Attached files
file | filename |
---|---|
EX-32 - CEO AND CFO SECTION 906 CERTIFICATION - PREMIER FINANCIAL BANCORP INC | exhibit32.htm |
EX-31.2 - CFO SECTION 302 CERTIFICATION - PREMIER FINANCIAL BANCORP INC | exhibit31-2.htm |
EX-31.1 - CEO SECTION 302 CERTIFICATION - PREMIER FINANCIAL BANCORP INC | exhibit31-1.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☑
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended March 31, 2020
or
□
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from ___________ to ___________
Commission file number 000-20908
PREMIER FINANCIAL BANCORP, INC.
(Exact name of registrant as specified in its charter)
Kentucky
|
61-1206757
|
|
(State or other jurisdiction of incorporation organization)
|
(I.R.S. Employer Identification No.)
|
|
2883 Fifth Avenue
Huntington, West Virginia
|
25702
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Registrant’s telephone number (304) 525-1600
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to filing requirements for the past 90 days. Yes ☑ No □.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File
required to be submitted pursuant to Rule 405 of Regulation S-T (§230.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No □.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated
filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer □
|
Accelerated filer ☑
|
|
Non-accelerated filer □
|
Smaller reporting company ☑
|
Emerging growth company □
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended
transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. □
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Securities Exchange Act). Yes □ No ☑.
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock, no par value
|
PFBI
|
The Nasdaq Stock Market LLC
|
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Common stock, no par value, – 14,662,257 shares outstanding at April 29, 2020
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
3
|
||||
40
|
||||
51
|
||||
51
|
||||
52
|
||||
52
|
||||
52
|
||||
52
|
||||
52
|
||||
52
|
||||
52
|
||||
53
|
||||
54
|
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Item 1. Financial Statements
The accompanying information has not been audited by an independent registered public accounting firm; however, in the opinion of management such
information reflects all adjustments necessary for a fair presentation of the results for the interim period. All such adjustments are of a normal and recurring nature. Premier Financial Bancorp, Inc.’s (“Premier’s”) accounting and reporting policies
are in accordance with accounting principles generally accepted in the United States of America. Certain accounting principles used by Premier involve a significant amount of judgment about future events and require the use of estimates in their
application. The following policies are particularly sensitive in terms of judgments and the extent to which estimates are used: allowance for loan losses, the identification and evaluation of impaired loans, and the impairment of goodwill. These
estimates are based on assumptions that may involve significant uncertainty at the time of their use. However, the policies, the estimates and the estimation process as well as the resulting disclosures are periodically reviewed by the Audit Committee
of the Board of Directors and material estimates are subject to review as part of the external audit by the independent registered public accounting firm.
The accompanying financial statements are presented in accordance with the requirements of Form 10-Q and consequently do not include all of the
disclosures normally required by accounting principles generally accepted in the United States of America or those normally made in the registrant’s annual
report on Form 10-K. Accordingly, the reader of the Form 10-Q may wish to refer to the registrant’s Form 10-K for the year ended December 31, 2019
for further information in this regard.
Index to consolidated financial statements:
4
|
||||
5
|
||||
6
|
||||
7
|
||||
8
|
||||
9
|
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020 AND DECEMBER 31, 2019
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
|
||||||||
March 31,
2020
|
December 31,
2019
|
|||||||
ASSETS
|
||||||||
Cash and due from banks
|
$
|
23,455
|
$
|
23,091
|
||||
Interest bearing bank balances
|
37,894
|
65,465
|
||||||
Federal funds sold
|
8,134
|
5,902
|
||||||
Cash and cash equivalents
|
69,483
|
94,458
|
||||||
Time deposits with other banks
|
598
|
598
|
||||||
Securities available for sale
|
404,478
|
390,754
|
||||||
Loans
|
1,185,043
|
1,195,295
|
||||||
Allowance for loan losses
|
(13,856
|
)
|
(13,542
|
)
|
||||
Net loans
|
1,171,187
|
1,181,753
|
||||||
Federal Home Loan Bank stock, at cost
|
4,314
|
4,450
|
||||||
Premises and equipment, net
|
37,148
|
37,257
|
||||||
Real estate acquired through foreclosure
|
12,709
|
12,242
|
||||||
Interest receivable
|
5,192
|
4,699
|
||||||
Goodwill
|
47,640
|
47,640
|
||||||
Other intangible assets
|
5,134
|
5,376
|
||||||
Other assets
|
1,350
|
1,783
|
||||||
Total assets
|
$
|
1,759,233
|
$
|
1,781,010
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits
|
||||||||
Non-interest bearing
|
$
|
356,220
|
$
|
367,870
|
||||
Time deposits, $250,000 and over
|
98,460
|
100,638
|
||||||
Other interest bearing
|
1,007,700
|
1,027,245
|
||||||
Total deposits
|
1,462,380
|
1,495,753
|
||||||
Securities sold under agreements to repurchase
|
19,694
|
20,428
|
||||||
FHLB advances
|
7,986
|
6,375
|
||||||
Subordinated debt
|
5,445
|
5,436
|
||||||
Interest payable
|
865
|
912
|
||||||
Other liabilities
|
13,938
|
11,865
|
||||||
Total liabilities
|
1,510,308
|
1,540,769
|
||||||
Stockholders' equity
|
||||||||
Common stock, no par value; 30,000,000 shares authorized; 14,662,257 shares issued and outstanding at March 31, 2020, and
14,657,432 shares issued and outstanding at December 31, 2019
|
133,866
|
133,795
|
||||||
Retained earnings
|
105,911
|
102,743
|
||||||
Accumulated other comprehensive income
|
9,148
|
3,703
|
||||||
Total stockholders' equity
|
248,925
|
240,241
|
||||||
Total liabilities and stockholders' equity
|
$
|
1,759,233
|
$
|
1,781,010
|
PREMIER FINANCIAL BANCORP, INC.
THREE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED, DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended
March 31,
|
||||||||
2020
|
2019
|
|||||||
Interest income
|
||||||||
Loans, including fees
|
$
|
15,754
|
$
|
16,289
|
||||
Securities available for sale
|
||||||||
Taxable
|
2,543
|
2,338
|
||||||
Tax-exempt
|
89
|
92
|
||||||
Federal funds sold and other
|
258
|
345
|
||||||
Total interest income
|
18,644
|
19,064
|
||||||
Interest expense
|
||||||||
Deposits
|
2,165
|
2,050
|
||||||
Repurchase agreements and other
|
24
|
9
|
||||||
Other borrowings
|
-
|
21
|
||||||
FHLB advances
|
30
|
55
|
||||||
Subordinated debt
|
83
|
94
|
||||||
Total interest expense
|
2,302
|
2,229
|
||||||
Net interest income
|
16,342
|
16,835
|
||||||
Provision for loan losses
|
1,000
|
560
|
||||||
Net interest income after provision for loan losses
|
15,342
|
16,275
|
||||||
Non-interest income
|
||||||||
Service charges on deposit accounts
|
1,106
|
1,094
|
||||||
Electronic banking income
|
818
|
822
|
||||||
Secondary market mortgage income
|
66
|
24
|
||||||
Other
|
259
|
236
|
||||||
2,249
|
2,176
|
|||||||
Non-interest expenses
|
||||||||
Salaries and employee benefits
|
5,408
|
5,199
|
||||||
Occupancy and equipment expenses
|
1,725
|
1,664
|
||||||
Outside data processing
|
1,531
|
1,384
|
||||||
Professional fees
|
244
|
365
|
||||||
Taxes, other than payroll, property and income
|
275
|
238
|
||||||
Write-downs, expenses, sales of other real estate owned, net
|
68
|
249
|
||||||
Amortization of intangibles
|
242
|
227
|
||||||
FDIC insurance
|
(4
|
)
|
124
|
|||||
Other expenses
|
1,248
|
1,143
|
||||||
10,737
|
10,593
|
|||||||
Income before income taxes
|
6,854
|
7,858
|
||||||
Provision for income taxes
|
1,486
|
1,682
|
||||||
Net income
|
$
|
5,368
|
$
|
6,176
|
||||
Net income per share:
|
||||||||
Basic
|
$
|
0.37
|
$
|
0.42
|
||||
Diluted
|
0.36
|
0.42
|
PREMIER FINANCIAL BANCORP, INC.
THREE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED, DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended
March 31,
|
||||||||
2020
|
2019
|
|||||||
Net income
|
$
|
5,368
|
$
|
6,176
|
||||
Other comprehensive income:
|
||||||||
Unrealized gains arising during the period
|
6,892
|
5,604
|
||||||
Reclassification of realized amount
|
-
|
-
|
||||||
Net change in unrealized gain on securities
|
6,892
|
5,604
|
||||||
Less tax impact
|
(1,447
|
)
|
(1,177
|
)
|
||||
Other comprehensive income
|
5,445
|
4,427
|
||||||
Comprehensive income
|
$
|
10,813
|
$
|
10,603
|
PREMIER FINANCIAL BANCORP, INC.
THREE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED, DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Common
Stock
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (loss)
|
Total
|
|||||||||||||
Balances, January 1, 2019
|
$
|
133,248
|
$
|
87,333
|
$
|
(3,852
|
)
|
$
|
216,729
|
|||||||
Net income
|
-
|
6,176
|
-
|
6,176
|
||||||||||||
Other comprehensive income
|
-
|
-
|
4,427
|
4,427
|
||||||||||||
Cash dividends paid ($0.15 per share)
|
-
|
(2,195
|
)
|
-
|
(2,195
|
)
|
||||||||||
Stock options exercised
|
51
|
-
|
-
|
51
|
||||||||||||
Stock based compensation expense
|
39
|
-
|
-
|
39
|
||||||||||||
Balances, March 31, 2019
|
$
|
133,338
|
$
|
91,314
|
$
|
575
|
$
|
225,227
|
Common
Stock
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (loss)
|
Total
|
|||||||||||||
Balances, January 1, 2020
|
$
|
133,795
|
$
|
102,743
|
$
|
3,703
|
$
|
240,241
|
||||||||
Net income
|
-
|
5,368
|
-
|
5,368
|
||||||||||||
Other comprehensive income
|
-
|
-
|
5,445
|
5,445
|
||||||||||||
Cash dividends paid ($0.15 per share)
|
-
|
(2,200
|
)
|
-
|
(2,200
|
)
|
||||||||||
Stock options exercised
|
31
|
-
|
-
|
31
|
||||||||||||
Stock based compensation expense
|
40
|
-
|
-
|
40
|
||||||||||||
Balances, March 31, 2020
|
$
|
133,866
|
$
|
105,911
|
$
|
9,148
|
$
|
248,925
|
PREMIER FINANCIAL BANCORP, INC.
THREE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED, DOLLARS IN THOUSANDS)
2020
|
2019
|
|||||||
Cash flows from operating activities
|
||||||||
Net income
|
$
|
5,368
|
$
|
6,176
|
||||
Adjustments to reconcile net income to net cash from
operating activities
|
||||||||
Depreciation
|
460
|
467
|
||||||
Provision for loan losses
|
1,000
|
560
|
||||||
Amortization (accretion), net
|
94
|
(47
|
)
|
|||||
Writedowns (gains on the sale) of other real estate owned, net
|
14
|
(15
|
)
|
|||||
Stock compensation expense
|
40
|
39
|
||||||
Changes in:
|
||||||||
Interest receivable
|
(493
|
)
|
(343
|
)
|
||||
Other assets
|
434
|
(228
|
)
|
|||||
Interest payable
|
(47
|
)
|
127
|
|||||
Other liabilities
|
455
|
1,131
|
||||||
Net cash from operating activities
|
7,325
|
7,867
|
||||||
Cash flows from investing activities
|
||||||||
Purchases of securities available for sale
|
(47,360
|
)
|
(13,854
|
)
|
||||
Proceeds from maturities and calls of securities available for sale
|
40,458
|
15,869
|
||||||
Redemption of FHLB stock
|
136
|
60
|
||||||
Net change in loans
|
8,960
|
(7,555
|
)
|
|||||
Purchases of premises and equipment, net
|
(181
|
)
|
(361
|
)
|
||||
Proceeds from sales of other real estate acquired through foreclosure
|
380
|
414
|
||||||
Net cash from (used in) investing activities
|
2,393
|
(5,427
|
)
|
|||||
Cash flows from financing activities
|
||||||||
Net change in deposits
|
(33,390
|
)
|
23,637
|
|||||
Net change in agreements to repurchase securities
|
(734
|
)
|
(37
|
)
|
||||
Advances from FHLB
|
5,000
|
-
|
||||||
Repayment of other borrowed funds
|
-
|
|
(1,050
|
)
|
||||
Repayment of FHLB advances
|
(3,400
|
) |
(1,500
|
)
|
||||
Proceeds from stock option exercises
|
31
|
51
|
||||||
Common stock dividends paid
|
(2,200
|
)
|
(2,195
|
)
|
||||
Net cash from financing activities
|
(34,693
|
)
|
18,906
|
|||||
Net change in cash and cash equivalents
|
(24,975
|
)
|
21,346
|
|||||
Cash and cash equivalents at beginning of period
|
94,458
|
80,775
|
||||||
Cash and cash equivalents at end of period
|
$
|
69,483
|
$
|
102,121
|
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid during period for interest
|
$
|
2,349
|
$
|
2,102
|
||||
Loans transferred to real estate acquired through foreclosure
|
891
|
753
|
||||||
Operating right-of-use asset resulting from lease liability
|
171
|
7,453
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
The consolidated financial statements include the accounts of Premier Financial Bancorp, Inc. (the Company) and its wholly owned subsidiaries (the
“Banks”):
March 31, 2020
|
||||||||||||
Year | Net Income | |||||||||||
Subsidiary
|
Location
|
Acquired
|
Assets
|
Qtr
|
||||||||
Citizens Deposit Bank & Trust
|
Vanceburg, Kentucky
|
1991
|
$
|
554,340
|
$
|
1,583
|
||||||
Premier Bank, Inc.
|
Huntington, West Virginia
|
1998
|
1,197,522
|
4,233
|
||||||||
Parent and Intercompany Eliminations
|
7,371
|
(448
|
)
|
|||||||||
Consolidated Total
|
$
|
1,759,233
|
$
|
5,368
|
All significant intercompany transactions and balances have been eliminated.
