☒ |
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 per share
|
OPOF
|
The NASDAQ Stock Market LLC
|
Large accelerated filer
|
☐ |
Accelerated filer
|
☐ |
Non-accelerated filer
|
☒ |
Smaller reporting company
|
☒ |
Emerging growth company
|
☐ |
PAGE
|
||
PART I
|
||
Item 1.
|
3
|
|
Item 1A.
|
12
|
|
Item 1B.
|
23
|
|
Item 1C.
|
23
|
|
Item 2.
|
23
|
|
Item 3.
|
23
|
|
Item 4.
|
23
|
|
PART II
|
||
Item 5.
|
24
|
|
Item 6.
|
25
|
|
Item 7.
|
25
|
|
Item 7A.
|
40
|
|
Item 8.
|
40
|
|
Item 9.
|
81
|
|
Item 9A.
|
81
|
|
Item 9B.
|
81
|
|
Item 9C.
|
81
|
|
PART III
|
||
Item 10.
|
82
|
|
Item 11.
|
82
|
|
Item 12.
|
82
|
|
Item 13.
|
82
|
|
Item 14.
|
82
|
|
PART IV
|
||
Item 15.
|
83 | |
Item 16.
|
86 | |
86 |
2022 Form 10-K
|
Annual Report on Form 10-K for the year ended December 31, 2022
|
ACL
|
Allowance for Credit Losses
|
ACLL
|
Allowance for Credit Losses on Loans, a component of ACL
|
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
|
CET1
|
Common Equity Tier 1
|
CTO
|
Chief Technology Officer
|
Company
|
Old Point Financial Corporation and its subsidiaries
|
CBB
|
Community Bankers Bank
|
CBLRF
|
Community Bank Leverage Ratio Framework
|
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
|
FFIEC
|
Federal Financial Institutions Examination Council
|
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
|
ISO
|
Information Security Officer
|
ISP
|
Information Security Policy
|
IT
|
Information Technology
|
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
|
U.S. 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 and yields, such as increases or volatility in short-term interest rates or yields on U.S. Treasury bonds and increase or volatility in 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;
|
• |
adverse developments in the financial services industry, such as the bank failures in 2023, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and
related impacts on customer and client behavior;
|
• |
the sufficiency of liquidity;
|
• |
general economic and business conditions in the United States generally and particularly in the Company’s service area, including unemployment levels, supply chain disruptions, higher inflation, slowdowns in
economic growth and the impacts on customer and client behavior;
|
• |
conditions within the financial markets and in the banking industry, as well as the financial condition and capital adequacy of other participants in the banking industry, and the market reactions thereto;
|
• |
monetary and fiscal policies of the U.S. Government, including policies of the U.S. Department of the Treasury and the Federal Reserve, the effect of these policies on interest rates and business in our markets
and any changes associated with the current administration;
|
• |
conditions in the banking industry and the financial condition and capital adequacy of other participants in the banking industry, and market, supervisory and regulatory reactions thereto;
|
• |
the quality or composition of the loan or securities portfolios and changes therein;
|
• |
effectiveness of expense control initiatives;
|
• |
an insufficient ACL or volatility in the ACL resulting from the CECL methodology, either alone or as may be affected by inflation, changing interest rates, or other factors;
|
• |
the Company’s liquidity and capital positions;
|
• |
the value of securities held in the Company’s investment portfolios;
|
• |
deposit flows;
|
• |
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;
|
• |
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;
|
• |
performance of the Company’s dealer/indirect lending program;
|
• |
the strength of the Company’s counterparties;
|
• |
the Company’s ability to compete in the market for financial services and increased competition from both banks and non-banks, including fintech companies;
|
• |
demand for financial services in the Company’s market area;
|
• |
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;
|
• |
the 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 in the Middle East, or public health events, 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 control initiatives;
|
• |
changes in management; and
|
• |
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 1A. |
Risk Factors
|
Item 1B. |
Unresolved Staff Comments
|
Item 1C. |
Cybersecurity
|
Item 2. |
Properties
|
Item 3. |
Legal Proceedings
|
Item 4. |
Mine Safety Disclosures
|
Name (Age) And Present Position
|
Served as an
Executive Officer
Since
|
Principal Occupation During Past Five Years
|
Robert F. Shuford, Jr. (59)
|
||
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 |
Paul M. Pickett (56)
|
||
Chief Financial Officer & Senior Vice President/Finance
Old Point Financial Corporation |
2023
|
Chief Financial Officer & Senior Vice President/Finance of the Company since 2023; Chief Financial Officer for First Region Bancshares, Inc. from 2020 to 2023; Chief Financial Officer for Odyssey Engines, LLC from 2016 to 2020
(filed a voluntary petition under Chapter 11 of the U.S. Bankruptcy Code in June 2020 after Mr. Pickett departed); partner in public accounting firms from 1992 to 2016; a Certified Public Accountant
Chief Financial Officer & Executive Vice President of the Bank |
Donald S. Buckless (59)
|
||
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 (68)
|
||
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. (54)
|
||
Chairman, President, and Chief Executive Officer
Old Point Wealth Management |
2021
|
Senior Vice President/Wealth of the Company since September 2021
President and Chief Executive Officer of Wealth since September 2021; Managing Director at Bank of America Private Bank from 2008 to 2021 |
Susan R. Ralston (60)
|
||
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. Mrs. Ralston informed the Company of her resignation on March 21, 2024 with her last day being April 19, 2024.
|
Joseph R. Witt (63)
|
||
President, Financial Services, Chief Strategy Officer
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
|
Item 6. |
Reserved
|
Item 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
• |
Loans held for investment (net of deferred fees and costs), increased 5.1%.
|
• |
Total deposits were $1.2 billion at December 31, 2023, up $74.4 million, or 6.4%.
|
• |
Average earning assets increased $100.2 million, or 8.1%.
|
• |
Interest income increased $18.6 million, or 38.7%.
|
• |
Interest expense increased $14.8 million, or 411.2%, due primarily to increased expense from FHLB borrowings and higher interest rates on deposits.
|
• |
Consolidated net interest margin (NIM) was 3.61% for 2023 compared to 3.60% in 2022.
|
• |
Losses on the sales of available-for-sale securities decreased by $1.7 million in 2023 compared to 2022.
|
• |
Liquidity, defined as cash and due from banks, unpledged securities, and available secured borrowing capacity, totaled $342.5 million, representing 23.7% of total assets.
|
For the years ended December 31,
|
||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate**
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate**
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate
|
|||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Loans*
|
$
|
1,078,303
|
$
|
56,305
|
5.22
|
%
|
$
|
919,990
|
$
|
41,440
|
4.50
|
%
|
$
|
841,748
|
$
|
37,960
|
4.51
|
%
|
||||||||||||||||||
Investment securities:
|
||||||||||||||||||||||||||||||||||||
Taxable
|
179,576
|
7,177
|
4.00
|
%
|
192,639
|
4,936
|
2.56
|
%
|
173,661
|
3,284
|
1.89
|
%
|
||||||||||||||||||||||||
Tax-exempt*
|
33,053
|
910
|
2.75
|
%
|
42,792
|
1,258
|
2.94
|
%
|
32,158
|
953
|
2.96
|
%
|
||||||||||||||||||||||||
Total investment securities
|
212,629
|
8,087
|
3.80
|
%
|
235,431
|
6,194
|
2.63
|
%
|
205,819
|
4,237
|
2.06
|
%
|
||||||||||||||||||||||||
Interest-bearing due from banks
|
38,746
|
2,067
|
5.33
|
%
|
75,111
|
598
|
0.80
|
%
|
145,425
|
