As of December 31
|
||||||||
|
2023
|
2022
|
||||||
(dollars in thousands, except share and per share data)
|
||||||||
Assets
|
||||||||
Cash and noninterest-bearing deposits with banks
|
$
|
|
$
|
|
||||
Interest-bearing deposits with banks
|
|
|
||||||
Total cash and cash equivalents
|
|
|
||||||
Certificates of deposit in financial institutions
|
|
|
||||||
Securities available for sale
|
|
|
||||||
Securities held to maturity, net of allowance for credit losses of $
|
|
|
||||||
Restricted investments in bank stocks
|
|
|
||||||
Total loans
|
|
|
||||||
Less: Allowance for credit losses
|
(
|
)
|
(
|
)
|
||||
Net loans
|
|
|
||||||
Premises and equipment, net
|
|
|
||||||
Premises and equipment held for sale, net
|
|
|
||||||
Accrued interest receivable
|
|
|
||||||
Goodwill
|
|
|
||||||
Other intangible assets, net
|
|
|
||||||
Bank owned life insurance and annuity assets
|
|
|
||||||
Operating lease right-of-use asset, net
|
|
|
||||||
Deferred tax assets | ||||||||
Other assets
|
|
|
||||||
Total assets
|
$
|
|
$
|
|
||||
Liabilities
|
||||||||
Noninterest-bearing deposits
|
$
|
|
$
|
|
||||
Interest-bearing deposits
|
|
|
||||||
Total deposits
|
|
|
||||||
Other borrowed funds
|
|
|
||||||
Subordinated debentures
|
|
|
||||||
Operating lease liability
|
|
|
||||||
Allowance for credit losses on off-balance sheet commitments |
||||||||
Other liabilities
|
|
|
||||||
Total liabilities
|
|
|
||||||
Commitments and Contingent Liabilities (See Note L)
|
||||||||
Shareholders’ Equity
|
||||||||
Common stock ($
|
|
|
||||||
Additional paid-in capital
|
|
|
||||||
Retained earnings
|
|
|
||||||
Accumulated other comprehensive income (loss)
|
(
|
)
|
(
|
)
|
||||
Treasury stock, at cost (2023 -
|
(
|
)
|
(
|
)
|
||||
Total shareholders’ equity
|
|
|
||||||
Total liabilities and shareholders’ equity
|
$
|
|
$
|
|
For the years ended December 31
|
2023
|
2022
|
||||||
(dollars in thousands, except per share data)
|
||||||||
Interest and dividend income:
|
||||||||
Loans, including fees
|
$
|
|
$
|
|
||||
Securities:
|
||||||||
Taxable
|
|
|
||||||
Tax exempt
|
|
|
||||||
Dividends
|
|
|
||||||
Interest-bearing deposits with banks
|
|
|
||||||
Other interest
|
|
|
||||||
|
|
|||||||
Interest expense:
|
||||||||
Deposits
|
|
|
||||||
Other borrowed funds
|
|
|
||||||
Subordinated debentures
|
|
|
||||||
|
|
|||||||
Net interest income
|
|
|
||||||
Provision for (recovery of) credit losses
|
|
(
|
)
|
|||||
Net interest income after provision for (recovery of) credit losses
|
|
|
||||||
Noninterest income:
|
||||||||
Service charges on deposit accounts
|
|
|
||||||
Trust fees
|
|
|
||||||
Income from bank owned life insurance and annuity assets
|
|
|
||||||
Mortgage banking income
|
|
|
||||||
Electronic refund check / deposit fees
|
|
|
||||||
Debit / credit card interchange income
|
|
|
||||||
Loss on sale of securities
|
( |
) | ( |
) | ||||
Tax preparation fees
|
|
|
||||||
Other
|
|
|
||||||
|
|
|||||||
Noninterest expense:
|
||||||||
Salaries and employee benefits
|
|
|
||||||
Occupancy
|
|
|
||||||
Furniture and equipment
|
|
|
||||||
Professional fees
|
|
|
||||||
Marketing expense
|
|
|
||||||
FDIC insurance
|
|
|
||||||
Data processing
|
|
|
||||||
Software
|
|
|
||||||
Foreclosed assets
|
|
|
||||||
Amortization of intangibles
|
|
|
||||||
Other
|
|
|
||||||
|
|
|||||||
Income before income taxes
|
|
|
||||||
Provision for income taxes
|
|
|
||||||
NET INCOME
|
$
|
|
$
|
|
||||
Earnings per share
|
$
|
|
$
|
|
For the years ended December 31
|
2023
|
2022
|
||||||
(dollars in thousands)
|
||||||||
NET INCOME
|
$
|
|
$
|
|
||||
Other comprehensive income (loss):
|
||||||||
Change in unrealized gain (loss) on available for sale securities
|
|
(
|
)
|
|||||
Reclassification adjustment for realized losses |
||||||||
( |
) | |||||||
Related tax effect
|
(
|
)
|
|
|||||
Total other comprehensive income (loss), net of tax
|
|
(
|
)
|
|||||
Total comprehensive income
|
$
|
|
$
|
(
|
)
|
For the years ended December 31, 2023 and 2022
|
||||||||||||||||||||||||
(dollars in thousands, except share and per share data)
|
||||||||||||||||||||||||
Common
Stock
|
Additional Paid-In
Capital
|
Retained
Earnings
|
Accumulated Other
Comprehensive
Income (Loss)
|
Treasury
Stock
|
Total
Shareholders’
Equity
|
|||||||||||||||||||
Balances at January 1, 2022
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||
Net income
|
|
|
|
|
|
|
||||||||||||||||||
Other comprehensive income (loss), net
|
|
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||
Cash dividends, $
|
|
|
(
|
)
|
|
|
(
|
)
|
||||||||||||||||
Common stock issued to
ESOP,
|
||||||||||||||||||||||||
Balances at December 31, 2022
|
|
|
|
(
|
)
|
(
|
)
|
|
||||||||||||||||
Cumulative change in
adopting ASU 2016-13
|
( |
) | ( |
) | ||||||||||||||||||||
Balance at January 1,
2023 (as adjusted for change in adopting ASU 2016-13)
|
( |
) | ( |
) | ||||||||||||||||||||
Net income
|
|
|
|
|
|
|
||||||||||||||||||
Other comprehensive income (loss), net
|
|
|
|
|
|
|
||||||||||||||||||
Cash dividends, $
|
( |
) | ( |
) | ||||||||||||||||||||
Common Stock issued to ESOP,
|
|
|
|
|
|
|
||||||||||||||||||
Shares acquired for treasury, |
( |
) | ( |
) | ||||||||||||||||||||
Balances at December 31, 2023
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
For the years ended December 31
|
2023
|
2022
|
||||||
(dollars in thousands)
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
|
$
|
