EX-99.2 2 d308020dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

PART I. FINANCIAL INFORMATION:

Item 1. Financial Statements (Unaudited)

Riverview Financial Corporation

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Dollars in thousands, except per share data)

 

     September 30,
2021
    December 31,
2020
 

Assets:

    

Cash and due from banks

   $ 10,842     $ 13,511  

Interest-bearing deposits in other banks

     175,236       36,270  

Investment securities available-for-sale

     131,705       103,695  

Loans held for sale

     443       4,338  

Loans, net

     866,140       1,139,239  

Less: allowance for loan losses

     10,834       12,200  
  

 

 

   

 

 

 

Net loans

     855,306       1,127,039  

Premises and equipment, net

     16,983       18,147  

Accrued interest receivable

     2,604       4,216  

Intangible assets

     1,522       1,918  

Other assets

     48,152       48,420  
  

 

 

   

 

 

 

Total assets

   $ 1,242,793     $ 1,357,554  
  

 

 

   

 

 

 

Liabilities:

    

Deposits:

    

Noninterest-bearing

   $ 192,556     $ 173,600  

Interest-bearing

     877,018       841,860  
  

 

 

   

 

 

 

Total deposits

     1,069,574       1,015,460  

Short-term borrowings

    

Long-term debt

     52,004       228,765  

Accrued interest payable

     847       1,038  

Other liabilities

     12,792       14,859  
  

 

 

   

 

 

 

Total liabilities

     1,135,217       1,260,122  
  

 

 

   

 

 

 

Stockholders’ equity:

    

Common stock: no par value, authorized 20,000,000 shares; September 30, 2021, issued and outstanding 9,361,967 shares; December 31, 2020, issued and outstanding 9,306,442 shares

     103,127       102,662  

Capital surplus

     292       292  

Retained earnings (accumulated deficit)

     4,498       (6,457

Accumulated other comprehensive income (loss)

     (341     935  
  

 

 

   

 

 

 

Total stockholders’ equity

     107,576       97,432  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,242,793     $ 1,357,554  
  

 

 

   

 

 

 

See notes to consolidated financial statements.

 

1


Riverview Financial Corporation

CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

(Dollars in thousands, except per share data)

 

     Three Months Ended      Nine Months Ended  

September 30,

   2021     2020      2021     2020  

Interest income:

         

Interest and fees on loans:

         

Taxable

   $ 10,738     $ 11,265      $ 32,615     $ 31,649  

Tax-exempt

     180       223        538       704  

Interest and dividends on investment securities available-for-sale:

         

Taxable

     490       360        1,537       1,291  

Tax-exempt

     144       71        440       176  

Interest on interest-bearing deposits in other banks

     40       11        64       112  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total interest income

     11,592       11,930        35,194       33,932  
  

 

 

   

 

 

    

 

 

   

 

 

 

Interest expense:

         

Interest on deposits

     746       1,200        2,491       4,384  

Interest on short-term borrowings

            28  

Interest on long-term debt

     521       304        1,752       652  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total interest expense

     1,267       1,504        4,243       5,064  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income

     10,325       10,426        30,951       28,868  

(Recovery of) provision for loan losses

       1,844        (735     5,656  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income after (recovery of) provision for loan losses

     10,325       8,582        31,686       23,212  
  

 

 

   

 

 

    

 

 

   

 

 

 

Noninterest income:

         

Service charges, fees and commissions

     1,248       1,099        5,477       3,491  

Commission and fees on fiduciary activities

     250       246        804       669  

Wealth management income

     264       220        716       636  

Mortgage banking income

     104       401        440       900  

Bank owned life insurance investment income

     178       192        552       578  

Net gain on sale of investment securities available-for-sale

     44          317       815  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest income

     2,088       2,158        8,306       7,089  
  

 

 

   

 

 

    

 

 

   

 

 

 

Noninterest expense:

         

Salaries and employee benefits expense

     4,511       5,411        14,472       15,452  

Net occupancy and equipment expense

     1,040       1,428        3,084       3,676  

Amortization of intangible assets

     132       170        396       509  

Goodwill impairment

            24,754  

Net cost (benefit) of operation of other real estate owned

     (22     51        (44     40  

Other expenses

     2,933       2,918        8,597       8,713  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest expense

     8,594       9,978        26,505       53,144  
  

 

 

   

 

 

    

 

 

   

 

 

 

Income (loss) before income taxes

     3,819       762        13,487       (22,843

Income tax expense (benefit)

     704       67        2,532       (49
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss)

     3,115       695        10,955       (22,794
  

 

 

   

 

 

    

 

 

   

 

 

 

Other comprehensive income:

         

Unrealized gain (loss) on investment securities available-for-sale

     25       114        (1,725     2,007  

Reclassification adjustment for net gain on sale of investment securities available-for-sale included in net income (loss)

     (44        (317     (815

Net change in cash flow hedge

     54       49        427       11  
  

 

 

   

 

 

    

 

 

   

 

 

 

Other comprehensive income (loss)

     35       163        (1,615     1,203  

Income tax expense (benefit) related to other comprehensive income

     8       35        (339     253  
  

 

 

   

 

 

    

 

 

   

 

 

 

Other comprehensive income (loss), net of income taxes

     27       128        (1,276     950  
  

 

 

   

 

 

    

 

 

   

 

 

 

Comprehensive income (loss)

   $ 3,142     $ 823      $ 9,679     $ (21,844
  

 

 

   

 

 

    

 

 

   

 

 

 

Per share data:

         

Net income (loss):

         

Basic

   $ 0.33     $ 0.08      $ 1.17     $ (2.46

Diluted

   $ 0.33     $ 0.08      $ 1.17     $ (2.46

Average common shares outstanding:

         

Basic

     9,361,967       9,273,666        9,353,546       9,248,856  

Diluted

     9,390,160       9,273,666        9,366,293       9,248,856  

See notes to consolidated financial statements.

