process, including evaluating their judgments and assumptions for developing the qualitative factors, which included:
|
• |
Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative adjustment factors.
|
• |
Evaluating the reasonableness of management’s judgments related to the determination of qualitative adjustment factors.
|
• |
Evaluating the qualitative adjustment factors for directional consistency and for reasonableness.
|
• |
Testing the mathematical accuracy of the allowance calculation, including the application of the qualitative adjustment factors.
|
December 31,
|
||||||||
(dollars in thousands, except share data)
|
2022
|
2021
|
||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
15,670
|
$
|
13,424
|
||||
Interest-bearing due from banks
|
3,580
|
164,073
|
||||||
Federal funds sold
|
-
|
10,425
|
||||||
Cash and cash equivalents
|
19,250
|
187,922
|
||||||
Securities available-for-sale, at fair value
|
225,518
|
234,321
|
||||||
Restricted securities, at cost
|
3,434
|
1,034
|
||||||
Loans held for sale
|
421
|
3,287
|
||||||
Loans, net
|
1,016,559
|
833,661
|
||||||
Premises and equipment, net
|
31,008
|
32,134
|
||||||
Premises and equipment, held for sale
|
987
|
871
|
||||||
Bank-owned life insurance
|
34,049
|
28,168
|
||||||
Goodwill
|
1,650
|
1,650
|
||||||
Core deposit intangible, net
|
231
|
275
|
||||||
Other assets
|
22,228
|
14,832
|
||||||
Total assets
|
$
|
1,355,335
|
$
|
1,338,155
|
||||
Liabilities & Stockholders’ Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing deposits
|
$
|
418,582
|
$
|
421,531
|
||||
Savings deposits
|
584,527
|
586,450
|
||||||
Time deposits
|
152,910
|
169,118
|
||||||
Total deposits
|
1,156,019
|
1,177,099
|
||||||
Overnight repurchase agreements
|
4,987
|
4,536
|
||||||
Federal funds purchased and other short-term borrowings
|
11,378 | - | ||||||
Federal Home Loan Bank advances
|
46,100 | - | ||||||
Federal Reserve Bank borrowings
|
-
|
480
|
||||||
Long term borrowings
|
29,538
|
29,407
|
||||||
Accrued expenses and other liabilities
|
8,579
|
5,815
|
||||||
Total liabilities
|
1,256,601
|
1,217,337
|
||||||
Stockholders’ equity:
|
||||||||
Common stock, $5 par value, 10,000,000 shares authorized; 4,999,083 and 5,239,707 shares outstanding (includes 46,989
and 38,435 of nonvested restricted stock, respectively)
|
24,761
|
26,006
|
||||||
Additional paid-in capital
|
16,593
|
21,458
|
||||||
Retained earnings
|
78,147
|
71,679
|
||||||
Accumulated other comprehensive (loss) income, net
|
(20,767
|
)
|
1,675
|
|||||
Total stockholders’ equity
|
98,734
|
120,818
|
||||||
Total liabilities and stockholders’ equity
|
$
|
1,355,335
|
$
|
1,338,155
|
Years Ended | ||||||||
December 31,
|
||||||||
(dollars in thousands, except share and per share data)
|
2022
|
2021
|
||||||
Interest and Dividend Income:
|
||||||||
Loans, including fees
|
$
|
41,407
|
$
|
37,912
|
||||
Due from banks
|
598
|
230
|
||||||
Federal funds sold
|
21
|
3
|
||||||
Securities:
|
||||||||
Taxable
|
4,936
|
3,284
|
||||||
Tax-exempt
|
994
|
753
|
||||||
Dividends and interest on all other securities
|
87
|
70
|
||||||
Total interest and dividend income
|
48,043
|
42,252
|
||||||
Interest Expense:
|
||||||||
Checking and savings deposits
|
746
|
938
|
||||||
Time deposits
|
1,403
|
1,941
|
||||||
Federal funds purchased, securities sold under agreements to repurchase and other borrowings
|
69
|
35
|
||||||
Long term borrowings | 1,180 | 544 | ||||||
Federal Home Loan Bank advances
|
207
|
-
|
||||||
Total interest expense
|
3,605
|
3,458
|
||||||
Net interest income
|
44,438
|
38,794
|
||||||
Provision for loan losses
|
1,706
|
794
|
||||||
Net interest income after provision for loan losses
|
42,732
|
38,000
|
||||||
Noninterest Income:
|
||||||||
Fiduciary and asset management fees
|
4,097
|
4,198
|
||||||
Service charges on deposit accounts
|
3,069
|
2,697
|
||||||
Other service charges, commissions and fees
|
4,383
|
4,338
|
||||||
Bank-owned life insurance income
|
909
|
1,014
|
||||||
Mortgage banking income
|
497
|
2,280
|
||||||
Loss on sale of available-for-sale securities, net
|
(1,870
|
)
|
-
|
|||||
Gain on sale of fixed assets
|
1,690
|
-
|
||||||
Other operating income
|
730
|
358
|
||||||
Total noninterest income
|
13,505
|
14,885
|
||||||
Noninterest Expense:
|
||||||||
Salaries and employee benefits
|
27,055
|
25,361
|
||||||
Occupancy and equipment
|
4,720
|
4,694
|
||||||
Data processing
|
4,630
|
4,557
|
||||||
Customer development
|
473
|
370
|
||||||
Professional services
|
2,673
|
2,521
|
||||||
Employee professional development
|
991
|
719
|
||||||
Other taxes
|
849
|
794
|
||||||
ATM and other losses
|
535
|
504
|
||||||
Other operating expenses
|
3,729
|
3,629
|
||||||
Total noninterest expense
|
45,655
|
43,149
|
||||||
Income before income taxes
|
10,582
|
9,736
|
||||||
Income tax expense
|
1,474
|
1,296
|
||||||
Net income
|
$
|
9,108
|
$
|
8,440
|
||||
Basic Earnings per Share:
|
||||||||
Weighted average shares outstanding
|
5,071,130
|
5,238,318
|
||||||
Net income per share of common stock
|
$
|
1.80
|
$
|
1.61
|
||||
Diluted Earnings per Share:
|
||||||||
Weighted average shares outstanding
|
5,071,169
|
5,238,352
|
||||||
Net income per share of common stock
|
$
|
1.80
|
$
|
1.61
|
Years Ended | ||||||||
December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Net income
|
$
|
9,108
|
$
|
8,440
|
||||
Other comprehensive loss, net of tax
|
||||||||
Net unrealized loss on available-for-sale securities
|
(23,919
|
)
|
(2,394
|
)
|
||||
Reclassification for loss included in net income
|
1,477
|
-
|
||||||
Other comprehensive loss, net of tax
|
(22,442
|
)
|
(2,394
|
)
|
||||
Comprehensive (loss) income
|
$
|
(13,334
|
)
|
$
|
6,046
|
Accumulated | ||||||||||||||||||||||||
Shares of | Additional | Other | ||||||||||||||||||||||
Common | Common | Paid-in | Retained | Comprehensive | ||||||||||||||||||||
(dollars in thousands, except share and per share data)
|
Stock
|
Stock
|
Capital
|
Earnings
|
Income (Loss)
|
Total
|
||||||||||||||||||
YEAR ENDED DECEMBER 31, 2022
|
||||||||||||||||||||||||
Balance at December 31, 2021
|
5,201,272
|
$
|
26,006
|
$
|
21,458
|
$
|
71,679
|
$
|
1,675
|
$
|
120,818
|
|||||||||||||
Net income
|
-
|
-
|
-
|
9,108
|
-
|
9,108
|
||||||||||||||||||
Other comprehensive loss, net of tax
|
-
|
-
|
-
|
-
|
(22,442
|
)
|
(22,442
|
)
|
||||||||||||||||
Employee Stock Purchase Plan share issuance
|
5,765
|
29
|
100
|
-
|
-
|
129
|
||||||||||||||||||
Common stock purchased | (268,095 | ) | (1,340 | ) | (5,315 | ) | - | - | (6,655 | ) | ||||||||||||||
Restricted stock vested
|
13,152
|
66
|
(66
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Stock-based compensation expense
|
-
|
-
|
416
|
-
|
-
|
416
|
||||||||||||||||||
Cash dividends ($0.52 per share)
|
-
|
-
|
-
|
(2,640
|
)
|
-
|
(2,640
|
)
|
||||||||||||||||
Balance at end of period
|
4,952,094
|
$
|
24,761
|
$
|
16,593
|
$
|
78,147
|
$
|
(20,767
|
)
|
$
|
98,734