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Provision for (recovery of)
credit losses
|
( |
) | ||||||
Depreciation of premises and equipment
|
|
|
||||||
Accretion of building grant
|
( |
) | ( |
) | ||||
Net amortization (accretion) of purchase accounting adjustments
|
(
|
)
|
|
|||||
Net amortization (accretion) of securities
|
(
|
)
|
|
|||||
Net realized loss on sale of securities
|
||||||||
Proceeds from sale of loans in secondary market
|
|
|
||||||
Loans disbursed for sale in secondary market
|
(
|
)
|
(
|
)
|
||||
Amortization of mortgage servicing rights
|
|
|
||||||
Gain on sale of loans
|
(
|
)
|
(
|
)
|
||||
Amortization of intangible assets
|
|
|
||||||
Amortization of certificates of deposit premiums
|
||||||||
Deferred tax (benefit) expense
|
(
|
)
|
|
|||||
Contribution of common stock to ESOP
|
||||||||
Earnings on bank owned life insurance and annuity assets
|
(
|
)
|
(
|
)
|
||||
Change in accrued interest receivable
|
(
|
)
|
(
|
)
|
||||
Change in other liabilities
|
|
|
||||||
Change in other assets
|
|
(
|
)
|
|||||
Net cash provided by operating activities
|
|
|
||||||
Cash flows from investing activities:
|
||||||||
Proceeds from sales of securities available for sale
|
||||||||
Proceeds from maturities and paydowns of securities available for sale
|
|
|
||||||
Purchases of securities available for sale
|
(
|
)
|
(
|
)
|
||||
Proceeds from calls and maturities of securities held to maturity
|
|
|
||||||
Proceeds from maturities of certificates of deposit in financial institutions
|
|
|
||||||
Purchases of certificates of deposit in financial institutions
|
(
|
)
|
|
|||||
Purchases of restricted
investments in bank stocks
|
( |
) | ||||||
Redemptions of restricted investments in bank stocks
|
||||||||
Net change in loans
|
( |
) | ( |
) | ||||
Purchases of premises and equipment
|
(
|
)
|
(
|
)
|
||||
Disposals of premises and equipment
|
|
|
||||||
Proceeds from building grant
|
||||||||
Reimbursement of building
grant
|
( |
) | ||||||
Purchases of bank owned life insurance and annuity assets
|
( |
) | ( |
) | ||||
Withdrawals from bank owned life insurance and annuity assets
|
|
|
||||||
Net cash (used in) investing activities
|
(
|
)
|
(
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Change in deposits
|
|
(
|
)
|
|||||
Cash dividends
|
(
|
)
|
(
|
)
|
||||
Purchases of treasury stock
|
( |
) | ||||||
Proceeds from Federal Home Loan Bank borrowings
|
|
|
||||||
Repayment of Federal Home Loan Bank borrowings
|
(
|
)
|
(
|
)
|
||||
Change in other short-term borrowings
|
|
|
||||||
Net cash provided by (used in) financing activities
|
|
(
|
)
|
|||||
Cash and cash equivalents:
|
||||||||
Change in cash and cash equivalents
|
|
(
|
)
|
|||||
Cash and cash equivalents at beginning of year
|
|
|
||||||
Cash and cash equivalents at end of year
|
$
|
|
$
|
|
||||
Supplemental disclosure:
|
||||||||
Cash paid for interest
|
$
|
|
$
|
|
||||
Cash paid for income taxes
|
|
|
||||||
Transfers from loans to other real estate owned
|
|
|
||||||
Operating lease liability arising from obtaining right-of-use asset
|
|
|
Portfolio Segment
|
Measurement Method
|
Loss Driver
|
||
Residential real estate
|
Cumulative Undiscounted Expected Loss
|
National Unemployment, National GDP
|
||
Commercial real estate:
|
||||
Owner-occupied
|
Cumulative Undiscounted Expected Loss
|
National Unemployment, National GDP
|
||
Nonowner-occupied
|
Cumulative Undiscounted Expected Loss
|
National Unemployment, National GDP
|
||
Construction
|
Cumulative Undiscounted Expected Loss
|
National Unemployment, National GDP
|
||
Commercial and industrial
|
Cumulative Undiscounted Expected Loss
|
National Unemployment, National GDP
|
||
Consumer:
|
||||
Automobile
|
Cumulative Undiscounted Expected Loss
|
National Unemployment
|
||
Home equity
|
Cumulative Undiscounted Expected Loss
|
National Unemployment
|
||
Other
|
Cumulative Undiscounted Expected Loss,
Remaining Life Method
|
National Unemployment
|
% of Total Loans
|
||||||||
2023
|
2022
|
|||||||
Residential real estate loans
|
|
%
|
|
%
|
||||
Commercial real estate loans
|
|
%
|
|
%
|
||||
Consumer loans
|
|
%
|
|
%
|
||||
Commercial and industrial loans
|
|
%
|
|
%
|
||||
|
%
|
|
%
|
|
January 1, 2023
|
|||||||||||
As Reported
Under ASC
326
|
Pre-ASC 326
Adoption
|
Impact of
ASC 326
Adoption
|
||||||||||
Assets:
|
||||||||||||
ACL - HTM debt securities
|
||||||||||||
Obligations of states and political subdivisions
|
$
|
|
$
|
|
$
|
|
||||||
ACL - Loans
|
||||||||||||
Residential real estate
|
|
|
|
|||||||||
Commercial real estate
|
|
|
|
|||||||||
Commercial and industrial
|
|
|
(
|
)
|
||||||||
Consumer
|
|
|
|
|||||||||
Total ACL - Loans
|
$
|
|
$
|
|
$
|
|
||||||
Deferred tax assets
|
$
|
|
$
|
|
$
|
|
||||||
Liabilities:
|
||||||||||||
ACL - Off-balance sheet commitments
|
$
|
|
$
|
|
$
|
|
Amortized
Cost
|
Gross Unrealized
Gains
|
Gross Unrealized
Losses
|
Estimated
Fair Value
|
|||||||||||||
Securities Available for Sale
|
||||||||||||||||
December 31, 2023
|
||||||||||||||||
U.S. Government securities
|
$ | $ | $ | ( |
) | $ | ||||||||||
U.S. Government sponsored entity securities
|
|
|
(
|
)
|
|
|||||||||||
Agency mortgage-backed securities, residential
|
|
|
(
|
)
|
|
|||||||||||
Total securities
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
December 31, 2022
|
||||||||||||||||
U.S. Government securities
|
$ | $ | $ | ( |
) | $ | ||||||||||
U.S. Government sponsored entity securities
|
|
|
(
|
)
|
|