 

2


Riverview Financial Corporation

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)

(Dollars in thousands, except per share data)

 

For the nine months ended September 30,

   Common
Stock
     Capital
Surplus
     Retained
Earnings
    Accumulated
Other
Comprehensive
Income (Loss)
    Total  

Balance, January 1, 2021

   $ 102,662      $ 292      $ (6,457   $ 935     $ 97,432  

Net income

           10,955         10,955  

Other comprehensive income, net of income taxes

             (1,276     (1,276

Issuance under ESPP, 401k and Dividend Reinvestment plans

     266               266  

Stock based compensation

     199               199  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2021

   $ 103,127      $ 292      $ 4,498     $ (341   $ 107,576  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, January 1, 2020

   $ 102,206      $ 112      $ 16,140     $ (348   $ 118,110  

Net income (loss)

           (22,794       (22,794

Other comprehensive income, net of income taxes

             950       950  

Issuance under ESPP, 401k and Dividend Reinvestment plans

     466               466  

Stock based compensation

        78            78  

Dividends declared, $0.15 per share

           (1,386       (1,386
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2020

   $ 102,672      $ 190      $ (8,040   $ 602     $ 95,424  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

For the three months ended September 30,

   Common
Stock
     Capital
Surplus
     Retained
Earnings
    Accumulated
Other
Comprehensive
Income (Loss)
    Total  

Balance, July 1, 2021

   $ 103,058      $ 292      $ 1,383     $ (368   $ 104,365  

Net income

           3,115         3,115  

Other comprehensive income, net of income taxes

             27       27  

Issuance under ESPP, 401k and Dividend Reinvestment plans

            

Stock based compensation

     69               69  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2021

   $ 103,127      $ 292      $ 4,498     $ (341   $ 107,576  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, July 1, 2020

   $ 102,552      $ 161      $ (8,735   $ 474     $ 94,452  

Net income

           695         695  

Other comprehensive income, net of income taxes

             128       128  

Issuance under ESPP, 401k and Dividend Reinvestment plans

     120               120  

Stock based compensation

        29            29  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2020

   $ 102,672      $ 190      $ (8,040   $ 602     $ 95,424  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

See notes to consolidated financial statements.

 

3


Riverview Financial Corporation

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Dollars in thousands, except per share data)

 

For the Nine Months Ended September 30,

   2021     2020  

Cash flows from operating activities:

    

Net income (loss)

   $ 10,955     $ (22,794

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

    

Depreciation and amortization of premises and equipment

     1,021       952  

(Recovery of) provision for loan losses

     (735     5,656  

Stock based compensation

     199       78  

Net amortization of investment securities available-for-sale

     1,253       559  

Net cost (benefit) of operation of other real estate owned

     (44     40  

Net gain on sale of investment securities available-for-sale

     (317     (815

Premium on sale of deposits

     (1,602  

Amortization of purchase adjustment on loans

     (174     (592

Amortization of intangible assets

     396       509  

Amortization of assumed discount on long-term debt

     66       63  

Amortization of long-term debt insurance costs

     77    

Impairment of goodwill

       24,754  

Deferred income taxes

     421       (779

Proceeds from sale of loans originated for sale

     17,301       26,921  

Net gain on sale of loans originated for sale

     (440     (900

Loans originated for sale

     (12,966     (30,487

Bank owned life insurance investment income

     (552     (578

Net change in:

    

Accrued interest receivable

     1,612       (804

Other assets

     1,177       2,107  

Accrued interest payable

     (191     156  

Other liabilities

     (2,067     (1,545
  

 

 

   

 

 

 

Net cash provided by operating activities

     15,390       2,501  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Investment securities available-for-sale:

    

Purchases

     (74,503     (42,151

Proceeds from repayments

     13,073       8,832  

Proceeds from sales

     30,442       27,168  

Proceeds from the sale of other real estate owned

     466       355  

Net increase in restricted equity securities

     (412     (837

Net (increase) decrease in loans

     272,642       (312,627

Purchases of premises and equipment

     (19     (1,519

Proceeds from sale of premises and equipment

     162    

Premium paid on bank owned life insurance

     (22     (22
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     241,829       (320,801
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Net increase in deposits

     55,716       90,833  

Repayment of long-term debt

     (176,904  

Proceeds from long-term debt

       209,997  

Issuance under ESPP, 401k and DRP plans

     266       466  

Cash dividends paid

       (1,386
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (120,922     299,910  
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     136,297       (18,390

Cash and cash equivalents—beginning

     49,781       50,348  
  

 

 

   

 

 

 

Cash and cash equivalents—ending

   $ 186,078     $ 31,958  
  

 

 

   

 

 

 

Supplemental disclosures:

    

Cash paid during the period for:

    

Interest

   $ 4,434     $ 4,908  
  

 

 

   

 

 

 

Federal income taxes

   $ 1,700     $    
  

 

 

   

 

 

 

Supplemental schedule of noncash investing and financing activities:

    

Other real estate acquired in settlement of loans

   $       $ 338  
  

 

 

   

 

 

 

Transfer of deposits in sale

   $ 42,191     $    
  

 

 

   

 

 

 

See notes to consolidated financial statements.

 

4


Riverview Financial Corporation

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

1. Summary of significant accounting policies:

Nature of Operations

Riverview Financial Corporation, (the “Company” or “Riverview”), a bank holding company incorporated under the laws of Pennsylvania, provides a full range of financial services through its wholly-owned subsidiary, Riverview Bank (the “Bank”).

Riverview Bank, with 23 full-service offices and three (3) limited purpose offices, is a full service commercial bank offering a wide range of traditional banking services and financial advisory, insurance and investment services to individuals, municipalities, and small-to-medium sized businesses in the Pennsylvania market areas of Berks, Blair, Bucks, Centre, Clearfield, Dauphin, Huntingdon, Lebanon, Lehigh, Lycoming, Perry, and Schuylkill Counties. The Wealth and Trust Management divisions of the Bank provide trust and investment advisory services to the general public and businesses.

Basis of presentation:

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP’) for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. In the opinion of management, all normal recurring adjustments necessary for a fair presentation of the financial position and results of operations for the periods presented have been included. All significant intercompany balances and transactions have been eliminated in consolidation. Certain prior period amounts have been reclassified to conform with the current year’s presentation. These reclassifications did not have any effect on the operating results or financial position of the Company. The condensed consolidated balance sheet at December 31, 2020 has been derived from the audited financial statements at that date but does not include all of the information and disclosures required by GAAP for complete financial statements. Accordingly, these unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s 2020 Annual Report on Form 10-K, filed on March 11, 2021.