Estimates in the Financial Statements: The preparation of
financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions based on available information. These estimates are, to a large degree, dependent
upon our accounting policies. The selection and application of these accounting policies involve judgments, estimates, and uncertainties that are susceptible to change. Those accounting policies that management believes are the most important to the
presentation and understanding of our financial condition and results of operations include the allowance for loan losses, business combinations and impairment of goodwill, and other than temporary impairment (“OTTI”) of securities available for
sale. The estimates and assumptions used in these calculations affect the amounts reported in the financial statements and the disclosures provided. National and local participation in a worldwide effort to curb the spread of the COVID-19
virus has resulted in and may continue to result in negative changes in the national and regional business climate in the geographic areas in which Premier operates. As a result, management conducted an interim goodwill impairment test and concluded
that the goodwill was not impaired as of March 31, 2020. The effects of government measures to curb the spread of the COVID-19 virus on the local or national economy are uncertain and could cause assumptions and conditions to change in the near term. In the event that changes to assumptions or conditions than originally estimated were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of
operations is a reasonable likelihood.
Recently Issued Accounting Pronouncements
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses: Measurement of Credit Losses on
Financial Instruments. This ASU replaces the measurement for credit losses from a probable incurred estimate with an expected future loss estimate, which is referred to as the “current expected credit loss” or “CECL”. The standard pertains
to financial assets measured at amortized cost such as loans, debt securities classified as held-to-maturity, and certain other contracts, in which organizations will now use forward-looking information to enhance their credit loss estimates on these
assets. The largest impact will be on the allowance for loan and lease losses. The company has formed a committee to oversee the steps required in the adoption of the new current expected credit loss method. The committee has selected a third-party
vendor to assist in data analysis and modeling as well as the required disclosures. Management is currently evaluating the impact of the adoption of this guidance on the Company’s financial statements. Upon adoption, an initial cumulative increase in
the allowance for loan losses is currently anticipated by management along with a corresponding decrease in capital as permitted by the standard.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 1 - BASIS OF PRESENTATION -continued
However, due to the complexity of the calculation and evolving guidance on adoption management has not yet determined the one-time adjustment. On July
17, 2019, the Financial Accounting Standards Board (“FASB”) voted for a proposal to extend the implementation deadline for smaller reporting companies like Premier. The proposal extends the implementation deadline for Premier for a period of
three-years until January 1, 2023. The proposal was approved on October 16, 2019.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
Amortized cost and fair value of investment securities, by category, at March 31, 2020 are summarized as follows:
2020
|
Amortized Cost
|
Unrealized Gains
|
Unrealized Losses
|
Fair Value
|
||||||||||||
Available for sale
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||
U. S. sponsored agency MBS - residential
|
$
|
282,478
|
$
|
10,827
|
$
|
(14
|
)
|
$
|
293,291
|
|||||||
U. S. sponsored agency CMO’s - residential
|
56,361
|
566
|
(159
|
)
|
56,768
|
|||||||||||
Total mortgage-backed securities of government sponsored agencies
|
338,839
|
11,393
|
(173
|
)
|
350,059
|
|||||||||||
U. S. government sponsored agency securities
|
12,080
|
151
|
-
|
12,231
|
||||||||||||
Obligations of states and political subdivisions
|
40,020
|
348
|
(56
|
)
|
40,312
|
|||||||||||
Other securities
|
1,959
|
46
|
(129
|
)
|
1,876
|
|||||||||||
Total available for sale
|
$
|
392,898
|
$
|
11,938
|
$
|
(358
|
)
|
$
|
404,478
|
Amortized cost and fair value of investment securities, by category, at December 31, 2019 are summarized as follows:
2019
|
Amortized Cost
|
Unrealized Gains
|
Unrealized Losses
|
Fair Value
|
||||||||||||
Available for sale
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||
U. S. sponsored agency MBS - residential
|
$
|
276,013
|
$
|
3,618
|
$
|
(322
|
)
|
$
|
279,309
|
|||||||
U. S. sponsored agency CMO’s - residential
|
61,989
|
768
|
(113
|
)
|
62,644
|
|||||||||||
Total mortgage-backed securities of government sponsored agencies
|
338,002
|
4,386
|
(435
|
)
|
341,953
|
|||||||||||
U. S. government sponsored agency securities
|
30,538
|
280
|
(88
|
)
|
30,730
|
|||||||||||
Obligations of states and political subdivisions
|
15,570
|
453
|
(6
|
)
|
16,017
|
|||||||||||
Other securities
|
1,956
|
98
|
-
|
2,054
|
||||||||||||
Total available for sale
|
$
|
386,066
|
$
|
5,217
|
$
|
(529
|
)
|
$
|
390,754
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 2 - SECURITIES - continued
The amortized cost and fair value of securities at March 31, 2020 by contractual maturity are shown below. Expected maturities will differ from
contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized
Cost
|
Fair
Value
|
|||||||
Available for sale
|
||||||||
Due in one year or less
|
$
|
7,085
|
$
|
7,124
|
||||
Due after one year through five years
|
29,988
|
29,948
|
||||||
Due after five years through ten years
|
10,543
|
10,647
|
||||||
Due after ten years
|
6,443
|
6,700
|
||||||
Mortgage-backed securities of government sponsored agencies
|
338,839
|
350,059
|
||||||
Total available for sale
|
$
|
392,898
|
$
|
404,478
|
There were no sales of securities during the first three months of 2020 and 2019.
Securities with unrealized losses at March 31, 2020 aggregated by investment category and length of time that individual securities have been in a
continuous unrealized loss position are as follows:
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
U.S government sponsored agency MBS – residential
|
$
|
851
|
$
|
(14
|
)
|
$
|
-
|
$
|
-
|
$
|
851
|
$
|
(14
|
)
|
||||||||||
U.S government sponsored agency CMO – residential
|
10,747
|
(109
|
)
|
2,449
|
(50
|
)
|
13,196
|
(159
|
)
|
|||||||||||||||
Obligations of states and political subdivisions
|
4,968
|
(56
|
)
|
-
|
-
|
4,968
|
(56
|
)
|
||||||||||||||||
Other securities
|
848
|
(129
|
)
|
-
|
-
|
848
|
(129
|
)
|
||||||||||||||||
Total temporarily impaired
|
$
|
17,414
|
$
|
(308
|
)
|
$
|
2,449
|
$
|
(50
|
)
|
$
|
19,863
|
$
|
(358
|
)
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 2 - SECURITIES - continued
Securities with unrealized losses at December 31, 2019 aggregated by investment category and length of time that individual securities have been in a
continuous unrealized loss position are as follows:
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
U.S government sponsored agency securities
|
$
|
10,851
|
$
|
(84
|
)
|
$
|
3,957
|
$
|
(4
|
)
|
$
|
14,808
|
$
|
(88
|
)
|
|||||||||
U.S government sponsored agency MBS – residential
|
50,945
|
(199
|
)
|
12,930
|
(123
|
)
|
63,875
|
(322
|
)
|
|||||||||||||||
U.S government sponsored agency CMO’s – residential
|
4,376
|
(3
|
)
|
8,815
|
(110
|
)
|
13,191
|
(113
|
)
|
|||||||||||||||
Obligations of states and political subdivisions
|
1,866
|
(6
|
)
|
-
|
-
|
1,866
|
(6
|
)
|
||||||||||||||||
Total temporarily impaired
|
$
|
68,038
|
$
|
(292
|
)
|
$
|
25,702
|
$
|
(237
|
)
|
$
|
93,740
|
$
|
(529
|
)
|
The investment portfolio is predominately high credit quality interest-bearing bonds with defined maturity dates backed by the U.S. Government or
Government sponsored entities. The unrealized losses at March 31, 2020 and December 31, 2019 are price changes resulting from changes in the interest rate environment and are considered to be temporary declines in the value of the securities. Management does not intend to sell and it is likely that management will not be required to sell the securities prior to their anticipated recovery. Their fair value is expected to recover as the bonds approach their maturity
date and/or market conditions improve.
Major classifications of loans at March 31, 2020 and December 31, 2019 are summarized as follows:
2020
|
2019
|
|||||||
Residential real estate
|
$
|
387,909
|
$
|
389,985
|
||||
Multifamily real estate
|
40,286
|
36,684
|
||||||
Commercial real estate:
|
||||||||
Owner occupied
|
168,102
|
164,218
|
||||||
Non-owner occupied
|
306,854
|
304,316
|
||||||
Commercial and industrial
|
101,132
|
105,079
|
||||||
Consumer
|
26,409
|
29,007
|
||||||
Construction and land
|
119,415
|
136,138
|
||||||
All other
|
34,936
|
29,868
|
||||||
$
|
1,185,043
|
$
|
1,195,295
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
Activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2020 was as follows:
Loan Class
|
Balance
Dec 31, 2019
|
Provision (credit) for loan losses
|
Loans
charged-off
|
Recoveries
|
Balance
March 31, 2020
|
|||||||||||||||
Residential real estate
|
$
|
1,711
|
$
|
216
|
$
|
(93
|
)
|
$
|
4
|
$
|
1,838
|
|||||||||
Multifamily real estate
|
1,954
|
150
|
-
|
-
|
2,104
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Owner occupied
|
2,441
|
342
|
(566
|
)
|
3
|
2,220
|
||||||||||||||
Non-owner occupied
|
3,184
|
479
|
(24
|
)
|
3
|
3,642
|
||||||||||||||
Commercial and industrial
|
1,767
|
22
|
-
|
28
|
1,817
|
|||||||||||||||
Consumer
|
281
|
2
|
(69
|
)
|
27
|
241
|
||||||||||||||
Construction and land
|
1,724
|
(349
|
)
|
-
|
37
|
1,412
|
||||||||||||||
All other
|
480
|
138
|
(74
|
)
|
38
|
582
|
||||||||||||||
Total
|
$
|
13,542
|
$
|
1,000
|
$
|
(826
|
)
|
$
|
140
|
$
|
13,856
|
Activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2019 was as follows:
Loan Class
|
Balance
Dec 31, 2018
|
Provision (credit) for loan losses
|
Loans
charged-off
|
Recoveries
|
Balance
March 31, 2019
|
|||||||||||||||
Residential real estate
|
$
|
1,808
|
$
|
42
|
$
|
(32
|
)
|
$
|
5
|
$
|
1,823
|
|||||||||
Multifamily real estate
|
1,649
|
(61
|
)
|
-
|
2
|
1,590
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Owner occupied
|
2,120
|
236
|
(533
|
)
|
1
|
1,824
|
||||||||||||||
Non-owner occupied
|
3,058
|
400
|
(57
|
)
|
-
|
3,401
|
||||||||||||||
Commercial and industrial
|
1,897
|
(97
|
)
|
(110
|
)
|
31
|
1,721
|
|||||||||||||
Consumer
|
351
|
110
|
(107
|
)
|
11
|
365
|
||||||||||||||
Construction and land
|
2,255
|
(93
|
)
|
(13
|
)
|
-
|
2,149
|
|||||||||||||
All other
|
600
|
23
|
(51
|
)
|
34
|
606
|
||||||||||||||
Total
|
$
|
13,738
|
$
|
560
|
$
|
(903
|
)
|
$
|
84
|
$
|
13,479
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
Purchased Impaired Loans
The Company holds purchased loans for which there was, at their acquisition date, evidence of deterioration of credit quality since their origination
and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans is as follows at March 31, 2020 and December 31, 2019.