230
|
0.16
|
%
|
||||||||||||||||||||||||
Federal funds sold
|
698
|
34
|
4.87
|
%
|
2,694
|
21
|
0.77
|
%
|
2,932
|
3
|
0.09
|
%
|
||||||||||||||||||||||||
Other investments
|
4,610
|
326
|
7.07
|
%
|
1,554
|
87
|
5.63
|
%
|
1,104
|
70
|
6.35
|
%
|
||||||||||||||||||||||||
Total earning assets
|
1,334,986
|
$
|
66,819
|
5.01
|
%
|
1,234,780
|
$
|
48,340
|
3.91
|
%
|
1,197,028
|
$
|
42,500
|
3.55
|
%
|
|||||||||||||||||||||
Allowance for credit losses
|
(11,694
|
)
|
(9,958
|
)
|
(9,621
|
)
|
||||||||||||||||||||||||||||||
Other nonearning assets
|
105,759
|
99,272
|
98,597
|
|||||||||||||||||||||||||||||||||
Total assets
|
$
|
1,429,051
|
$
|
1,324,094
|
$
|
1,286,004
|
||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits:
|
||||||||||||||||||||||||||||||||||||
Interest-bearing transaction accounts
|
$
|
85,939
|
$
|
13
|
0.02
|
%
|
$
|
78,167
|
$
|
10
|
0.01
|
%
|
$
|
71,841
|
$
|
13
|
0.02
|
%
|
||||||||||||||||||
Money market deposit accounts
|
432,758
|
6,766
|
1.56
|
%
|
385,067
|
697
|
0.18
|
%
|
372,193
|
879
|
0.24
|
%
|
||||||||||||||||||||||||
Savings accounts
|
103,372
|
31
|
0.03
|
%
|
125,310
|
39
|
0.03
|
%
|
114,285
|
46
|
0.04
|
%
|
||||||||||||||||||||||||
Time deposits
|
220,674
|
7,057
|
3.20
|
%
|
159,889
|
1,403
|
0.88
|
%
|
180,255
|
1,941
|
1.08
|
%
|
||||||||||||||||||||||||
Total time and savings deposits
|
842,743
|
13,867
|
1.65
|
%
|
748,433
|
2,149
|
0.29
|
%
|
738,574
|
2,879
|
0.39
|
%
|
||||||||||||||||||||||||
Federal funds purchased, repurchase
|
||||||||||||||||||||||||||||||||||||
agreements and other borrowings
|
4,245
|
40
|
0.94
|
%
|
6,170
|
69
|
1.12
|
%
|
14,178
|
35
|
0.25
|
%
|
||||||||||||||||||||||||
Federal Home Loan Bank advances
|
67,248
|
3,339
|
4.97
|
%
|
5,606
|
207
|
3.69
|
%
|
-
|
-
|
0.00
|
%
|
||||||||||||||||||||||||
Long term borrowings
|
29,601
|
1,181
|
3.99
|
%
|
29,469
|
1,180
|
4.01
|
%
|
13,784
|
544
|
3.95
|
%
|
||||||||||||||||||||||||
Total interest-bearing liabilities
|
943,837
|
18,427
|
1.95
|
%
|
789,678
|
3,605
|
0.46
|
%
|
766,536
|
3,458
|
0.45
|
%
|
||||||||||||||||||||||||
Demand deposits
|
374,716
|
422,849
|
391,673
|
|||||||||||||||||||||||||||||||||
Other liabilities
|
8,876
|
5,221
|
7,473
|
|||||||||||||||||||||||||||||||||
Stockholders' equity
|
101,622
|
105,345
|
120,322
|
|||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
1,429,051
|
$
|
1,323,093
|
$
|
1,286,004
|
||||||||||||||||||||||||||||||
Net interest margin
|
$
|
48,392
|
3.62
|
%
|
$
|
44,735
|
3.62
|
%
|
$
|
39,042
|
3.26
|
%
|
For the years ended December 31, 2023 from 2022
Increase (Decrease)
|
For the years ended December 31, 2022 from 2021
Increase (Decrease)
|
|||||||||||||||||||||||
Due to Changes in:
|
Due to Changes in:
|
|||||||||||||||||||||||
(dollars in thousands)
|
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
||||||||||||||||||
Earning Assets
|
||||||||||||||||||||||||
Loans*
|
$
|
7,131
|
$
|
7,734
|
$
|
14,865
|
$
|
3,528
|
$
|
(48
|
)
|
$
|
3,480
|
|||||||||||
Investment securities:
|
||||||||||||||||||||||||
Taxable
|
(335
|
)
|
2,576
|
2,241
|
359
|
1,293
|
1,652
|
|||||||||||||||||
Tax-exempt*
|
(286
|
)
|
(62
|
)
|
(348
|
)
|
315
|
(10
|
)
|
305
|
||||||||||||||
Total investment securities
|
(621
|
)
|
2,514
|
1,893
|
674
|
1,283
|
1,957
|
|||||||||||||||||
Federal funds sold
|
(16
|
)
|
29
|
13
|
-
|
18
|
18
|
|||||||||||||||||
Other investments**
|
(119
|
)
|
1,827
|
1,708
|
(82
|
)
|
467
|
385
|
||||||||||||||||
Total earning assets
|
6,375
|
12,104
|
18,479
|
4,120
|
1,720
|
5,840
|
||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Interest-bearing transaction accounts
|
1
|
2
|
3
|
1
|
(4
|
)
|
(3
|
)
|
||||||||||||||||
Money market deposit accounts
|
86
|
5,983
|
6,069
|
30
|
(212
|
)
|
(182
|
)
|
||||||||||||||||
Savings accounts
|
(7
|
)
|
(1
|
)
|
(8
|
)
|
4
|
(11
|
)
|
(7
|
)
|
|||||||||||||
Time deposits
|
533
|
5,121
|
5,654
|
(219
|
)
|
(319
|
)
|
(538
|
)
|
|||||||||||||||
Total time and savings deposits
|
613
|
11,105
|
11,718
|
(184
|
)
|
(546
|
)
|
(730
|
)
|
|||||||||||||||
Federal funds purchased, repurchase
|
||||||||||||||||||||||||
agreements and other borrowings
|
(22
|
)
|
(7
|
)
|
(29
|
)
|
(20
|
)
|
54
|
34
|
||||||||||||||
Federal Home Loan Bank advances
|
2,276
|
856
|
3,132
|
-
|
207
|
207
|
||||||||||||||||||
Long term borrowings
|
5
|
(4
|
)
|
1
|
619
|
17
|
636
|
|||||||||||||||||
Total interest-bearing liabilities
|
2,872
|
11,950
|
14,822
|
415
|
(268
|
)
|
147
|
|||||||||||||||||
Change in net interest income
|
$
|
3,503
|
$
|
154
|
$
|
3,657
|
$
|
3,705
|
$
|
1,988
|
$
|
5,693
|
December 31,
|
||||||||||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||||||||||
U.S. Treasury securities
|
$
|
3,857
|
2
|
%
|
$
|
7,671
|
3
|
%
|
||||||||
Obligations of U.S. Government agencies
|
42,735
|
21
|
%
|
42,399
|
19
|
%
|
||||||||||
Obligations of state and political subdivisions
|
50,597
|
24
|
%
|
59,384
|
26
|
%
|
||||||||||
Mortgage-backed securities
|
81,307
|
39
|
%
|
88,913
|
39
|
%
|
||||||||||
Money market investments
|
2,047
|
1
|
%
|
1,816
|
1
|
%
|
||||||||||
Corporate bonds and other securities
|
23,735
|
11
|
%
|
25,335
|
11
|
%
|
||||||||||
204,278
|
98
|
%
|
225,518
|
99
|
%
|
|||||||||||
Restricted securities:
|
||||||||||||||||
Federal Home Loan Bank stock
|
$
|
4,242
|
2
|
%
|
2,709
|
1
|
%
|
|||||||||
Federal Reserve Bank stock
|
892
|
-
|
683
|
-
|
||||||||||||
Community Bankers' Bank stock
|
42
|
-
|
42
|
-
|
||||||||||||
5,176
|
3,434
|
|||||||||||||||
Total Securities
|
$
|
209,454
|
100
|
%
|
$
|
228,952
|
100
|
%
|
(dollars in thousands)
|
1 year or less
|
1-5 years
|
5-10 years
|
Over 10 years
|
Total
|
|||||||||||||||
U.S. Treasury securities
|
$
|
-
|
$
|
3,857
|
$
|
-
|
$
|
-
|
$
|
3,857
|
||||||||||
Weighted average yield
|
-
|
1.70
|
%
|
-
|
-
|
1.70
|
%
|
|||||||||||||
Obligations of U.S. Government agencies
|
$
|
1,371
|
$
|
3,210
|
$
|
1,964
|
$
|
36,190
|
$
|
42,735
|
||||||||||
Weighted average yield
|
1.07
|
%
|
2.45
|
%
|
4.19
|
%
|
6.45
|
%
|
5.87
|
%
|
||||||||||
Obligations of state and political subdivisions
|
$
|
170
|
$
|
1,443
|
$
|
21,773
|
$
|
27,211
|
$
|
50,597
|
||||||||||
Weighted average yield
|
0.75
|
%
|
2.73
|
%
|
2.27
|
%
|
2.36
|
%
|
2.32
|
%
|
||||||||||
Mortgage-backed securities
|
$
|
-
|
$
|
3,668
|
$
|
7,334
|
$
|
70,305
|
$
|
81,307
|
||||||||||
Weighted average yield
|
-
|
2.44
|
%
|
2.21
|
%
|
3.14
|
%
|
3.03
|
%
|
|||||||||||
Money market investments
|
$
|
2,047
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,047
|
||||||||||
Weighted average yield
|
3.57
|
%
|
-
|
-
|
-
|
3.57
|
%
|
|||||||||||||
Corporate bonds and other securities
|
$
|
-
|
$
|
-
|
$
|
23,735
|
$
|
-
|
$
|
23,735
|
||||||||||
Weighted average yield
|
-
|
-
|
4.43
|
%
|
-
|
4.43
|
%
|
|||||||||||||
Federal Home Loan Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4,242
|
$
|
4,242
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
5.22
|
%
|
5.22
|
%
|
|||||||||||||
Federal Reserve Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
892
|
$
|
892
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
3.57
|
%
|
3.57
|
%
|
|||||||||||||
Community Bankers' Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
42
|
$
|
42
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
0.00
|
%
|
0.00
|
%
|
|||||||||||||
Total Securities
|
$
|
3,588
|
$
|
12,178
|
$
|
54,806
|
$
|
138,882
|
$
|
209,454
|
||||||||||
Weighted average yield
|
2.48
|
%
|
2.24
|
%
|
3.26
|
%
|
3.89
|
%
|
3.61
|
%
|
December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Commercial and industrial
|
$
|
64,112
|
$
|
72,578
|
||||
Real estate-construction
|
107,179
|
77,944
|
||||||
Real estate-mortgage (1)
|
283,853
|
259,091
|
||||||
Real estate-commercial (2)
|
441,716
|
429,863
|
||||||
Consumer (3)
|
180,155
|
185,269
|
||||||
Other
|
3,237
|
2,340
|
||||||
Ending Balance
|
$
|
1,080,252