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided. Actual results could differ from those estimates.

The operating results and financial position of the Company for the three and nine months ended as of September 30, 2021, are not necessarily indicative of the results of operations and financial position that may be expected in the future. This is especially true given the outbreak of the Coronavirus (“COVID-19”) pandemic which may adversely affect the Company’s business results of operations and financial condition for an indefinite period.

The impact of the pandemic on Riverview’s financial results is evolving and uncertain. Net interest income and non-interest income may decrease, and credit-related losses may increase in the future if economic activity slows due to COVID-19. We believe that we may experience a material adverse effect on our business, results of operations and financial condition as a result of the COVID-19 pandemic for an indefinite period. Material adverse impacts may include all or a combination of valuation impairments on Riverview’s intangible assets, investments, loans, or deferred taxes.

Accounting Standards Adopted in 2021

In August 2018, the FASB issued ASU No. 2018-14, “Compensation—Retirement Benefits—Defined Benefit Plans—General (Subtopic 715-20) — Disclosure Framework — Changes to the Disclosure Requirements for Defined Benefit Plans”. Subtopic 715-20 addresses the disclosure of other accounting and reporting requirements related to single-employer defined benefit pension or other postretirement benefit plans. The amendments in this Update remove disclosures that no longer are considered cost-beneficial, clarify the specific requirements of disclosures, and add disclosure requirements identified as relevant. Although narrow in scope, the amendments are considered an important part of the Board’s efforts to improve the effectiveness of disclosures in the notes to financial statements by applying concepts in the FASB Concepts Statement, Conceptual Framework for Financial Reporting — Chapter 8: Notes to Financial Statements. The amendments in this Update apply to all employers that sponsor defined benefit pension or other postretirement plans. The ASU is effective for all entities in fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. Early adoption is permitted. The adoption of the guidance did not have a material effect on the Company’s financial position, results of operations or disclosures.

 

5


In December 2019, the FASB issued ASU No. 2019-12, “Income Taxes”, an update to simplify the accounting for income taxes by removing certain exceptions in Topic 740 Income Taxes. In addition, ASU No. 2019-12 improves consistent application of other areas of guidance within Topic 740 by clarifying and amending existing guidance. The new guidance is effective fiscal years beginning after December 15, 2020. The adoption of the guidance did not have a material effect on the Company’s financial position, results of operations or disclosures.    

Recent Accounting Standards

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. ASU No. 2016-13 requires an entity to utilize a new impairment model known as the current expected credit loss (“CECL”) model to estimate its lifetime “expected credit loss” and record an allowance that, when deducted from the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. The CECL model is expected to result in earlier recognition of credit losses. ASU No. 2016-13 also requires new disclosures for financial assets measured at amortized cost, loans, and available-for-sale debt securities. In November 2018, the FASB issued ASU No. 2018-19—Codification Improvements to Topic 326, Financial Instruments—Credit Losses. The amendments clarify that receivables arising from operating leases are not within the scope of Subtopic 326-20. Instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842, Leases. In May 2019, the FASB issued ASU No. 2019-05 “Financial Instruments-Credit Losses (Topic 326)-Targeted Transition Relief” which amends ASU No. 2016-13 to allow companies to irrevocably elect, upon adoption of ASU No, 2016-13, the fair value option on financial instruments that were previously recorded at amortized cost and are within the scope of ASC 326-20 if the instruments are eligible for the fair value option under ASC 825-10. The fair value option election does not apply to held-to-maturity debt securities. Entities are required to make this election on an instrument-by-instrument basis. In November 2019, the FASB issued ASU No. 2019-11, “Codification Improvements to Topic 326, Financial Instruments—Credit Losses”, which provides specific improvements and clarifications to the guidance in Topic 326. Addresses expected recoveries for purchased financial assets with credit deterioration, transition relief for troubled debt restructurings, disclosures related to accrued interest receivables, financial assets secured by collateral maintenance provisions, and conforming cross-references to Subtopic 805-20. In December 2018, the federal bank regulatory agencies approved a final rule that modifies their regulatory capital rules and provides institutions the option to phase in over a three-year period any day-one regulatory capital effects of the new accounting standard. The Company has formed an internal management committee and engaged a third-party vendor to assist with the transition to the guidance set forth in this update. The committee is currently evaluating the impact of this update on the Company’s Consolidated Financial Statements, but the allowance for credit losses (“ACL”) is expected to increase upon adoption since the allowance will be required to cover the full expected life of the portfolio. The extent of this increase is still being evaluated and will depend on economic conditions and the composition of the loan and lease portfolio at the time of adoption. Management is currently evaluating the preliminary modeling results, including a qualitative framework to account for the drivers of credit losses that are not captured by the quantitative model. In October 2019, the FASB affirmed its previously proposed amendment to delay the effective date for small reporting public companies to interim and annual reporting periods beginning after December 15, 2022, including interim periods within those fiscal years. Early adoption is permitted.

In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848)”. In response to concerns about structural risks of interbank offered rates (“IBORs”), and, particularly, the risk of cessation of the London Interbank Offered Rate (“LIBOR”), regulators around the world have undertaken reference rate reform initiatives to identify alternative reference rates that are more observable or transaction-based and less susceptible to manipulation. The amendments in this Update provide optional guidance for a limited time to ease the potential burden in accounting for or recognizing the effects of reference rate reform on financial reporting. ASU 2020-04 provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification will be considered “minor” so that any existing unamortized origination fees/costs would carry forward and continue to be amortized and (ii) modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for derivative accounting. ASU 2020-04 is effective March 12, 2020 through December 31, 2022. An entity may elect to apply ASU 2020-04 for contract modifications as of January 1, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. Once elected for a Topic or an Industry Subtopic within the Codification, the amendments in this ASU must be applied prospectively for all eligible contract modifications for that Topic or Industry Subtopic. In January 2021, the FASB issued ASU 2021-01, “Reference Rate Reform (Topic 848): Scope.” ASU 2021-01 clarifies that certain optional expedients and exceptions in ASC 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. ASU 2021-01 also amends the expedients and exceptions in ASC 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. ASU 2021-01 was effective upon issuance and generally can be applied through December 31, 2022. The adoption of the guidance is not expected to have a material effect on the Company’s financial position, results of operations or disclosures.