2020
|
2019
|
|||||||
Residential real estate
|
$
|
2,436
|
$
|
2,565
|
||||
Commercial real estate
|
||||||||
Owner occupied
|
1,750
|
1,804
|
||||||
Non-owner occupied
|
2,533
|
2,628
|
||||||
Commercial and industrial
|
291
|
305
|
||||||
Consumer
|
19
|
22
|
||||||
Construction and land
|
476
|
483
|
||||||
All other
|
171
|
174
|
||||||
Total carrying amount
|
$
|
7,676
|
$
|
7,981
|
||||
Contractual principal balance
|
$
|
11,424
|
$
|
11,681
|
||||
Carrying amount, net of allowance
|
$
|
7,676
|
$
|
7,981
|
For those purchased loans disclosed above, the Company did not increase the allowance for loan losses during the three-months ended March 31, 2020 and
March 31, 2019.
For those purchased loans disclosed above, where the Company can reasonably estimate the cash flows expected to be collected on the loans, a portion of
the purchase discount is allocated to an accretable yield adjustment based upon the present value of the future estimated cash flows versus the current carrying value of the loan and the accretable yield portion is being recognized as interest income
over the remaining life of the loan.
Where the Company cannot reasonably estimate the cash flows expected to be collected on the loans, it has continued to account for those loans using the
cost recovery method of income recognition. As such, no portion of a purchase discount adjustment has been determined to meet the definition of an accretable yield adjustment on those loans accounted for using the cost recovery method. If, in the
future, cash flows from the borrower(s) can be reasonably estimated, a portion of the purchase discount would be allocated to an accretable yield adjustment based upon the present value of the future estimated cash flows versus the current carrying
value of the loan and the accretable yield portion would be recognized as interest income over the remaining life of the loan. Until such accretable yield can be calculated, under the cost recovery method of income recognition, all payments will be
used to reduce the carrying value of the loan and no income will be recognized on the loan until the carrying value is reduced to zero. Any loan accounted for under the cost recovery method is also still included as a non-accrual loan in the amounts
presented in the tables below.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
The accretable yield, or income expected to be collected, on the purchased loans above is as follows at March 31, 2020 and March 31, 2019.
2020
|
2019
|
|||||||
Balance at January 1
|
$
|
619
|
$
|
642
|
||||
New loans purchased
|
-
|
-
|
||||||
Accretion of income
|
(36
|
)
|
(53
|
)
|
||||
Loans placed on non-accrual
|
-
|
(14
|
)
|
|||||
Income recognized upon full repayment
|
(7
|
)
|
(42
|
)
|
||||
Reclassifications from non-accretable difference
|
-
|
-
|
||||||
Disposals
|
-
|
-
|
||||||
Balance at March 31
|
$
|
576
|
$
|
533
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
Past Due and Non-performing Loans
The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of March 31,
2020 and December 31, 2019. The recorded investment in non-accrual loans is less than the principal owed on non-accrual loans due to discounts applied to the carrying value of the loan at time of their acquisition and interest payments made by the
borrower which have been used to reduce the recorded investment in the loan rather than recognized as interest income.
March 31, 2020
|
Principal Owed on Non-accrual Loans
|
Recorded Investment in Non-accrual Loans
|
Loans Past Due Over 90 Days, still accruing
|
|||||||||
Residential real estate
|
$
|
5,478
|
$
|
4,266
|
$
|
710
|
||||||
Multifamily real estate
|
4,184
|
3,797
|
-
|
|||||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
3,125
|
2,396
|
10
|
|||||||||
Non-owner occupied
|
4,214
|
2,872
|
66
|
|||||||||
Commercial and industrial
|
1,047
|
498
|
300
|
|||||||||
Consumer
|
367
|
283
|
16
|
|||||||||
Construction and land
|
374
|
337
|
-
|
|||||||||
All other
|
75
|
60
|
-
|
|||||||||
Total
|
$
|
18,864
|
$
|
14,509
|
$
|
1,102
|
December 31, 2019
|
Principal Owed on Non-accrual Loans
|
Recorded Investment in Non-accrual Loans
|
Loans Past Due Over 90 Days, still accruing
|
|||||||||
Residential real estate
|
$
|
5,801
|
$
|
4,618
|
$
|
1,425
|
||||||
Multifamily real estate
|
4,113
|
3,726
|
-
|
|||||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
3,399
|
2,995
|
-
|
|||||||||
Non-owner occupied
|
3,120
|
1,852
|
340
|
|||||||||
Commercial and industrial
|
1,026
|
420
|
451
|
|||||||||
Consumer
|
364
|
313
|
9
|
|||||||||
Construction and land
|
470
|
440
|
3
|
|||||||||
All other
|
75
|
73
|
-
|
|||||||||
Total
|
$
|
18,368
|
$
|
14,437
|
$
|
2,228
|
Nonaccrual loans and impaired loans are defined differently. Some loans may be included in both categories, and some may only be included in one
category. Nonaccrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
The following table presents the aging of the recorded investment in past due loans as of March 31, 2020 by class of loans:
Loan Class
|
Total Loans
|
30-89 Days Past Due
|
Greater than 90 days past due
|
Total Past Due
|
Loans Not
Past Due
|
|||||||||||||||
Residential real estate
|
$
|
387,909
|
$
|
5,829
|
$
|
2,505
|
$
|
8,334
|
$
|
379,575
|
||||||||||
Multifamily real estate
|
40,286
|
-
|
3,797
|
3,797
|
36,489
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Owner occupied
|
168,102
|
786
|
964
|
1,750
|
166,352
|
|||||||||||||||
Non-owner occupied
|
306,854
|
3,058
|
849
|
3,907
|
302,947
|
|||||||||||||||
Commercial and industrial
|
101,132
|
1,370
|
655
|
2,025
|
99,107
|
|||||||||||||||
Consumer
|
26,409
|
128
|
152
|
280
|
26,129
|
|||||||||||||||
Construction and land
|
119,415
|
150
|
5
|
155
|
119,260
|
|||||||||||||||
All other
|
34,936
|
-
|
60
|
60
|
34,876
|
|||||||||||||||
Total
|
$
|
1,185,043
|
$
|
11,321
|
$
|
8,987
|
$
|
20,308
|
$
|
1,164,735
|
The following table presents the aging of the recorded investment in past due loans as of December 31, 2019 by class of loans:
Loan Class
|
Total Loans
|
30-89 Days Past Due
|
Greater than 90 days past due
|
Total Past Due
|
Loans Not
Past Due
|
|||||||||||||||
Residential real estate
|
$
|
389,985
|
$
|
9,479
|
$
|
3,192
|
$
|
12,671
|
$
|
377,314
|
||||||||||
Multifamily real estate
|
36,684
|
-
|
3,726
|
3,726
|
32,958
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Owner occupied
|
164,218
|
337
|
1,199
|
1,536
|
162,682
|
|||||||||||||||
Non-owner occupied
|
304,316
|
838
|
1,017
|
1,855
|
302,461
|
|||||||||||||||
Commercial and industrial
|
105,079
|
245
|
708
|
953
|
104,126
|
|||||||||||||||
Consumer
|
29,007
|
309
|
230
|
539
|
28,468
|
|||||||||||||||
Construction and land
|
136,138
|
3,856
|
4
|
3,860
|
132,278
|
|||||||||||||||
All other
|
29,868
|
-
|
73
|
73
|
29,795
|
|||||||||||||||
Total
|
$
|
1,195,295
|
$
|
15,064
|
$
|
10,149
|
$
|
25,213
|
$
|
1,170,082
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and
based on impairment method as of March 31, 2020:
Allowance for Loan Losses
|
Loan Balances
|
|||||||||||||||||||||||||||||||
Loan Class
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
Acquired with Deteriorated Credit Quality
|
Total
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
Acquired with Deteriorated Credit Quality
|
Total
|
||||||||||||||||||||||||
Residential real estate
|
$
|
-
|
$
|
1,838
|
$
|
-
|
$
|
1,838
|
$
|
62
|
$
|
385,411
|
$
|
2,436
|
$
|
387,909
|
||||||||||||||||
Multifamily real estate
|
1,855
|
249
|
-
|
2,104
|
3,797
|
36,489
|
-
|
40,286
|
||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Owner occupied
|
-
|
2,220
|
-
|
2,220
|
1,492
|
164,860
|
1,750
|
168,102
|
||||||||||||||||||||||||
Non-owner occupied
|
407
|
3,235
|
-
|
3,642
|
4,064
|
300,257
|
2,533
|
306,854
|
||||||||||||||||||||||||
Commercial and industrial
|
456
|
1,361
|
-
|
1,817
|
773
|
100,068
|
291
|
101,132
|
||||||||||||||||||||||||
Consumer
|
-
|
241
|
-
|
241
|
-
|
26,390
|
19
|
26,409
|
||||||||||||||||||||||||
Construction and land
|
-
|
1,412
|
1,412
|
325
|
118,614
|
476
|
119,415
|
|||||||||||||||||||||||||
All other
|
-
|
582
|
-
|
582
|
-
|
34,765
|
171
|
34,936
|
||||||||||||||||||||||||
Total
|
$
|
2,718
|
$
|
11,138
|
$
|
-
|
$
|
13,856
|
$
|
10,513
|
$
|
1,166,854
|
$
|
7,676
|
$
|
1,185,043
|
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment
method as of December 31, 2019:
Allowance for Loan Losses
|
Loan Balances
|
|||||||||||||||||||||||||||||||
Loan Class
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
Acquired with Deteriorated Credit Quality
|
Total
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
Acquired with Deteriorated Credit Quality
|
Total
|
||||||||||||||||||||||||
Residential real estate
|
$
|
-
|
$
|
1,711
|
$
|
-
|
$
|
1,711
|
$
|
63
|
$
|
387,357
|
$
|
2,565
|
$
|
389,985
|
||||||||||||||||
Multifamily real estate
|
1,737
|
217
|
-
|
1,954
|
3,726
|
32,958
|
-
|
36,684
|
||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Owner occupied
|
653
|
1,788
|
-
|
2,441
|
2,685
|
159,729
|
1,804
|
164,218
|
||||||||||||||||||||||||
Non-owner occupied
|
271
|
2,913
|
-
|
3,184
|
3,830
|
297,858
|
2,628
|
304,316
|
||||||||||||||||||||||||
Commercial and industrial
|
390
|
1,377
|
-
|
1,767
|
678
|
104,096
|
305
|
105,079
|
||||||||||||||||||||||||
Consumer
|
-
|
281
|
-
|
281
|
-
|
28,985
|
22
|
29,007
|
||||||||||||||||||||||||
Construction and land
|
51
|
1,673
|
-
|
1,724
|
431
|
135,224
|
483
|
136,138
|
||||||||||||||||||||||||
All other
|
-
|
480
|
-
|
480
|
-
|
29,694
|
174
|
29,868
|
||||||||||||||||||||||||
Total
|
$
|
3,102
|
$
|
10,440
|
$
|
-
|
$
|
13,542
|
$
|
11,413
|
$
|
1,175,901
|
$
|
7,981
|
$
|
1,195,295
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
In the tables below, total individually evaluated impaired loans include certain purchased loans that were acquired with deteriorated credit quality
that are still individually evaluated for impairment.
The following table presents loans individually evaluated for impairment by class of loans as of March 31, 2020. The table includes $710,000 of loans
acquired with deteriorated credit quality that the Company cannot reasonably estimate cash flows such that they are accounted for on the cost recovery method and are still individually evaluated for impairment.
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
||||||||||
With no related allowance recorded:
|
||||||||||||
Residential real estate
|
$
|
184
|
$
|
62
|
$
|
-
|
||||||
Multifamily real estate
|
97
|
89
|
-
|
|||||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
2,189
|
1,811
|
-
|
|||||||||
Non-owner occupied
|
1,668
|
830
|
-
|
|||||||||
Commercial and industrial
|
509
|
-
|
-
|
|||||||||
Construction and land
|
361
|
326
|
-
|
|||||||||
5,008
|
3,118
|
-
|
||||||||||
With an allowance recorded:
|
||||||||||||
Multifamily real estate
|
4,088
|
3,708
|
1,855
|
|||||||||
Commercial real estate
|
||||||||||||
Non-owner occupied
|
3,760
|
3,624
|
407
|
|||||||||
Commercial and industrial
|
786
|
773
|
456
|
|||||||||
8,634
|
8,105
|
2,718
|
||||||||||
Total
|
$
|
13,642
|
$
|
11,223
|
$
|
2,718
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2019. The table includes $758,000 of
loans acquired with deteriorated credit quality for which the Company cannot reasonably estimate cash flows such that they are accounted for on the cost recovery method and are still individually evaluated for impairment.