|||||||||||
Agency mortgage-backed securities, residential
|
|
|
(
|
)
|
|
|||||||||||
Total securities
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Amortized
Cost
|
Gross Unrecognized
Gains
|
Gross Unrecognized
Losses
|
Estimated
Fair Value
|
Allowance for Credit
Losses
|
||||||||||||||||
Securities Held to Maturity
|
||||||||||||||||||||
December 31, 2023
|
||||||||||||||||||||
Obligations of states and political subdivisions
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$ | ( |
) | ||||||||
Agency mortgage-backed securities, residential
|
|
|
|
|
||||||||||||||||
Total securities
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$ |
( |
) | ||||||||
December 31, 2022
|
||||||||||||||||||||
Obligations of states and political subdivisions
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||
Agency mortgage-backed securities, residential
|
|
|
|
|
||||||||||||||||
Total securities
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Available for Sale
|
Held to Maturity
|
|||||||||||||||
Debt Securities:
|
Amortized
Cost
|
Estimated
Fair
Value
|
Amortized
Cost
|
Estimated
Fair
Value
|
||||||||||||
Due in one year or less
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Due in one to five years
|
|
|
|
|
||||||||||||
Due in five to ten years
|
|
|
|
|
||||||||||||
Due after ten years
|
||||||||||||||||
Agency mortgage-backed securities, residential
|
|
|
|
|
||||||||||||
Total debt securities
|
$
|
|
$
|
|
$
|
|
$
|
|
December 31, 2023
|
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Securities Available for Sale
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
U.S. Government securities
|
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||
U.S. Government sponsored entity securities
|
( |
) | ( |
) | ||||||||||||||||||||
Agency mortgage-backed securities, residential
|
|
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||
Total available for sale
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
December 31, 2022
|
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Securities Available for Sale
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
U.S. Government securities
|
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||
U.S. Government sponsored entity securities
|
( |
) | ( |
) | ( |
) | ||||||||||||||||||
Agency mortgage-backed securities, residential
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||
Total available for sale
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
Held to Maturity Debt Securities
|
2023
|
|||
Allowance for credit losses:
|
||||
Beginning balance
|
$
|
|
||
Impact of adopting ASC 326
|
|
|||
Provision for (recovery of) credit loss expense
|
(
|
)
|
||
Allowance for credit losses ending balance
|
$
|
|
2023
|
2022
|
|||||||
Residential real estate
|
$
|
|
$
|
|
||||
Commercial real estate:
|
||||||||
Owner-occupied
|
|
|
||||||
Nonowner-occupied
|
|
|
||||||
Construction
|
|
|
||||||
Commercial and industrial
|
|
|
||||||
Consumer:
|
||||||||
Automobile
|
|
|
||||||
Home equity
|
|
|
||||||
Other
|
|
|
||||||
|
|
|||||||
Less: Allowance for credit losses
|
(
|
)
|
(
|
)
|
||||
Loans, net
|
$
|
|
$
|
|
December 31, 2023 |
Loans Past
Due
90 Days And
Still Accruing
|
Nonaccrual
Loans With
No ACL
|
Nonaccrual
Loans With
an ACL
|
Total
Nonaccrual
Loans
|
||||||||||||
Residential real estate
|
$
|
|
$ | $ |
$
|
|
||||||||||
Commercial real estate:
|
||||||||||||||||
Owner-occupied
|
|
|
||||||||||||||
Nonowner-occupied
|
|
|
||||||||||||||
Construction
|
|
|
||||||||||||||
Commercial and industrial
|
|
|
||||||||||||||
Consumer:
|
||||||||||||||||
Automobile
|
|
|
||||||||||||||
Home equity
|
|
|
||||||||||||||
Other
|
|
|
||||||||||||||
Total
|
$
|
|
$ | $ |
$
|
|
December 31, 2022 |
Loans Past
Due 90 Days
And Still
Accruing
|
Nonaccrual
|
||||||
Residential real estate
|
$
|
|
$
|
|
||||
Commercial real estate:
|
||||||||
Owner-occupied
|
|
|
||||||
Nonowner-occupied
|
|
|
||||||
Construction
|
|
|
||||||
Commercial and industrial
|
|
|
||||||
Consumer:
|
||||||||
Automobile
|
|
|
||||||
Home equity
|
|
|
||||||
Other
|
|
|
||||||
Total
|
$
|
|
$
|
|
December 31, 2023
|
30-59
Days
Past Due
|
60-89
Days
Past Due
|
90 Days
Or More
Past Due
|
Total
Past Due
|
Loans Not
Past Due
|
Total
|
||||||||||||||||||
Residential real estate
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||
Owner-occupied
|
|
|
|
|
|
|
||||||||||||||||||
Nonowner-occupied
|
|
|
|
|
|
|
||||||||||||||||||
Construction
|
|
|
|
|
|
|
||||||||||||||||||
Commercial and industrial
|
|
|
|
|
|
|
||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Automobile
|
|
|
|
|
|
|
||||||||||||||||||
Home equity
|
|
|
|
|
|
|
||||||||||||||||||
Other
|
|
|
|
|
|
|
||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
December 31, 2022
|
30-59
Days
Past Due
|
60-89
Days
Past Due
|
90 Days
Or More
Past Due
|
Total
Past Due
|
Loans Not
Past Due
|
Total
|
||||||||||||||||||
Residential real estate
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||
Owner-occupied
|
|
|
|
|
|
|
||||||||||||||||||
Nonowner-occupied
|
|
|
|
|
|
|
||||||||||||||||||
Construction
|
|
|
|
|
|
|
||||||||||||||||||
Commercial and industrial
|
|
|
|
|
|
|
||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Automobile
|
|
|
|
|
|
|
||||||||||||||||||
Home equity
|
|
|
|
|
|
|
||||||||||||||||||
Other
|
|
|
|
|
|
|
||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Owner-occupied
|
||||||||||||||||||||||||||||||||