|
$
|
1,027,085
|
As of December 31, 2023
|
||||||||||||||||||||||||||||
(dollars in thousands)
|
Commercial and
industrial
|
Real estate-
construction
|
Real estate-
mortgage (1)
|
Real estate-
commercial (2)
|
Consumer (3)
|
Other
|
Total
|
|||||||||||||||||||||
Variable Rate:
|
||||||||||||||||||||||||||||
Within 1 year
|
$
|
12,165
|
$
|
64,589
|
$
|
63,691
|
$
|
47,404
|
$
|
7,353
|
$
|
2,720
|
$
|
197,922
|
||||||||||||||
1 to 5 years
|
-
|
390
|
25,679
|
25,762
|
2
|
127
|
51,960
|
|||||||||||||||||||||
5 to 15 years
|
-
|
5,228
|
39,295
|
2,126
|
26
|
-
|
46,675
|
|||||||||||||||||||||
After 15 years
|
-
|
-
|
-
|
-
|
77
|
-
|
77
|
|||||||||||||||||||||
Fixed Rate:
|
||||||||||||||||||||||||||||
Within 1 year
|
$
|
1,607
|
$
|
7,689
|
$
|
7,154
|
$
|
29,027
|
$
|
1,338
|
$
|
98
|
$
|
46,913
|
||||||||||||||
1 to 5 years
|
27,606
|
17,262
|
42,513
|
200,208
|
94,951
|
-
|
382,540
|
|||||||||||||||||||||
5 to 15 years
|
22,734
|
11,978
|
39,307
|
135,604
|
67,300
|
292
|
277,215
|
|||||||||||||||||||||
After 15 years
|
-
|
43
|
66,214
|
1,585
|
9,108
|
-
|
76,950
|
|||||||||||||||||||||
$
|
64,112
|
$
|
107,179
|
$
|
283,853
|
$
|
441,716
|
$
|
180,155
|
$
|
3,237
|
$
|
1,080,252
|
December 31,
|
December 31,
|
|||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Total loans
|
$
|
1,080,252
|
$
|
1,027,085
|
||||
Nonaccrual loans
|
188
|
1,243
|
||||||
Loans past due 90 days or more and accruing interest
|
1,780
|
840
|
||||||
Total Nonperforming Assets
|
$
|
1,968
|
$
|
2,083
|
||||
ACLL
|
$
|
12,206
|
$
|
10,526
|
||||
Nonaccrual loans to total loans
|
0.02
|
%
|
0.12
|
%
|
||||
ACLL to total loans
|
1.13
|
%
|
1.02
|
%
|
||||
ACLL to nonaccrual loans
|
6492.55
|
%
|
846.82
|
%
|
||||
Annualized year-to-date net charge-offs to average loans
|
0.16
|
%
|
0.02
|
%
|
December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Total ACLL
|
$
|
12,206
|
$
|
10,526
|
||||
Total reserve for unfunded commitments
|
236
|
-
|
||||||
Total ACL
|
$
|
12,442
|
$
|
10,526
|
For the year ended December 31, 2022
|
||||||||||||||||||||||||||||||||
(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
|
||||||||||||||||
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
|
%
|
December 31,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
(dollars in thousands)
|
Amount
|
Percent of
Loans to
Total Loans
|
Amount
|
Percent of
Loans to
Total Loans
|
||||||||||||
Commercial and industrial
|
$
|
573
|
5.93
|
%
|
$
|
673
|
7.07
|
%
|
||||||||
Real estate-construction
|
982
|
9.92
|
%
|
552
|
7.59
|
%
|
||||||||||
Real estate-mortgage (1)
|
2,904
|
26.28
|
%
|
2,575
|
25.23
|
%
|
||||||||||
Real estate-commercial
|
5,742
|
40.89
|
%
|
4,499
|
41.85
|
%
|
||||||||||
Consumer (2)
|
1,827
|
16.68
|
%
|
2,065
|
18.04
|
%
|
||||||||||
Other
|
178
|
0.30
|
%
|
156
|
0.23
|
%
|
||||||||||
Unallocated
|
-
|
-
|
6
|
-
|
||||||||||||
Ending Balance
|
$
|
12,206
|
100.00
|
%
|
$
|
10,526
|
100.00
|
%
|
Years ended December 31,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
(Dollars in thousands)
|
Average
Balance
|
Average
Rate
|
Average
Balance
|
Average
Rate
|
||||||||||||
Interest-bearing transaction
|
$
|
85,939
|
0.02
|
%
|
$
|
78,167
|
0.01
|
%
|
||||||||
Money market
|
432,758
|
1.56
|
%
|
385,067
|
0.18
|
%
|
||||||||||
Savings
|
103,372
|
0.03
|
%
|
125,310
|
0.03
|
%
|
||||||||||
Time deposits
|
220,674
|
3.20
|
%
|
159,889
|
0.88
|
%
|
||||||||||
Total interest bearing
|
842,743
|
1.65
|
%
|
748,433
|
0.29
|
%
|
||||||||||
Demand
|
374,716
|
422,849
|
||||||||||||||
Total deposits
|
$
|
1,217,459
|
$
|
1,171,282
|
As of December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Maturing in:
|
||||||||
Within 3 months
|
$
|
35,496
|
$
|
13,369
|
||||
4 through 6 months
|
11,839
|
1,264
|
||||||
7 through 12 months
|
17,878
|
8,307
|
||||||
Greater than 12 months
|
8,700
|
22,861
|
||||||
$
|
73,913
|
$
|
45,801
|
(dollars in thousands)
|
2023
Regulatory
Minimums
|
December 31, 2023 |
2022
Regulatory
Minimums
|
December 31, 2022 | ||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
4.500
|
%
|
11.45
|
%
|
4.500
|
%
|
10.80
|
%
|
||||||||
Tier 1 Capital to Risk-Weighted Assets
|
6.000
|
%
|
11.45
|
%
|
6.000
|
%
|
10.80
|
%
|
||||||||
Total Capital to Risk-Weighted Assets
|
8.000
|
%
|
12.46
|
%
|
8.000
|
%
|
11.70
|
%
|
||||||||
Tier 1 Leverage to Average Assets
|
4.000
|
%
|
9.46
|
%
|
4.000
|
%
|
9.43
|
%
|
||||||||
Risk-Weighted Assets
|
$
|
1,222,320
|
$
|
1,177,600
|
December 31,
|
December 31,
|
|||||||||||||||||||||||
2023
|
2022
|
|||||||||||||||||||||||
(dollars in thousands)
|
Total
|
In Use
|
Available
|
Total
|
In Use
|
Available
|
||||||||||||||||||
Sources:
|
||||||||||||||||||||||||
Federal funds lines of credit
|
$
|
90,000
|
$
|
-
|
$
|
90,000
|
$
|
115,000
|
$
|
11,378
|
$
|
103,622
|
||||||||||||
Federal Home Loan Bank advances
|
431,580
|
69,450
|
362,130
|
392,628
|
46,100
|
346,528
|
||||||||||||||||||
Federal funds sold & balances at the Federal Reserve
|
-
|
-
|
63,715
|
-
|
-
|
1,777
|
||||||||||||||||||
Securities, available for sale and unpledged at fair value
|
-
|
-
|
120,719
|
-
|
-
|
141,145
|
||||||||||||||||||
Total funding sources
|
$
|
636,564
|
$
|
593,072
|
||||||||||||||||||||
Uses: (1)
|
||||||||||||||||||||||||
Unfunded loan commitments and lending lines of credit
|
89,807
|
84,261
|
||||||||||||||||||||||
Letters of credit
|
226
|
271
|
||||||||||||||||||||||
Total potential short-term funding uses
|
90,033
|
84,532
|
||||||||||||||||||||||
Liquidity coverage ratio
|
707.0
|
%
|
701.6
|
%
|
Years Ended December 31,
|
||||||||
(dollar in thousands, except share and per share data)
|
2023
|
2022
|
||||||
Fully Taxable Equivalent Net Interest Income
|
||||||||
Net interest income (GAAP)
|
$
|
48,199
|
$
|
44,438
|
||||
FTE adjustment
|
193
|
297
|
||||||
Net interest income (FTE) (non-GAAP)
|
$
|
48,392
|
$
|
44,735
|
||||
Noninterest income (GAAP)
|
13,873
|
13,505
|
||||||
Total revenue (FTE) (non-GAAP)
|
$
|
62,265
|
$
|
58,240
|
||||
Noninterest expense (GAAP)
|
50,407
|
45,655
|
||||||
Average earning assets
|
$
|
1,334,986
|
$
|
1,234,780
|
||||
Net interest margin
|
3.61
|
%
|
3.60
|
%
|
||||
Net interest margin (FTE) (non-GAAP)
|
3.62
|
%
|
3.62
|
%
|
||||
Efficiency ratio
|
81.21
|
%
|
78.79
|
%
|
||||
Efficiency ratio (FTE) (non-GAAP)
|
80.96
|
%
|
78.39
|
%
|
||||
Tangible Book Value Per Share
|
||||||||
Total Stockholders Equity (GAAP)
|
$
|
106,778
|
$
|
98,734
|
||||
Less goodwill
|
1,650
|
1,650
|
||||||
Less core deposit intangible
|
187
|
231
|
||||||
Tangible Stockholders Equity (non-GAAP)
|
$
|
104,941
|
$
|
96,853
|
||||
Shares issued and outstanding, including nonvested restricted stock
|
5,040,095
|
4,999,083
|
||||||
Book value per share
|
$
|
21.19
|
$
|
19.75
|
||||
Tangible book value per share
|
$
|
20.82
|
$
|
19.37
|
Item 7A. |
Quantitative and Qualitative Disclosures About Market Risk
|
Item 8. |
Financial Statements and Supplementary Data
|
• Substantively testing management’s process for
measuring the collectively evaluated ACLL, including:
|
•
|
Evaluating conceptual soundness, assumptions, and key data inputs of the Company’s DCF and WARM methodologies, including the
identification of loan pools, the calculation of loss rate inputs, and the calculation of prepayment/attrition rate inputs for each pool.
|
•
|
Evaluating the methodology and testing the accuracy of incorporating reasonable and supportable forecasts in the collectively evaluated
ACLL estimate.
|
•
|
Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors.
|
•
|
Evaluating the qualitative factors for directional consistency in comparison to prior periods and for reasonableness in comparison to
underlying supporting data.
|
•
|
Testing the mathematical accuracy of the ACLL for collectively evaluated loans including both the quantitative and qualitative
components of the calculation.