 

6


2. Other comprehensive income (loss):

The components of other comprehensive income (loss) and their related tax effects are reported in the Consolidated Statements of Income and Comprehensive Income (Loss). The accumulated other comprehensive income (loss) included in the Consolidated Balance Sheets relates to net unrealized gains and losses on investment securities available-for-sale and benefit plan and derivative adjustments.

The components of accumulated other comprehensive income (loss) included in stockholders’ equity at September, 2021 and December 31, 2020 is as follows:

 

     September 30,
2021
     December 31,
2020
 

Net unrealized gain (loss) on investment securities available-for-sale

   $ (80    $ 1,962  

Income tax expense (benefit)

     (17      412  
  

 

 

    

 

 

 

Net of income (loss) taxes

     (63      1,550  
  

 

 

    

 

 

 

Benefit plan adjustments

     (951      (951

Income tax benefit

     (200      (200
  

 

 

    

 

 

 

Net of income taxes

     (751      (751
  

 

 

    

 

 

 

Derivative fair value adjustment

     599        172  

Income tax benefit

     126        36  
  

 

 

    

 

 

 

Net of income taxes

     473        136  
  

 

 

    

 

 

 

Accumulated other comprehensive income (loss)

   $ (341    $ 935  
  

 

 

    

 

 

 

Other comprehensive income (loss) and related tax effects for the three and nine months ended September 30, 2021 and 2020 is as follows:

 

Three months ended September 30,

       2021                  2020          

Unrealized gain on investment securities available-for-sale

   $ 25      $ 114  

Net gain on the sale of investment securities available-for-sale(1)

     (44   

Net change in derivative fair value

     54        49  
  

 

 

    

 

 

 

Other comprehensive income before taxes

     35        163  

Income tax expense

     8        35  
  

 

 

    

 

 

 

Other comprehensive income

   $ 27      $ 128  
  

 

 

    

 

 

 

 

Nine months ended September 30,

       2021                  2020          

Unrealized gain (loss) on investment securities available-for-sale

   $ (1,725    $ 2,007  

Net gain on the sale of investment securities available-for-sale(1)

     (317      (815

Net change in derivative fair value

     427        11  
  

 

 

    

 

 

 

Other comprehensive income (loss) before taxes

     (1,615      1,203  

Income tax expense (benefit)

   $ (339      253  
  

 

 

    

 

 

 

Other comprehensive income (loss)

   $ (1,276    $ 950  
  

 

 

    

 

 

 

 

(1)

Represents amounts reclassified out of accumulated other comprehensive income and included in gains on sale of investment securities on the consolidated statements of income and comprehensive income.

 

7


3. Earnings per share:

Basic earnings per share is computed by dividing net income (loss) divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. The following table provides a reconciliation between the computation of basic earnings per share and diluted earnings per share for the three and nine months ended September 30, 2021 and 2020:

 

Three months ended September 30,

   2021      2020  

Numerator:

     

Net income (loss)

   $ 3,115      $ 695  
  

 

 

    

 

 

 

Denominator:

     

Basic

     9,361,967        9,273,666  

Dilutive options

     28,193     
  

 

 

    

 

 

 

Diluted

     9,390,160        9,273,666  
  

 

 

    

 

 

 

Earnings per share:

     

Basic

   $ 0.33      $ 0.08  

Diluted

   $ 0.33      $ 0.08  

 

Nine months ended September 30,

   2021      2020  

Numerator:

     

Net income (loss)

   $ 10,955      $ (22,794
  

 

 

    

 

 

 

Denominator:

     

Basic

     9,353,546        9,248,856  

Dilutive options

     12,747     
  

 

 

    

 

 

 

Diluted

     9,366,293        9,248,856  
  

 

 

    

 

 

 

Earnings per share:

     

Basic

   $ 1.17      $ (2.46

Diluted

   $ 1.17      $ (2.46

For the three and nine months ended September 30, 2021 there were 18,200 and 68,412 outstanding stock options, respectively, that were excluded from the dilutive earnings per share calculation because their effect was antidilutive. For the three and nine months ended September 30, 2020 there were 172,964 outstanding stock options that were excluded from the dilutive earnings per share calculation because their effect was antidilutive.

4. Investment securities:

The amortized cost and fair value of investment securities available-for-sale aggregated by investment category at September 30, 2021 and December 31, 2020 are summarized as follows:

 

September 30, 2021

   Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair
Value
 

State and municipals:

           

Taxable

   $ 22,133      $ 301      $ 258      $ 22,176  

Tax-exempt

     44,196        89        743        43,542  

Mortgage-backed securities:

           

U.S. Government agencies

     35,029        680        98        35,611  

U.S. Government-sponsored enterprises

     15,177        186        24        15,339  

Corporate debt obligations

     15,250        64        277        15,037  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 131,785      $ 1,320      $ 1,400      $ 131,705  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

8


December 31, 2020

   Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair
Value
 

State and municipals:

           

Taxable

   $ 22,317      $ 400      $ 143      $ 22,574  

Tax-exempt

     17,988        423        16        18,395  

Mortgage-backed securities:

           

U.S. Government agencies

     26,051        940           26,991  

U.S. Government-sponsored enterprises

     24,627        442        17        25,052  

Corporate debt obligations

     10,750        56        123        10,683  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 101,733      $ 2,261      $ 299      $ 103,695  
  

 

 

    

 

 

    

 

 

    

 

 

 

The maturity distribution of the fair value, which is the net carrying amount, of the debt securities classified as available-for-sale at September 30, 2021, is summarized as follows:    

 

September 30, 2021

   Fair
Value
 

Within one year

   $ 770  

After one but within five years

     929  

After five but within ten years

     22,955  

After ten years

     56,101  
  

 

 

 
     80,755  

Mortgage-backed securities

     50,950  
  

 

 

 

Total

   $ 131,705  
  

 

 

 

Securities with a fair value of $89,410 and $71,676 at September 30, 2021 and December 31, 2020, respectively, were pledged to secure public deposits as required or permitted by law.

Securities and short-term investment activities are conducted with a diverse group of government entities, corporations and state and local municipalities. The counterparty’s creditworthiness and type of collateral is evaluated on a case-by-case basis. At September 30, 2021 and December 31, 2020, there were no significant concentrations of credit risk from any one issuer, with the exception of U.S. Government agencies and sponsored enterprises that exceeded 10.0 percent of stockholders’ equity.