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
||||||||||
With no related allowance recorded:
|
||||||||||||
Residential real estate
|
$
|
188
|
$
|
63
|
$
|
-
|
||||||
Multifamily real estate
|
96
|
89
|
-
|
|||||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
2,201
|
1,842
|
-
|
|||||||||
Non-owner occupied
|
2,512
|
1,732
|
-
|
|||||||||
Commercial and industrial
|
509
|
-
|
-
|
|||||||||
5,506
|
3,726
|
-
|
||||||||||
With an allowance recorded:
|
||||||||||||
Multifamily real estate
|
$
|
4,017
|
$
|
3,637
|
$
|
1,737
|
||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
1,189
|
1,162
|
653
|
|||||||||
Non-owner occupied
|
2,654
|
2,537
|
271
|
|||||||||
Commercial and industrial
|
689
|
678
|
390
|
|||||||||
Construction and land
|
460
|
431
|
51
|
|||||||||
9,009
|
8,445
|
3,102
|
||||||||||
Total
|
$
|
14,515
|
$
|
12,171
|
$
|
3,102
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
The following table presents the average balance of loans individually evaluated for impairment and interest income recognized on these loans for the
three months ended March 31, 2020 and March 31, 2019. The table includes loans acquired with deteriorated credit quality that are still individually evaluated for impairment.
Three months ended March 31, 2020
|
Three months ended March 31, 2019
|
|||||||||||||||||||||||
Loan Class
|
Average Recorded Investment
|
Interest Income Recognized
|
Cash Basis Interest Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
Cash Basis Interest Recognized
|
||||||||||||||||||
Residential real estate
|
$
|
62
|
$
|
-
|
$
|
-
|
$
|
264
|
$
|
-
|
$
|
-
|
||||||||||||
Multifamily real estate
|
3,761
|
-
|
-
|
3,877
|
-
|
-
|
||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||
Owner occupied
|
2,408
|
3
|
3
|
3,874
|
3
|
3
|
||||||||||||||||||
Non-owner occupied
|
4,362
|
36
|
36
|
10,580
|
94
|
91
|
||||||||||||||||||
Commercial and industrial
|
726
|
1
|
1
|
500
|
1
|
1
|
||||||||||||||||||
Construction and land
|
378
|
-
|
-
|
1,341
|
8
|
8
|
||||||||||||||||||
Total
|
$
|
11,697
|
$
|
40
|
$
|
40
|
$
|
20,436
|
$
|
106
|
$
|
103
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
Troubled Debt Restructurings
A loan is classified as a troubled debt restructuring ("TDR") when loan terms are modified due to a borrower's financial difficulties and a concession
is granted to a borrower that would not have otherwise been considered. Most of the Company’s loan modifications involve a restructuring of loan terms prior to maturity to temporarily reduce the payment amount and/or to require only interest for a
temporary period, usually up to six months. These modifications generally do not meet the definition of a TDR because the modifications are considered to be an insignificant delay in payment. The determination of an insignificant delay in payment is
evaluated based on the facts and circumstances of the individual borrower(s).
The following table presents TDR’s as of March 31, 2020 and December 31, 2019:
March 31, 2020
|
TDR’s on
Non-accrual
|
Other TDR’s
|
Total TDR’s
|
|||||||||
Residential real estate
|
$
|
28
|
$
|
153
|
$
|
181
|
||||||
Multifamily real estate
|
3,708
|
-
|
3,708
|
|||||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
-
|
202
|
202
|
|||||||||
Non-owner occupied
|
-
|
2,637
|
2,637
|
|||||||||
Commercial and industrial
|
191
|
-
|
191
|
|||||||||
Total
|
$
|
3,927
|
$
|
2,992
|
$
|
6,919
|
December 31, 2019
|
TDR’s on
Non-accrual
|
Other TDR’s
|
Total TDR’s
|
|||||||||
Residential real estate
|
$
|
32
|
$
|
157
|
$
|
189
|
||||||
Multifamily real estate
|
3,636
|
-
|
3,636
|
|||||||||
Commercial real estate
|
||||||||||||
Owner occupied
|
1,162
|
207
|
1,369
|
|||||||||
Non-owner occupied
|
-
|
2,656
|
2,656
|
|||||||||
Commercial and industrial
|
191
|
-
|
191
|
|||||||||
Total
|
$
|
5,021
|
$
|
3,020
|
$
|
8,041
|
At March 31, 2020, $2,108,000 in specific reserves was allocated to loans that had restructured terms resulting in a provision for loan losses of
$203,000 for the three months ended March 31, 2020, compared to a negative $65,000 in provision for loan losses on restructured loans during the three months ended March 31, 2019. At December 31, 2019, $2,471,000 in specific reserves was allocated to
loans that had restructured terms. There were no commitments to lend additional amounts to these borrowers.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
There were no TDR’s that occurred during the three months ended March 31, 2020 or the three months ended March 31, 2019.
During the three months ended March 31, 2020 and the three months ended March 31, 2019, there were no TDR’s for which there was a payment default within
twelve months following the modification.
A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
The Coronavirus Aid, Relief and Economic Security (“CARES”) Act was signed into law at the end of March 2020. Provisions of the CARES Act permit
certain loan payment modifications by banks that would normally be considered TDR’s to be exempt from the TDR rules. To date, management has exercised these provisions of the CARES Act on some loan modifications on an individually requested basis.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
Credit Quality Indicators:
The Company categorizes 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. The Company analyzes non-homogeneous loans, such as commercial, commercial real estate, multifamily
residential and commercial purpose loans secured by residential real estate, on a monthly basis. For consumer loans, including consumer loans secured by residential real estate, and smaller balance non-homogeneous loans, the analysis involves
monitoring the performing status of the loan. At the time such loans become past due by 90 days or more, the Company evaluates the loan to determine if a change in risk category is warranted. The Company uses the following definitions for risk
ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If left
uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor
or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the
deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added
characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 3 - LOANS - continued
As of March 31, 2020, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
Loan Class
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Total Loans
|
|||||||||||||||
Residential real estate
|
$
|
373,530
|
$
|
3,210
|
$
|
11,169
|
$
|
-
|
$
|
387,909
|
||||||||||
Multifamily real estate
|
32,269
|
4,220
|
3,797
|
-
|
40,286
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Owner occupied
|
158,862
|
4,766
|
4,474
|
-
|
168,102
|
|||||||||||||||
Non-owner occupied
|
290,508
|
10,782
|
5,564
|
-
|
306,854
|
|||||||||||||||
Commercial and industrial
|
96,476
|
3,250
|
1,406
|
-
|
101,132
|
|||||||||||||||
Consumer
|
26,063
|
4
|
342
|
-
|
26,409
|
|||||||||||||||
Construction and land
|
111,084
|
7,667
|
664
|
-
|
119,415
|
|||||||||||||||
All other
|
34,876
|
-
|
60
|
-
|
34,936
|
|||||||||||||||
Total
|
$
|
1,123,668
|
$
|
33,899
|
$
|
27,476
|
$
|
-
|
$
|
1,185,043
|
As of December 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
Loan Class
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Total Loans
|
|||||||||||||||
Residential real estate
|
$
|
374,835
|
$
|
3,477
|
$
|
11,673
|
$
|
-
|
$
|
389,985
|
||||||||||
Multifamily real estate
|
28,103
|
4,855
|
3,726
|
-
|
36,684
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Owner occupied
|
152,695
|
5,123
|
6,400
|
-
|
164,218
|
|||||||||||||||
Non-owner occupied
|
290,096
|
8,617
|
5,603
|
-
|
304,316
|
|||||||||||||||
Commercial and industrial
|
101,085
|
2,693
|
1,301
|
-
|
105,079
|
|||||||||||||||
Consumer
|
28,618
|
5
|
384
|
-
|
29,007
|
|||||||||||||||
Construction and land
|
123,473
|
11,868
|
797
|
136,138
|
||||||||||||||||
All other
|
29,698
|
97
|
73
|
-
|
29,868
|
|||||||||||||||
Total
|
$
|
1,128,603
|
$
|
36,735
|
$
|
29,957
|
$
|
-
|
$
|
1,195,295
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
The Company’s principal source of funds for dividend payments to shareholders is dividends received from the subsidiary Banks. Banking regulations
limit the amount of dividends that may be paid without prior approval of regulatory agencies. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, as defined, combined
with the retained net profits of the preceding two years, subject to the capital requirements and additional restrictions as discussed below. During 2020 the Banks could, without prior approval, declare dividends to the Company of approximately $11.4
million plus any 2020 net profits retained to the date of the dividend declaration.
The Company and the subsidiary Banks are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to
meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the Banks must meet specific guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting
practices.
In the first quarter of 2020, the Company elected to adopt regulatory capital simplification rules permitting bank holding companies
of Premier’s size to utilize one measure of regulatory capital, the community bank leverage ratio (also known as the “CBLR”), to determine regulatory capital adequacy. The community bank leverage ratio requires a higher amount of Tier 1 capital to
average assets than the standard leverage ratio to be considered well capitalized. However, meeting this higher standard eliminates the need to compute and monitor the Tier 1 risk-based capital ratio, the Common Equity Tier 1 risk-based capital ratio
and the total risk-based capital ratio as well as maintain the 2.50% regulatory capital buffer necessary to avoid limitations on equity distributions and discretionary bonus payments. Other criteria required to be able to utilize the CBLR as the sole
measure of capital adequacy include 1.) total assets less than $10.0 billion, 2.) trading assets and liabilities equal to less than 5.0% of total assets and 3.) off-balance sheet exposures, such as the unused portion of conditionally cancellable lines
of credit, equal to less than 25% of total assets. Premier meets all three of these criteria and has elected to utilize the CBLR as its measure of regulatory capital adequacy on a consolidated basis as well as for its largest subsidiary bank.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 4 - STOCKHOLDERS’ EQUITY AND REGULATORY MATTERS - continued
A community bank leverage ratio of Total Tier 1 capital to quarterly average assets must be at least 9.00% to be considered well capitalized. Premier’s
Tier 1 capital totaled $196.4 million at March 31, 2020, which represents a community bank leverage ratio of 11.5%. Premier’s wholly owned subsidiary Citizens Deposit Bank has not adopted the CBLR simplification standard as its Tier 1 leverage ratio
was only 8.36% at March 31, 2020. Nevertheless, utilizing the standard risk-based capital ratio calculations, Citizens Deposit Bank was still considered to be well capitalized under the prompt corrective action framework and maintained a capital
conservation buffer of 6.58%, well in excess of the 2.50% buffer required for equity distributions. Premier’s other wholly owned subsidiary bank, Premier Bank, Inc., has adopted the regulatory capital simplification rules and maintained a CBLR of
11.66%, well in excess of the 9.00% required to be considered well capitalized under the prompt corrective action framework.
Shown below is a summary of regulatory capital ratios for the Company:
Mar 31,
2020
|
December 31,
2019
|
Regulatory
Minimum
Requirements
|
To Be Considered
Well Capitalized
|
|||||||||||||
Tier 1 Capital to average assets (CBLR):
|
11.5
|
%
|
11.3
|
%
|
9.0
|
%
|
9.0
|
%
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
The Company leases certain banking facilities and equipment under various agreements with original terms provide for fixed monthly payments over periods
generally ranging from two to sixteen years, including renewal options. Certain leases contain renewal options and rent escalation clauses calling for rent increases of the term of the lease. Short-term leases of equipment are recognized on a
straight-line basis over the lease term. As of March 31, 2020, the weighted average remaining lease term for operating leases was 9.1 years and the weighted average discount rate used in the measurement of operating lease liabilities was 1.32%.
Total lease expense for the three months ended March 31, 2020, which is included in net occupancy and equipment expense, was $332,000, consisting of
$38,000 short-term lease expense and $294,000 of operating lease expense.
The following table summarizes the future minimum rental commitments under operating leases:
2020
|
$
|
834
|
||
2021
|
1,067
|
|||
2022
|
1,050
|
|||
2023
|
805
|
|||
2024
|
680
|
|||
2025 and thereafter
|
3,494
|
|||
Total undiscounted cash flows
|
7,930
|
|||
Discounted cash flows
|
(607
|
)
|
||
Total lease liability
|
$
|
7,323
|
From time to time the Company grants stock options to its employees. The Company estimates the fair value of the options at the time they are granted
to employees and expenses that fair value over the vesting period of the option grant.
On March 18, 2020, 74,025 incentive stock options were granted under the 2012 Long Term Incentive Plan at an exercise price of $8.50, the closing market
price of Premier’s common stock on the grant date. These options vest in three equal annual installments ending on March 18, 2023. On March 20, 2019, 72,075 incentive stock options were granted under the 2012 Long Term Incentive Plan at an exercise
price of $15.57, the closing market price of Premier’s common stock on the grant date. These options vest in three equal annual installments ending on March 20, 2022.
Compensation expense of $40,000 was recorded for the first three months of 2020 while $39,000 was recorded for the first three months of 2019.