|
December 31,
|
||||||||
(dollars in thousands, except share data)
|
2023
|
2022
|
||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
14,731
|
$
|
15,670
|
||||
Interest-bearing due from banks
|
63,539
|
3,580
|
||||||
Federal funds sold
|
489
|
-
|
||||||
Cash and cash equivalents
|
78,759
|
19,250
|
||||||
Securities available-for-sale, at fair value
|
204,278
|
225,518
|
||||||
Restricted securities, at cost
|
5,176
|
3,434
|
||||||
Loans held for sale
|
470
|
421
|
||||||
Loans, net
|
1,068,046
|
1,016,559
|
||||||
Premises and equipment, net
|
29,913
|
31,008
|
||||||
Premises and equipment, held for sale
|
344
|
987
|
||||||
Bank-owned life insurance
|
35,088
|
34,049
|
||||||
Goodwill
|
1,650
|
1,650
|
||||||
Core deposit intangible, net
|
187
|
231
|
||||||
Other assets
|
22,471
|
22,228
|
||||||
Total assets
|
$
|
1,446,382
|
$
|
1,355,335
|
||||
Liabilities & Stockholders’ Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing deposits
|
$
|
331,992
|
$
|
418,582
|
||||
Savings deposits
|
655,694
|
584,527
|
||||||
Time deposits
|
242,711
|
152,910
|
||||||
Total deposits
|
1,230,397
|
1,156,019
|
||||||
Overnight repurchase agreements
|
2,383
|
4,987
|
||||||
Federal funds purchased and other short-term borrowings
|
- | 11,378 | ||||||
Federal Home Loan Bank advances
|
69,450 | 46,100 | ||||||
Long-term borrowings
|
29,668
|
29,538
|
||||||
Accrued expenses and other liabilities
|
7,706
|
8,579
|
||||||
Total liabilities
|
1,339,604
|
1,256,601
|
||||||
Stockholders’ equity:
|
||||||||
Common stock, $5 par value, 10,000,000 shares authorized; 5,040,095 and 4,999,083 shares outstanding (includes 53,660
and 46,989 of nonvested restricted stock, respectively)
|
24,932
|
24,761
|
||||||
Additional paid-in capital
|
17,099
|
16,593
|
||||||
Retained earnings
|
82,277
|
78,147
|
||||||
Accumulated other comprehensive loss, net
|
(17,530
|
)
|
(20,767
|
)
|
||||
Total stockholders’ equity
|
106,778
|
98,734
|
||||||
Total liabilities and stockholders’ equity
|
$
|
1,446,382
|
$
|
1,355,335
|
Years Ended | ||||||||
December 31,
|
||||||||
(dollars in thousands, except share and per share data)
|
2023
|
2022
|
||||||
Interest and dividend income:
|
||||||||
Loans, including fees
|
$
|
56,303
|
$
|
41,407
|
||||
Due from banks
|
2,067
|
598
|
||||||
Federal funds sold
|
34
|
21
|
||||||
Securities:
|
||||||||
Taxable
|
7,177
|
4,936
|
||||||
Tax-exempt
|
719
|
994
|
||||||
Dividends and interest on all other securities
|
326
|
87
|
||||||
Total interest and dividend income
|
66,626
|
48,043
|
||||||
Interest expense:
|
||||||||
Checking and savings deposits
|
6,810
|
746
|
||||||
Time deposits
|
7,057
|
1,403
|
||||||
Federal funds purchased, securities sold under agreements to repurchase and other borrowings
|
40
|
69
|
||||||
Federal Home Loan Bank advances | 3,339 |
1,180 |
||||||
Long-term borrowings |
1,181
|
207
|
||||||
Total interest expense
|
18,427
|
3,605
|
||||||
Net interest income
|
48,199
|
44,438
|
||||||
Provision for credit losses
|
2,601
|
1,706
|
||||||
Net interest income after provision for credit losses
|
45,598
|
42,732
|
||||||
Noninterest income:
|
||||||||
Fiduciary and asset management fees
|
4,632
|
4,097
|
||||||
Service charges on deposit accounts
|
3,077
|
3,069
|
||||||
Other service charges, commissions and fees
|
4,143
|
4,383
|
||||||
Bank-owned life insurance income
|
1,038
|
909
|
||||||
Mortgage banking income
|
433
|
497
|
||||||
Loss on sale of available-for-sale securities, net
|
(134
|
)
|
(1,870
|
)
|
||||
Loss on sale of repossessed assets |
(69 | ) | - | |||||
Gain on sale of premises and equipment
|
220
|
1,690
|
||||||
Other operating income
|
533
|
730
|
||||||
Total noninterest income
|
13,873
|
13,505
|
||||||
Noninterest expense:
|
||||||||
Salaries and employee benefits
|
30,429
|
27,055
|
||||||
Occupancy and equipment
|
4,889
|
4,720
|
||||||
Data processing
|
5,010
|
4,630
|
||||||
Customer development
|
548
|
473
|
||||||
Professional services
|
2,664
|
2,673
|
||||||
Employee professional development
|
1,002
|
991
|
||||||
Other taxes
|
950
|
849
|
||||||
ATM and other losses
|
782
|
535
|
||||||
Other operating expenses
|
4,133
|
3,729
|
||||||
Total noninterest expense
|
50,407
|
45,655
|
||||||
Income before income taxes
|
9,064
|
10,582
|
||||||
Income tax expense
|
1,334
|
1,474
|
||||||
Net income
|
$
|
7,730
|
$
|
9,108
|
||||
Basic Earnings per Share:
|
||||||||
Weighted average shares outstanding
|
5,025,006
|
5,071,130
|
||||||
Net income per share of common stock
|
$
|
1.54
|
$
|
1.80
|
||||
Diluted Earnings per Share:
|
||||||||
Weighted average shares outstanding
|
5,025,139
|
5,071,169
|
||||||
Net income per share of common stock
|
$
|
1.54
|
$
|
1.80
|
Years Ended | ||||||||
December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Net income
|
$
|
7,730
|
$
|
9,108
|
||||
Other comprehensive income (loss), net of tax
|
||||||||
Net unrealized gain (loss) on available-for-sale securities
|
3,131
|
(23,919
|
)
|
|||||
Reclassification for loss included in net income
|
106
|
1,477
|
||||||
Other comprehensive income (loss), net of tax
|
3,237
|
(22,442
|
)
|
|||||
Comprehensive income (loss)
|
$
|
10,967
|
$
|
(13,334
|
)
|
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
|
||||||||||||||||||
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
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Share-based compensation expense
|
-
|
-
|
416
|
-
|
-
|
416
|
||||||||||||||||||
Cash dividends ($0.52 per share)
|
-
|
-
|
-
|
(2,640
|
)
|
-
|
(2,640
|
)
|
||||||||||||||||
Balance at December 31, 2022
|
4,952,094
|
$
|
24,761
|
$
|
16,593
|
$
|
78,147
|
$
|
(20,767
|
)
|
$
|
98,734
|
||||||||||||
Net income
|
-
|
-
|
-
|
7,730
|
-
|
7,730
|
||||||||||||||||||
Other comprehensive income, net of tax
|
-
|
-
|
-
|
-
|
3,237
|
3,237
|
||||||||||||||||||
- |
- | - | (783 | ) | - | (783 | ) | |||||||||||||||||
Employee Stock Purchase Plan share issuance
|
7,425
|
37
|
94
|
-
|
-
|
131
|
||||||||||||||||||
Restricted stock vested
|
26,916
|
134
|
(134
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Share-based compensation expense
|
-
|
-
|
546
|
-
|
-
|
546
|
||||||||||||||||||
Cash dividends ($0.56 per share)
|
-
|
-
|
-
|
(2,817
|
)
|
-
|
(2,817
|
)
|
||||||||||||||||
Balance at December 31, 2023
|
4,986,435
|
$
|
24,932
|
$
|
17,099
|
$
|
82,277
|
$
|
(17,530
|
)
|
$
|
106,778
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Operating activities:
|
||||||||
Net income
|
$
|
7,730
|
$
|
9,108
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
2,148
|
2,073
|
||||||
Amortization of right of use lease asset
|
430
|
350
|
||||||
Accretion related to acquisition, net
|
44
|
21
|
||||||
Amortization of subordinated debt issuance costs | 130 | 131 | ||||||
Provision for credit losses
|
2,601
|
1,706
|
||||||
Loss on sale of securities, net
|
134
|
1,870
|
||||||
Net amortization of securities
|
710 |
1,193
|
||||||
(Increase) decrease in loans held for sale, net
|
(49
|
)
|
2,866
|
|||||
Net gain on disposal of premises and equipment
|
(220
|
)
|
(1,690
|
)
|
||||
Net gain on write-down/sale of repossessed assets |
69 | - | ||||||
Income from bank owned life insurance
|
(1,038
|
)
|
(909
|
)
|
||||
Stock compensation expense
|
546
|
416
|
||||||
Deferred tax expense
|
(88
|
)
|
(51
|
)
|
||||
Increase in other assets
|
(1,093
|
)
|
(1,371
|
)
|
||||
(Decrease) increase in accrued expenses and other liabilities
|
(1,058
|
)
|
1,852
|
|||||
Net cash provided by operating activities
|
10,996
|
17,565
|
||||||
Investing activities:
|
||||||||
Purchases of available-for-sale securities
|
(16,315
|
)
|
(71,218
|
)
|
||||
Purchase of redemption of restricted securities, net
|
(681
|
)
|
(2,400
|
)
|
||||
Proceeds from maturities and calls of available-for-sale securities
|
890
|
5,750
|
||||||
Proceeds from sales of available-for-sale securities
|
24,171
|
26,000
|
||||||
Paydowns on available-for-sale securities
|
14,687
|
16,799
|
||||||
Proceeds from sale of loans held for investment |
-
|
7,328
|
||||||
Purchases of loans held for investment |
- | (68,216 | ) | |||||
Net increase in loans held for investment | (55,109 | ) | (123,110 | ) | ||||
Proceeds from sales of other real estate owned
|
-
|
986
|
||||||
Purchases of bank-owned life insurance
|
- | (5,000 | ) | |||||
Purchases of premises and equipment
|
(1,053
|
)
|
(1,354
|
)
|
||||
Proceeds from sale of premises and equipment
|
863
|
995
|
||||||
Net cash used in investing activities
|
(32,547
|
)
|
(213,440
|
)
|
||||
Financing activities:
|
||||||||
Decrease in noninterest-bearing deposits
|
(86,590
|
)
|
(2,949
|
)
|
||||
Increase (decrease) in savings deposits
|
71,167
|
(1,923
|
)
|
|||||
Increase (decrease) in time deposits
|
89,801
|
(16,208
|
)
|
|||||
(Decrease) increase in federal funds purchased, repurchase agreements and other borrowings, net
|
(13,982
|
)
|
11,829
|
|||||
Increase in Federal Home Loan Bank advances
|
457,300
|
118,100
|
||||||
Repayment of Federal Home Loan Bank advances
|
(433,950
|
)
|
(72,000
|
)
|
||||
Repayment of Federal Reserve Bank borrowings
|
-
|
(480
|
)
|
|||||
Proceeds from Employee Stock Purchase Plan issuance
|
131
|
129
|
||||||
Repurchase of common stock |
- | (6,655 | ) | |||||
Cash dividends paid on common stock
|
(2,817
|
)
|
(2,640
|
)
|
||||
Net cash provided by financing activities
|
81,060
|
27,203
|
||||||
Net increase (decrease) in cash and cash equivalents
|
59,509
|
(168,672
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
19,250
|
187,922
|
||||||
Cash and cash equivalents at end of period
|
$
|
78,759
|
$
|
19,250
|
||||
Supplemental disclosures of cash flow information
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$
|
17,159
|
$
|
3,333
|
||||
Supplemental schedule of noncash transactions
|
||||||||
Unrealized gain (loss) on securities available-for-sale
|
$
|
4,098
|
$
|
(28,409
|
)
|
|||
Loans transferred to repossessed assets |
$ | 215 | $ | 279 | ||||
Former bank property transferred from fixed assets to held for sale assets
|
$
|
-
|
$
|
345
|
||||
Right of use lease asset and liability
|
$
|
-
|
$
|
911
|
||||
Impact of adoption of ASC 326 |
$ | 991 | $ | - |
• |
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.