|
||||||||||||
YEAR ENDED DECEMBER 31, 2021
|
||||||||||||||||||||||||
Balance at December 31, 2020
|
5,194,443
|
$
|
25,972
|
$
|
21,245
|
$
|
65,859
|
$
|
4,069
|
$
|
117,145
|
|||||||||||||
Net income
|
-
|
-
|
-
|
8,440
|
-
|
8,440
|
||||||||||||||||||
Other comprehensive loss, net of tax
|
-
|
-
|
-
|
-
|
(2,394
|
)
|
(2,394
|
)
|
||||||||||||||||
Employee Stock Purchase Plan share issuance
|
4,908
|
24
|
79
|
-
|
-
|
103
|
||||||||||||||||||
Common stock purchased | (6,600 | ) | (33 | ) | (117 | ) | - | - | (150 | ) | ||||||||||||||
Restricted stock vested
|
8,521
|
43
|
(43
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Stock-based compensation expense
|
-
|
-
|
294
|
-
|
-
|
294
|
||||||||||||||||||
Cash dividends ($0.50 per share)
|
-
|
-
|
-
|
(2,620
|
)
|
-
|
(2,620
|
)
|
||||||||||||||||
Balance at end of period
|
5,201,272
|
$
|
26,006
|
$
|
21,458
|
$
|
71,679
|
$
|
1,675
|
$
|
120,818
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
9,108
|
$
|
8,440
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
2,073
|
2,091
|
||||||
Amortization of right of use lease asset
|
350
|
347
|
||||||
Accretion related to acquisition, net
|
21
|
(2
|
)
|
|||||
Amortization of subordinated debt issuance costs | 131 | 60 | ||||||
Provision for loan losses
|
1,706
|
794
|
||||||
Gain on sale of securities, net
|
1,870
|
-
|
||||||
Net amortization of securities
|
1,193 |
989
|
||||||
Decrease in loans held for sale, net
|
2,866
|
11,126
|
||||||
Net (gain) loss on disposal of premises and equipment
|
(1,690
|
)
|
-
|
|||||
Income from bank owned life insurance
|
(909
|
)
|
(1,014
|
)
|
||||
Stock compensation expense
|
416
|
294
|
||||||
Deferred tax expense
|
(51
|
)
|
275
|
|||||
Increase in other assets
|
(1,371
|
)
|
(748
|
)
|
||||
Increase in accrued expenses and other liabilities
|
1,852
|
524
|
||||||
Net cash provided by operating activities
|
17,565
|
23,176
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchases of available-for-sale securities
|
(71,218
|
)
|
(90,070
|
)
|
||||
(Purchase of) proceeds from redemption of restricted securities, net
|
(2,400
|
)
|
333
|
|||||
Proceeds from maturities and calls of available-for-sale securities
|
5,750
|
11,780
|
||||||
Proceeds from sales of available-for-sale securities
|
26,000
|
6,880
|
||||||
Paydowns on available-for-sale securities
|
16,799
|
19,479
|
||||||
Net increase in loans held for investment
|
(123,110
|
)
|
(7,650
|
)
|
||||
Purchases of loans held for investment |
(68,216 | ) | - | |||||
Proceeds from sale of loans held for investment |
7,328 |
- |
||||||
Proceeds from sales of other real estate owned
|
986
|
-
|
||||||
Purchases of bank-owned life insurance
|
(5,000 | ) | - | |||||
Purchases of premises and equipment
|
(1,354
|
)
|
(1,514
|
)
|
||||
Proceeds from sale of premises and equipment
|
995
|
31
|
||||||
Net cash used in investing activities
|
(213,440
|
)
|
(60,731
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
(Decrease) increase in noninterest-bearing deposits
|
(2,949
|
)
|
60,929
|
|||||
(Decrease) increase in savings deposits
|
(1,923
|
)
|
73,514
|
|||||
Decrease in time deposits
|
(16,208
|
)
|
(24,580
|
)
|
||||
Increase (decrease) in federal funds purchased, repurchase agreements and other borrowings, net
|
11,829
|
(3,433
|
)
|
|||||
Increase in Federal Home Loan Bank advances
|
118,100
|
-
|
||||||
Repayment of Federal Home Loan Bank advances
|
(72,000
|
)
|
-
|
|||||
Repayment of Federal Reserve Bank borrowings
|
(480
|
)
|
(28,070
|
)
|
||||
Increase in long term borrowings |
- | 29,347 | ||||||
Proceeds from ESPP issuance
|
129
|
103
|
||||||
Repurchase of common stock |
(6,655 | ) | (150 | ) | ||||
Cash dividends paid on common stock
|
(2,640
|
)
|
(2,620
|
)
|
||||
Net cash provided by financing activities
|
27,203
|
105,040
|
||||||
Net (decrease) increase in cash and cash equivalents
|
(168,672
|
)
|
67,485
|
|||||
Cash and cash equivalents at beginning of period
|
187,922
|
120,437
|
||||||
Cash and cash equivalents at end of period
|
$
|
19,250
|
$
|
187,922
|
||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$
|
3,333
|
$
|
3,149
|
||||
SUPPLEMENTAL SCHEDULE OF NONCASH TRANSACTIONS
|
||||||||
Unrealized (loss) gain on securities available-for-sale
|
$
|
(28,409
|
)
|
$
|
(3,030
|
)
|
||
Loans transferred to repossessed assets |
$ | 279 | $ | - | ||||
Former bank property transferred from fixed assets to held for sale assets
|
$
|
345
|
$
|
902
|
||||
Right of use lease asset and liability
|
$
|
911
|
$
|
-
|
||||
Receivable for BOLI death benefit |
$ | - | $ | 1,232 |
• |
Management determines the asset to be uncollectible;
|
• |
Repayment is deemed to be protracted beyond reasonable time frames;
|
• |
The asset has been classified as a loss by either the internal loan review process or external examiners;
|
• |
The borrower has filed for bankruptcy protection and the loss becomes evident due to a lack of borrower assets; or
|
• |
The loan is 120 days or more past due unless the loan is both well secured and in the process of collection.
|
• |
Commercial and industrial: Commercial loans carry risks associated with the successful operation of a business or project, in addition to other risks associated with the
ownership of a business. The repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over
time and cannot be appraised with as much precision.
|
• |
Real estate-construction: Construction loans carry risks that the project will not be finished according to schedule, the project will not be finished according to budget and
the value of the collateral may at any point in time be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be the loan customer, may be unable to finish the
construction project as planned because of financial pressure unrelated to the project.
|
• |
Real estate-mortgage: Residential mortgage loans and equity lines of credit carry risks associated with the continued credit-worthiness of the borrower and changes in the
value of the collateral.
|
• |
Real estate-commercial: Commercial real estate loans carry risks associated with the successful operation of a business if owner occupied. If non-owner occupied, the repayment
of these loans may be dependent upon the profitability and cash flow from rent receipts.
|
• |
Consumer loans: Consumer loans carry risks associated with the continued credit-worthiness of the borrowers and the value of the collateral. Consumer
loans are more likely than real estate loans to be immediately adversely affected by job loss, divorce, illness or personal bankruptcy.
|
• |
Other loans: Other loans are loans to mortgage companies, loans for purchasing or carrying securities, and loans to insurance, investment and finance
companies. These loans carry risks associated with the successful operation of a business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time, depend on interest rates or
fluctuate in active trading markets.