Stock-based compensation expense related to incentive stock option grants is recognized ratably over the requisite vesting period for all awards. Unrecognized stock-based compensation expense related to stock options totaled $101,000 at March 31,
2020. This unrecognized expense is expected to be recognized over the next 35 months based on the vesting periods of the options.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
A reconciliation of the numerators and denominators of the earnings per common share and earnings per common share assuming dilution computations for
the three months ended March 31, 2020 and 2019 is presented below:
Three Months Ended
March 31,
|
||||||||
2020
|
2019
|
|||||||
Basic earnings per share
|
||||||||
Income available to common stockholders
|
$
|
5,368
|
$
|
6,176
|
||||
Weighted average common shares outstanding
|
14,658,998
|
14,626,234
|
||||||
Earnings per share
|
$
|
0.37
|
$
|
0.42
|
||||
Diluted earnings per share
|
||||||||
Income available to common stockholders
|
$
|
5,368
|
$
|
6,176
|
||||
Weighted average common shares outstanding
|
14,658,998
|
14,626,234
|
||||||
Add dilutive effects of potential additional common stock
|
67,473
|
72,865
|
||||||
Weighted average common and dilutive potential common shares outstanding
|
14,726,471
|
14,699,099
|
||||||
Earnings per share assuming dilution
|
$
|
0.36
|
$
|
0.42
|
Stock options for 72,075 shares of common stock were not considered in computing diluted earnings per share for the three months ended March 31, 2020
and March 31, 2019 because they were antidilutive.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most
advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for 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 company’s own assumptions about the assumptions that market participants would use in pricing an
asset or liability.
When possible, the Company looks to active and observable markets to price identical assets or liabilities. When identical assets and liabilities are
not traded in active markets, the Company looks to observable market data for similar assets and liabilities. However, certain assets and liabilities are not traded in observable markets and the Company must use other valuation methods to develop a
fair value.
Carrying amount is the estimated fair value for cash and due from banks, Federal funds sold, accrued interest receivable and payable, demand deposits,
short-term debt, and deposits that reprice frequently and fully. Fair values of time deposits with other banks are based on current rates for similar time deposits using the remaining time to maturity. It was not practicable to determine the fair
value of Federal Home Loan Bank stock due to the restrictions placed on its transferability. For deposits and variable rate deposits with infrequent repricing, fair value is based on discounted cash flows using current market rates applied to the
estimated life. Fair values for loans is measured at the exit price notion by using the discounted cash flow or collateral value but also incorporates additional factors such as using economic factors, credit risk, and market rates and conditions.
Fair values for impaired loans are estimated using discounted cash flow analysis or underlying collateral values. Fair value of debt is based on current rates for similar financing. The fair value of commitments to extend credit and standby letters of
credit is not material.
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument measured on a
recurring basis:
Investment Securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities where
quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted
cash flows or other market indicators (Level 3).
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
The carrying amounts and estimated fair values of financial instruments at March 31, 2020 were as follows:
Fair Value Measurements at March 31, 2020 Using
|
||||||||||||||||||||
Carrying
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial assets
|
||||||||||||||||||||
Cash and due from banks
|
$
|
61,349
|
$
|
61,349
|
$
|
-
|
$
|
-
|
$
|
61,349
|
||||||||||
Time deposits with other banks
|
598
|
-
|
598
|
-
|
598
|
|||||||||||||||
Federal funds sold
|
8,134
|
8,134
|
-
|
-
|
8,134
|
|||||||||||||||
Securities available for sale
|
404,478
|
-
|
404,478
|
-
|
404,478
|
|||||||||||||||
Loans, net
|
1,171,187
|
-
|
-
|
1,160,850
|
1,160,850
|
|||||||||||||||
Interest receivable
|
5,192
|
-
|
1,579
|
3,613
|
5,192
|
|||||||||||||||
Financial liabilities
|
||||||||||||||||||||
Deposits
|
$
|
(1,462,380
|
)
|
$
|
(1,052,200
|
)
|
$
|
(409,834
|
)
|
$
|
-
|
$
|
(1,462,034
|
)
|
||||||
Securities sold under agreements to repurchase
|
(19,694
|
)
|
-
|
(19,694
|
)
|
-
|
(19,694
|
)
|
||||||||||||
FHLB advance
|
(7,986
|
)
|
-
|
(8,007
|
)
|
-
|
(8,007
|
)
|
||||||||||||
Subordinated debt
|
(5,445
|
)
|
-
|
(5,383
|
)
|
-
|
(5,383
|
)
|
||||||||||||
Interest payable
|
(865
|
)
|
(10
|
)
|
(855
|
)
|
-
|
(865
|
)
|
The carrying amounts and estimated fair values of financial instruments at December 31, 2019 were as follows:
Fair Value Measurements at December 31, 2019 Using
|
||||||||||||||||||||
Carrying
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial assets
|
||||||||||||||||||||
Cash and due from banks
|
$
|
88,556
|
$
|
88,556
|
$
|
-
|
$
|
-
|
$
|
88,556
|
||||||||||
Time deposits with other banks
|
598
|
-
|
599
|
-
|
599
|
|||||||||||||||
Federal funds sold
|
5,902
|
5,902
|
-
|
-
|
5,902
|
|||||||||||||||
Securities available for sale
|
390,754
|
-
|
390,754
|
-
|
390,754
|
|||||||||||||||
Loans, net
|
1,181,753
|
-
|
-
|
1,172,575
|
1,172,575
|
|||||||||||||||
Interest receivable
|
4,699
|
4
|
1,110
|
3,585
|
4,699
|
|||||||||||||||
Financial liabilities
|
||||||||||||||||||||
Deposits
|
$
|
(1,495,753
|
)
|
$
|
(1,070,610
|
)
|
$
|
(424,886
|
)
|
$
|
-
|
$
|
(1,495,496
|
)
|
||||||
Securities sold under agreements to repurchase
|
(20,428
|
)
|
-
|
(20,428
|
)
|
-
|
(20,428
|
)
|
||||||||||||
FHLB advance
|
(6,375
|
)
|
-
|
(6,406
|
)
|
-
|
(6,406
|
)
|
||||||||||||
Subordinated debt
|
(5,436
|
)
|
-
|
(5,527
|
)
|
-
|
(5,527
|
)
|
||||||||||||
Interest payable
|
(912
|
)
|
(15
|
)
|
(897
|
)
|
-
|
(912
|
)
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
Assets and Liabilities Measured on a Recurring Basis
Assets and liabilities measured at fair value on a recurring basis are summarized below:
Fair Value Measurements at
March 31, 2020 Using:
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Available for sale
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||
U. S. agency MBS - residential
|
$
|
293,291
|
$
|
-
|
$
|
293,291
|
$
|
-
|
||||||||
U. S. agency CMO’s - residential
|
56,768
|
-
|
56,768
|
-
|
||||||||||||
Total mortgage-backed securities of government sponsored agencies
|
350,059
|
-
|
350,059
|
-
|
||||||||||||
U. S. government sponsored agency securities
|
12,231
|
-
|
12,231
|
-
|
||||||||||||
Obligations of states and political subdivisions
|
40,312
|
-
|
40,312
|
-
|
||||||||||||
Other securities
|
1,876
|
-
|
1,876
|
-
|
||||||||||||
Total securities available for sale
|
$
|
404,478
|
$
|
-
|
$
|
404,478
|
$
|
-
|
Fair Value Measurements at
December 31, 2019 Using:
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Available for sale
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||
U. S. agency MBS - residential
|
$
|
279,309
|
$
|
-
|
$
|
279,309
|
$
|
-
|
||||||||
U. S. agency CMO’s
|
62,644
|
-
|
62,644
|
-
|
||||||||||||
Total mortgage-backed securities of government sponsored agencies
|
341,953
|
-
|
341,953
|
-
|
||||||||||||
U. S. government sponsored agency securities
|
30,730
|
-
|
30,730
|
-
|
||||||||||||
Obligations of states and political subdivisions
|
16,017
|
-
|
16,017
|
-
|
||||||||||||
Other securities
|
2,054
|
-
|
2,054
|
-
|
||||||||||||
Total securities available for sale
|
$
|
390,754
|
$
|
-
|
$
|
390,754
|
$
|
-
|
There were no transfers between Level 1 and Level 2 during 2020 or 2019.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
Assets and Liabilities Measured on a Non-Recurring Basis
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument measured on a
non-recurring basis:
Impaired loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is
generally based on recent collateral appraisals. Real estate appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process
by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and unique to each property and result in a Level 3 classification of the inputs for determining fair value.
Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports. Management periodically evaluates the appraised collateral values and will discount the collateral’s appraised value
to account for a number of factors including but not limited to the cost of liquidating the collateral, the age of the appraisal, observable deterioration since the appraisal, management’s expertise and knowledge of the client and client’s business, or
other factors unique to the collateral. To the extent an adjusted collateral value is lower than the carrying value of an impaired loan, a specific allocation of the allowance for loan losses is assigned to the loan.
Other real estate owned (OREO): The fair value of OREO is based on appraisals less cost to sell
at the date of foreclosure. Management may obtain additional updated appraisals depending on the length of time since foreclosure. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales
and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a Level 3
classification of the inputs for determining fair value. Management periodically evaluates the appraised values and will discount a property’s appraised value to account for a number of factors including but not limited to the cost of liquidating
the collateral, the age of the appraisal, observable deterioration since the appraisal, or other factors unique to the property. To the extent an adjusted appraised value is lower than the carrying value of an OREO property, a direct charge to
earnings is recorded as an OREO write-down.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
Assets and liabilities measured at fair value on a non-recurring basis at March 31, 2020 are summarized below:
Fair Value Measurements at March 31, 2020 Using
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired loans:
|
||||||||||||||||
Multifamily real estate
|
$
|
1,853
|
$
|
-
|
$
|
-
|
$
|
1,853
|
||||||||
Commercial real estate
|
||||||||||||||||
Non-owner occupied
|
3,217
|
-
|
-
|
3,217
|
||||||||||||
Commercial and industrial
|
317
|
-
|
-
|
317
|
||||||||||||
Total impaired loans
|
$
|
5,387
|
$
|
-
|
$
|
-
|
$
|
5,387
|
||||||||
Other real estate owned:
|
||||||||||||||||
Residential real estate
|
$
|
249
|
$
|
-
|
$
|
-
|
$
|
249
|
||||||||
Multifamily real estate
|
9,533
|
-
|
-
|
9,533
|
||||||||||||
Construction and land
|
750
|
-
|
-
|
750
|
||||||||||||
Total OREO
|
$
|
10,532
|
$
|
-
|
$
|
-
|
$
|
10,532
|
Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a carrying amount of
$8,105,000 at March 31, 2020 with a valuation allowance of $2,718,000 and a carrying amount of $8,445,000 at December 31, 2019 with a valuation allowance of $3,102,000 resulting in a provision for loan losses of $182,000 for the three months ended
March 31, 2020, compared to a $189,000 provision for loan losses for the three months ended March 31, 2019. The detail of impaired loans by loan class is contained in Note 3 above.