|
|
December 31, 2022
|
January 1, 2023
|
||||||||||
(dollars in thousands)
|
As Previously Reported (Incurred Loss)
|
Impact of
CECL Adoption
|
As Reported Under CECL
|
|||||||||
Assets
|
||||||||||||
Loans
|
||||||||||||
Commercial and industrial
|
$
|
673
|
$
|
(11
|
)
|
$
|
662
|
|||||
Real estate construction
|
552
|
19
|
571
|
|||||||||
Real estate mortgage
|
2,575
|
87
|
2,662
|
|||||||||
Real estate commercial
|
4,499
|
1,048
|
5,547
|
|||||||||
Consumer
|
2,065
|
(365
|
)
|
1,700
|
||||||||
Other
|
162
|
(137
|
)
|
25
|
||||||||
Allowance for credit losses on loans
|
10,526
|
641
|
11,167
|
|||||||||
Liabilities:
|
||||||||||||
Allowance for credit losses on unfunded credit exposure
|
51
|
350
|
401
|
|||||||||
Total allowance for credit losses
|
$
|
10,577
|
$
|
991
|
$
|
11,568
|
December 31, 2023
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(dollars in thousands)
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
U.S. Treasury securities
|
$
|
4,068
|
$
|
-
|
$
|
(211
|
)
|
$
|
3,857
|
|||||||
Obligations of U.S. Government agencies
|
43,233
|
167
|
(665
|
)
|
42,735
|
|||||||||||
Obligations of state and political subdivisions
|
58,292
|
13
|
(7,708
|
)
|
50,597
|
|||||||||||
Mortgage-backed securities
|
91,328
|
84
|
(10,105
|
)
|
81,307
|
|||||||||||
Money market investments
|
2,047
|
-
|
-
|
2,047
|
||||||||||||
Corporate bonds and other securities
|
27,500
|
-
|
(3,765
|
)
|
23,735
|
|||||||||||
$
|
226,468
|
$
|
264
|
$
|
(22,454
|
)
|
$
|
204,278
|
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, 2023
|
||||||||
Amortized
|
Fair
|
|||||||
(dollars in thousands)
|
Cost
|
Value
|
||||||
Due in one year or less
|
$
|
1,570
|
$
|
1,541
|
||||
Due after one year through five years
|
12,962
|
12,178
|
||||||
Due after five through ten years
|
63,248
|
54,806
|
||||||
Due after ten years
|
146,641
|
133,706
|
||||||
Other securities, restricted
|
2,047
|
2,047
|
||||||
$
|
226,468
|
$
|
204,278
|
Years Ended |
||||||||
December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Realized gains on sales of securities
|
$ | 1,061 | $ | - | ||||
Realized losses on sales of securities
|
(1,195
|
)
|
(1,870
|
)
|
||||
Net realized loss
|
$
|
(134
|
)
|
$
|
(1,870
|
)
|
December 31, 2023
|
||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
Number | |||||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
of | ||||||||||||||||||||||
(dollars in thousands)
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Securities | |||||||||||||||||||||
U.S. Treasury securities |
$ | - | $ | - | $ | 211 | $ | 3,857 | $ | 211 | $ | 3,857 | 1 | |||||||||||||||
Obligations of U.S. Government agencies
|
91
|
8,803
|
574
|
22,817
|
665
|
31,620
|
43 | |||||||||||||||||||||
Obligations of state and political subdivisions |
- | - | 7,708 | 49,597 | 7,708 | 49,597 | 43 | |||||||||||||||||||||
Mortgage-backed securities
|
96
|
4,423
|
10,009
|
73,347
|
10,105
|
77,770
|
40 | |||||||||||||||||||||
Corporate bonds and other securities
|
-
|
-
|
3,765
|
22,735
|
3,765
|
22,735
|
23 | |||||||||||||||||||||
Total securities available-for-sale
|
$
|
187
|
$
|
13,226
|
$
|
22,267
|
$
|
172,353
|
$
|
22,454
|
$
|
185,579
|
150 |
December 31, 2022
|
||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
Number | |||||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
of | ||||||||||||||||||||||
(dollars in thousands)
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Securities |
|||||||||||||||||||||
U.S. Treasury securities | $ | 342 | $ | 7,671 | $ | - | $ | - | $ | 342 | $ | 7,671 | 4 | |||||||||||||||
Obligations of U.S. Government agencies | 258 | 13,873 | 975 | 22,851 | 1,233 | 36,724 | 43 | |||||||||||||||||||||
Obligations of state and political subdivisions
|
5,386
|
33,720
|
5,721
|
23,856
|
11,107
|
57,576
|
56 | |||||||||||||||||||||
Mortgage-backed securities
|
4,157
|
52,717
|
6,804
|
36,196
|
10,961
|
88,913
|
38 | |||||||||||||||||||||
Corporate bonds and other securities
|
1,084
|
12,906
|
1,571
|
11,429
|
2,655
|
24,335
|
21 | |||||||||||||||||||||
Total securities available-for-sale
|
$
|
11,227
|
$
|
120,887
|
$
|
15,071
|
$
|
94,332
|
$
|
26,298
|
$
|
215,219
|
162 |
December 31, | ||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Mortgage loans on real estate:
|
||||||||
Residential 1-4 family
|
$
|
188,517
|
$
|
169,248
|
||||
Commercial - owner occupied
|
156,466
|
184,586
|
||||||
Commercial - non-owner occupied
|
285,250
|
245,277
|
||||||
Multifamily
|
29,207
|
26,675
|
||||||
Construction
and land development
|
107,179
|
77,944
|
||||||
Second mortgages
|
10,148
|
8,828
|
||||||
Equity lines of credit
|
55,981
|
54,340
|
||||||
Total mortgage loans on real estate
|
832,748
|
766,898
|
||||||
Commercial and industrial loans
|
64,112
|
72,578
|
||||||
Consumer automobile loans
|
160,437
|
163,018
|
||||||
Other consumer loans
|
19,718
|
22,251
|
||||||
Other (1)
|
3,237
|
2,340
|
||||||
Total
loans, net of deferred fees (2)
|
1,080,252
|
1,027,085
|
||||||
Less:
Allowance for credit losses on loans
|
12,206
|
10,526
|
||||||
Loans, net of allowance and deferred fees (2)
|
$
|
1,068,046
|
$
|
1,016,559
|
(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 $244 thousand and $269 thousand at December 31, 2023 and 2022,
respectively.
|
(2) |
Net deferred loan costs totaled $1.2 million and $1.0 million at December 31, 2023 and 2022, respectively.
|
(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
|
$
|
1,194
|
$
|
-
|
$
|
368
|
$
|
142
|
$
|
186,813
|
$
|
188,517
|
||||||||||||
Commercial - owner occupied
|
100
|
-
|
322
|
-
|
156,044
|
156,466
|
||||||||||||||||||
Commercial - non-owner occupied
|
-
|
896
|
-
|
-
|
284,354
|
285,250
|
||||||||||||||||||
Multifamily
|
-
|
-
|
-
|
-
|
29,207
|
29,207
|
||||||||||||||||||
Construction and land development
|
-
|
-
|
-
|
-
|
107,179
|
107,179
|
||||||||||||||||||
Second mortgages
|
160
|
6
|
-
|
-
|
9,982
|
10,148
|
||||||||||||||||||
Equity lines of credit
|
205
|
-
|
-
|
46
|
55,730
|
55,981
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
1,659
|
$
|
902
|
$
|
690
|
$
|
188
|
$
|
829,309
|
$
|
832,748
|
||||||||||||
Commercial and industrial loans
|
527
|
427
|
306
|
-
|
62,852
|
64,112
|
||||||||||||||||||
Consumer automobile loans
|
3,254
|
706
|
661
|
-
|
155,816
|
160,437
|
||||||||||||||||||
Other consumer loans
|
634
|
264
|
123
|
-
|
18,697
|
19,718
|
||||||||||||||||||
Other
|
29
|
-
|
-
|
-
|
3,208
|
3,237
|
||||||||||||||||||
Total
|
$
|
6,103
|
$
|
2,299
|
$
|
1,780
|
$
|
188
|
$
|
1,069,882
|
$
|
1,080,252
|
(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. |
Nonaccrual
|
||||||||||||||||
(dollars in thousands)
|
January 1, 2023
|
December 31, 2023
|
Nonaccrual with
no ACLL
|
90 Days and still
Accruing
|
||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
154
|
$
|
142
|
$
|
-
|
$
|
368
|
||||||||
Commercial - owner occupied
|
-
|
-
|
-
|
322
|
||||||||||||
Construction and land development
|
945
|
-
|
-
|
-
|
||||||||||||
Equity lines of credit
|
-
|
46
|
-
|
-
|
||||||||||||
Total mortgage loans on real estate
|
1,099
|
188
|
-
|
690
|
||||||||||||
Commercial and industrial loans
|
144
|
-
|
-
|
306
|
||||||||||||
Consumer automobile loans
|
-
|
-
|
-
|
661
|
||||||||||||
Other consumer loans
|
-
|
-
|
-
|
123
|
||||||||||||
Total
|
$
|
1,243
|
$
|
188
|
$
|
-
|
$
|
1,780
|
• |
Commercial: commercial and industrial, real estate
- construction and land development, real estate – commercial (owner occupied and non-owner occupied), and other loans
|
• |
Consumer: real estate – mortgage, and consumer
loans
|
• |
Commercial and industrial: Commercial and industrial
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 and land development: 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 - 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.