Risk Rating
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Special Mention
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Substandard
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Doubtful
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Current Period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Nonowner occupied
|
||||||||||||||||||||||||||||||||
Risk Rating
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Special Mention
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Substandard
|
|
|
|
|
|
|||||||||||||||||||||||||||
Doubtful
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Current Period gross charge-offs
|
$
|
$
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Construction
|
||||||||||||||||||||||||||||||||
Risk Rating
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
$
|
|
|||||||||||||||||
Special Mention
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Substandard
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Doubtful
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Current Period gross charge-offs
|
$
|
$
|
$
|
|
$
|
|
$
|
$
|
|
$
|
|
$
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||||||||||||||
Risk Rating
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Special Mention
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Substandard
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Doubtful
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Current Period gross charge-offs
|
$
|
$
|
|
$
|
$
|
|
$
|
$
|
|
$
|
|
$
|
|
December 31, 2022
|
Pass
|
Criticized
|
Classified
|
Total
|
||||||||||||
Commercial real estate:
|
||||||||||||||||
Owner-occupied
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Nonowner-occupied
|
|
|
|
|
||||||||||||
Construction
|
|
|
|
|
||||||||||||
Commercial and industrial
|
|
|
|
|
||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Residential Real Estate:
|
||||||||||||||||||||||||||||||||
Payment Performance
|
||||||||||||||||||||||||||||||||
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Nonperforming
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Current Period gross charge-offs
|
$ |
$
|
|
$
|
|
$
|
|
$ |
$
|
|
$
|
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||||||
Automobile
|
||||||||||||||||||||||||||||||||
Payment Performance
|
||||||||||||||||||||||||||||||||
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
|||||||||||||||||
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Current Period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||||||
Home Equity
|
||||||||||||||||||||||||||||||||
Payment Performance
|
||||||||||||||||||||||||||||||||
Performing
|
$
|
|
$
|
|
$ |
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||||||||||
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
$
|
|
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
Current Period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
$
|
|
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
December 31, 2023
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||||||
Payment Performance
|
||||||||||||||||||||||||||||||||
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Current Period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
Consumer
|
||||||||||||||||||||
December 31, 2022
|
Automobile
|
Home Equity
|
Other
|
Residential
Real Estate
|
Total
|
|||||||||||||||
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Nonperforming
|
|
|
|
|
|
|||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
December 31, 2023
|
Residential
Real Estate
|
Commercial
Real Estate
|
Commercial
& Industrial
|
Consumer
|
Total
|
|||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Impact of adopting ASC 326
|
( |
) | ||||||||||||||||||
Provision for credit losses
|
|
|
(
|
)
|
|
|
||||||||||||||
Loans charged off
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||
Recoveries
|
|
|
|
|
|
|||||||||||||||
Total ending allowance balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
December 31, 2022
|
Residential
Real Estate
|
Commercial
Real Estate
|
Commercial
& Industrial
|
Consumer
|
Total
|
|||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Provision for credit losses
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
||||||||||||
Loans charged off
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||
Recoveries
|
|
|
|
|
|
|||||||||||||||
Total ending allowance balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
December 31, 2022
|
Residential
Real Estate
|
Commercial
Real Estate
|
Commercial
& Industrial
|
Consumer
|
Total
|
|||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||
Individually evaluated for impairment
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Collectively evaluated for impairment
|
|
|
|
|
|
|||||||||||||||
Total ending allowance balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Loans:
|
||||||||||||||||||||
Loans individually evaluated for impairment
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Loans collectively evaluated for impairment
|
|
|
|
|
|
|||||||||||||||
Total ending loans balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
Collateral Type
|
||||||||||||
December 31, 2023
|
Real Estate
|
Business Assets
|
Total
|
|||||||||
Residential real estate
|
$
|
|
$
|
|
$
|
|
||||||
Commercial real estate:
|
||||||||||||
Owner-occupied
|
|
|
|
|||||||||
Consumer:
|
||||||||||||
Home equity
|
|
|
|
|||||||||
Total collateral dependent loans