|
December 31, 2022
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
U.S. Treasury securities
|
$
|
8,013
|
$
|
-
|
$
|
(342
|
)
|
$
|
7,671
|
|||||||
Obligations of U.S. Government agencies
|
43,622
|
10
|
(1,233
|
)
|
42,399
|
|||||||||||
Obligations of state and political subdivisions
|
70,491
|
-
|
(11,107
|
)
|
59,384
|
|||||||||||
Mortgage-backed securities
|
99,874
|
-
|
(10,961
|
)
|
88,913
|
|||||||||||
Money market investments
|
1,816
|
-
|
-
|
1,816
|
||||||||||||
Corporate bonds and other securities
|
27,990
|
-
|
(2,655
|
)
|
25,335
|
|||||||||||
$
|
251,806
|
$
|
10
|
$
|
(26,298
|
)
|
$
|
225,518
|
December 31, 2021
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
U.S. Treasury securities
|
$
|
15,052
|
$
|
-
|
$
|
(148
|
)
|
$
|
14,904
|
|||||||
Obligations of U.S. Government agencies
|
38,651
|
75
|
(168
|
)
|
38,558
|
|||||||||||
Obligations of state and political subdivisions
|
64,132
|
1,948
|
(277
|
)
|
65,803
|
|||||||||||
Mortgage-backed securities
|
88,511
|
1,348
|
(801
|
)
|
89,058
|
|||||||||||
Money market investments
|
2,413
|
-
|
-
|
2,413
|
||||||||||||
Corporate bonds and other securities
|
23,441
|
261
|
(117
|
)
|
23,585
|
|||||||||||
$
|
232,200
|
$
|
3,632
|
$
|
(1,511
|
)
|
$
|
234,321
|
December 31, 2022
|
||||||||
Amortized
|
Fair
|
|||||||
(Dollars in thousands)
|
Cost
|
Value
|
||||||
Due in one year or less
|
$
|
890
|
$
|
872
|
||||
Due after one year through five years
|
19,927
|
18,976
|
||||||
Due after five through ten years
|
64,098
|
56,164
|
||||||
Due after ten years
|
165,075
|
147,690
|
||||||
Other securities, restricted
|
1,816
|
1,816
|
||||||
$
|
251,806
|
$
|
225,518
|
Years Ended |
||||||||
December 31,
|
||||||||
(Dollars in thousands)
|
2022
|
2021
|
||||||
Securities Available-for-sale
|
||||||||
Realized losses on sales of securities
|
$
|
(1,870
|
)
|
$
|
-
|
|||
Net realized loss
|
$
|
(1,870
|
)
|
$
|
-
|
December 31, 2022
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||||||||
(Dollars in thousands)
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
||||||||||||||||||
U.S. Treasury securities |
$ |
342 | $ |
7,671 | $ |
- | $ |
- | $ |
342 | $ |
7,671 | ||||||||||||
Obligations of U.S. Government agencies
|
|
258
|
|
13,873
|
|
975
|
|
22,851
|
|
1,233
|
|
36,724
|
||||||||||||
Obligations of state and political subdivisions |
5,386 | 33,720 | 5,721 | 23,856 | 11,107 | 57,576 | ||||||||||||||||||
Mortgage-backed securities
|
4,157
|
52,717
|
6,804
|
36,196
|
10,961
|
88,913
|
||||||||||||||||||
Corporate bonds and other securities
|
1,084
|
12,906
|
1,571
|
11,429
|
2,655
|
24,335
|
||||||||||||||||||
Total securities available-for-sale
|
$
|
11,227
|
$
|
120,887
|
$
|
15,071
|
$
|
94,332
|
$
|
26,298
|
$
|
215,219
|
December 31, 2021
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||||||||
(Dollars in thousands)
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
||||||||||||||||||
U.S. Treasury securities | $ | 148 | $ | 14,904 | $ | - | $ | - | $ | 148 | $ | 14,904 | ||||||||||||
Obligations of U.S. Government agencies | 131 | 19,181 | 37 | 5,042 | 168 | 24,223 | ||||||||||||||||||
Obligations of state and political subdivisions
|
277
|
20,673
|
-
|
-
|
277
|
20,673
|
||||||||||||||||||
Mortgage-backed securities
|
608
|
35,882
|
193
|
6,450
|
801
|
42,332
|
||||||||||||||||||
Corporate bonds and other securities
|
117
|
9,833
|
-
|
-
|
117
|
9,833
|
||||||||||||||||||
Total securities available-for-sale
|
$
|
1,281
|
$
|
100,473
|
$
|
230
|
$
|
11,492
|
$
|
1,511
|
$
|
111,965
|
December 31, | ||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Mortgage loans on real estate:
|
||||||||
Residential 1-4 family
|
$
|
169,248
|
$
|
130,776
|
||||
Commercial - owner occupied
|
184,586
|
198,413
|
||||||
Commercial - non-owner occupied
|
245,277
|
184,190
|
||||||
Multifamily
|
26,675
|
19,050
|
||||||
Construction
|
77,944
|
58,440
|
||||||
Second mortgages
|
8,828
|
7,877
|
||||||
Equity lines of credit
|
54,340
|
48,665
|
||||||
Total mortgage loans on real estate
|
766,898
|
647,411
|
||||||
Commercial and industrial loans
|
72,578
|
68,690
|
||||||
Consumer automobile loans
|
163,018
|
85,023
|
||||||
Other consumer loans
|
22,251
|
33,418
|
||||||
Other (1)
|
2,340
|
8,984
|
||||||
Total loans, net of deferred fees
|
1,027,085
|
843,526
|
||||||
Less: Allowance for loan losses
|
10,526
|
9,865
|
||||||
Loans, net of allowance and deferred fees (2)
|
$
|
1,016,559
|
$
|
833,661
|
(1) |
Overdrawn accounts are reclassified as loans and included in the Other catergory in
the table above. Overdrawn deposit accounts, excluding internal use accounts, totaled $269 thousand and $304 thousand at December 31, 2022 and 2021, respectively.
|
(2) |
Net deferred loan costs totaled $1.0 million and $1.3 million at December 31, 2022 and
December 31, 2021, respectively.
|
•
|
Pass: Loans are of acceptable risk.
|
• |
Other Assets Especially Mentioned (OAEM): Loans have potential weaknesses that deserve management’s close attention.
|
• |
Substandard: Loans reflect significant deficiencies due to several adverse trends of a financial, economic or managerial nature.
|
• |
Doubtful: Loans have all the weaknesses inherent in a substandard loan with added characteristics that make collection or liquidation in full based on currently existing
facts, conditions and values highly questionable or improbable.
|
• |
Loss: Loans have been identified for charge-off because they are considered uncollectible and of such little value that their continuance as bankable assets is not warranted.
|
Credit Quality Information
|
||||||||||||||||
As of December 31, 2022
|
||||||||||||||||
(dollars in thousands)
|
Pass
|
OAEM
|
Substandard
|
Total
|
||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
169,094
|
$
|
-
|
$
|
154
|
$
|
169,248
|
||||||||
Commercial - owner occupied
|
184,301
|
285
|
-
|
184,586
|
||||||||||||
Commercial - non-owner occupied
|
245,277
|
-
|
-
|
245,277
|
||||||||||||
Multifamily
|
26,675
|
-
|
-
|
26,675
|
||||||||||||
Construction
|
76,999
|
-
|
945
|
77,944
|
||||||||||||
Second mortgages
|
8,828
|
-
|
-
|
8,828
|
||||||||||||
Equity lines of credit
|
54,340
|
-
|
-
|
54,340
|
||||||||||||
Total mortgage loans on real estate
|
$
|
765,514
|
$
|
285
|
$
|
1,099
|
$
|
766,898
|
||||||||
Commercial and industrial loans
|
72,434
|
-
|
144
|
72,578
|
||||||||||||
Consumer automobile loans
|
162,738
|
-
|
280
|
163,018
|
||||||||||||
Other consumer loans
|
22,251
|
-
|
-
|
22,251
|
||||||||||||
Other
|
2,340
|
-
|
-
|
2,340
|
||||||||||||
Total
|
$
|
1,025,277
|
$
|
285
|
$
|
1,523
|
$
|
1,027,085
|
Credit Quality Information
|
||||||||||||||||
As of December 31, 2021
|
||||||||||||||||
(dollars in thousands)
|
Pass
|
OAEM
|
Substandard
|
Total
|
||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
130,584
|
$
|
-
|
$
|
192
|
$
|
130,776
|
||||||||
Commercial - owner occupied
|
195,512
|
788
|
2,113
|
198,413
|
||||||||||||
Commercial - non-owner occupied
|
183,093
|
434
|
663
|
184,190
|
||||||||||||
Multifamily
|
19,050
|
-
|
-
|
19,050
|
||||||||||||
Construction
|
57,224
|
218
|
998
|
58,440
|
||||||||||||
Second mortgages
|
7,877
|
-
|
-
|
7,877
|
||||||||||||
Equity lines of credit
|
48,665
|
-
|
-
|
48,665
|
||||||||||||
Total mortgage loans on real estate
|
$
|
642,005
|
$
|
1,440
|
$
|
3,966
|
$
|
647,411
|
||||||||
Commercial and industrial loans
|
68,261
|
-
|
429
|
68,690
|
||||||||||||
Consumer automobile loans
|
85,002
|
-
|
21
|
85,023
|
||||||||||||
Other consumer loans
|
33,418
|
-
|
-
|
33,418
|
||||||||||||
Other
|
8,984
|
-
|
-
|
8,984
|
||||||||||||
Total
|
$
|
837,670
|
$
|
1,440
|
$
|
4,416
|
$
|
843,526
|
(dollars in thousands)
|
30 - 59
Days Past
Due
|
60 - 89
Days Past
Due
|
90 or More
Days Past
Due and
still
Accruing
|
Nonaccrual (2)
|
Total Current
Loans (1)
|
Total
Loans |
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
290
|
$
|
-
|
$
|
525
|
$
|
154
|
$
|
168,279
|
$
|
169,248
|
||||||||||||
Commercial - owner occupied
|
20
|
-
|
-
|
-
|
184,566
|
184,586
|
||||||||||||||||||
Commercial - non-owner occupied
|
206
|
-
|
-
|
-
|
245,071
|
245,277
|
||||||||||||||||||
Multifamily
|
-
|
-
|
-
|
-
|
26,675
|
26,675
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
945
|
76,999
|
77,944
|
||||||||||||||||||
Second mortgages
|
19
|
-
|
-
|
-
|
8,809
|
8,828
|
||||||||||||||||||
Equity lines of credit
|
56
|
288
|
-
|
-
|
53,996
|
54,340
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
591
|
$
|
288
|
$
|
525
|
$
|
1,099
|
$
|
764,395
|
$
|
766,898
|
||||||||||||
Commercial and industrial loans
|
221
|
284
|
23
|
144
|
71,906
|
72,578
|
||||||||||||||||||
Consumer automobile loans
|
1,538
|
221
|
212
|
-
|
161,047
|
163,018
|
||||||||||||||||||
Other consumer loans
|
445
|
372
|
80
|
-
|
21,354
|
22,251
|
||||||||||||||||||
Other
|
47
|
-
|
-
|
-
|
2,293
|
2,340
|
||||||||||||||||||
Total
|
$
|
2,842
|
$
|
1,165
|
$
|
840
|
$
|
1,243
|
$
|
1,020,995
|
$
|
1,027,085
|
(1) |
For purposes of this table, Total Current Loans includes loans that are 1 - 29 days
past due.
|
(2) |
For purposes of this table, if a loan is past due and on nonaccrual, it is included
in the nonaccrual column and not also in its respective past due column.