|
• |
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.
|
• |
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.
|
(dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
and Land
Development
|
Real Estate -
Mortgage (1)
|
Real Estate-
Commercial (2)
|
Consumer (3)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for credit losses on loans:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
673
|
$
|
552
|
$
|
2,575
|
$
|
4,499
|
$
|
2,065
|
$
|
156
|
$
|
6
|
$
|
10,526
|
||||||||||||||||
Day 1 impact of adoption of CECL
|
(11
|
)
|
19
|
87
|
1,048
|
(365
|
)
|
(137
|
)
|
-
|
641
|
|||||||||||||||||||||
Charge-offs
|
(492
|
)
|
-
|
-
|
-
|
(1,613
|
)
|
(298
|
)
|
-
|
(2,403
|
)
|
||||||||||||||||||||
Recoveries
|
69
|
-
|
42
|
-
|
506
|
59
|
-
|
676
|
||||||||||||||||||||||||
Provision for loan losses
|
334
|
411
|
200
|
195
|
1,234
|
398
|
(6
|
)
|
2,766
|
|||||||||||||||||||||||
Ending Balance
|
$
|
573
|
$
|
982
|
$
|
2,904
|
$
|
5,742
|
$
|
1,827
|
$
|
178
|
$
|
-
|
$
|
12,206
|
(1) | The real estate-mortgage segment included residential 1-4 family, multi-family, second mortgages and equity lines of credit. |
(2) | The real estate-commerical segment included commerical-owner occupied and commercial non-owner occupied |
(3) | The consumer segment includes consumer automobile loans. |
Year Ended December 31, | ||||||||
(dollars in thousands)
|
2023 | 2022 |
||||||
Provision for credit losses:
|
||||||||
Provision for loans
|
$ | 2,766 | $ | 1,706 | ||||
Provison for (recovery of) unfunded commitments
|
(165 | ) | - | |||||
Total
|
$ | 2,601 | $ | 1,706 |
•
|
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.
|
December 31, 2023
|
||||||||||||||||||||||||||||||||
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
Construction and land development
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
40,168
|
$
|
36,581
|
$
|
25,770
|
$
|
3,630
|
$
|
297
|
$
|
285
|
$
|
448
|
$
|
107,179
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total construction and land development
|
$
|
40,168
|
$
|
36,581
|
$
|
25,770
|
$
|
3,630
|
$
|
297
|
$
|
285
|
$
|
448
|
$
|
107,179
|
||||||||||||||||
Commercial real estate - owner occupied
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
10,145
|
$
|
33,720
|
$
|
21,058
|
$
|
13,708
|
$
|
12,025
|
$
|
56,978
|
$
|
5,680
|
$
|
153,314
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
77
|
2,985
|
-
|
3,062
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
90
|
-
|
90
|
||||||||||||||||||||||||
Total commercial real estate - owner occupied
|
$
|
10,145
|
$
|
33,720
|
$
|
21,058
|
$
|
13,708
|
$
|
12,102
|
$
|
60,053
|
$
|
5,680
|
$
|
156,466
|
||||||||||||||||
Commercial real estate - non-owner occupied
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
31,539
|
$
|
53,217
|
$
|
96,755
|
$
|
38,704
|
$
|
10,517
|
$
|
51,451
|
$
|
2,263
|
$
|
284,446
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
804
|
-
|
-
|
804
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total commercial real estate - non-owner occupied
|
$
|
31,539
|
$
|
53,217
|
$
|
96,755
|
$
|
38,704
|
$
|
11,321
|
$
|
51,451
|
$
|
2,263
|
$
|
285,250
|
||||||||||||||||
Commercial and industrial
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
18,248
|
$
|
21,698
|
$
|
4,300
|
$
|
1,691
|
$
|
2,192
|
$
|
2,075
|
$
|
13,908
|
$
|
64,112
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total commercial and industrial
|
$
|
18,248
|
$
|
21,698
|
$
|
4,300
|
$
|
1,691
|
$
|
2,192
|
$
|
2,075
|
$
|
13,908
|
$
|
64,112
|
||||||||||||||||
Multifamily real estate
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
6,568
|
$
|
3,841
|
$
|
2,151
|
$
|
605
|
$
|
5,955
|
$
|
9,005
|
$
|
1,082
|
$
|
29,207
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total multifamily real estate
|
$
|
6,568
|
$
|
3,841
|
$
|
2,151
|
$
|
605
|
$
|
5,955
|
$
|
9,005
|
$
|
1,082
|
$
|
29,207
|
||||||||||||||||
Residential 1-4 family
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
27,497
|
$
|
41,062
|
$
|
39,937
|
$
|
26,368
|
$
|
13,009
|
$
|
52,148
|
$
|
54,087
|
$
|
254,108
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
350
|
46
|
142
|
-
|
538
|
||||||||||||||||||||||||
Total residential 1-4 family
|
$
|
27,497
|
$
|
41,062
|
$
|
39,937
|
$
|
26,718
|
$
|
13,055
|
$
|
52,290
|
$
|
54,087
|
$
|
254,646
|
||||||||||||||||
Consumer - automobile
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
52,750
|
$
|
83,885
|
$
|
13,184
|
$
|
4,152
|
$
|
1,618
|
$
|
4,848
|
$
|
-
|
$
|
160,437
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total consumer - automobile
|
$
|
52,750
|
$
|
83,885
|
$
|
13,184
|
$
|
4,152
|
$
|
1,618
|
$
|
4,848
|
$
|
-
|
$
|
160,437
|
||||||||||||||||
Consumer - other
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
323
|
$
|
765
|
$
|
330
|
$
|
109
|
$
|
11
|
$
|
16,089
|
$
|
2,091
|
$
|
19,718
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total consumer - other
|
$
|
323
|
$
|
765
|
$
|
330
|
$
|
109
|
$
|
11
|
$
|
16,089
|
$
|
2,091
|
$
|
19,718
|
||||||||||||||||
Other
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
1,620
|
$
|
-
|
$
|
292
|
$
|
-
|
$
|
-
|
$
|
1,325
|
$
|
-
|
$
|
3,237
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total other
|
$
|
1,620
|
$
|
-
|
$
|
292
|
$
|
-
|
$
|
-
|
$
|
1,325
|
$
|
-
|
$
|
3,237
|
||||||||||||||||
Total loans
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
188,858
|
$
|
274,769
|
$
|
203,777
|
$
|
88,967
|
$
|
45,624
|
$
|
194,204
|
$
|
79,559
|
$
|
1,075,758
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
881
|
2,985
|
-
|
3,866
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
350
|
46
|
232
|
-
|
628
|
||||||||||||||||||||||||
Total loans
|
$
|
188,858
|
$
|
274,769
|
$
|
203,777
|
$
|
89,317
|
$
|
46,551
|
$
|
197,421
|
$
|
79,559
|
$
|
1,080,252
|
December 31, 2023
|
||||||||||||||||||||||||||||||||
Current Period Charge-offs by Origination Year
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial and industrial |
$ |
- | $ |
436 | $ |
18 | $ |
21 | $ |
- | $ |
17 | $ |
- | $ |
492 | ||||||||||||||||
Consumer - automobile
|
54
|
987
|
318
|
110
|
18
|
64
|
-
|
1,551
|
||||||||||||||||||||||||
Consumer - other
|
5
|
-
|
5
|
-
|
3
|
49
|
-
|
62
|
||||||||||||||||||||||||
Other (1)
|
277
|
21
|
-
|
-
|
-
|
-
|
-
|
298
|
||||||||||||||||||||||||
Total
|
$
|
336
|
$
|
1,444
|
$
|
341
|
$
|
131
|
$
|
21
|
$
|
130
|
$
|
-
|
$
|
2,403
|
(1) | Gross charge-offs of other loans for the year ended December 31, 2023 included $277 thousand of demand deposit overdrafts that originated in 2023. |
(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 and land development
|
-
|
-
|
-
|
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. |
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
|
(dollars in thousands)
|
Pass
|
OAEM
|
Substandard
|
Total
|
||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
188,025
|
$
|
-
|
$
|
492
|
$
|
188,517
|
||||||||
Commercial - owner occupied
|
153,314
|
3,062
|
90
|
156,466
|
||||||||||||
Commercial - non-owner occupied
|
284,446
|
804
|
-
|
285,250
|
||||||||||||
Multifamily
|
29,207
|
-
|
-
|
29,207
|
||||||||||||
Construction and land development
|
107,179
|
-
|
-
|
107,179
|
||||||||||||
Second mortgages
|
10,148
|
-
|
-
|
10,148
|
||||||||||||
Equity lines of credit
|
55,935
|
-
|
46
|
55,981
|
||||||||||||
Total mortgage loans on real estate
|
$
|
828,254
|
$
|
3,866
|
$
|
628
|
$
|
832,748
|
||||||||
Commercial and industrial loans
|
64,112
|
-
|
-
|
64,112
|
||||||||||||
Consumer automobile loans
|
160,437
|
-
|
-
|
160,437
|
||||||||||||
Other consumer loans
|
19,718
|
-
|
-
|
19,718
|
||||||||||||
Other
|
3,237
|
-
|
-
|
3,237
|
||||||||||||
Total
|
$
|
1,075,758
|
$
|
3,866
|
$
|
628
|
$
|
1,080,252
|
For the Year ended December 31, 2022
|
||||||||||||||||||||||||||||||||
(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
|
(1) | The real estate-mortgage segment includes residential 1 – 4 family, multi-family, second mortgages and equity lines of credit. |
(2) | The consumer segment includes consumer automobile loans. |
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Land
|
$
|
7,062
|
$
|
7,062
|
||||
Buildings
|
34,297
|
34,187
|
||||||
Construction in process
|
281
|
335
|
||||||
Leashold improvements
|
1,151
|
1,130
|
||||||
Furniture, fixtures and equipment
|
23,842
|
22,867
|
||||||
66,633
|
65,581
|
|||||||
Less accumulated depreciation and amortization
|
36,720
|
34,573
|
||||||
Balance at end of year
|
$
|
29,913
|
$
|
31,008