|
$
|
|
$
|
|
$
|
|
December 31, 2022
|
Unpaid
Principal
Balance
|
Recorded
Investment
|
Allowance
for
Loan Losses
Allocated
|
Average
Impaired
Loans
|
Interest
Income
Recognized
|
Cash Basis
Interest
Recognized
|
||||||||||||||||||
With an allowance recorded: | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||
Owner-occupied
|
|
|
—
|
|
|
|
||||||||||||||||||
Nonowner-occupied
|
|
|
—
|
|
|
|
||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Home equity
|
|
|
—
|
|
|
|
||||||||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Land
|
$
|
|
$
|
|
||||
Buildings
|
|
|
||||||
Leasehold improvements
|
|
|
||||||
Furniture and equipment
|
|
|
||||||
|
|
|||||||
Less accumulated depreciation
|
|
|
||||||
Total premises and equipment
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Land
|
$
|
|
$
|
|
||||
Buildings
|
|
|
||||||
|
|
|||||||
Less accumulated depreciation
|
|
|
||||||
Total premises and equipment held for sale
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Operating leases:
|
||||||||
Operating lease right-of-use assets
|
$
|
|
$
|
|
||||
Operating lease liabilities
|
|
|
2023
|
2022
|
|||||||
Operating lease cost
|
$
|
|
$
|
|
||||
Short-term lease expense
|
|
|
Operating
Leases
|
||||
2024
|
$
|
|
||
2025
|
|
|||
2026
|
|
|||
2027
|
|
|||
2028
|
|
|||
Thereafter
|
|
|||
Total lease payments
|
|
|||
Less: Imputed Interest
|
( |
) | ||
Total operating leases
|
$
|
|
2023
|
2022
|
|||||||
Weighted-average remaining lease term for operating leases
|
|
|
||||||
Weighted-average discount rate for operating leases
|
|
%
|
|
%
|
Gross Carrying Amount |
||||||||
2023
|
2022
|
|||||||
Goodwill
|
$
|
|
$
|
|
2023
|
2022
|
|||||||||||||||
Gross Carrying
Amount
|
Accumulated
Amortization
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
|||||||||||||
Amortized intangible assets:
|
||||||||||||||||
Core deposit intangibles
|
$
|
|
$
|
|
$
|
|
$
|
|
2024
|
$
|
|
||
2025
|
|
|||
2026
|
|
|||
2027
|
|
|||
2028
|
|
|||
Total
|
$
|
|
2023
|
2022
|
|||||||
Noninterest-bearing deposits
|
$ | $ | ||||||
Interest-bearing deposits:
|
||||||||
NOW accounts
|
|
|
||||||
Savings and Money Market
|
|
|
||||||
Time deposits in denominations of $250 or less
|
|
|
||||||
Time deposits in denominations of more than $250
|
|
|
||||||
Total time deposits
|
|
|
||||||
Total interest-bearing deposits
|
|
|
||||||
Total deposits
|
$ | $ |
2024
|
$
|
|
||
2025
|
|
|||
2026
|
|
|||
2027
|
|
|||
2028
|
|
|||
Thereafter
|
|
|||
Total
|
$
|
|
FHLB
Borrowings
|
Promissory
Notes
|
Totals
|
||||||||||
2023
|
$
|
|
$
|
|
$
|
|
||||||
2022
|
$
|
|
$
|
|
$
|
|
|
FHLB
Borrowings
|
Promissory
Notes
|
Totals
|
|||||||||
2024
|
$
|
|
$
|
|
$
|
|
||||||
2025
|
|
|
|
|||||||||
2026
|
|
|
|
|||||||||
2027
|
|
|
|
|||||||||
2028
|
|
|
|
|||||||||
Thereafter
|
|
|
|
|||||||||
$
|
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Current tax expense
|
$
|
|
$
|
|
||||
Deferred tax (benefit) expense
|
(
|
)
|
|
|||||
Total income taxes
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Items giving rise to deferred tax assets:
|
||||||||
Other reserves
|
$ | $ | ||||||
Allowance for loan losses
|
|
|
|
|||||
Unrealized loss on securities available for sale
|
||||||||
Deferred compensation
|
|
|
||||||
Deferred loan fees/costs
|
|
|
||||||
Accrued bonus
|
|
|
||||||
Purchase accounting adjustments
|
|
|
||||||
Net operating loss
|
|
|
||||||
Lease liability
|
|
|
||||||
Nonaccrual interest income
|
||||||||
Other
|
|
|
||||||
Items giving rise to deferred tax liabilities:
|
||||||||
Mortgage servicing rights
|
(
|
)
|
(
|
)
|
||||
FHLB stock dividends
|
(
|
)
|
(
|
)
|
||||
Prepaid expenses
|
(
|
)
|
(
|
)
|
||||
Depreciation and amortization
|
(
|
)
|
(
|
)
|
||||
Right-of-use asset
|
(
|
)
|
(
|
)
|
||||
Other
|
( |
) | ||||||
Net deferred tax asset
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Statutory tax (
|
$
|
|
$
|
|
||||
Effect of nontaxable interest
|
(
|
)
|
(
|
)
|
||||
Effect of nontaxable insurance premiums
|
(
|
)
|
(
|
)
|
||||
Income from bank owned insurance, net
|
(
|
)
|
(
|
)
|
||||
Effect of postretirement benefits
|
|
(
|
)
|
|||||
Effect of state income tax
|
|
|
||||||
Tax credits
|
(
|
)
|
(
|
)
|
||||
Other items
|
|
|
||||||
Total income taxes(1)
|
$
|
|
$
|
|
2023
|
2022
|
|||||||
Fixed rate
|
$
|
|
$
|
|
||||
Variable rate
|
|
|
||||||
Standby letters of credit
|
|
|
Total loans at January 1, 2023
|
$
|
|
||
New loans
|
|
|||
Repayments
|
(
|
)
|
||
Other changes
|
|
|||
Total loans at December 31, 2023
|
$
|
|
Years ended December 31
|
||||||||
2023
|
2022
|
|||||||
Number of shares issued
|
|
|
||||||
Fair value of stock contributed
|
$
|
|
$
|
|
||||
Cash contributed
|
|
|
||||||
Total expense
|
$
|
|
$
|
|
Fair Value Measurements at December 31, 2023, Using
|
||||||||||||
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Assets:
|
||||||||||||
U.S. Government securities | $ |
$ |
$ |
|||||||||
U.S. Government sponsored entity securities
|
|
|
|
|
||||||||
Agency mortgage-backed securities, residential
|
|
|
|
|||||||||
Interest rate swap derivatives
|
|
|
|
|||||||||
Liabilities:
|
||||||||||||
Interest rate swap derivatives
|
|
(
|
)
|
|
Fair Value Measurements at December 31, 2022, Using
|
||||||||||||
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Assets:
|
||||||||||||
U.S. Government securities | $ |
$ |
$ |
|||||||||
U.S. Government sponsored entity securities
|
|
|
|
|
||||||||
Agency mortgage-backed securities, residential