The fair value and gross unrealized losses of investment securities with unrealized losses for which an other-than-temporary impairment (“OTTI”) has not been recognized at September 30, 2021 and December 31, 2020, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position, are summarized as follows:

 

     Less Than 12 Months      12 Months or More      Total  

September 30, 2021

   Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
 

State and municipals:

                 

Taxable

   $ 3,453      $ 60        7,625      $ 198      $ 11,078      $ 258  

Tax-exempt

     33,175        740        631        3        33,806        743  

Mortgage-backed securities:

                 

U.S. Government agencies

     13,716        98              13,716        98  

U.S. Government-sponsored enterprises

     4,650        16        1,013        8        5,663        24  

Corporate debt obligations

     9,473        277              9,473        277  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 64,467      $ 1,191      $ 9,269      $ 209      $ 73,736      $ 1,400  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

9


     Less Than 12 Months      12 Months or More      Total  

December 31, 2020

   Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
 

State and municipals:

                 

Taxable

   $ 11,586      $ 143      $        $        $ 11,586      $ 143  

Tax-exempt

     1,737        16              1,737        16  

Mortgage-backed securities:

                 

U.S. Government agencies

     5,960        17              5,960        17  

U.S. Government-sponsored enterprises

                 

Corporate debt obligations

           3,378        123        3,378        123  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,283      $ 176      $ 3,378      $ 123      $ 22,661      $ 299  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company had 59 investment securities, consisting of 10 taxable state and municipal obligations, 32 tax-exempt state and municipal obligations, four U.S. Government agencies, five U.S. Government-sponsored enterprises and eight corporate debt obligation that were in unrealized loss positions at September 30, 2021. Of these securities, none of the securities were in a continuous unrealized loss position for twelve months or more. Management does not consider the unrealized losses on the debt securities, resulting from changes in interest rates, to be OTTI based on historical evidence that indicates the cost of these securities is recoverable within a reasonable period of time in relation to normal cyclical changes in the market rates of interest. Moreover, because there has been no material change in the credit quality of the issuers or other events or circumstances that may cause a significant adverse impact on the fair value of these securities, and management does not intend to sell these securities and it is unlikely that the Company will be required to sell these securities before recovery of their amortized cost basis, which may be maturity, the Company does not consider the unrealized losses to be OTTI at September 30, 2021. There was no OTTI recognized for the three and nine months ended September 30, 2021 and 2020.

The Company had 16 investment securities, consisting of nine taxable state municipal obligations, three tax-exempt state municipal obligations, three mortgage-backed securities and one corporate obligation that were in unrealized loss positions at December 31, 2020. Of these securities, one corporate obligation was in a continuous unrealized loss position for twelve months or more.

5. Loans, net, and allowance for loan losses:

The major classifications of loans outstanding, net of deferred loan origination fees and costs at September 30, 2021 and December 31, 2020 are summarized as follows. Net deferred loan costs were $602 at September 30, 2021 and net deferred loan costs were $701 at December 31, 2020.

 

     September 30,
2021
     December 31,
2020
 

Commercial

   $ 139,375      $ 359,080  

Real estate:

     

Construction

     41,772        73,402  

Commercial

     497,203        502,495  

Residential

     181,870        197,596  

Consumer

     5,920        6,666  
  

 

 

    

 

 

 

Total

   $ 866,140      $ 1,139,239  
  

 

 

    

 

 

 

The Company participated in the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”), Paycheck Protection Program (“PPP”), a multi-billion dollar specialized low-interest loan program funded by the U.S. Treasury Department and administered by the U.S. Small Business Administration. The PPP provides borrower guarantees for lenders, as well as loan forgiveness incentives for borrowers that utilize the loan proceeds to cover employee compensation-related business operating costs. As of September 30, 2021, the Company had PPP loans totaling $23,579, net of unearned loan fees of $599, included in commercial loans. PPP loans totaled $251,810, net of unearned fees of $5,075 as of December 31, 2020.

 

10


The change in the allowance for loan losses account by major loan classifications for the three and nine months ended September 30, 2021 and 2020 is summarized as follows:

 

           Real Estate                     

September 30, 2021

   Commercial     Construction     Commercial     Residential     Consumer     Unallocated      Total  

Allowance for loan losses:

               

Beginning Balance, July 1, 2021

   $ 1,416     $ 753     $ 6,365     $ 1,858     $ 111     $ 364      $ 10,867  

Charge-offs

     (15         (9     (33        (57

Recoveries

     3         5         16          24  

Provisions

     (202     (143     186       131       1       27     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 1,202     $ 610     $ 6,556     $ 1,980     $ 95     $ 391      $ 10,834  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
           Real Estate     Real Estate               

September 30, 2021

   Commercial     Construction     Commercial     Residential     Consumer     Unallocated      Total  

Allowance for loan losses:

               

Beginning Balance, January 1, 2021

   $ 1,705     $ 1,117     $ 6,494     $ 2,427     $ 142     $ 315      $ 12,200  

Charge-offs

     (225     (37     (373     (9     (118        (762

Recoveries

     60         8       2       61          131  

Provisions

     (338     (470     427       (440     10       76        (735
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 1,202     $ 610     $ 6,556     $ 1,980     $ 95     $ 391      $ 10,834  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
           Real Estate                     

September 30, 2020

   Commercial     Construction     Commercial     Residential     Consumer     Unallocated      Total  

Allowance for loan losses:

               

Beginning Balance, July 1, 2020

   $ 1,685     $ 741     $ 5,078     $ 2,070     $ 162     $        $ 9,736  

Charge-offs

             (42        (42

Recoveries

     2         57         27          86  

Provisions

     173       145       1,015       490       21          1,844  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 1,860     $ 886     $ 6,150     $ 2,560     $ 168     $        $ 11,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
           Real Estate                     

September 30, 2020

   Commercial     Construction     Commercial     Residential     Consumer     Unallocated      Total  

Allowance for loan losses:

               