Other real estate owned measured at fair value less costs to sell, had a net carrying amount of $10,532,000 which is made up of the outstanding balance
of $11,906,000 net of a valuation allowance of $1,374,000 at March 31, 2020. There were $25,000 of write downs during the three months ended March 31, 2020 and no write downs were recorded during the three months ended March 31, 2019. At December 31,
2019, other real estate owned had a net carrying amount of $10,875,000, made up of the outstanding balance of $12,474,000, net of a valuation allowance of $1,599,000.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
The significant unobservable inputs related to assets and liabilities measured at fair value on a non-recurring basis at March 31, 2020 are summarized below:
March 31,
2020
|
Valuation Techniques
|
Unobservable Inputs
|
Range (Weighted Avg)
|
||||||
Impaired loans:
|
|||||||||
Multifamily real estate
|
$
|
1,853
|
sales comparison
|
adjustment for estimated realizable value
|
60.0%-60.0% (60.0%)
|
||||
Commercial real estate
|
|||||||||
Non-owner occupied
|
3,217
|
income approach
|
adjustment for differences in net operating income expectations
|
13.9%-67.4% (43.3%)
|
|||||
Commercial and industrial
|
317
|
sales comparison
|
adjustment for estimated realizable value
|
25.0%-86.5% (45.9%)
|
|||||
Total impaired loans
|
$
|
5,387
|
|||||||
Other real estate owned:
|
|||||||||
Residential real estate
|
$
|
249
|
sales comparison
|
adjustment for estimated realizable value
|
0.2%-59.8% (17.5%)
|
||||
Multifamily real estate
|
9,533
|
income approach
|
adjustment for differences in net operating income expectations
|
26.0%-26.0% (26.0%)
|
|||||
Construction and land
|
750
|
sales comparison
|
adjustment for estimated realizable value
|
50.3%-69.9% (66.0%)
|
|||||
Total OREO
|
$
|
10,532
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
Assets and liabilities measured at fair value on a non-recurring basis at December 31, 2019 are summarized below:
Fair Value Measurements at
December 31, 2019 Using
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired loans:
|
||||||||||||||||
Multifamily real estate
|
$
|
1,900
|
$
|
-
|
$
|
-
|
$
|
1,900
|
||||||||
Commercial real estate
|
||||||||||||||||
Owner occupied
|
509
|
-
|
-
|
509
|
||||||||||||
Non-owner occupied
|
2,266
|
-
|
-
|
2,266
|
||||||||||||
Commercial and industrial
|
288
|
-
|
-
|
288
|
||||||||||||
Construction and land
|
380
|
-
|
-
|
380
|
||||||||||||
Total impaired loans
|
$
|
5,343
|
$
|
-
|
$
|
-
|
$
|
5,343
|
||||||||
Other real estate owned:
|
||||||||||||||||
Residential real estate
|
$
|
249
|
$
|
-
|
$
|
-
|
$
|
249
|
||||||||
Multifamily real estate
|
9,588
|
-
|
-
|
9,588
|
||||||||||||
Commercial real estate
|
||||||||||||||||
Owner occupied
|
288
|
-
|
-
|
288
|
||||||||||||
Construction and land
|
750
|
-
|
-
|
750
|
||||||||||||
Total OREO
|
$
|
10,875
|
$
|
-
|
$
|
-
|
$
|
10,875
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
NOTE 8 - FAIR VALUE - continued
The significant unobservable inputs related to assets and liabilities measured at fair value on a non-recurring basis at December 31, 2019 are summarized below:
December 31,
2019
|
Valuation Techniques
|
Unobservable Inputs
|
Range (Weighted Avg)
|
||||||
Impaired loans:
|
|||||||||
Multifamily real estate
|
$
|
1,900
|
sales comparison
|
adjustment for estimated realizable value
|
58.9%-58.9% (58.9%)
|
||||
Commercial real estate
|
|||||||||
Owner occupied
|
509
|
sales comparison
|
adjustment for estimated realizable value
|
76.1%-76.1% (76.1%)
|
|||||
Non-owner occupied
|
2,266
|
income approach
|
adjustment for differences in net operating income expectations
|
36.6%-67.4% (60.6%)
|
|||||
Commercial and industrial
|
288
|
sales comparison
|
adjustment for estimated realizable value
|
25.0%-87.0% (43.6%)
|
|||||
Construction and land
|
380
|
sales comparison
|
adjustment for estimated realizable value
|
56.5%-56.5% (56.5%)
|
|||||
Total impaired loans
|
$
|
5,343
|
|||||||
Other real estate owned:
|
|||||||||
Residential real estate
|
$
|
249
|
sales comparison
|
adjustment for estimated realizable value
|
0.2%-59.8% (17.5%)
|
||||
Multifamily real estate
|
9,588
|
income approach
|
adjustment for differences in net operating income expectations
|
25.6%-25.6% (25.6%)
|
|||||
Commercial real estate
|
|||||||||
Owner occupied
|
288
|
sales comparison
|
adjustment for estimated realizable value
|
14.6%-70.4% (34.0%)
|
|||||
Construction and land
|
750
|
sales comparison
|
adjustment for estimated realizable value
|
50.3%-69.9% (66.0%)
|
|||||
Total OREO
|
$
|
10,875
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED, DOLLARS IN TABLES IN THOUSANDS, EXCEPT PER SHARE DATA)
COVID-19 Virus
National and local participation in a worldwide effort to curb the spread of the COVID-19 virus has resulted in and may continue to result in negative
changes in the national and regional business climate in the geographic areas in which Premier operates. Premier has loans originated to various industries believed to be more susceptible to future credit risk resulting from an economic slowdown such
as lodging, restaurants, amusement, personal services and retail stores. Due to government intervention efforts to stimulate the economy and maintain personal and business liquidity, the extent, if any, of the impact of the economic slowdown on such
industries may not be known for quite some time in the future.
As an essential business, Premier has taken steps to modify its normal business operations to include keeping branches open with appropriate “social
distancing” measures; utilizing permitted guidance provided by federal and state banking supervisory regulators to assist borrowers to avoid defaulting on their loans; and robustly participating in the U.S. Treasury’s and Small Business
Administration’s Payroll Protection Program (“PPP”). Through April 30, 2020, Premier has originated 667 PPP loans totaling over $80.6 million. These efforts may or may not enhance Premier’s business model or future results of operations.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
of Financial Condition and Results of Operations
FORWARD-LOOKING STATEMENTS
Management's discussion and analysis contains forward-looking statements that are provided to assist in the understanding of
anticipated future financial performance. However, such performance involves risks and uncertainties, and there are certain important factors that may cause actual results to differ materially from those anticipated. Furthermore, uncertainty related
to future economic conditions resulting from government actions designed to curb the spread of the COVID-19 virus may affect Premier’s operations more or less than currently estimated. These important factors include, but are not limited to, those set
forth in Premier’s Annual Report on Form 10-K for the year ended December 31, 2019, under Item 1A – Risk Factors and the following:
economic conditions (both generally and more specifically in the markets in which Premier operates), competition for Premier's customers from other providers of financial services, government legislation and regulation (which changes from time to time)
as well as state and local emergency orders related to COVID-19, changes in interest rates, Premier's ability to originate quality loans, collect delinquent loans and attract and retain deposits, the impact of Premier's growth or lack thereof,
Premier's ability to control costs, and new accounting pronouncements, all of which are difficult to predict and many of which are beyond the control of Premier. The words “may,” “could,” “should,” “would,” “will,” “believe,” “anticipate,” “estimate,”
“expect,” “intend,” “plan,” “project,” “predict,” “continue” and similar expressions are intended to identify forward-looking statements.
A. Results of Operations
A financial institution’s primary sources of revenue are generated by interest income on loans, investments and other earning assets,
while its major expenses are produced by the funding of these assets with interest bearing liabilities. Effective management of these sources and uses of funds is essential in attaining a financial institution’s optimal profitability while maintaining
a minimum amount of interest rate risk and credit risk.
Net income for the three months ended March 31, 2020 was $5,368,000, or $0.36 per diluted share, compared to net income of
$6,176,000, or $0.42 per diluted share for the three months ended March 31, 2019. The decrease in income in the first three months of 2019 is largely due to a decrease in interest income on loans, an increase in interest expense on deposits, an
increase in non-interest expense, and an increase in provision for loan losses, all of which more than offset an increase in non-interest income. The comparative increases in interest expense and non-interest expense are partially attributable to the
operations of the newly acquired First National Bank of Jackson (“Jackson”), which were not included in the first quarter 2019 income statement results. The provision for loan losses increased by $440,000, or 78.6%, largely to provide for estimated
additional credit risk in the loan portfolio related to consequences of the national economic shutdown aimed to moderate the spread of the novel corona virus of 2019 “COVID-19”. The annualized returns on average common shareholders’ equity and average
assets were approximately 8.76% and 1.22% for the three months ended March 31, 2020 compared to 11.14% and 1.46% for the same period in 2019.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Net interest income for the quarter ended March 31, 2020 totaled $16.342 million, down $493,000, or 2.9%, from
the $16.835 million of net interest income earned in the first quarter of 2019. Interest income in 2020 decreased by $420,000, a 2.2% decrease, largely due to a $535,000, or 3.3%, decrease in interest income on loans. Interest income on loans in the
first quarter of 2020 included approximately $75,000 of income recognized from deferred interest and discounts recognized on loans that paid off during the quarter compared to approximately $719,000 of interest income of this kind recognized during the
first quarter of 2019. Excluding this loan income recognition, interest income on loans increased by $109,000, or 0.7%, in the first quarter of 2020, largely due to a higher average balance of loans outstanding although with a lower average yield
during the first quarter of 2020 when compared to the first quarter of 2019. The increase in average loans is largely due to loans added via the acquisition of Jackson. The interest income earned on the Jackson loans during the first quarter of 2020
was approximately $457,000. Without this additional loan interest income, interest income on loans would have decreased by $348,000, or 2.1%, when compared to the first quarter of 2019, largely due to a lower average balance of loans outstanding with
a slightly lower average yield. Interest income on investment securities in the first quarter of 2020 increased by $202,000, or 8.3%, largely due to a higher average balance of investments outstanding with higher average yields when compared to the
first quarter of 2019. Interest income from interest-bearing bank balances and federal funds sold decreased by $87,000, or 25.2%, largely due to a significant decrease in the yield earned on these balances in 2020 compared to the yield earned in 2019
resulting from decreases in the short-term interest rate policy of the Federal Reserve Board of Governors. The decrease in interest income from interest-bearing bank balances and federal funds sold occurred although the average balance outstanding
during the first quarter of 2020 was $20.0 million higher than the first quarter of 2019.
In addition to the $420,000 decrease in interest income, net interest income decreased as a result of a $73,000,
or 3.3%, increase in interest expense in the first quarter of 2020 when compared to the first quarter of 2019. Interest expense on deposits increased by $115,000, or 5.6%, in the first quarter of 2020, largely due to a higher average of
interest-bearing deposit balances outstanding in 2020 although on a slightly lower average rate paid on these deposits. Average interest-bearing deposit balances were up $68.0 million, or 6.5%, in the first quarter of 2020 compared to the first
quarter of 2019, largely due to the $69.7 million of deposits attributable to the two Jackson branches acquired in the fourth quarter of 2019. The average interest rate paid on interest-bearing deposits decreased by 2 basis points from 0.80% in the
first quarter of 2019 to 0.78% in the first quarter of 2020. Adding to the interest expense increase in 2020 was $15,000 of additional interest expense paid on short-term borrowings, primarily customer repurchase agreements. The additional interest
expense was largely due to a 33 basis point increase in the average rate paid, partially offset by a 10.5% decrease in the average balance outstanding during the first quarter of 2020. Partially offsetting these increases in interest expense was a
$25,000 decrease in interest expense on the remaining Federal Home Loan Bank (“FHLB”) borrowings of First Bank of Charleston assumed by Premier as part of the 2018 acquisition. Premier has been repaying these FHLB borrowings as they mature and has
reduced the average balance outstanding in the first quarter of 2020 by 45.9% when compared to the first quarter of 2019. Also partially offsetting the increase in interest expense on deposits during the first quarter of 2020 was an $11,000, or 11.7%,
decrease in interest expense on Premier’s subordinated debt due to a decrease in the variable interest rate paid in 2020 compared to the first quarter of 2019. The variable interest rate is indexed to the short-term three-month LIBOR interest rate,
which was lower in the first quarter of 2020 in conjunction with decreases in short-term interest rate policy by the Federal Reserve Board of Governors. Lastly, interest expense on other borrowings also decreased in the first quarter of 2020 by
$21,000 compared to the first quarter of 2019, as the outstanding borrowings at the parent company were fully repaid by June 30, 2019.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Premier’s net interest margin during the first three months of 2020 was 4.00% compared to 4.35% for the same period in 2019. A portion of the interest income on loans is the
result of recognizing deferred interest income on loans that paid-off during the period. Excluding this income, Premier’s net interest margin during the first three months of 2020 would have been 3.98% compared to 4.17% for the same period in 2019.
As shown in the table below, Premier’s yield earned on federal funds sold and interest-bearing bank balances decreased to 1.46% in the first three months of 2020, from the 2.74% earned in the first quarter of 2019. The average yield earned on
securities available for sale increased to 2.73% in the first three months of 2020, from the 2.68% earned in the first quarter of 2019. The average yield earned on total loans outstanding decreased to 5.35% from the 5.73% average yield earned in the
first three months of 2019. The average yield on loans in the first three months of 2019 benefited from the $719,000 of interest income earned from deferred interest and discounts recognized on loans that paid off during the quarter. The $719,000
added 26 basis point to the average loan yield in the first quarter of 2019. Earning asset yields have decreased generally in response to decreases in long-term interest rates driven by economic uncertainty resulting from worldwide governmental
actions intended to curb the spread of the COVID-19 virus. The Federal Reserve Board of Governors also dramatically reduced its the short-term interest rate policy as a means to stimulate the economy of the United States responsive to COVID-19
governmental actions. As new loans have been made with lower interest rates, some borrowers have requested interest rate lowering adjustments on their existing loans with Premier. Premier has been very selective in granting these loan interest rate
concessions. Nevertheless, the impact of both on the average loan yield in the first quarter of 2020 has been a decrease of approximately 15 basis points when compared to the first quarter of 2019.