|
|
|
|
|||||||||
Interest rate swap derivatives
|
|
|
|
|||||||||
Liabilities:
|
||||||||||||
Interest rate swap derivatives
|
|
(
|
)
|
|
Fair Value Measurements at December 31, 2023 Using:
|
||||||||||||||||||||
Carrying
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial Assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Certificates of deposit in financial institutions
|
|
|
|
|
|
|||||||||||||||
Securities available for sale
|
|
|
|
|
|
|||||||||||||||
Securities held to maturity
|
|
|
|
|
|
|||||||||||||||
Loans, net
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Accrued interest receivable
|
|
|
|
|
|
|||||||||||||||
Financial Liabilities:
|
||||||||||||||||||||
Deposits
|
|
|
|
|
|
|||||||||||||||
Other borrowed funds
|
|
|
|
|
|
|||||||||||||||
Subordinated debentures
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Accrued interest payable
|
|
|
|
|
|
Fair Value Measurements at December 31, 2022 Using:
|
||||||||||||||||||||
Carrying
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial Assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
Certificates of deposit in financial institutions
|
|
|
|
|
|
|||||||||||||||
Securities available for sale
|
|
|
|
|
|
|||||||||||||||
Securities held to maturity
|
|
|
|
|
|
|||||||||||||||
Loans, net
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Accrued interest receivable
|
|
|
|
|
|
|||||||||||||||
Financial Liabilities:
|
||||||||||||||||||||
Deposits
|
|
|
|
|
|
|||||||||||||||
Other borrowed funds
|
|
|
|
|
|
|||||||||||||||
Subordinated debentures
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Accrued interest payable
|
|
|
|
|
|
Actual
|
To Be Well Capitalized
Under Prompt Corrective
Action Regulations
|
|||||||||||||||
Bank
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||
Tier 1 capital (to average assets)
|
||||||||||||||||
December 31, 2023
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
December 31, 2022
|
|
|
|
|
Years ended December 31:
|
||||||||
Assets
|
2023
|
2022
|
||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Investment in subsidiaries
|
|
|
||||||
– subsidiaries
|
|
|
||||||
Other assets
|
|
|
||||||
Total assets
|
$
|
|
$
|
|
||||
Liabilities
|
||||||||
Notes payable
|
$
|
|
$
|
|
||||
Subordinated debentures
|
|
|
||||||
Other liabilities
|
|
|
||||||
Total liabilities
|
|
|
||||||
Shareholders’ Equity
|
||||||||
Total shareholders’ equity
|
|
|
||||||
Total liabilities and shareholders’ equity
|
$
|
|
$
|
|
Years ended December 31:
|
||||||||
Income:
|
2023
|
2022
|
||||||
Interest on notes
|
$
|
|
$
|
|
||||
Dividends from subsidiaries
|
|
|
||||||
Expenses:
|
||||||||
Interest on notes
|
|
|
||||||
Interest on subordinated debentures
|
|
|
||||||
Operating expenses
|
|
|
||||||
Income before income taxes and equity in undistributed earnings of subsidiaries
|
|
|
||||||
Income tax benefit
|
|
|
||||||
Equity in undistributed earnings of subsidiaries
|
|
|
||||||
Net Income
|
$
|
|
$
|
|
||||
Other comprehensive income (loss), net of tax
|
( |
) | ||||||
Comprehensive Income
|
$
|
|
$
|
(
|
)
|
Years ended December 31:
|
||||||||
Cash flows from operating activities:
|
2023
|
2022
|
||||||
Net Income
|
$
|
|
$
|
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Equity in undistributed earnings of subsidiaries
|
(
|
)
|
(
|
)
|
||||
Common stock issued to ESOP
|
||||||||
Change in other assets
|
(
|
)
|
(
|
)
|
||||
Change in other liabilities
|
|
|
||||||
Net cash provided by operating activities
|
|
|
||||||
Cash flows from investing activities:
|
||||||||
Proceeds from closing of OVBC Captive
|
||||||||
Change in notes receivable
|
(
|
)
|
(
|
)
|
||||
Net cash provided by (used in) investing activities
|
|
(
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Change in notes payable
|
|
|
||||||
Purchases of treasury stock
|
( |
) | ||||||
Cash dividends paid
|
(
|
)
|
(
|
)
|
||||
Net cash used in financing activities
|
(
|
)
|
(
|
)
|
||||
Cash and cash equivalents:
|
||||||||
Change in cash and cash equivalents
|
|
(
|
)
|
|||||
Cash and cash equivalents at beginning of year
|
|
|
||||||
Cash and cash equivalents at end of year
|
$
|
|
$
|
|
Year Ended December 31, 2023
|
||||||||||||
Banking
|
Consumer
Finance
|
Total
Company
|
||||||||||
Net interest income
|
$
|
|
$
|
|
$
|
|
||||||
Provision for (recovery of) loan losses
|
|
|
|
|||||||||
Noninterest income
|
|
|
|
|||||||||
Noninterest expense
|
|
|
|
|||||||||
Provision for income taxes
|
|
|
|
|||||||||
Net income
|
|
|
|
|||||||||
Assets
|
|
|
|
Year Ended December 31, 2022
|
||||||||||||
Banking
|
Consumer
Finance
|
Total
Company |
||||||||||
Net interest income
|
$
|
|
$
|
|
$
|
|
||||||
Provision for (recovery of) loan losses
|
(
|
)
|
|
(
|
)
|
|||||||
Noninterest income
|
|
|
|
|||||||||
Noninterest expense
|
|
|
|
|||||||||
Provision for income taxes
|
|
|
|
|||||||||
Net income
|
|
|
|
|||||||||
Assets
|
|
|
|
•
|
With the assistance of our valuation specialists, evaluating the appropriateness and conceptual design of the Cumulative Undiscounted Expected
Loss model including the evaluation of the reasonable and supportable forecast adjustments and the mathematical accuracy of the model.
|
•
|
Evaluating of the relevance and reliability of data used in the model development and the determination of reasonable and supportable forecast adjustments
|
|
|
/s/Crowe LLP
|
|
|
Crowe LLP
|
|
|
|
We have served as the Company’s auditor since 1992.