|
(dollars in thousands)
|
30 - 59
Days Past
Due
|
60 - 89
Days Past
Due
|
90 or More
Days Past
Due and
still
Accruing
|
Nonaccrual (2)
|
Total Current
Loans (1)
|
Total
Loans |
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
120
|
$
|
-
|
$
|
-
|
$
|
191
|
$
|
130,465
|
$
|
130,776
|
||||||||||||
Commercial - owner occupied
|
-
|
-
|
-
|
-
|
198,413
|
198,413
|
||||||||||||||||||
Commercial - non-owner occupied
|
-
|
-
|
-
|
113
|
184,077
|
184,190
|
||||||||||||||||||
Multifamily
|
-
|
-
|
-
|
-
|
19,050
|
19,050
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
58,440
|
58,440
|
||||||||||||||||||
Second mortgages
|
24
|
-
|
-
|
-
|
7,853
|
7,877
|
||||||||||||||||||
Equity lines of credit
|
51
|
-
|
-
|
-
|
48,614
|
48,665
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
195
|
$
|
-
|
$
|
-
|
$
|
304
|
$
|
646,912
|
$
|
647,411
|
||||||||||||
Commercial and industrial loans
|
37
|
-
|
169
|
174
|
68,310
|
68,690
|
||||||||||||||||||
Consumer automobile loans
|
814
|
118
|
296
|
-
|
83,795
|
85,023
|
||||||||||||||||||
Other consumer loans
|
1,284
|
439
|
550
|
-
|
31,145
|
33,418
|
||||||||||||||||||
Other
|
31
|
3
|
10
|
-
|
8,940
|
8,984
|
||||||||||||||||||
Total
|
$
|
2,361
|
$
|
560
|
$
|
1,025
|
$
|
478
|
$
|
839,102
|
$
|
843,526
|
(1) |
For purposes of this table, Total Current Loans includes loans that are 1 - 29 days past due.
|
(2) |
For purposes of this table, if a loan is past due and on nonaccrual, it is included in the nonaccrual column and not also in its respective past due column
|
(dollars in thousands)
|
December 31, 2022
|
December 31, 2021
|
||||||
Mortgage loans on real estate:
|
||||||||
Residential 1-4 family
|
$
|
154
|
$
|
191
|
||||
Commercial - non-owner occupied
|
-
|
113
|
||||||
Construction and land development
|
945 | - | ||||||
Total mortgage loans on real estate
|
1,099
|
304
|
||||||
Commercial and industrial loans
|
144
|
174
|
||||||
Total
|
$
|
1,243
|
$
|
478
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Interest income that would have been recorded under original loan terms
|
$
|
111
|
$
|
11
|
||||
Actual interest income recorded for the period
|
15
|
2
|
||||||
Reduction in interest income on nonaccrual loans
|
$
|
96
|
$
|
9
|
For the Year Ended
|
||||||||||||||||||||||||
As of December 31, 2022
|
December 31, 2022
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Unpaid Principal
Balance
|
Without
Valuation
Allowance
|
With Valuation
Allowance
|
Associated
Allowance
|
Average
Recorded
Investment
|
Interest Income
Recognized
|
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
285
|
$
|
44
|
$
|
235
|
$
|
21
|
$
|
282
|
$
|
7
|
||||||||||||
Commercial
|
430
|
55
|
358
|
3
|
420
|
-
|
||||||||||||||||||
Construction
|
1,321
|
829
|
191
|
6
|
1,208
|
3
|
||||||||||||||||||
Total mortgage loans on real estate
|
2,036
|
928
|
784
|
30
|
1,910
|
10
|
||||||||||||||||||
Commercial and industrial loans
|
144
|
144
|
-
|
-
|
144
|
5
|
||||||||||||||||||
Total
|
$
|
2,180
|
$
|
1,072
|
$
|
784
|
$
|
30
|
$
|
2,054
|
$
|
15
|
For the Year Ended
|
||||||||||||||||||||||||
As of December 31, 2021
|
December 31, 2021
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Unpaid Principal
Balance
|
Without
Valuation
Allowance
|
With Valuation
Allowance
|
Associated
Allowance
|
Average
Recorded
Investment
|
Interest Income
Recognized
|
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
353
|
$
|
25
|
$
|
300
|
$
|
30
|
$
|
328
|
$
|
7
|
||||||||||||
Commercial
|
610
|
178
|
413
|
8
|
601
|
1
|
||||||||||||||||||
Construction
|
80
|
79
|
-
|
-
|
80
|
4
|
||||||||||||||||||
Second mortgages
|
127
|
-
|
125
|
3
|
126
|
5
|
||||||||||||||||||
Total mortgage loans on real estate
|
1,170
|
282
|
838
|
41
|
1,135
|
17
|
||||||||||||||||||
Commercial and industrial loans
|
188
|
-
|
174
|
87
|
181
|
17
|
||||||||||||||||||
Other consumer loans
|
9
|
7
|
-
|
-
|
8
|
-
|
||||||||||||||||||
Total
|
$
|
1,367
|
$
|
289
|
$
|
1,012
|
$
|
128
|
$
|
1,324
|
$
|
34
|
(Dollars in thousands)
|
Commercial and Industrial
|
Real Estate Construction
|
Real Estate - Mortgage (1)
|
Real Estate - Commercial
|
Consumer (2)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
683
|
$
|
459
|
$
|
2,390
|
$
|
4,787
|
$
|
1,362
|
$
|
184
|
$
|
-
|
$
|
9,865
|
||||||||||||||||
Charge-offs
|
(297
|
)
|
-
|
(25
|
)
|
-
|
(1,368
|
)
|
(332
|
)
|
-
|
(2,022
|
)
|
|||||||||||||||||||
Recoveries
|
134
|
-
|
61
|
22
|
648
|
112
|
-
|
977
|
||||||||||||||||||||||||
Provision for loan losses
|
153
|
93
|
149
|
(310
|
)
|
1,423
|
192
|
6
|
1,706
|
|||||||||||||||||||||||
Ending Balance
|
$
|
673
|
$
|
552
|
$
|
2,575
|
$
|
4,499
|
$
|
2,065
|
$
|
156
|
$
|
6
|
$
|
10,526
|
||||||||||||||||
Individually evaluated for impairment
|
$
|
-
|
$
|
6
|
$
|
21
|
$
|
3
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
30
|
||||||||||||||||
Collectively evaluated for impairment
|
673
|
546
|
2,554
|
4,496
|
2,065
|
156
|
6
|
10,496
|
||||||||||||||||||||||||
Ending Balance
|
$
|
673
|
$
|
552
|
$
|
2,575
|
$
|
4,499
|
$
|
2,065
|
$
|
156
|
$
|
6
|
$
|
10,526
|
||||||||||||||||
Loans Balances:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
144
|
1,020
|
279
|
413
|
-
|
-
|
-
|
1,856
|
||||||||||||||||||||||||
Collectively evaluated for impairment
|
72,434
|
76,924
|
258,812
|
429,450
|
185,269
|
2,340
|
-
|
1,025,229
|
||||||||||||||||||||||||
Ending Balance
|
$
|
72,578
|
$
|
77,944
|
$
|
259,091
|
$
|
429,863
|
$
|
185,269
|
$
|
2,340
|
$
|
-
|
$
|
1,027,085
|
(Dollars in thousands)
|
Commercial and Industrial
|
Real Estate Construction
|
Real Estate - Mortgage (1)
|
Real Estate - Commercial
|
Consumer (2)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
650
|
$
|
339
|
$
|
2,560
|
$
|
4,434
|
$
|
1,302
|
$
|
123
|
$
|
133
|
$
|
9,541
|
||||||||||||||||
Charge-offs
|
(27
|
)
|
-
|
(14
|
)
|
-
|
(800
|
)
|
(278
|
)
|
-
|
(1,119
|
)
|
|||||||||||||||||||
Recoveries
|
41
|
-
|
76
|
44
|
390
|
98
|
-
|
649
|
||||||||||||||||||||||||
Provision for loan losses
|
19
|
120
|
(232
|
)
|
309
|
470
|
241
|
(133
|
)
|
794
|
||||||||||||||||||||||
Ending Balance
|
$
|
683
|
$
|
459
|
$
|
2,390
|
$
|
4,787
|
$
|
1,362
|
$
|
184
|
$
|
-
|
$
|
9,865
|
||||||||||||||||
Individually evaluated for impairment
|
$
|
87
|
$
|
-
|
$
|
33
|
$
|
8
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
128
|
||||||||||||||||
Collectively evaluated for impairment
|
596
|
459
|
2,357
|
4,779
|
1,362
|
184
|
-
|
9,737
|
||||||||||||||||||||||||
Ending Balance
|
$
|
683
|
$
|
459
|
$
|
2,390
|
$
|
4,787
|
$
|
1,362
|
$
|
184
|
$
|
-
|
$
|
9,865
|
||||||||||||||||
Loans Balances:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
174
|
79
|
450
|
591
|
7
|
-
|
-
|
1,301
|
||||||||||||||||||||||||
Collectively evaluated for impairment
|
68,516
|
58,361
|
205,918
|
382,012
|
118,434
|
8,984
|
-
|
842,225
|
||||||||||||||||||||||||
Ending Balance
|
$
|
68,690
|
$
|
58,440
|
$
|
206,368
|
$
|
382,603
|
$
|
118,441
|
$
|
8,984
|
$
|
-
|
$
|
843,526
|
(1) |
The real estate – mortgage segment included residential 1-4 family, second mortgages and
equity lines of credit.
|
(2) |
The consumer segment includes consumer automobile loans.