|
(dollars in thousands)
|
December 31, 2023
|
|||
|
$
|
1,248
|
||
|
$
|
1,148
|
||
Weighted average remaining lease term
|
3.37 years
|
|||
Weighted average discount rate
|
3.06
|
%
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Operating lease cost
|
$
|
439
|
$
|
349
|
||||
Total lease cost
|
$
|
439
|
$
|
349
|
||||
Cash paid for amounts included in the measurement of lease liabilities
|
$
|
417
|
$
|
351
|
As of |
||||
(dollars in thousands)
|
December 31, 2023
|
|||
Twelve months ending December 31, 2024
|
$
|
423
|
||
Twelve months ending December 31, 2025
|
382
|
|||
Twelve months ending December 31, 2026
|
278
|
|||
Twelve months ending December 31, 2027
|
208 | |||
Thereafter
|
24
|
|||
Total undiscounted cash flows
|
$
|
1,315
|
||
Discount
|
(67
|
)
|
||
Lease liabilities
|
$
|
1,248
|
Years Ended
|
||||||||
December 31,
|
||||||||
(dollars in thousands) |
2023
|
2022
|
||||||
Tax credits and other benefits
|
||||||||
Amortization of operating losses
|
$
|
367
|
$
|
425
|
||||
Tax benefit of operating losses*
|
77
|
89
|
||||||
Tax credits
|
309
|
349
|
||||||
Total tax benefits
|
$
|
386
|
$
|
438
|
|
(dollars in thousands)
|
||||
2024
|
$
|
200,113
|
||
2025
|
23,567
|
|||
2026
|
8,088
|
|||
2027
|
8,851
|
|||
2028
|
2,092
|
|||
Balance at end of year
|
$
|
242,711
|
(dollars in thousands)
|
December 31, 2023
|
December 31, 2022
|
||||||
Federal funds purchased
|
$ |
- | $ |
11,378 | ||||
Overnight repurchase agreements
|
|
2,383
|
|
4,987
|
||||
Federal Home Loan Bank advances
|
9,450 | 46,100 | ||||||
Total short-term borrowings
|
$
|
11,833
|
$
|
62,465
|
||||
Maximum month-end outstanding balance (year-to-date)
|
$
|
84,360
|
$
|
62,465
|
||||
Average outstanding balance during the period
|
$
|
53,466
|
$
|
11,776
|
||||
Average interest rate (year-to-date)
|
4.90
|
%
|
2.34
|
%
|
||||
Average interest rate at end of period
|
5.65
|
%
|
4.58
|
%
|
Weighted Average
|
||||||||
Grant Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Nonvested, January 1, 2023
|
46,989
|
$
|
22.49
|
|||||
Issued
|
35,763
|
17.21
|
||||||
Vested
|
(26,916
|
)
|
20.14
|
|||||
Forfeited
|
(2,176
|
)
|
18.25
|
|||||
Nonvested, December 31, 2023
|
53,660
|
$
|
20.32
|
Years Ended |
|||||||||
(dollars in thousands)
|
December 31,
|
Affected Line Item on
Consolidated Statement of Income
|
|||||||
2023 |
2022 |
||||||||
Sale of securities
|
|||||||||
Realized loss on sale of securities
|
$
|
(134
|
)
|
$
|
(1,870
|
)
|
Loss on sale of securities, net
|
||
Tax effect
|
(28
|
)
|
(393
|
)
|
Income tax benefit
|
||||
$
|
(106
|
)
|
$
|
(1,477
|
)
|
(dollars in thousands)
|
Unrealized Gains
(Losses) on
Available-for-Sale
Securities
|
Accumulated Other
Comprehensive (Loss)
Income
|
||||||
Year Ended December 31, 2023
|
||||||||
Balance at beginning of period
|
$
|
(20,767
|
)
|
$
|
(20,767
|
)
|
||
Net other comprehensive income
|
3,237
|
3,237
|
||||||
Balance at end of period
|
$
|
(17,530
|
)
|
$
|
(17,530
|
)
|
||
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, 2023
|
||||||||||||
(dollars in thousands)
|
Pretax
|
Tax
|
Net-of-Tax
|
|||||||||
Unrealized gains on available-for-sale securities:
|
||||||||||||
Unrealized holding gains arising during the period
|
$
|
3,964
|
$
|
(833
|
)
|
$
|
3,131
|
|||||
Reclassification adjustment for net losses recognized in income
|
134 | (28 | ) | 106 | ||||||||
4,098 | (861 | ) | 3,237 | |||||||||
Total change in accumulated other comprehensive income, net
|
$
|
4,098
|
$
|
(861
|
)
|
$
|
3,237
|
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 loss, net
|
$
|
(28,512
|
)
|
$
|
6,070
|
$
|
(22,442
|
)
|
(dollars in thousands)
|
2023
|
2022
|
||||||
Balance, beginning of year
|
$
|
2,724
|
$
|
1,889
|
||||
Additions
|
198
|
1,092
|
||||||
Reductions
|
(755
|
)
|
(257
|
)
|
||||
Balance, end of year
|
$
|
2,167
|
$
|
2,724
|
(dollars in thousands)
|
2023
|
2022
|
||||||
Current income tax expense
|
$
|
1,422
|
$
|
1,525
|
||||
Deferred income tax benefit
|
(88
|
)
|
(51
|
)
|
||||
Reported income tax expense
|
$
|
1,334
|
$
|
1,474
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Federal statutory rate times financial statement income
|
$
|
1,903
|
$
|
2,222
|
||||
Low-income housing tax credits
|
(309
|
)
|
(349
|
)
|
||||
Tax-exempt interest income, net
|
(70
|
)
|
(220
|
)
|
||||
Bank-owned life insurance
|
(218
|
)
|
(191
|
)
|
||||
Other, net
|
28
|
12
|
||||||
Reported income tax expense
|
$
|
1,334
|
$
|
1,474
|
(dollars in thousands)
|
2023
|
2022
|
||||||
Deferred tax assets:
|
||||||||
Allowance for credit losses
|
$
|
2,563
|
$
|
2,211
|
||||
Nonaccrual loans
|
56
|
9
|
||||||
Net operating losses
|
540
|
574
|
||||||
Investments in pass-through entities
|
355
|
320
|
||||||
Unrealized losses on securities available-for-sale
|
4,660
|
5,520
|
||||||
Stock awards
|
140
|
117
|
||||||
Other accrued compensation
|
272
|
498
|
||||||
Deferred loan fees and costs
|
258
|
217
|
||||||
Lease liability |
262 | 343 | ||||||
Other
|
49
|
11
|
||||||
$
|
9,155
|
$
|
9,820
|
|||||
Deferred tax liabilities:
|
||||||||
Premises and equipment
|
$
|
606
|
$
|
606
|
||||
Acquisition accounting
|
39
|
49
|
||||||
Right of use asset
|
241
|
332
|
||||||
886
|
987
|
|||||||
Net deferred tax assets
|
$
|
8,269
|
$
|
8,833
|
December 31,
|
December 31, | |||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Commitments to extend credit:
|
||||||||
Home equity lines of credit
|
$
|
91,885
|
$
|
87,722
|
||||
Commercial real estate, construction and development loans committed but not funded
|
74,218
|
67,107
|
||||||
Other lines of credit (principally commercial)
|
47,622
|
51,742
|
||||||
Total
|
$
|
213,725
|
$
|
206,571
|
||||
Letters of credit
|
$
|
802
|
$
|
904
|
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, 2023 Using
|
||||||||||||||||
(dollars in thousands)
|
Balance
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Assets: | ||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$
|
3,857
|
$
|
-
|
$
|
3,857
|
$
|
-
|
||||||||
Obligations of U.S. Government agencies
|
42,735
|
-
|
42,735
|
-
|
||||||||||||
Obligations of state and political subdivisions
|
50,597
|
-
|
50,597
|
-
|
||||||||||||
Mortgage-backed securities
|
81,307
|
-
|
81,307
|
-
|
||||||||||||
Money market investments
|
2,047
|
-
|
2,047
|
-
|
||||||||||||
Corporate bonds and other securities
|
23,735
|
-
|
23,735
|
-
|
||||||||||||
Total available-for-sale securities
|
204,278
|
-
|
204,278
|
-
|
||||||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
10 | - | 10 | - | ||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Total assets | $ | 205,537 | $ | - | $ | 205,537 | $ | - | ||||||||
Liabilities: | ||||||||||||||||
Derivatives | ||||||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Total liabilities | $ | 1,249 | $ | - | $ | 1,249 | $ | - |
Fair Value Measurements at December 31, 2022 Using
|
||||||||||||||||
(dollars in thousands)
|
Balance
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
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 | $ | - |
Carrying Value at December 31, 2023
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Loans
|
||||||||||||||||
Loans held for sale
|
$
|
470
|
$
|
-
|
$
|
470
|
$
|
-
|
Carrying Value at December 31, 2022
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Impaired loans |
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Construction
|
$ | 110 | $ | - | $ | - | $ | 110 | ||||||||
Total
|
$ | 110 | $ | - | $ | - | $ | 110 | ||||||||
Loans
|
||||||||||||||||
Loans held for sale
|
$
|
421
|
$
|
-
|
$
|
421
|
$
|
-
|
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
|
$ | 110 |
Market comparables
|
Selling costs
|
3.00% - 8.00% (7.25 | %) |
Fair Value Measurements at December 31, 2023 Using
|
||||||||||||||||
(dollars in thousands) |
Carrying Value
|
Level 1
|
Level 2
|
Level 3 | ||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
78,759
|
$
|
78,759
|
$
|
-
|
$
|
-
|
||||||||
Securities available-for-sale
|
204,278
|
-
|
204,278
|
-
|
||||||||||||
Restricted securities
|
5,176
|
-
|
5,176
|
-
|
||||||||||||
Loans held for sale
|
470
|
-
|
470
|
-
|
||||||||||||
Loans, net
|
1,068,046
|
-
|
-
|
1,025,622
|
||||||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
10 | - | 10 | - | ||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Bank owned life insurance
|
35,088
|
-
|
35,088
|
-
|
||||||||||||
Accrued interest receivable
|
4,921
|
-
|
4,921
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
1,230,397
|
$
|
-
|
$
|
1,228,477
|
$
|