|
|
|
|
|
|
Cleveland, Ohio
|
|
|
March 15, 2024
|
|
|
![]() |
![]() |
Larry E. Miller, II
President and Chief Executive Officer
|
Scott W. Shockey
Senior Vice President, CFO
|
March 15, 2024
|
December 31
|
||||||||||||||||||||||||
Table I
|
2023
|
2022
|
||||||||||||||||||||||
(dollars in thousands)
|
Average Balance
|
Income/
Expense
|
Yield/
Average
|
Average Balance
|
Income/
Expense
|
Yield/
Average
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Interest-bearing balances with banks
|
$
|
59,475
|
$
|
2,880
|
4.84
|
%
|
$
|
112,112
|
$
|
1,507
|
1.34
|
%
|
||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
179,501
|
4,002
|
2.23
|
199,446
|
3,656
|
1.83
|
||||||||||||||||||
Tax exempt
|
7,407
|
200
|
2.70
|
8,028
|
227
|
2.83
|
||||||||||||||||||
Loans
|
935,772
|
55,374
|
5.92
|
844,413
|
42,712
|
5.06
|
||||||||||||||||||
Total interest-earning assets
|
1,182,155
|
62,456
|
5.28
|
%
|
1,163,999
|
48,102
|
4.13
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||
Noninterest-earning assets:
|
||||||||||||||||||||||||
Cash and due from banks
|
15,024
|
14,767
|
||||||||||||||||||||||
Other nonearning assets
|
86,077
|
81,303
|
||||||||||||||||||||||
Allowance for loan losses
|
(7,749
|
)
|
(5,417
|
)
|
||||||||||||||||||||
Total noninterest-earning assets
|
93,352
|
90,653
|
||||||||||||||||||||||
Total assets
|
$
|
1,275,507
|
$
|
1,254,652
|
||||||||||||||||||||
|
||||||||||||||||||||||||
Liabilities and Shareholders’ Equity
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
NOW accounts
|
$
|
196,086
|
$
|
1,988
|
1.01
|
%
|
$
|
226,709
|
$
|
778
|
0.34
|
%
|
||||||||||||
Savings and money market
|
272,217
|
2,213
|
0.81
|
322,272
|
242
|
0.08
|
||||||||||||||||||
Time deposits
|
279,260
|
9,973
|
3.57
|
169,682
|
1,110
|
0.65
|
||||||||||||||||||
Other borrowed money
|
31,865
|
1,067
|
3.35
|
19,954
|
412
|
2.06
|
||||||||||||||||||
Subordinated debentures
|
8,500
|
597
|
7.03
|
8,500
|
296
|
3.48
|
||||||||||||||||||
Total int.-bearing liabilities
|
787,928
|
15,838
|
2.01
|
%
|
747,117
|
2,838
|
0.38
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
Demand deposit accounts
|
328,573
|
353,019
|
||||||||||||||||||||||
Other liabilities
|
22,237
|
19,295
|
||||||||||||||||||||||
Total noninterest-bearing liabilities
|
350,810
|
372,314
|
||||||||||||||||||||||
|
||||||||||||||||||||||||
Shareholders’ equity
|
136,769
|
135,221
|
||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$
|
1,275,507
|
$
|
1,254,652
|
||||||||||||||||||||
|
||||||||||||||||||||||||
Net interest earnings
|
$
|
46,618
|
$
|
45,264
|
||||||||||||||||||||
Net interest margin
|
3.94
|
%
|
3.89
|
%
|
||||||||||||||||||||
Net interest rate spread
|
3.27
|
%
|
3.75
|
%
|
||||||||||||||||||||
Average interest-bearing liabilities to average earning assets
|
66.65
|
%
|
64.19
|
%
|
||||||||||||||||||||
RATE VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME & EXPENSE
Table II
|
(dollars in thousands)
|
2023
|
2022
|
||||||||||||||||||||||
|
Increase (Decrease)
From Previous Year Due to
|
Increase (Decrease)
From Previous Year Due to
|
||||||||||||||||||||||
|
Volume
|
Yield/Rate
|
Total
|
Volume
|
Yield/Rate
|
Total
|
||||||||||||||||||
Interest income
|
||||||||||||||||||||||||
Interest-bearing balances with banks
|
$
|
(989
|
)
|
$
|
2,362
|
$
|
1,373
|
$
|
(40
|
)
|
$
|
1,352
|
$
|
1,312
|
||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
(391
|
)
|
737
|
346
|
565
|
912
|
1,477
|
|||||||||||||||||
Tax exempt
|
(17
|
)
|
(10
|
)
|
(27
|
)
|
(20
|
)
|
(50
|
)
|
(70
|
)
|
||||||||||||
Loans
|
4,927
|
7,735
|
12,662
|
138
|
55
|
193
|
||||||||||||||||||
Total interest income
|
3,530
|
10,824
|
14,354
|
643
|
2,269
|
2,912
|
||||||||||||||||||
|
||||||||||||||||||||||||
Interest expense
|
||||||||||||||||||||||||
NOW accounts
|
(118
|
)
|
1,328
|
1,210
|
50
|
48
|
98
|
|||||||||||||||||
Savings and money market
|
(43
|
)
|
2,014
|
1,971
|
20
|
(43
|
)
|
(23
|
)
|
|||||||||||||||
Time deposits
|
1,121
|
7,742
|
8,863
|
(279
|
)
|
(643
|
)
|
(922
|
)
|
|||||||||||||||
Other borrowed money
|
321
|
334
|
655
|
(127
|
)
|
(25
|
)
|
(152
|
)
|
|||||||||||||||
Subordinated debentures
|
----
|
301
|
301
|
----
|
138
|
138
|
||||||||||||||||||
Total interest expense
|
1,281
|
11,719
|
13,000
|
(336
|
)
|
(525
|
)
|
(861
|
)
|
|||||||||||||||
Net interest earnings
|
$
|
2,249
|
$
|
(895
|
)
|
$
|
1,354
|
$
|
979
|
$
|
(2,794
|
)
|
$
|
3,773
|
Investment Portfolio Composition |
|
at December 31, 2023 |
at December 31, 2022 |
![]() |
![]() |
|
MATURING
|
|||||||||||||||||||||||||||||||
As of December 31, 2023
|
Within One Year
|
After One but Within Five Years
|
After Five but Within Ten Years
|
After Ten Years
|
||||||||||||||||||||||||||||
(dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
U.S. Government securities
|
$
|
17,257
|
2.88
|
%
|
$
|
33,040
|
2.01
|
%
|
$
|
----
|
----
|
$
|
----
|
----
|
||||||||||||||||||
U.S. Government sponsored entity
securities
|
----
|
----
|
5,877
|
1.57
|
%
|
----
|
----
|
----
|
----
|
|||||||||||||||||||||||
Obligations of states and
political subdivisions
|
392
|
2.94
|
%
|
3,780
|
2.87
|
%
|
1,298
|
2.57
|
%
|
1,920
|
2.81
|
%
|
||||||||||||||||||||
Agency mortgage-backed
securities, residential
|
21
|
3.99
|
%
|
4,003
|
2.48
|
%
|
36,842
|
2.05
|
%
|
65,218
|
1.60
|
%
|
||||||||||||||||||||
Total securities
|
$
|
17,670
|
2.88
|
%
|
$
|
46,700
|
2.06
|
%
|
$
|
38,140
|
2.07
|
%
|
$
|
67,138
|
1.68
|
%
|
Tax-equivalent adjustments of $38 have been made in calculating yields on obligations of states and political subdivisions using a 21% rate. Weighted average yields are calculated on the basis of the
cost and effective yields weighted for the scheduled maturity of each security. Mortgage-backed securities, which have prepayment provisions, are assigned to a maturity category based on estimated average lives. Securities are shown at
their fair values, which include the market value adjustments for AFS securities.