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Land
|
$
|
7,062
|
$
|
7,270
|
||||
Buildings
|
34,187
|
36,418
|
||||||
Construction in process
|
335
|
279
|
||||||
Leashold improvements
|
1,130
|
867
|
||||||
Furniture, fixtures and equipment
|
22,867
|
21,991
|
||||||
65,581
|
66,825
|
|||||||
Less accumulated depreciation and amortization
|
34,573
|
34,691
|
||||||
Balance at end of year
|
$
|
31,008
|
$
|
32,134
|
(dollars in thousands)
|
December 31, 2022
|
|||
|
$
|
1,632
|
||
|
$
|
1,579
|
||
Weighted average remaining lease term
|
4.24 years
|
|||
Weighted average discount rate
|
2.87
|
%
|
Years Ended December 31,
|
||||||||
Lease cost (in thousands)
|
2022
|
2021
|
||||||
Operating lease cost
|
$
|
349
|
$
|
347
|
||||
Total lease cost
|
$
|
349
|
$
|
347
|
||||
Cash paid for amounts included in the measurement of lease liabilities
|
$
|
344
|
$
|
351
|
As of |
||||
Lease payments due (in thousands)
|
December 31, 2022
|
|||
Twelve months ending December 31, 2023
|
$
|
418
|
||
Twelve months ending December 31, 2024
|
436
|
|||
Twelve months ending December 31, 2025
|
395
|
|||
Twelve months ending December 31, 2026
|
278 | |||
Thereafter
|
231
|
|||
Total undiscounted cash flows
|
$
|
1,758
|
||
Discount
|
(126
|
)
|
||
Lease liabilities
|
$
|
1,632
|
Year Ended
|
||||||||
December 31,
|
||||||||
(dollars in thousands) |
2022
|
2021
|
||||||
Tax credits and other benefits
|
||||||||
Amortization of operating losses
|
$
|
425
|
$
|
410
|
||||
Tax benefit of operating losses*
|
89
|
86
|
||||||
Tax credits
|
349
|
361
|
||||||
Total tax benefits
|
$
|
438
|
$
|
447
|
|
(dollars in thousands)
|
||||
2023
|
$
|
84,075
|
||
2024
|
46,425
|
|||
2025
|
9,056
|
|||
2026
|
5,471
|
|||
2027
|
7,883
|
|||
Balance at end of year
|
$
|
152,910
|
(dollars in thousands)
|
December 31, 2022
|
December 31, 2021
|
||||||
Federal funds purchased
|
$ |
11,378 | $ |
- | ||||
Overnight repurchase agreements
|
|
4,987
|
|
4,536
|
||||
Federal Home Loan Bank advances
|
46,100 | - | ||||||
Total short-term borrowings
|
$
|
62,465
|
$
|
4,536
|
||||
Maximum month-end outstanding balance
|
$
|
62,465
|
$
|
12,239
|
||||
Average outstanding balance during the period
|
$
|
11,776
|
$
|
7,293
|
||||
Average interest rate (year-to-date)
|
2.34
|
%
|
0.10
|
%
|
||||
Average interest rate at end of period
|
4.58
|
%
|
0.10
|
%
|
Weighted Average
|
||||||||
Grant Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Nonvested, January 1, 2022
|
38,435
|
$
|
20.49
|
|||||
Issued
|
21,706
|
25.70
|
||||||
Vested
|
(13,152
|
)
|
21.93
|
|||||
Forfeited
|
-
|
-
|
||||||
Nonvested, December 31, 2022
|
46,989
|
$
|
22.49
|
Years Ended |
|||||||||
(dollars in thousands)
|
December 31,
|
Affected Line Item on
Consolidated Statement of Income
|
|||||||
2022 |
2021 |
||||||||
Available-for-sale securities
|
|||||||||
Realized loss on sale of securities
|
$
|
(1,870
|
)
|
$
|
-
|
Loss on sale of available-for-sale securities, net
|
|||
Tax effect
|
(393
|
)
|
-
|
Income tax benefit
|
|||||
$
|
(1,477
|
)
|
$
|
-
|
(dollars in thousands)
|
Unrealized Gains (Losses) on Available-for-Sale Securities
|
Accumulated Other Comprehensive (Loss)
Income |
||||||
Year Ended December 31, 2022
|
||||||||
Balance at beginning of period
|
$
|
1,675
|
$
|
1,675
|
||||
Net other comprehensive loss
|
(22,442
|
)
|
(22,442
|
)
|
||||
Balance at end of period
|
$
|
(20,767
|
)
|
$
|
(20,767
|
)
|
||
Year Ended December 31, 2021
|
||||||||
Balance at beginning of period
|
$
|
4,069
|
$
|
4,069
|
||||
Net other comprehensive loss
|
(2,394
|
)
|
(2,394
|
)
|
||||
Balance at end of period
|
$
|
1,675
|
$
|
1,675
|
Year Ended December 31, 2022
|
||||||||||||
(dollars in thousands)
|
Pretax
|
Tax
|
Net-of-Tax
|
|||||||||
Unrealized losses on available-for-sale securities:
|
||||||||||||
Unrealized holding losses arising during the period
|
$
|
(30,382
|
)
|
$
|
6,463
|
$
|
(23,919
|
)
|
||||
Reclassification adjustment for losses recognized in income
|
1,870 | (393 | ) | 1,477 | ||||||||
(28,512 | ) | 6,070 | (22,442 | ) | ||||||||
Total change in accumulated other comprehensive income, net
|
$
|
(28,512
|
)
|
$
|
6,070
|
$
|
(22,442
|
)
|
Year Ended December 31, 2021
|
||||||||||||
(dollars in thousands)
|
Pretax
|
Tax
|
Net-of-Tax
|
|||||||||
Unrealized losses on available-for-sale securities:
|
||||||||||||
Unrealized holding losses arising during the period
|
$
|
(3,030
|
)
|
$
|
(636
|
)
|
$
|
(2,394
|
)
|
|||
|
||||||||||||
Total change in accumulated other comprehensive income, net
|
$
|
(3,030
|
)
|
$
|
(636
|
)
|
$
|
(2,394
|
)
|
(dollars in thousands except per share data)
|
Net Income Available to
Common Shareholders
(Numerator)
|
Weighted Average
Common Shares
(Denominator)
|
Per Share Amount
|
|||||||||
Year Ended December 31, 2022
|
||||||||||||
Net income, basic
|
$
|
9,108
|
5,071
|
$
|
1.80
|
|||||||
Potentially dilutive common shares - employee stock purchase program
|
-
|
-
|
-
|
|||||||||
Diluted
|
$
|
9,108
|
5,071
|
$
|
1.80
|
|||||||
Year Ended December 31, 2021
|
||||||||||||
Net income, basic
|
$
|
8,440
|
5,238
|
$
|
1.61
|
|||||||
Potentially dilutive common shares - employee stock purchase program
|
-
|
-
|
-
|
|||||||||
Diluted
|
$
|
8,440
|
5,238
|
$
|
1.61
|
(dollars in thousands)
|
2022
|
2021
|
||||||
Balance, beginning of year
|
$
|
1,889
|
$
|
4,220
|
||||
Additions
|
1,092
|
1,822
|
||||||
Reductions
|
(257
|
)
|
(4,153
|
)
|
||||
Balance, end of year
|
$
|
2,724
|
$
|
1,889
|
(dollars in thousands)
|
2022
|
2021
|
||||||
Current income tax expense
|
$
|
1,525
|
$
|
1,021
|
||||
Deferred income tax (benefit) expense
|
(51
|
)
|
275
|
|||||
Reported income tax expense
|
$
|
1,474
|
$
|
1,296
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Expected tax expense
|
$
|
2,222
|
$
|
2,045
|
||||
Low-income housing tax credit
|
(349
|
)
|
(361
|
)
|
||||
Tax-exempt interest, net
|
(220
|
)
|
(192
|
)
|
||||
Bank-owned life insurance
|
(191
|
)
|
(213
|
)
|
||||
Other, net
|
12
|
17
|
||||||
Reported tax expense
|
$
|
1,474
|
$
|
1,296
|
(dollars in thousands)
|
2022
|
2021
|
||||||
Deferred tax assets:
|
||||||||
Allowance for loan losses
|
$
|
2,211
|
$
|
2,072
|
||||
Nonaccrual loans
|
9
|
10
|
||||||
Acquisition accounting
|
-
|
5
|
||||||
Net operating losses
|
574
|
609
|
||||||
Investments in pass-through entities
|
320
|
267
|
||||||
Securities available-for-sale
|
5,520
|
-
|
||||||
Stock awards
|
117
|
116
|
||||||
Other accrued compensation
|
498
|
386
|
||||||
Deferred loan fees and costs
|
217
|
270
|
||||||
Lease liability |
343 | 219 | ||||||
Other
|
11
|
61
|
||||||
$
|
9,820
|
$
|
4,015
|
|||||
Deferred tax liabilities:
|
||||||||
Premises and equipment
|
$
|
606
|
$
|
481
|
||||
Acquisition accounting
|
49
|
58
|
||||||
Right of use asset
|
332
|
214
|
||||||
Securities available-for-sale
|
-
|
445
|
||||||
987
|
1,198
|
|||||||
Net deferred tax assets
|
$
|
8,833
|
$
|
2,817
|
December 31,
|
December 31, | |||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Commitments to extend credit:
|
||||||||
Home equity lines of credit
|
$
|
87,722
|
$
|
71,751
|
||||
Commercial real estate, construction and development loans committed but not funded
|
67,107
|
42,683
|
||||||
Other lines of credit (principally commercial)
|
51,742
|
52,695
|
||||||
Total
|
$
|
206,571
|
$
|
167,129
|
||||
Letters of credit
|
$
|
904
|
$
|
3,617
|
Level 1 –
|
Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and
liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
|
Level 2 –
|
Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on
quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.