Similar to the decrease in earning asset yields, the average rate paid on interest bearing liabilities decreased in the first three months of 2020 from 0.84% during the first three months of 2019 to
0.81% in the first three months of 2020. The average rates paid on interest-bearing deposits decreased from 0.80% in the first three months to 2019 to 0.78% during the first three months of 2020, largely due to lower rates paid on savings deposits
and transaction based interest bearing deposits. Furthermore, the average rate paid on Premier’s variable rate subordinated debentures decreased from 7.05% in the first three months of 2019 to 6.14% in the first three months of 2020 due to decreases
in short-term interest rate policy by the Federal Reserve and the impact on market short-term interest rates. Due to competition for funds in Premier’s Washington DC metro market, the average rate paid on short-term borrowings, primarily customer
repurchase agreements, increased by 33 basis points to 0.49% in the first quarter of 2020, while the average interest rate on the fixed rate FHLB borrowings assumed in the acquisition of First Bank of Charleston remained unchanged. The overall
effect was to decrease Premier’s net interest spread by 33 basis points to 3.75% and decrease Premier’s net interest margin by 35 basis points to 4.00% in the first three months of 2020 when compared to the first three months of 2019.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Additional information on Premier’s net interest income for the first quarter of 2020 and first quarter of 2019 is contained in the
following table.
PREMIER FINANCIAL BANCORP, INC.
|
||||||||||||||||||||||||
AVERAGE CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||||||||||
AND NET INTEREST INCOME ANALYSIS
|
||||||||||||||||||||||||
Three Months Ended March 31, 2020
|
Three Months Ended March 31, 2019
|
|||||||||||||||||||||||
Balance
|
Interest
|
Yield/Rate
|
Balance
|
Interest
|
Yield/Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest Earning Assets
|
||||||||||||||||||||||||
Federal funds sold and other
|
$
|
71,171
|
$
|
258
|
1.46
|
%
|
$
|
51,145
|
$
|
345
|
2.74
|
%
|
||||||||||||
Securities available for sale
|
||||||||||||||||||||||||
Taxable
|
374,278
|
2,543
|
2.72
|
352,106
|
2,338
|
2.66
|
||||||||||||||||||
Tax-exempt
|
14,780
|
89
|
3.05
|
13,569
|
92
|
3.43
|
||||||||||||||||||
Total investment securities
|
389,058
|
2,632
|
2.73
|
365,675
|
2,430
|
2.68
|
||||||||||||||||||
Total loans
|
1,184,383
|
15,754
|
5.35
|
1,153,448
|
16,289
|
5.73
|
||||||||||||||||||
Total interest-earning assets
|
1,644,612
|
18,644
|
4.56
|
%
|
1,570,268
|
19,064
|
4.92
|
%
|
||||||||||||||||
Allowance for loan losses
|
(13,593
|
)
|
(13,817
|
)
|
||||||||||||||||||||
Cash and due from banks
|
22,674
|
24,078
|
||||||||||||||||||||||
Other assets
|
106,876
|
110,478
|
||||||||||||||||||||||
Total assets
|
$
|
1,760,569
|
$
|
1,691,007
|
||||||||||||||||||||
Liabilities and Equity
|
||||||||||||||||||||||||
Interest-bearing liabilities
|
||||||||||||||||||||||||
Interest-bearing deposits
|
$
|
1,110,990
|
2,165
|
0.78
|
$
|
1,042,947
|
2,050
|
0.80
|
||||||||||||||||
Short-term borrowings
|
19,847
|
24
|
0.49
|
22,171
|
9
|
0.16
|
||||||||||||||||||
FHLB Advances
|
4,149
|
30
|
2.91
|
7,675
|
55
|
2.91
|
||||||||||||||||||
Other borrowings
|
-
|
-
|
-
|
1,991
|
21
|
4.28
|
||||||||||||||||||
Subordinated debt
|
5,440
|
83
|
6.14
|
5,408
|
94
|
7.05
|
||||||||||||||||||
Total interest-bearing liabilities
|
1,140,426
|
2,302
|
0.81
|
%
|
1,080,192
|
2,229
|
0.84
|
%
|
||||||||||||||||
Non-interest bearing deposits
|
363,560
|
377,442
|
||||||||||||||||||||||
Other liabilities
|
11,400
|
11,690
|
||||||||||||||||||||||
Stockholders’ equity
|
245,183
|
221,683
|
||||||||||||||||||||||
Total liabilities and equity
|
$
|
1,760,569
|
$
|
1,691,007
|
||||||||||||||||||||
Net interest earnings
|
$
|
16,342
|
$
|
16,835
|
||||||||||||||||||||
Net interest spread
|
3.75
|
%
|
4.08
|
%
|
||||||||||||||||||||
Net interest margin
|
4.00
|
%
|
4.35
|
%
|
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Non-interest income increased by $73,000, or 3.4%, to $2,249,000 for the first three months of 2020 compared to the same three months
of 2019, largely due to a $42,000, or 175.0% increase in secondary market mortgage income, a $23,000, or 9.7% increase in other non-interest income, and a $12,000, or 1.1% increase in
service charges on deposit accounts. These increases were partially offset by a $4,000, or 0.5% decrease in electronic banking income (income from debit/credit cards, ATM fees and internet banking charges). A portion of the increase in non-interest
income is the result of including the operations of the two branches added from the acquisition of Jackson in the fourth quarter of 2019.
Non-interest expenses for the first quarter of 2020 totaled $10,737,000, or 2.45% of average assets on an annualized basis, compared
to $10,593,000, or 2.54% of average assets for the same period of 2019. The $144,000, or 1.4% increase in non-interest expenses in 2020 when compared to the first quarter of 2019 was largely due to the operations of two branches added from the
acquisition of Jackson. Increases in operating costs include a $209,000, or 4.0%, increase in staff costs, a $147,000, or 10.6% increase in data processing expense, a $61,000, or 3.7%, increase in net occupancy and equipment expense, a $37,000, or
15.5%, increase in taxes not on income, a $129,000 increase in other operating expenses, and a $15,000, or 6.6% increase in the amortization of intangible assets. These increases were partially offset by a $181,000, or 72.7%, decrease in OREO
expenses, a $128,000, or 103.2% decrease in FDIC insurance, a $121,000, or 33.2% decrease in professional fees, and a $14,000, or 10.9% decrease in loan collection expenses. FDIC insurance expense decreased by $128,000 due to the utilization of FDIC
based community bank assessment credits used to fully offset the first quarter 2020 FDIC insurance premium.
Income tax expense was $1,486,000 for the first three months of 2020 compared to $1,682,000 for the first three months of 2019. The
decrease in income tax expense is largely due to the decrease in pretax income described above, as the effective tax rate for the three months ended March 31, 2020 was 21.7% which compares similarly to the 21.4% effective tax rate for the same period
in 2019.
As an essential business, Premier has taken steps to modify its normal business operations to include keeping branches open with
appropriate “social distancing” measures; utilizing permitted guidance provided by federal and state banking supervisory regulators to assist borrowers to avoid defaulting on their loans; and robustly participating in the U.S. Treasury’s and Small
Business Administration’s Payroll Protection Program. These efforts may or may not enhance Premier’s business model or future results of operations.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
B. Financial Position
Total assets at March 31, 2020 decreased by $21.8 million to $1.759 billion from the $1.781 billion at December 31, 2019. The
decrease in total assets since year-end is largely due to a $27.6 million decrease in interest bearing bank balances and a $10.3 million decrease in total loans, partially offset by a $13.7 million increase in securities available for sale and a $2.2
million increase in federal funds sold. Earning assets decreased by $22.0 million from the $1.662 billion at year-end 2019 to end the quarter at $1.640 billion.
Cash and due from banks at March 31, 2020 was $23.5 million, a $364,000 increase from the $23.1 million at December 31, 2019.
Interest bearing bank balances decreased by $27.6 million from the $66.1 million reported at December 31, 2019. Federal funds sold increased by $2.2 million to $8.1 million at March 31, 2020. Changes in these highly liquid assets are generally in
response to increases in deposits, the demand for deposit withdrawals or the funding of loans or investment purchases, and are part of Premier’s management of its liquidity and interest rate risks.
Securities available for sale totaled $404.5 million at March 31, 2020, a $13.7 million increase from the $390.8 million at December
31, 2019. The increase was largely due to the purchase of $47.4 million of investment securities and a $6.9 million increase in market value of securities available for sale. These increases more than offset $40.5 million of proceeds from monthly
principal payments on Premier’s mortgage backed securities portfolio and securities that matured or were called during the quarter. The investment portfolio is predominately high quality residential mortgage backed securities backed by the U.S.
Government or Government sponsored agencies. Any unrealized losses on securities within the portfolio at March 31, 2020 and December 31, 2019 are believed to be price changes resulting from changes in the long-term interest rate environment and
management anticipates receiving all principal and interest on these investments as they come due. Additional details on investment activities can be found in the Consolidated Statements of Cash Flows.
Total loans at March 31, 2020 were $1.185 billion compared to $1.195 billion at December 31, 2019, a decrease of approximately $10.3
million, or 0.9%. The decrease is largely due to regular principal payments, loan payoffs, and transfers of loans to OREO upon foreclosure partially offset by internal loan growth. Higher risk categories of loans such as construction and land loans,
decreased by approximately $16.7 million or 12.2%, and consumer loans, decreased by $2.6 million, or 9.0%. These decreases more than offset a $3.6 million increase in multifamily residential loans, a $3.9 million increase in owner occupied commercial
real estate loans and a $2.5 million increase in non-owner occupied commercial real estate loans. The $5.1 million increase in other loans was largely due to a municipal entity line of credit draw on an economic development project well underway in
Premier’s West Virginia market. Loan payoffs during the first quarter of 2020 resulted in recognizing approximately $75,000 of remaining fair value discounts associated with the loans.
Premises and equipment decreased by $109,000, largely due to normal quarterly depreciation of fixed assets. Other intangible assets
decreased by $242,000, due to the amortization of core deposit intangibles.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Deposits totaled $1.462 billion as of March 31, 2020, a $33.4 million, or 2.2%, decrease from the $1.496 billion in deposits at
December 31, 2019. The overall decrease in deposits is largely due to a $17.1 million, or 4.0% decrease in certificates of deposit, an $11.7 million, or 3.2% decrease in non-interest bearing deposits, and a $6.6 million, or 2.1% decrease in interest
bearing transaction deposits. Partially offsetting these decreases, savings and money market deposits increased by $2.0 million, or 0.5%. The decrease in certificate of deposit balances are primarily the result of discontinuing CD rate specials as
management lowered offering rates in response to decreases in market short-term and long-term interest rates. The decrease in non-interest bearing deposits was largely due to an influx of these deposits in the fourth quarter of 2019 that were
temporary in nature. Repurchase agreements with corporate and public entity customers decreased by $734,000, or 3.6%. Short-term FHLB borrowings increased by $5.0 million since year-end 2019 due to a 4-week advance to supplement Premier’s investment
purchases. Long-term FHLB advances decreased by $3.4 million due to payments at maturity on the FHLB advances assumed by Premier as part of its acquisition of First Bank of Charleston. Subordinated debentures increased by $9,000, due to the regular
amortization of the fair value adjustment. Other liabilities increased by $2.1 million, primarily due to increases in net deferred tax liabilities related to the increase in the unrealized gain on securities available for sale and the accrual of
income taxes on first quarter 2020 pretax income not due to be paid until after March 31, 2020.
The following table sets forth information with respect to the Company’s nonperforming assets at March 31, 2020 and December 31,
2019.
(In Thousands)
|
||||||||
2020
|
2019
|
|||||||
Non-accrual loans
|
$
|
14,509
|
$
|
14,437
|
||||
Accruing loans which are contractually past due 90 days or more
|
1,102
|
2,228
|
||||||
Accruing restructured loans
|
2,992
|
3,020
|
||||||
Total non-performing loans
|
18,603
|
19,685
|
||||||
Other real estate acquired through foreclosure (OREO)
|
12,709
|
12,242
|
||||||
Total non-performing assets
|
$
|
31,312
|
$
|
31,927
|
||||
Non-performing loans as a percentage of total loans
|
1.57
|
%
|
1.65
|
%
|
||||
Non-performing assets as a percentage of total assets
|
1.78
|
%
|
1.79
|
%
|
Total non-performing loans have decreased since year-end, largely due to a $1.1 million decrease in loans past due 90 days or more
and a $28,000 decrease in accruing restructured loans. These decreases in non-performing loans were partially offset by a $72,000 increase in non-accrual loans. Total non-performing assets have decreased since year-end, largely due to the decrease in
non-performing loans. This decrease was partially offset by a $467,000 increase in other real estate owned acquired through foreclosure (“OREO”). Other real estate owned increased by $467,000, or 3.8%, largely due to the foreclosure on one commercial
real estate property previously categorized as an impaired loan with a specific allowance for loan losses allocation which resulted in a $566,000 loan charge-off upon foreclosure.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Premier continues to make a significant effort to reduce its past due and non-performing loans by reviewing loan files, using the
courts to bring borrowers current with the terms of their loan agreements and/or the foreclosure and sale of OREO properties. As in the past, when these plans are executed, Premier may experience increases in non-performing loans and non-performing
assets. Furthermore, any resulting increases in loans placed on non-accrual status will have a negative impact on future loan interest income. Also, as these plans are executed, other loans may be identified that would necessitate additional
charge-offs and potentially additional provisions for loan losses.