|
Loan Portfolio Composition
|
|
at December 31, 2023
|
at December 31, 2022
|
![]() |
![]() |
(dollars in thousands)
|
||||||||
|
Amount
|
% of Total
|
||||||
Real Estate Rental and Leasing
|
$
|
145,302
|
45.00
|
%
|
||||
Accommodation and Food Services
|
50,421
|
15.61
|
%
|
|||||
Health Care and Social Assistance
|
24,628
|
7.63
|
%
|
|||||
Construction
|
22,490
|
6.96
|
%
|
|||||
Manufacturing
|
20,688
|
6.41
|
%
|
|||||
Retail Trade
|
17,714
|
5.49
|
%
|
|||||
All Other
|
41,651
|
12.90
|
%
|
|||||
Total
|
$
|
322,894
|
100.00
|
%
|
|
(dollars in thousands) | |||||||||||||||||||
|
Within One Year
|
After One
but Within
Five Years
|
After Five
but Within
Fifteen Years
|
After
Fifteen Years
|
Total
|
||||||||||||||
Residential real estate loans
|
$
|
63,948
|
$
|
197,328
|
$
|
53,954
|
$
|
4,274
|
$
|
319,504
|
|||||||||
Commercial real estate loans
|
89,420
|
199,993
|
32,836
|
645
|
322,894
|
||||||||||||||
Commercial and industrial loans
|
50,170
|
41,792
|
39,773
|
25,563
|
157,298
|
||||||||||||||
Consumer loans(1)
|
66,593
|
70,595
|
35,016
|
----
|
172,204
|
||||||||||||||
Total loans
|
$
|
270,131
|
$
|
509,708
|
$
|
161,579
|
$
|
30,482
|
$
|
971,900
|
Loans maturing or repricing after one year with:
|
Variable Interest
Rates
|
Fixed Interest Rates
|
Total
|
|||||||||
Residential real estate loans
|
$
|
207,515
|
$
|
48,041
|
$
|
255,556
|
||||||
Commercial real estate loans
|
198,873
|
34,601
|
233,474
|
|||||||||
Commercial and industrial loans
|
27,730
|
79,398
|
107,128
|
|||||||||
Consumer loans(1)
|
84
|
105,527
|
105,611
|
|||||||||
Total loans
|
$
|
434,202
|
$
|
267,567
|
$
|
701,769
|
(dollars in thousands)
|
||||||||
Years Ended December 31
|
||||||||
|
2023
|
2022
|
||||||
Residential real estate loans
|
$
|
2,213
|
$
|
681
|
||||
Percentage of loans to total loans
|
32.87
|
%
|
33.56
|
%
|
||||
Percentage of net charge-offs to average loans
|
.02
|
%
|
-.01
|
%
|
||||
Commercial real estate loans
|
3,047
|
2,038
|
||||||
Percentage of loans to total loans
|
33.22
|
%
|
32.63
|
%
|
||||
Percentage of net charge-offs to average loans
|
-.01
|
%
|
-.02
|
%
|
||||
Commercial and industrial loans
|
1,275
|
1,293
|
||||||
Percentage of loans to total loans
|
16.18
|
%
|
17.09
|
%
|
||||
Percentage of net charge-offs to average loans
|
-.12
|
%
|
.38
|
%
|
||||
Consumer loans(1)
|
2,232
|
1,257
|
||||||
Percentage of loans to total loans
|
17.72
|
%
|
16.73
|
%
|
||||
Percentage of net charge-offs to average loans
|
.51
|
%
|
.50
|
%
|
||||
Allowance for loan losses
|
$
|
8,767
|
$
|
5,269
|
||||
Total loans percentage
|
100.00
|
%
|
100.00
|
%
|
||||
Net charge-offs to average loans
|
.07
|
%
|
.14
|
%
|
(dollars in thousands)
|
||||||||
Years Ended December 31
|
||||||||
|
2023
|
2022
|
||||||
Loans
|
$
|
971,900
|
$
|
885,049
|
||||
Allowance for loan losses
|
8,767
|
5,269
|
||||||
Past due 90 days or more and still accruing
|
119
|
538
|
||||||
Nonaccrual
|
2,392
|
3,233
|
||||||
Allowance for loan losses to total loans
|
.90
|
%
|
.60
|
%
|
||||
Nonaccrual loans to total loans
|
.25
|
%
|
.37
|
%
|
||||
Allowance for loan losses to nonaccrual loans
|
366.51
|
%
|
162.98
|
%
|
Composition of Total Deposits
|
|
at December 31, 2023
|
at December 31, 2022
|
![]() |
![]() |
|
2023
|
2022
|
2021
|
2020
|
2019
|
|||||||||||||||
|
||||||||||||||||||||
Return on average assets
|
.99
|
%
|
1.06
|
%
|
.95
|
%
|
.94
|
%
|
.96
|
%
|
||||||||||
Return on average equity
|
9.24
|
%
|
9.86
|
%
|
8.45
|
%
|
7.83
|
%
|
8.10
|
%
|
||||||||||
Dividend payout ratio
|
38.56
|
%
|
35.39
|
%
|
34.25
|
%
|
39.20
|
%
|
40.37
|
%
|
||||||||||
Average equity to average assets
|
10.72
|
%
|
10.78
|
%
|
11.25
|
%
|
11.95
|
%
|
11.82
|
%
|