|
Level 3 –
|
Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and
liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management
judgment or estimation.
|
Fair Value Measurements at December 31, 2022 Using
|
||||||||||||||||
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
Significant Other Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
||||||||||||||
(dollars in thousands)
|
Balance
|
|||||||||||||||
Assets: |
||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$
|
7,671
|
$
|
-
|
$
|
7,671
|
$
|
-
|
||||||||
Obligations of U.S. Government agencies
|
42,399
|
-
|
42,399
|
-
|
||||||||||||
Obligations of state and political subdivisions
|
59,384
|
-
|
59,384
|
-
|
||||||||||||
Mortgage-backed securities
|
88,913
|
-
|
88,913
|
-
|
||||||||||||
Money market investments
|
1,816
|
-
|
1,816
|
-
|
||||||||||||
Corporate bonds and other securities
|
25,335
|
-
|
25,335
|
-
|
||||||||||||
Total available-for-sale securities
|
|
225,518
|
|
-
|
|
225,518
|
|
-
|
||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
23 | - | 23 | - | ||||||||||||
Interest rate swap on loans
|
1,447 | - | 1,447 | - | ||||||||||||
Total assets |
$ |
226,988 | $ |
- | $ |
226,988 | $ |
- | ||||||||
Liabilities: | ||||||||||||||||
Derivatives | ||||||||||||||||
Interest rate swap on loans
|
1,447 | - | 1,447 | - | ||||||||||||
Total liabilities |
$ |
1,447 | $ |
- | $ |
1,447 | $ | - |
Fair Value Measurements at December 31, 2021 Using
|
||||||||||||||||
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
Significant Other Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
||||||||||||||
(dollars in thousands)
|
Balance
|
|||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$ | 14,904 | $ | - | $ | 14,904 | $ | - | ||||||||
Obligations of U.S. Government agencies
|
38,558 | - | 38,558 | - | ||||||||||||
Obligations of state and political subdivisions
|
65,803 | - | 65,803 | - | ||||||||||||
Mortgage-backed securities
|
89,058 | - | 89,058 | - | ||||||||||||
Money market investments
|
2,413 | - | 2,413 | - | ||||||||||||
Corporate bonds and other securities
|
23,585 | - | 23,585 | - | ||||||||||||
Total available-for-sale securities
|
$ |
234,321 | $ |
- | $ |
234,321 | $ |
- | ||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
43 | - | 43 | - | ||||||||||||
Interest rate swap on loans
|
181 | - | 181 | - | ||||||||||||
Total assets |
$ | 234,545 | $ | - | $ | 234,545 | $ | - | ||||||||
Liabilities: | ||||||||||||||||
Derivatives | ||||||||||||||||
Interest rate swap on loans
|
181 | - | 181 | - | ||||||||||||
Total liabilities |
$ | 181 | $ | - | $ | 181 | $ | - |
Carrying Value at December 31, 2022
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) |
Significant Other
Observable
Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
||||||||||||
Impaired loans |
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Construction
|
$ | 110 | $ | - | $ | - | $ | 110 | ||||||||
Total
|
$ | 110 | $ | - | $ | - | $ | 110 | ||||||||
Loans
|
||||||||||||||||
Loans held for sale
|
$
|
421
|
$
|
-
|
$
|
421
|
$
|
-
|
Carrying Value at December 31, 2021
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) |
Significant Other
Observable
Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
||||||||||||
Impaired loans |
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Commercial loans
|
$ | 87 | $ | - | $ | - | $ | 87 | ||||||||
Total
|
$ | 87 | $ | - | $ | - | $ | 87 | ||||||||
Loans
|
||||||||||||||||
Loans held for sale
|
$
|
3,287
|
$
|
-
|
$
|
3,287
|
$
|
-
|
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
(dollars in thousands)
|
Fair Value at December 31, 2022
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
||||||
Impaired loans
|
||||||||||
Construction loans
|
$ | 110 |
Market comparables
|
Selling costs
|
3.00% - 8.00% (7.25 | %) |
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
(dollars in thousands)
|
Fair Value at December 31, 2021
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
||||||
Impaired loans
|
||||||||||
Commercial loans
|
$ | 87 |
Market comparables
|
Selling costs
|
0.00% - 8.00% (7.00 | %) |
Fair Value Measurements at December 31, 2022 Using
|
||||||||||||||||
(dollars in thousands) |
Carrying Value
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1) |
Significant Other
Observable
Inputs
(Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
19,250
|
$
|
19,250
|
$
|
-
|
$
|
-
|
||||||||
Securities available-for-sale
|
225,518
|
-
|
225,518
|
-
|
||||||||||||
Restricted securities
|
3,434
|
-
|
3,434
|
-
|
||||||||||||
Loans held for sale
|
421
|
-
|
421
|
-
|
||||||||||||
Loans, net of allowances for loan losses
|
1,016,559
|
-
|
-
|
996,807
|
||||||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
23 | - | 23 | - | ||||||||||||
Interest rate swap on loans
|
1,447 | - | 1,447 | - | ||||||||||||
Bank owned life insurance
|
34,049
|
-
|
34,049
|
-
|
||||||||||||
Accrued interest receivable
|
4,253
|
-
|
4,253
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
1,156,019
|
$
|
-
|
$
|
1,156,547
|
$
|
-
|
||||||||
Federal funds purchased
|
11,378 | - | 11,378 | - | ||||||||||||
Overnight repurchase agreements
|
4,987
|
-
|
4,987
|
-
|
||||||||||||
Federal Home Loan Bank advances
|
46,100 | - | 46,100 | - | ||||||||||||
Long term borrowings
|
29,538
|
-
|
25,539
|
-
|
||||||||||||
Derivatives
|
||||||||||||||||
Interest rate swap on loans
|
1,447 | - | 1,447 | - | ||||||||||||
Accrued interest payable
|
834
|
-
|
834
|
-
|
Fair Value Measurements at December 31, 2021 Using
|
||||||||||||||||
(dollars in thousands)
|
Carrying Value
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1) |
Significant Other
Observable
Inputs
(Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
187,922
|
$
|
187,922
|
$
|
-
|
$
|
-
|
||||||||
Securities available-for-sale
|
234,321
|
-
|
234,321
|
-
|
||||||||||||
Restricted securities
|
1,034
|
-
|
1,034
|
-
|
||||||||||||
Loans held for sale
|
3,287
|
-
|
3,287
|
-
|
||||||||||||
Loans, net of allowances for loan losses
|
833,661 | - | - | 834,693 | ||||||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
43 | - | 43 | - | ||||||||||||
Interest rate swap on loans
|
181 | - | 181 | - | ||||||||||||
Bank owned life insurance
|
28,168
|
-
|
28,168
|
-
|
||||||||||||
Accrued interest receivable
|
3,339
|
-
|
3,339
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
1,177,099
|
$
|
-
|
$
|
1,179,631
|
$
|
-
|
||||||||
Overnight repurchase agreements
|
4,536
|
-
|
4,536
|
-
|
||||||||||||
Federal Reserve Bank borrowings
|
480
|
-
|
480
|
-
|
||||||||||||