Gross charge-offs totaled $826,000 during the first three months of 2020, largely due to the foreclosure on one commercial real
estate property from a previously identified impaired loan relationship that also resulted in a $566,000 loan charge-off. Any collections on charged-off loans, or partially charged-off loans, would be presented in future financial statements as
recoveries of the amounts charged against the allowance. Recoveries recorded during the first three months of 2020 totaled $140,000, resulting in net charge-offs for the first quarter of 2020 of $686,000. This compares to $819,000 of net charge-offs
recorded in the first quarter of 2019. The allowance for loan losses at March 31, 2020 was 1.17% of total loans compared to 1.13% at December 31, 2019. The increase in the ratio is largely due to a decrease in total loans outstanding and an increase
in the amount of allowance allocated to loans collectively evaluated for impairment.
During the first quarter of 2020, Premier recorded $1,000,000 of provision for loan losses. This provision compares to $560,000 of
provision for loan losses recorded during the same quarter of 2019. The increase in the provision for loan losses recorded during the first quarter of 2020 was primarily to provide for an estimate of additional identified credit risk in the loan
portfolio due to uncertainty related to future economic conditions resulting from government actions designed to curb the spread of the COVID-19 virus. Premier added approximately $514,000 to its qualitative credit risk analysis of the loan portfolio
related to loans originated to various industries believed to be more susceptible to future credit risk resulting from an economic slowdown such as lodging, restaurants, amusement, personal services and retail stores. Due to government intervention
efforts to stimulate the economy and maintain personal and business liquidity, the extent, if any, of the impact of the economic slowdown on such industries may not be known for quite some time in the future. Management will continue to monitor past
due and non-performing loans and work with borrowers within the permitted guidance provided by federal and state banking supervisory regulators to assist borrowers to avoid defaulting on their loans.
The provision for loan losses recorded during the first quarter of 2019 was primarily to provide for additional identified credit
risk in Premier’s commercial real estate loan, residential real estate loan, and all other loan portfolios. The level of provision expense is determined under Premier’s internal analyses of evaluating credit risk. The provisions for loan losses
recorded in 2019 and 2020 were made in accordance with Premier’s policies regarding management’s estimation of probable incurred losses in the loan portfolio and the adequacy of the allowance for loan losses, which are in accordance with accounting
principles generally accepted in the United States of America. Future provisions to the allowance for loan losses, positive or negative, will depend on future improvement or deterioration in estimated credit risk in the loan portfolio as well as
whether additional payments are received on loans having significant credit risk. With the concentrations of commercial real estate loans in the Washington, DC, Richmond, Virginia, and Cincinnati, Ohio markets, fluctuations in commercial real estate
values will be monitored. Premier also continues to monitor the impact of declines in the coal mining industry that may have a larger impact in the southern area of West Virginia and the decrease in the level of drilling activity in the oil & gas
industry, which may have a larger impact in the central area of West Virginia.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
A resulting decline in employment could increase non-performing assets from loans originated in these areas. In each of the last five years, Premier
sold some OREO properties at a gain while other OREO properties have required subsequent write-downs to net realizable values. These factors are considered in determining the adequacy of the allowance for loan losses. For additional details on the
activity in the allowance for loan losses, impaired loans, past due and non-accrual loans and restructured loans, see Note 3 to the consolidated financial statements.
C. Critical Accounting Policies
The Company follows financial accounting and reporting policies that are in accordance with generally accepted accounting principles
in the United States of America. These policies are presented in Note 1 to the consolidated audited financial statements in the
Company's annual report on Form 10-K for the year ended December 31, 2019. Some of these accounting policies, as discussed below, are considered to be critical accounting policies. Critical accounting policies are those policies that require
management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. The Company has identified two accounting policies that are critical accounting
policies, and an understanding of these policies is necessary to understand the financial statements. These policies relate to determining the adequacy of the allowance for loan losses and the identification and evaluation of impaired loans. A detailed description of these accounting policies is contained in the Company’s annual report on Form 10-K for the year ended
December 31, 2019. There have been no significant changes in the application of these accounting policies since December 31, 2019.
Management believes that the judgments, estimates and assumptions used in the preparation of the consolidated financial statements
are appropriate given the factual circumstances at the time.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
D. Liquidity
Liquidity objectives for the Company can be expressed in terms of maintaining sufficient cash flows to meet both existing and
unplanned obligations in a cost effective manner. Adequate liquidity allows the Company to meet the demands of both the borrower and the depositor on a timely basis, as well as pursuing other business opportunities as they arise. Thus, liquidity
management embodies both an asset and liability aspect while attempting to maximize profitability. In order to provide for funds on a current and long-term basis, the Company’s subsidiary banks rely primarily on the following sources:
1. |
Core deposits consisting of both consumer and commercial deposits and certificates of deposit of $250,000 or more. Management believes that the majority of its $250,000 or more
certificates of deposit are no more volatile than its other deposits. This is due to the nature of the markets in which the subsidiaries operate.
|
2. |
Cash flow generated by repayment of loans and interest.
|
3. |
Arrangements with correspondent banks for purchase of unsecured federal funds.
|
4. |
The sale of securities under repurchase agreements and borrowing from the Federal Home Loan Bank.
|
5. |
Maintenance of an adequate available-for-sale security portfolio. The Company owns $404.5 million of securities at fair value as of March 31, 2020.
|
The cash flow statements for the periods presented in the financial statements provide an indication of the Company’s sources and
uses of cash as well as an indication of the ability of the Company to maintain an adequate level of liquidity.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
E. Capital
At March 31, 2020, total stockholders’ equity of $248.9 million was 14.1% of total assets. This compares to
total stockholders’ equity of $240.2 million, or 13.5% of total assets on December 31, 2019. The increase in stockholders’ equity was largely due to the $5.4 million of first quarter net income and a $5.4 million, net of tax, increase in the market
value of the investment portfolio available for sale. This increase in stockholders’ equity was partially offset by a $0.15 per share cash dividend declared and paid during the first quarter of 2020.
In the first quarter of 2020, Premier elected to adopt regulatory capital simplification rules permitting bank
holding companies of Premier’s size to utilize one measure of regulatory capital, the community bank leverage ratio (also known as the “CBLR”), to determine regulatory capital adequacy. The community bank leverage ratio requires a higher amount of
Tier 1 capital to average assets than the standard leverage ratio to be considered well capitalized. However, meeting this higher standard eliminates the need to compute and monitor the Tier 1 risk-based capital ratio, the Common Equity Tier 1
risk-based capital ratio and the total risk-based capital ratio as well as maintain the 2.50% regulatory capital buffer necessary to avoid limitations on equity distributions and discretionary bonus payments. Other criteria required to be able to
utilize the CBLR as the sole measure of capital adequacy include 1.) total assets less than $10.0 billion, 2.) trading assets and liabilities equal to less than 5.0% of total assets and 3.) off-balance sheet exposures, such as the unused portion of
conditionally cancellable lines of credit, equal to less than 25% of total assets. Premier meets all three of these criteria and has elected to utilize the CBLR as its measure of regulatory capital adequacy on a consolidated basis as well as for its
largest subsidiary bank.
A community bank leverage ratio of Total Tier 1 capital to quarterly average assets must be at least 9.00% to be
considered well capitalized. Premier’s Tier 1 capital totaled $196.4 million at March 31, 2020, which represents a community bank leverage ratio of 11.5%. This ratio is up from the 11.3% Tier 1 leverage ratio and $192.7 million of Tier 1 capital at
December 31, 2019. The slight increase in the Tier 1 leverage ratio is largely due to the growth in Tier 1 capital combined with a slight decrease in the quarterly average total assets used to compute the CBLR. Premier’s wholly owned subsidiary
Citizens Deposit Bank has not adopted the CBLR simplification standard as its Tier 1 leverage ratio was only 8.36% at March 31, 2020. Nevertheless, utilizing the standard risk-based capital ratio calculations, Citizens Deposit Bank was still
considered to be well capitalized under the prompt corrective action framework and maintained a capital conservation buffer of 6.58%, well in excess of the 2.50% buffer required for equity distributions. Premier’s other wholly owned subsidiary bank
has adopted the regulatory capital simplification rules and maintained a CBLR of 11.66%, well in excess of the 9.00% required to be considered well capitalized under the prompt corrective action framework.
Book value per common share was $16.98 at March 31, 2020 and $16.39 at December 31, 2019. The increase in book value per share was
largely due to the $0.36 per share earned during the first quarter, partially offset by the $0.15 per share quarterly cash dividend to common shareholders declared and paid during the first quarter of 2020. Also increasing Premier’s book value per
share at March 31, 2020 was the $5.4 million of other comprehensive income for the first three months of 2020 related to the increase in the market value of investment securities available for sale, which increased book value by approximately $0.37 per
share.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
The Company currently does not engage in any derivative or hedging activity. Refer to the Company’s 2019 10-K for analysis of the interest rate sensitivity. The Company believes there have been no significant changes in
the interest rate sensitivity since previously reported on the Company’s 2019 10-K.
A. Disclosure Controls & Procedures
Premier management, including the Chief Executive Officer and Chief Financial Officer, has conducted an evaluation of the
effectiveness of disclosure controls and procedures pursuant to the Securities and Exchange Act of 1934 Rule 13a-15c as of the end of the period covered by this quarterly report. Based on that evaluation, the Chief Executive Officer and Chief Financial
Officer concluded that the disclosure controls and procedures are effective in ensuring that all material information required to be filed in this quarterly report has been made known to them in a timely fashion.
B. Changes in Internal Controls over
Financial Reporting
There were no changes in internal controls over financial reporting during the first fiscal quarter that have materially affected or
are reasonably likely to materially affect Premier's internal controls over financial reporting.
C. Inherent Limitations on Internal Control
"Internal controls" are procedures, which are designed with the objective of providing reasonable assurance that (1) transactions are
properly authorized; (2) assets are safeguarded against unauthorized or improper use; and (3) transactions are properly recorded and reported, all so as to permit the preparation of reports and financial statements in conformity with generally accepted
accounting principles. However, a control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect
the fact that there are resource constraints, and the benefits of controls must be considered relative to their cost. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control
issues and instances of fraud, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. The design
of any system of controls is also based, in part, upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time,
a control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud
may occur and not be detected. Finally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Item 1.
|
Legal Proceedings
|
None
|
Item 1A.
|
Risk Factors
|
|
Please refer to Premier's Annual
Report on Form 10-K for the year ended December 31, 2019 for disclosures with respect to Premier's risk factors at December 31, 2019. There have been no material changes since year-end 2019 in the specified risk factors disclosed in the
Annual Report on Form 10-K.
|
COVID-19 Virus
National and local participation in a worldwide effort to curb the spread of the COVID-19 virus has resulted in and may continue to
result in negative changes in the national and regional business climate in the geographic areas in which Premier operates. Many of the Risk
Factors discussed in Premier’s annual report on Form 10-K, which are outside of the Company’s control, may be influenced by actions responsive to efforts to curb the spread of the COVID-19 virus, the results of which are impossible to predict and
could materially impact the Company’s business and future results of operations. These risk topics include, but are not limited to, “Regional economic changes in the Company’s markets”, “New or revised tax, accounting, and other laws, regulations,
rules and standards”, “Extensive regulation and supervision”, “Changes in interest rates”, “Concentrations of commercial real estate and commercial business loans”, “Defaults by other larger financial institutions”, the “Allowance for loan losses may
be insufficient”, “Changes in energy and natural resource markets”, “Extended disruption of vital infrastructure”, “Loss of large checking and money market deposit customers”, “Inability to hire and retain qualified employees”, “Market volatility”, and
“the Availability of additional capital when needed”. The combination of any of these risk factors in this unprecedented time in world history could further compound the negative results to Premier’s business and future results of operations.
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
None
|
Item 3.
|
Defaults Upon Senior Securities
|
None
|
Item 4.
|
Mine Safety Disclosures
|
Not Applicable
|
Item 5.
|
Other Information
|
None
|
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
(a) The following exhibits are furnished in accordance with the provisions of Item 601 of Regulation S-K.
PREMIER FINANCIAL BANCORP, INC.
MARCH 31, 2020
Pursuant to the requirements of the Securities Exchange Act of 1934, the Corporation has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
PREMIER FINANCIAL BANCORP, INC.
Date: May 8, 2020 /s/ Robert W. Walker
Robert W. Walker
President & Chief Executive Officer
Date: May 8, 2020 /s/ Brien M. Chase
Brien M. Chase
Senior Vice President & Chief Financial Officer
-54 -