-
|
||||||||
Overnight repurchase agreements
|
2,383
|
-
|
2,383
|
-
|
||||||||||||
Federal Home Loan Bank advances
|
69,450 | - | 69,450 | - | ||||||||||||
Long term borrowings
|
29,668
|
-
|
25,561
|
-
|
||||||||||||
Derivatives
|
||||||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Accrued interest payable
|
1,972
|
-
|
1,972
|
-
|
Fair Value Measurements at December 31, 2022 Using
|
||||||||||||||||
(dollars in thousands)
|
Carrying Value
|
Level 1
|
Level 2
|
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
|
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 Reserve Bank borrowings
|
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
|
-
|
2023
|
2022
|
|||||||||||||||
Regulatory
|
Regulatory
|
|||||||||||||||
(dollars in thousands) |
Minimums
|
December 31, 2023
|
Minimums
|
December 31, 2022
|
||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
4.500
|
%
|
11.45
|
%
|
4.500
|
%
|
10.80
|
%
|
||||||||
Tier 1 Capital to Risk-Weighted Assets
|
6.000
|
%
|
11.45
|
%
|
6.000
|
%
|
10.80
|
%
|
||||||||
Total Capital to Risk-Weighted Assets
|
8.000
|
%
|
12.46
|
%
|
8.000
|
%
|
11.70
|
%
|
||||||||
Tier 1 Leverage to Average Assets |
4.000 | % | 9.46 | % | 4.000 | % | 9.43 | % | ||||||||
Risk-Weighted Assets
|
$
|
1,222,320
|
$
|
1,177,600
|
Year Ended December 31, 2023
|
||||||||||||||||||||
(dollars in thousands)
|
Bank
|
Wealth
|
Parent
|
Eliminations
|
Consolidated
|
|||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
66,484
|
$
|
142
|
$
|
9,462
|
$
|
(9,462
|
)
|
$
|
66,626
|
|||||||||
Income from fiduciary activities
|
-
|
4,632
|
-
|
-
|
4,632
|
|||||||||||||||
Other income
|
8,390
|
913
|
200
|
(262
|
)
|
9,241
|
||||||||||||||
Total operating income
|
74,874
|
5,687
|
9,662
|
(9,724
|
)
|
80,499
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
17,246
|
-
|
1,181
|
-
|
18,427
|
|||||||||||||||
Provision for credit losses
|
2,601
|
-
|
-
|
-
|
2,601
|
|||||||||||||||
Salaries and employee benefits
|
25,526
|
4,138
|
765
|
-
|
30,429
|
|||||||||||||||
Other expenses
|
18,447
|
1,344
|
449
|
(262
|
)
|
19,978
|
||||||||||||||
Total operating expenses
|
63,820
|
5,482
|
2,395
|
(262
|
)
|
71,435
|
||||||||||||||
Income (loss) before taxes
|
11,054
|
205
|
7,267
|
(9,462
|
)
|
9,064
|
||||||||||||||
Income tax expense (benefit)
|
1,754
|
43
|
(463
|
)
|
-
|
1,334
|
||||||||||||||
Net income
|
$
|
9,300
|
$
|
162
|
$
|
7,730
|
$
|
(9,462
|
)
|
$
|
7,730
|
|||||||||
Capital expenditures
|
$
|
1,053
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,053
|
||||||||||
Total assets
|
$
|
1,437,603
|
$
|
7,235
|
$
|
137,004
|
$
|
(135,460
|
)
|
$
|
1,446,382
|
Year Ended December 31, 2022
|
||||||||||||||||||||
(dollars in thousands)
|
Bank
|
Wealth
|
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 credit 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
|
Balance Sheets
|
December 31,
|
|||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
3,977
|
$
|
12,255
|
||||
Investment in common stock of subsidiaries
|
131,219
|
115,303
|
||||||
Other assets
|
1,808
|
1,291
|
||||||
Total assets
|
$
|
137,004
|
$
|
128,849
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Other borrowings
|
$
|
29,668
|
$
|
29,538
|
||||
Other liability
|
558
|
577
|
||||||
Common stock
|
24,932
|
24,761
|
||||||
Additional paid-in capital
|
17,099
|
16,593
|
||||||
Retained earnings
|
82,277
|
78,147
|
||||||
Accumulated other comprehensive loss
|
(17,530
|
)
|
(20,767
|
)
|
||||
Total liabilities and stockholders’ equity
|
$
|
137,004
|
$
|
128,849
|
Statements of Income
|
Years Ended December 31,
|
|||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Income:
|
||||||||
Dividends from subsidiary
|
$
|
3,000
|
$
|
3,250
|
||||
Other income
|
200
|
200
|
||||||
Total income
|
3,200
|
3,450
|
||||||
|
||||||||
Expenses:
|
||||||||
Salary and benefits
|
765
|
691
|
||||||
Subordinated debt
|
1,181 | 1,181 | ||||||
Legal expenses
|
174
|
298
|
||||||
Service fees
|
146
|
142
|
||||||
Other operating expenses
|
129
|
122
|
||||||
Total expenses
|
2,395
|
2,434
|
||||||
Income before income taxes and equity in undistributed net income of subsidiaries
|
805
|
1,016
|
||||||
Income tax benefit
|
(463
|
)
|
(469
|
)
|
||||
|
1,268
|
1,485
|
||||||
Equity in undistributed net income of subsidiaries
|
6,462
|
7,623
|
||||||
Net income
|
$
|
7,730
|
$
|
9,108
|
Statements of Cash Flows
|
Years Ended December 31,
|
|||||||
(dollars in thousands)
|
2023
|
2022
|
||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
7,730
|
$
|
9,108
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Equity in undistributed net income of subsidiaries
|
(6,462
|
)
|
(7,623
|
)
|
||||
Amortization of subordinated debt issuance costs |
130 | 131 | ||||||
Stock compensation expense
|
46
|
37
|
||||||
Increase in other assets
|
(17
|
)
|
(104
|
)
|
||||
Decrease in other liabilities
|
(19
|
)
|
(140
|
)
|
||||
Net cash provided by operating activities
|
1,408
|
1,409
|
||||||
Cash flows from investing activities:
|
||||||||
Cash distributed to subsidiary
|
(7,000
|
)
|
-
|
|||||
Net cash used in investing activities
|
(7,000
|
)
|
-
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from sale of stock
|
131
|
129
|
||||||
Repurchase and retirement of common stock |
- | (6,655 | ) | |||||
Cash dividends paid on common stock
|
(2,817
|
)
|
(2,640
|
)
|
||||
Net cash used in financing activities
|
(2,686
|
)
|
(9,166
|
)
|
||||
Net decrease in cash and cash equivalents
|
(8,278
|
)
|
(7,757
|
)
|
||||
Cash and cash equivalents at beginning of year
|
12,255
|
20,012
|
||||||
Cash and cash equivalents at end of year
|
$
|
3,977
|
$
|
12,255
|
Item 9. |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
Item 9A. |
Controls and Procedures
|
Item 9B. |
Other Information
|
Item 9C. |
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
|
Item 10. |
Directors, Executive Officers, and Corporate Governance
|
Item 11. |
Executive Compensation
|
Item 12. |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
Item 13. |
Certain Relationships and Related Transactions, and Director Independence
|
Item 14. |
Principal Accountant Fees and Services
|
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)
|
|
|
|
4.1 |
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)
|
|
|
|
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)
|
|
|
|
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)
|
|
|
|
Membership Interest Purchase Agreement dated January 13, 2017 between Tidewater Mortgage Services, Inc. and The Old Point National Bank of Phoebus (incorporated by reference to Exhibit 10.1 to Form 8-K filed January 20, 2017)
|
OLD POINT FINANCIAL CORPORATION
|
||
/s/Robert F. Shuford, Jr.
|
||
Robert F. Shuford, Jr.,
|
||
Chairman, President & Chief Executive Officer
|
||
Date: April 1, 2024
|
/s/Robert F. Shuford, Jr.
|
Chairman, President & Chief Executive Officer and Director
|
|
Robert F. Shuford, Jr.
|
Principal Executive Officer
|
|
Date: April 1, 2024
|
||
/s/Paul M. Pickett
|
Chief Financial Officer & Senior Vice President/Finance
|
|
Paul M. Pickett
|
Principal Financial & Accounting Officer
|
|
Date: April 1, 2024
|
||
/s/Stephen C. Adams
|
Director
|
|
Stephen C. Adams
|
||
Date: April 1, 2024
|
||
/s/Sarah B. Castleberry
|
Director
|
|
Sarah B. Castleberry
|
||
Date: April 1, 2024
|
/s/Michael A. Glasser
|
Director
|
|
Michael A. Glasser
|
||
Date: April 1, 2024
|
||
/s/ John Cabot Ishon
|
Director
|
|
John Cabot Ishon
|
||
Date: April 1, 2024
|
||
/s/ William F. Keefe IV
|
Director
|
|
William F. Keefe IV
|
||
Date: April 1, 2024
|
||
/s/ Tom B. Langley
|
Director
|
|
Tom B. Langley
|
||
Date: April 1, 2024
|
||
/s/ Robert F. Shuford, Sr.
|
Director
|
|
Robert F. Shuford, Sr.
|
||
Date: April 1, 2024
|
||
/s/ Rebekah Ellen Clark Thacker
|
Director
|
|
Rebekah Ellen Clark Thacker
|
||
Date: April 1, 2024
|
||
/s/ Elizabeth S. Wash
|
Director
|
|
Elizabeth S. Wash
|
||
Date: April 1, 2024
|
||
/s/ Joseph R. Witt
|
Director
|
|
Joseph R. Witt
|
||
Date: April 1, 2024
|
/s/ Yount, Hyde & Barbour, P.C.
|
Richmond, Virginia
|
April 1, 2024
|
Date: April 1, 2024
|
|
/s/Robert F. Shuford, Jr.
|
|
Robert F. Shuford, Jr.
|
|
Chairman, President & Chief Executive Officer
|
Date: April 1, 2024
|
|
/s/Paul M. Pickett
|
|
Paul M. Pickett
|
|
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
|
|
April 1, 2024
|
|
/s/Paul M. Pickett
|
|
Paul M. Pickett
|
|
Chief Financial Officer & Senior Vice President/Finance
|
|
April 1, 2024
|
Signature:
|
Name:
|
[Employee]
|
|
Date:
|