Long term borrowings
|
29,407 | - | 29,657 | - | ||||||||||||
Derivatives
|
||||||||||||||||
Interest rate swap on loans
|
181 | - | 181 | - | ||||||||||||
Accrued interest payable
|
693
|
-
|
693
|
-
|
2022
|
2021
|
|||||||||||||||
Regulatory
|
Regulatory
|
|||||||||||||||
Minimums
|
December 31, 2022
|
Minimums
|
December 31, 2021
|
|||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
4.500
|
%
|
10.80
|
%
|
4.500
|
%
|
12.57
|
%
|
||||||||
Tier 1 Capital to Risk-Weighted Assets
|
6.000
|
%
|
10.80
|
%
|
6.000
|
%
|
12.57
|
%
|
||||||||
Tier 1 Leverage to Average Assets
|
4.000
|
%
|
9.43
|
%
|
4.000
|
%
|
9.09
|
%
|
||||||||
Total Capital to Risk-Weighted Assets
|
8.000
|
%
|
11.70
|
%
|
8.000
|
%
|
13.61
|
%
|
||||||||
Capital Conservation Buffer
|
2.500
|
%
|
3.70
|
%
|
2.500
|
%
|
5.61
|
%
|
||||||||
Risk-Weighted Assets (in thousands)
|
$
|
1,177,600
|
$
|
952,218
|
Year Ended December 31, 2022
|
||||||||||||||||||||
(dollars in thousands)
|
Bank
|
Wealth
Management
|
Parent
|
Eliminations
|
Consolidated
|
|||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
47,963
|
$
|
80
|
$
|
10,873
|
$
|
(10,873
|
)
|
$
|
48,043
|
|||||||||
Income from fiduciary activities
|
-
|
4,097
|
-
|
-
|
4,097
|
|||||||||||||||
Other income
|
8,307
|
1,162
|
200
|
(261
|
)
|
9,408
|
||||||||||||||
Total operating income
|
56,270
|
5,339
|
11,073
|
(11,134
|
)
|
61,548
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
2,424
|
-
|
1,181
|
-
|
3,605
|
|||||||||||||||
Provision for loan losses
|
1,706
|
-
|
-
|
-
|
1,706
|
|||||||||||||||
Salaries and employee benefits
|
22,751
|
3,613
|
691
|
-
|
27,055
|
|||||||||||||||
Other expenses
|
17,135
|
1,164
|
562
|
(261
|
)
|
18,600
|
||||||||||||||
Total operating expenses
|
44,016
|
4,777
|
2,434
|
(261
|
)
|
50,966
|
||||||||||||||
Income before taxes
|
12,254
|
562
|
8,639
|
(10,873
|
)
|
10,582
|
||||||||||||||
Income tax expense (benefit)
|
1,822
|
121
|
(469
|
)
|
-
|
1,474
|
||||||||||||||
Net income
|
$
|
10,432
|
$
|
441
|
$
|
9,108
|
$
|
(10,873
|
)
|
$
|
9,108
|
|||||||||
Capital expenditures
|
$
|
1,341
|
$
|
13
|
$
|
-
|
$
|
-
|
$
|
1,354
|
||||||||||
Total assets
|
$
|
1,347,151
|
$
|
7,048
|
$
|
128,849
|
$
|
(127,713
|
)
|
$
|
1,355,335
|
Year Ended December 31, 2021
|
||||||||||||||||||||
(dollars in thousands)
|
Bank
|
Wealth
Management |
Parent
|
Eliminations
|
Consolidated
|
|||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
42,226
|
$
|
26
|
$
|
9,643
|
$
|
(9,643
|
)
|
$
|
42,252
|
|||||||||
Income from fiduciary activities
|
-
|
4,198
|
-
|
-
|
4,198
|
|||||||||||||||
Other income
|
9,681
|
1,067
|
201
|
(262
|
)
|
10,687
|
||||||||||||||
Total operating income
|
51,907
|
5,291
|
9,844
|
(9,905
|
)
|
57,137
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
2,909
|
-
|
549
|
-
|
3,458
|
|||||||||||||||
Provision for loan losses
|
794
|
-
|
-
|
-
|
794
|
|||||||||||||||
Salaries and employee benefits
|
21,682
|
3,012
|
667
|
-
|
25,361
|
|||||||||||||||
Other expenses
|
16,412
|
1,131
|
507
|
(262
|
)
|
17,788
|
||||||||||||||
Total operating expenses
|
41,797
|
4,143
|
1,723
|
(262
|
)
|
47,401
|
||||||||||||||
Income before taxes
|
10,110
|
1,148
|
8,121
|
(9,643
|
)
|
9,736
|
||||||||||||||
Income tax expense (benefit)
|
1,372
|
243
|
(319
|
)
|
-
|
1,296
|
||||||||||||||
Net income
|
$
|
8,738
|
$
|
905
|
$
|
8,440
|
$
|
(9,643
|
)
|
$
|
8,440
|
|||||||||
Capital expenditures
|
$
|
1,473
|
$
|
41
|
$
|
-
|
$
|
-
|
$
|
1,514
|
||||||||||
Total assets
|
$
|
1,330,337
|
$
|
7,227
|
$
|
150,943
|
$
|
(150,352
|
)
|
$
|
1,338,155
|
Balance Sheets
|
December 31,
|
|||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
12,255
|
$
|
20,012
|
||||
Securities available-for-sale
|
-
|
-
|
||||||
Investment in common stock of subsidiaries
|
115,303
|
130,123
|
||||||
Other assets
|
1,291
|
808
|
||||||
Total assets
|
$
|
128,849
|
$
|
150,943
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Other borrowings
|
$
|
29,538
|
$
|
29,407
|
||||
Other liability
|
577
|
718
|
||||||
Common stock
|
24,761
|
26,006
|
||||||
Additional paid-in capital
|
16,593
|
21,458
|
||||||
Retained earnings
|
78,147
|
71,679
|
||||||
Accumulated other comprehensive income (loss)
|
(20,767
|
)
|
1,675
|
|||||
Total liabilities and stockholders’ equity
|
$
|
128,849
|
$
|
150,943
|
Statements of Income
|
Years Ended December 31,
|
|||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Income:
|
||||||||
Dividends from subsidiary
|
$
|
3,250
|
$
|
3,975
|
||||
Other income
|
200
|
201
|
||||||
Total income
|
3,450
|
4,176
|
||||||
Expenses:
|
||||||||
Salary and benefits
|
691
|
667
|
||||||
Subordinated debt |
1,181 | 549 | ||||||
Legal expenses
|
298
|
274
|
||||||
Service fees
|
142
|
146
|
||||||
Other operating expenses
|
122
|
87
|
||||||
Total expenses
|
2,434
|
1,723
|
||||||
Income before income taxes and equity in undistributed net income of subsidiaries
|
1,016
|
2,453
|
||||||
Income tax benefit
|
(469
|
)
|
(319
|
)
|
||||
1,485
|
2,772
|
|||||||
Equity in undistributed net income of subsidiaries
|
7,623
|
5,668
|
||||||
Net income
|
$
|
9,108
|
$
|
8,440
|
Statements of Cash Flows
|
Years Ended December 31,
|
|||||||
(dollars in thousands)
|
2022
|
2021
|
||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
9,108
|
$
|
8,440
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Equity in undistributed net income of subsidiaries
|
(7,623
|
)
|
(5,668
|
)
|
||||
Amortization of subordinated debt issuance costs |
131 | 60 | ||||||
Stock compensation expense
|
37
|
32
|
||||||
Increase in other assets
|
(104
|
)
|
(40
|
)
|
||||
(Decrease) increase in other liabilities
|
(140
|
)
|
655
|
|||||
Net cash provided by operating activities
|
1,409
|
3,479
|
||||||
Cash flows from investing activities:
|
||||||||
Cash distributed to subsidiary
|
-
|
(10,000
|
)
|
|||||
Net cash used in investing activities
|
-
|
(10,000
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from sale of stock
|
129
|
103
|
||||||
Proceeds from borrowings |
- | 29,347 | ||||||
Repayment of borrowings
|
-
|
(1,350
|
)
|
|||||
Repurchase and retirement of common stock |
(6,655 | ) | (150 | ) | ||||
Cash dividends paid on common stock
|
(2,640
|
)
|
(2,620
|
)
|
||||
Net cash provided by (used in) financing activities
|
(9,166
|
)
|
25,330
|
|||||
Net increase (decrease) in cash and cash equivalents
|
(7,757
|
)
|
18,809
|
|||||
Cash and cash equivalents at beginning of year
|
20,012
|
1,203
|
||||||
Cash and cash equivalents at end of year
|
$
|
12,255
|
$
|
20,012
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
Exhibit No.