Beginning Balance, January 1, 2020

   $ 1,953     $ 473     $ 3,115     $ 1,820     $ 155     $        $ 7,516  

Charge-offs

     (899       (595     (2     (243        (1,739

Recoveries

     11         59       1       120          191  

Provisions

     795       413       3,571       741       136          5,656  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 1,860     $ 886     $ 6,150     $ 2,560     $ 168     $        $ 11,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

11


The allocation of the allowance for loan losses and related loans by classifications of loans at September 30, 2021 and December 31, 2020 is summarized as follows:

 

            Real Estate                       

September 30, 2021

   Commercial      Construction      Commercial      Residential      Consumer      Unallocated      Total  

Allowance for loan losses:

                    

Ending balance

   $ 1,202      $ 610      $ 6,556      $ 1,980      $ 95      $ 391      $ 10,834  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

individually evaluated for impairment

           48                 48  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

collectively evaluated for impairment

     1,202        610        6,508        1,980        95        391        10,786  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

purchased credit impaired loans

   $        $        $        $        $        $        $    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans receivable:

                    

Ending balance

   $ 139,375      $ 41,772      $ 497,203      $ 181,870      $ 5,920      $        $ 866,140  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

individually evaluated for impairment

     608           7,447        2,522              10,577  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

collectively evaluated for impairment

     138,767        41,772        489,563        179,210        5,920           855,232  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

purchased credit impaired loans

   $        $        $ 193      $ 138      $        $        $ 331  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

            Real Estate                       

December 31, 2020

   Commercial      Construction      Commercial      Residential      Consumer      Unallocated      Total  

Allowance for loan losses:

                    

Ending balance

   $ 1,705      $ 1,117      $ 6,494      $ 2,427      $ 142      $ 315      $ 12,200  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

individually evaluated for impairment

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

collectively evaluated for impairment

     1,705        1,117        6,494        2,427        142        315        12,200  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

purchased credit impaired loans

   $        $        $        $        $        $        $    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loan’s receivable:

                    

Ending balance

   $ 359,080      $ 73,402      $ 502,495      $ 197,596      $ 6,666      $        $ 1,139,239  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

individually evaluated for impairment

     1,565           6,444        2,494              10,503  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

collectively evaluated for impairment

     357,515        73,402        495,674        194,939        6,666           1,128,196  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance:

                    

purchased credit impaired loans

   $        $        $ 377      $ 163      $        $        $ 540  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company segments loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Non-homogeneous loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system. The Company’s risk rating classifications are defined as follows:

 

   

Pass—A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss or designated as Special Mention.

 

12


   

Special Mention—A loan that has potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification.

 

   

Substandard—A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

 

   

Doubtful—A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

   

Loss—A loan classified as Loss is considered uncollectible and of such little value that its continuance as a bankable loan is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may occur in the future. Homogeneous loans not meeting the criteria above are considered pass rated loans and evaluated based on delinquency performance.

The following tables present the major classifications of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at September 30, 2021 and December 31, 2020:

 

September 30, 2021

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 138,433      $        $ 942      $        $ 139,375  

Real estate:

              

Construction

     40,092           1,680           41,772  

Commercial

     450,401        29,197        17,605           497,203  

Residential

     178,210        1,109        2,551           181,870  

Consumer

     5,920                 5,920  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 813,056      $ 30,306      $ 22,778      $        $ 866,140  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2020

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 353,758      $ 3,147      $ 2,175      $        $ 359,080  

Real estate:

              

Construction

     63,838        1,817        7,747           73,402  

Commercial

     451,190        29,180        22,125           502,495  

Residential

     191,775        2,670        3,151           197,596  

Consumer

     6,666                 6,666  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,067,227      $ 36,814      $ 35,198      $        $ 1,139,239  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of September 30, 2021 and December 31, 2020. Purchase credit impaired (“PCI”) loans are excluded from the aging and nonaccrual loan schedules.

 

     Accrual Loans                

September 30, 2021

   30-59 Days
Past Due
     60-89 Days
Past Due
     90 or More
Days Past
Due
     Total Past
Due
     Current      Nonaccrual
Loans
     Total Loans  

Commercial

   $ 531      $        $        $ 531      $ 138,835      $ 9      $ 139,375  

Real estate:

                    

Construction

     185           1,703        1,888        39,884           41,772  

Commercial

        63           63        495,552        1,395        497,010  

Residential

     629        252        177        1,058        179,785        889        181,732  

Consumer

     6        9           15        5,905           5,920  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,351      $ 324      $ 1,880      $ 3,555      $ 859,961      $ 2,293      $ 865,809  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Purchased credit impaired loans

                       331  
                    

 

 

 

Total Loans

                     $ 866,140  
                    

 

 

 

 

13


     Accrual Loans                

December 31, 2020

   30-59 Days
Past Due
     60-89 Days
Past Due
     90 or More
Days Past
Due
     Total Past
Due
     Current      Nonaccrual
Loans
     Total Loans  

Commercial

   $ 64      $ 1      $        $ 65      $ 358,496      $ 519      $ 359,080  

Real estate:

                    

Construction

                 73,402           73,402  

Commercial

     1,238        4,063           5,301        496,785        32        502,118  

Residential

     2,125        2,993        146        5,264        191,299        870        197,433  

Consumer

     22        20        10        52        6,614           6,666  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,449      $ 7,077      $ 156      $ 10,682      $ 1,126,596      $ 1,421      $ 1,138,699  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Purchased credit impaired loans

                       540  
                    

 

 

 

Total Loans

                     $ 1,139,239  
                    

 

 

 

The following tables summarize information concerning impaired loans as of and for the three and nine months ended September 30, 2021 and 2020, and as of and for the year ended, December 31, 2020 by major loan classification, excluding purchased credit impaired loans:

 

                          This Quarter      Year-to-Date  

September 30, 2021

   Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance:

                    

Commercial

   $ 608      $ 608         $ 791      $ 8      $ 1,243      $ 58  

Real estate:

                    

Construction

              479           643     

Commercial

     1,757        1,757           1,214        16        1,949        58  

Residential

     2,660        2,790           2,581        27        2,567        89  

Consumer

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     5,025        5,155           5,065        51        6,402        205  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

                    

Commercial

                    

Real estate:

                    

Construction

                    

Commercial

     5,883        5,883        48        5,907        110        4,958        253  

Residential

                    

Consumer

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     5,883        5,883        48        5,907        110        4,958        253  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

     608        608           791        8        1,243        58  

Real estate:

                    

Construction

              479           643     

Commercial

     7,640        7,640        48        7,121        126        6,907        311  

Residential

     2,660        2,790           2,581        27        2,567        89  

Consumer

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,908      $ 11,038      $ 48      $ 10,972      $ 161      $ 11,360      $ 458  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

14


     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     For the Year Ended  

December 31, 2020

   Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance:

              

Commercial

   $ 1,565      $ 1,675         $ 1,356      $ 416  

Real estate:

              

Construction

              

Commercial

     6,821        6,821           4,392        311  

Residential

     2,657        2,787           2,493        146  

Consumer

              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     11,043        11,283           8,241        873  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

              

Commercial

              561     

Real estate:

              

Construction

              

Commercial

              391        65  

Residential

              

Consumer

              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

              952        65  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

     1,565        1,675           1,917        416  

Real estate:

              

Construction

              

Commercial

     6,821        6,821           4,783        376  

Residential

     2,657        2,787           2,493        146  

Consumer

              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 11,043      $ 11,283         $ 9,193      $ 938  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

                          This Quarter      Year-to-Date  

September 30, 2020

   Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance:

                    

Commercial

   $ 1,732      $ 1,842         $ 1,896      $ 154      $ 1,630      $ 354  

Real estate:

                    

Construction

                    

Commercial

     3,124        3,510           6,141        10        4,944        76  

Residential

     2,652        2,782           2,700        12        2,564        118  

Consumer

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     7,508        8,134           10,737        176        9,138        548  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

                    

Commercial

     121        121      $ 32        121           121     

Real estate:

                    

Construction

                    

Commercial

     5,769        5,759        1        2,885        61        2,045        65  

Residential

                    

Consumer

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     5,890        5,890        33        3,006        61        2,166        65  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

     1,853        1,963        32        2,017        154        1,751        354  

Real estate:

                    

Construction

                    

Commercial

     8,893        9,279        1        9,026        71        6,989        141  

Residential

     2,652        2,782           2,700        12        2,564        118  

Consumer

                    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 13,398      $ 14,024      $ 33      $ 13,743      $ 237      $ 11,304      $ 613  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

15


For the three and nine months ended September 30, interest income related to impaired loans, would have been $21 and $70 in 2021 and $33 and $89 in 2020 had the loans been current and the terms of the loans not been modified.

Troubled debt restructured loans are loans with original terms, interest rate, or both, that have been modified as a result of a deterioration in the borrower’s financial condition and a concession has been granted that the Company would not otherwise consider. Unless on nonaccrual, interest income on these loans is recognized when earned, using the interest method. The Company offers a variety of modifications to borrowers that would be considered concessions. The modification categories offered generally fall within the following categories:

 

   

Rate Modification—A modification in which the interest rate is changed to a below market rate.

 

   

Term Modification—A modification in which the maturity date, timing of payments or frequency of payments is changed.

 

   

Interest Only Modification—A modification in which the loan is converted to interest only payments for a period of time.

 

   

Payment Modification—A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.

 

   

Combination Modification—Any other type of modification, including the use of multiple categories above.

Included in the commercial loan and commercial and residential real estate categories are troubled debt restructures that are classified as impaired. Troubled debt restructures totaled $9,206 at September 30, 2021, $9,985 at December 31, 2020 and $9,893 at September 30, 2020.

There were no loans modified as troubled debt restructures during the three and nine months ended September 30, 2021. There were no loans modified as troubled debt restructures during the third quarter of 2020 and nine loans modified during the nine months ended September 30, 2020 totaling $7,817.

During the three and nine months ended September 30, 2021, there were no defaults on restructured loans. During the three months ended September 30, 2020, there were no defaults on restructured loans and one default on a restructured loan totaling $368 during the nine months ended September 30, 2020.

6. Other assets:

The components of other assets at September 30, 2021 and December 31, 2020 are summarized as follows:

 

     September 30,
2021
     December 31,
2020
 

Other real estate owned

   $        $ 422  

Bank owned life insurance

     31,999        31,425  

Restricted equity securities

     2,171        1,759  

Deferred tax assets

     3,825        3,907  

Lease right-of-use assets

     1,516        2,278  

Other assets

     8,641        8,629  
  

 

 

    

 

 

 

Total

   $   48,152      $ 48,420  
  

 

 

    

 

 

 

7. Fair value estimates:

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosure under GAAP. Fair value estimates are calculated without attempting to estimate the value of anticipated future business and the value of certain assets and liabilities that are not considered financial. Accordingly, such assets and liabilities are excluded from disclosure requirements.

In accordance with FASB ASC 820, “Fair Value Measurements and Disclosures”, fair value is the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets. In many cases, these values cannot be realized in immediate settlement of the instrument. Current fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction that is not a forced

 

16


liquidation or distressed sale between participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.

In accordance with GAAP, the Company groups its assets and liabilities generally measured at fair value into three levels based on market information or other fair value estimates in which the assets and liabilities are traded or valued, and the reliability of the assumptions used to determine fair value. These levels include:

 

   

Level 1: Unadjusted quoted prices of identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

   

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

   

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

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

The following methods and assumptions were used by the Company to calculate fair values and related carrying amounts of assets and liabilities measured at fair value on a recurring basis:

Investment securities: The fair values for U. S. Treasury securities and marketable equity securities are based on quoted market prices from active exchange markets. The fair values of debt securities are based on pricing from a matrix pricing model.

Interest rate swap hedges: The fair value of interest rate swaps is based on an external derivative model using input data of the valuation date.