|
Description
|
|
Articles of Incorporation of Old Point Financial Corporation, as amended June 22, 2000 (incorporated by reference to Exhibit 3.1 to Form 10-K filed on March 12, 2009)
|
||
Articles of Amendment to Articles of Incorporation of Old Point Financial Corporation, effective May 26, 2016 (incorporated by reference to Exhibit 3.1.1 to Form 8-K filed May 31, 2016)
|
||
Bylaws of Old Point Financial Corporation, as amended and restated August 9, 2016 (incorporated by reference to Exhibit 3.2 to Form 10-Q filed August 10, 2016)
|
||
Description of the Company’s Common Stock (incorporated by reference to Exhibit 4.0 to Form 10-K filed March 16, 2020)
|
||
Form of Subordinated Note (incorporated by reference to Exhibit 4.1 to Form 8-K filed July 16, 2021)
|
||
|
||
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with The Northwestern Mutual Life Insurance Company entered into with Robert F. Shuford, Sr. (incorporated by reference to Exhibit 10.4 to
Form 10-K filed March 30, 2005)
|
||
10.5*
|
Directors’ Compensation (incorporated by reference to Exhibit 10.5 to Form 10-K filed March 16, 2020)
|
|
Summary of Old Point Financial Corporation Incentive Plan (incorporated by reference to Exhibit 10.7 to Form 10-K filed March 30, 2015)
|
||
Memorandum of Understanding between The Old Point National Bank of Phoebus and Tidewater Mortgage Services, Inc., dated September 10, 2007 (incorporated by reference to Exhibit 10.8 to Form 10-Q filed
November 9, 2007)
|
||
Form of 162 Insurance Plan (incorporated by reference to Exhibit 10.10 to Form 10-K filed March 12, 2009)
|
||
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with Ohio National Life Assurance Corporation entered into with Joseph R. Witt (incorporated by reference to Exhibit 10.11 to Form 10-K
filed March 12, 2010)
|
||
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with New York Life Insurance and Annuity Corporation entered into with Robert F. Shuford, Jr., and Joseph R. Witt (incorporated by
reference to Exhibit 10.12 to Form 10-K filed March 30, 2012)
|
||
Settlement Agreement dated March 16, 2016 among Old Point Financial Corporation, Financial Edge Fund, L.P., Financial Edge-Strategic Fund, L.P., PL Capital/Focused Fund, L.P., PL Capital, LLC, PL Capital
Advisors, LLC, Goodbody/PL Capital, L.P., Goodbody/PL Capital, LLC, Mr. John W. Palmer and Mr. Richard J. Lashley, as Managing Members of PL Capital, LLC, PL Capital Advisors, LLC and Goodbody/PL Capital, LLC and Mr. William F. Keefe
(incorporated by reference to Exhibit 10.1 to Form 8-K filed March 17, 2016)
|
||
Amendment No. 1 to Settlement Agreement, dated August 12, 2021, among Old Point Financial Corporation, Financial Edge Fund, L.P., Financial Edge-Strategic Fund, L.P., PL Capital/Focused Fund, L.P., PL
Capital, LLC, PL Capital Advisors, LLC, Goodbody/PL Capital, L.P., Goodbody/PL Capital, LLC, Mr. John W. Palmer and Mr. Richard J. Lashley, as Managing Members of PL Capital, LLC, PL Capital Advisors, LLC and Goodbody/PL Capital, LLC and
Mr. William F. Keefe (incorporated by reference to Exhibit 10.14 to Form 10-Q filed August 16, 2021)
|
||
Old Point Financial Corporation 2016 Incentive Stock Plan (incorporated by reference to Exhibit 10.15 to Form 8-K filed May 31, 2016)
|
OLD POINT FINANCIAL CORPORATION
|
||
/s/Robert F. Shuford, Jr.
|
||
Robert F. Shuford, Jr.,
|
||
Chairman, President & Chief Executive Officer
|
||
Date: March 31, 2023
|
/s/Robert F. Shuford, Jr.
|
Chairman, President & Chief Executive Officer and Director
|
|
Robert F. Shuford, Jr.
|
Principal Executive Officer
|
|
Date: March 31, 2023
|
||
/s/Elizabeth T. Beale
|
Chief Financial Officer & Senior Vice President/Finance
|
|
Elizabeth T. Beale
|
Principal Financial & Accounting Officer
|
|
Date: March 31, 2023
|
||
/s/Stephen C. Adams
|
Director
|
|
Stephen C. Adams
|
||
Date: March 31, 2023
|
||
/s/Sarah B. Castleberry
|
Director
|
|
Sarah B. Castleberry
|
||
Date: March 31, 2023
|
||
/s/Russell S. Evans, Jr.
|
Director
|
|
Russell S. Evans, Jr.
|
||
Date: March 31, 2023
|
/s/Michael A. Glasser
|
Director
|
|
Michael A. Glasser
|
||
Date: March 31, 2023
|
||
/s/Dr. Arthur D. Greene
|
Director
|
|
Dr. Arthur D. Greene
|
||
Date: March 31, 2023
|
||
/s/John Cabot Ishon
|
Director
|
|
John Cabot Ishon
|
||
Date: March 31, 2023
|
||
/s/William F. Keefe
|
Director
|
|
William F. Keefe
|
||
Date: March 31, 2023
|
||
/s/Tom B. Langley
|
Director
|
|
Tom B. Langley
|
||
Date: March 31, 2023
|
||
/s/Robert F. Shuford, Sr.
|
||
Robert F. Shuford, Sr.
|
||
Director
|
||
Date: March 31, 2023
|
||
/s/Ellen Clark Thacker
|
||
Ellen Clark Thacker
|
||
Director
|
||
Date: March 31, 2023
|
||
/s/Elizabeth S. Wash
|
||
Elizabeth S. Wash
|
||
Director
|
||
Date: March 31, 2023
|
||
/s/Joseph R. Witt
|
||
Joseph R. Witt
|
||
Director
|
||
Date: March 31, 2023
|
Insurer:
|
The Northwestern Mutual Life Insurance Company
|
Policy Number:
|
|
Insurer:
|
Massachusetts Mutual Life Insurance Company
|
Policy Number:
|
|
Bank:
|
The Old Point National Bank of Phoebus
|
Insured:
|
|
Relationship of Insured to Bank:
|
Executive
|
I.
|
DEFINITIONS
|
A.
|
Disability
|
B.
|
Retirement
|
C.
|
Scheduled Insurance Benefit
|
D.
|
Discharge For Cause
|
i.
|
willful misconduct or gross negligence of Executive in connection with the performance of his duties. This includes the willful non-performance of assigned duties and, without limitation, misappropriation
of funds or property of the Bank or any of its affiliates or securing or attempting to secure personally any profit in connection with any transaction entered into on behalf of the bank; or
|
ii.
|
gross violations including any gross misconduct as referred to in the Bank’s policy manuals, employee handbooks or any other human resource policies set forth by Bank including, without limitation, policies
relating to sexual harassment, race, sex or age discrimination, or any other forms of discrimination; or
|
iii.
|
the entry of any legal order which has the effect of precluding Executive from performing his duties for more than 30 consecutive days.
|
II. |
POLICY TITLE AND OWNERSHIP
|
III. |
BENEFICIARY DESIGNATION RIGHTS
|
IV. |
PREMIUM PAYMENT METHOD
|
V. |
TAXABLE BENEFIT
|
VI. |
DIVISION OF DEATH PROCEEDS
|
A. |
Should the Insured be employed by the Bank, or have qualified for Retirement, or be terminated from the Bank due to continued Disability, the Insured’s beneficiary(ies), designated in accordance
with Paragraph III, shall be entitled to the Scheduled Insurance Benefit, or one hundred percent (100%) of the net-at-risk insurance portion of the proceeds, whichever amount is less. The net-at-risk insurance portion is the total proceeds
less the cash value of the policy.
|
B. |
The Bank shall be entitled to the remainder of such proceeds.
|
C. |
The Bank and the Insured (or assignees) shall share in any interest due on the death proceeds on a pro rata basis as the proceeds due each respectively bears to the total proceeds, excluding any such interest.
|
VII. |
DIVISION OF THE CASH SURRENDER VALUE OF THE POLICY
|
VIII. |
TERMINATION OF AGREEMENT
|
A. |
The Insured shall leave the employment of the Bank voluntarily or involuntarily (discharge for cause) at any time for reasons other than Retirement or Disability; or
|
B. |
Surrender, lapse, or other termination of the Policy by the Bank.
|
1.
|
The Bank’s share of the cash value of the policy on the date of such assignment, as defined in this Agreement; or
|
2.
|
The amount of the premiums that have been paid by the Bank prior to the date of such assignment.
|
IX. |
INSURED’S OR ASSIGNEE’S ASSIGNMENT RIGHTS
|
X. |
AGREEMENT BINDING UPON THE PARTIES
|
XI. |
ERISA PROVISIONS
|
A.
|
Named Fiduciary and Plan Administrator.
|
B.
|
Funding Policy.
|
C.
|
Basis of Payment of Benefits.
|
D.
|
Claim Procedures.
|
XII. |
GENDER
|
XIII. |
INSURANCE COMPANY NOT A PARTY TO THIS AGREEMENT
|
XIV. |
CHANGE OF CONTROL
|
XV. |
AMENDMENT OR REVOCATION
|
XVI. |
EFFECTIVE DATE
|
XVII. |
SEVERABILITY AND INTERPRETATION
|
XIII. |
APPLICABLE LAW
|
THE OLD POINT NATIONAL BANK of PHOEBUS
|
|
Hampton, Virginia
|
By: |
|
||
Witness
|
Title
|
Witness
|
Insured:
|
Name
|
Address
|
Relationship
|
SECONDARY (CONTINGENT) DESIGNATION:
|
Signature of Insured
|
Date
|
Date: March 31, 2023
|
|
/s/Robert F. Shuford, Jr.
|
|
Robert F. Shuford, Jr.
|
|
Chairman, President & Chief Executive Officer
|
Date: March 31, 2023
|
|
/s/Elizabeth T. Beale
|
|
Elizabeth T. Beale
|
|
Chief Financial Officer & Senior Vice President/Finance
|
(1) |
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the periods covered in the Report.
|
/s/Robert F. Shuford, Jr.
|
|
Robert F. Shuford, Jr.
|
|
Chairman, President & Chief Executive Officer
|
|
March 31, 2023
|
/s/Elizabeth T. Beale
|
|
Elizabeth T. Beale
|
|
Chief Financial Officer & Senior Vice President/Finance
|
|
March 31, 2023
|