Assets and liabilities measured at fair value on a recurring basis at September 30, 2021 and December 31, 2020 are summarized as follows:

 

     Fair Value Measurement Using  

September 30, 2021

       Amount          Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
     Significant
Other Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

State and Municipals:

           

Taxable

   $ 22,176         $ 22,176     

Tax-exempt

     43,542           43,542     

Mortgage-backed securities:

           

U.S. Government agencies

     35,611           35,611     

U.S. Government-sponsored enterprises

     15,339           15,339     

Corporate debt obligations

     15,037           15,037     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 131,705         $ 131,705                       
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest rate swap hedge

   $ 599         $ 599     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

17


December 31, 2020

   Fair Value Measurement Using  
       Amount          Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
     Significant
Other Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

State and municipals:

           

Taxable

   $ 22,574         $ 22,574     

Tax-exempt

     18,395                            18,395                       

Mortgage-backed securities:

           

U.S. Government agencies

     26,991           26,991     

U.S. Government-sponsored enterprises

     25,052           25,052     

Corporate debt obligations

     10,683           10,683     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 103,695         $ 103,695     
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest rate swap hedge

   $ 172         $ 172     
  

 

 

    

 

 

    

 

 

    

 

 

 

Other real estate owned: Assets acquired through loan foreclosure are recorded at fair value less estimated costs to sell, with any difference between the fair value of the property and the carrying value of the loan recorded as a charge-off. If the fair value is higher than the carrying amount of the loan, the excess is recognized first as a recovery and then as noninterest income. Subsequent changes in value are reported as adjustments to the carrying amount and are recorded in noninterest expense. The carrying value of other real estate owned is not re-measured to fair value on a recurring basis but is subject to fair value adjustments when the carrying value differs from the fair value, less estimated selling costs. Fair value is based on recent real estate appraisals, current sale value assessments by real estate agents or pending offers to acquire by independent buyers and is updated at least annually. The Company classifies other real estate owned in level 3 of the fair value hierarchy.

Impaired loans: The fair value of impaired loans is specifically reviewed for purposes of determining the appropriate amount of impairment to be allocated to the ALLL. Fair value is generally measured based on the value of the collateral securing the loans. Collateral may include but is not necessarily limited to real estate, personal or business assets including vehicles, equipment, inventory, accounts receivable or marketable securities. The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed third-party appraiser (Level 3). The value of business equipment is based on an outside appraisal, if deemed significant, or the net book value on the applicable borrower financial statements. Likewise, values for inventory, accounts receivable or marketable security collateral are based on borrower financial statement balances or aging reports on a discounted basis as appropriate or custodian account statements (Level 3). Impaired loans are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as provision for loan and lease losses on the Consolidated Statements of Income.

Assets and liabilities measured at fair value on a nonrecurring basis at September 30, 2021 and December 31, 2020 are summarized as follows:

 

     Fair Value Measurement Using  

September 30, 2021

   Amount      (Level 1)
Quoted Prices in
Active Markets for
Identical
Assets
     (Level 2)
Significant
Other Observable
Inputs
     (Level 3)
Significant
Unobservable
Inputs
 

Impaired loans, net of related allowance

   $ 5,835            $ 5,835  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,835            $ 5,835  
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2020

   Fair Value Measurement Using  
   Amount      (Level 1)
Quoted Prices in
Active Markets for
Identical
Assets
     (Level 2)
Significant
Other Observable
Inputs
     (Level 3)
Significant
Unobservable
Inputs
 

Other real estate owned

   $ 422            $ 422  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 422            $ 422  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

18


The following tables present additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company utilized Level 3 inputs to determine fair value at September 30, 2021 and December 31, 2020.

 

     Quantitative Information about Level 3 Fair Value Measurements  

September 30, 2021

   Fair Value
Estimate
     Valuation Techniques      Unobservable Input      Range
(Weighted Average)
 

Impaired loans

     $5,835        Appraisal of collateral        Appraisal adjustments        0.0% to 0.0% (0.0%)  
           Liquidation expenses        7.0% to 7.0% (7.0%)  
     Quantitative Information about Level 3 Fair Value Measurements  

December 31, 2020

   Fair Value
Estimate
     Valuation Techniques      Unobservable Input      Range
(Weighted Average)
 

Other real estate owned

     $422        Appraisal of collateral        Appraisal adjustments        20.0% to 14.0% (8.4%)  
           Liquidation expenses        10.0% to 10.0% (10.0%)  

The carrying and fair values of the Company’s financial instruments at September 30, 2021 and December 31, 2020 and their placement within the fair value hierarchy are as follows:

 

     Carrying
Amount
     Fair Value Hierarchy  

September 30, 2021

   Fair Value      Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Financial assets:

              

Cash and cash equivalents

   $ 186,078      $ 186,078      $ 186,078        

Investment securities

     131,705        131,705         $ 131,705     

Loans held for sale

     443        443           443     

Net loans

     855,306        840,466            $ 840,466  

Accrued interest receivable

     2,604        2,604           715        1,889  

Restricted equity securities

     2,171        2,171           

Interest rate swap hedges

     599        599           599     

Financial liabilities:

              

Deposits

   $ 1,069,574      $ 1,070,933         $ 1,070,933     

Long-term debt

     52,004        54,920           54,920     

Accrued interest payable

     847        847           847     
     Carrying
Amount
     Fair Value Hierarchy  

December 31, 2020

   Fair Value      Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Financial assets:

              

Cash and cash equivalents

   $ 49,781      $ 49,781      $ 49,781        

Investment securities available-for-sale

     103,695        103,695         $ 103,695     

Loans held for sale

     4,338        4,338           4,338     

Net loans

     1,127,039        1,116,618            $ 1,116,618  

Accrued interest receivable

     4,216        4,216           578        3,638  

Restricted equity securities

     1,759        1,759           

Interest rate swap hedges

     172        172           172     

Financial liabilities:

              

Deposits

   $ 1,015,460      $ 1,018,529         $ 1,018,529     

Long-term debt

     228,765        231,748           231,748     

Accrued interest payable

     1,038        1,038           1,038     

 

19


8. Subsequent Events:

In preparing these consolidated financial statements, the Company evaluated the events and transactions that occurred from the date of the financial statements through the date these consolidated financial statements were issued. On June 30, 2021, Riverview entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Mid Penn Bancorp, Inc. (“Mid Penn”) pursuant to which Riverview will merge with and into Mid Penn (the “Merger”), with Mid Penn being the surviving corporation in the Merger. Upon consummation of the Merger, Riverview Bank, a wholly-owned subsidiary of Riverview, will be merged with and into Mid Penn Bank, a wholly-owned subsidiary of Mid Penn, with Mid Penn Bank being the surviving bank in the Bank Merger. The Merger Agreement was unanimously approved by the boards of directors of Mid Penn and Riverview. The Merger is expected to close in the fourth quarter of 2021.

 

20