Attached files
file | filename |
---|---|
8-K/A - 8-K/A - NORWOOD FINANCIAL CORP | d128738d8ka.htm |
EX-99.4 - EX-99.4 - NORWOOD FINANCIAL CORP | d128738dex994.htm |
EX-23.1 - EX-23.1 - NORWOOD FINANCIAL CORP | d128738dex231.htm |
Exhibit 99.3
Upstate New York Bancorp, Inc.
Consolidated Balance Sheet (unaudited)
(In Thousands, Except Share and Per Share Data)
March 31, | December 31, | |||||||
2020 | 2019 | |||||||
ASSETS: |
||||||||
Cash and due from banks |
$ | 20,897 | $ | 14,854 | ||||
Interest bearing deposits with banks |
4,443 | 12,439 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
25,340 | 27,293 | ||||||
Securities held-to-maturity |
2,610 | 2,824 | ||||||
Securities available-for-sale |
18,765 | 17,030 | ||||||
|
|
|
|
|||||
Total Securities |
21,375 | 19,854 | ||||||
Loans receivable |
392,186 | 388,493 | ||||||
Less: Allowance for loan losses |
(8,209 | ) | (7,767 | ) | ||||
|
|
|
|
|||||
Net loans receivable |
383,977 | 380,726 | ||||||
Regulatory stock, at cost |
2,502 | 2,439 | ||||||
Premises and equipment, net |
5,718 | 5,811 | ||||||
Accrued interest receivable |
1,702 | 1,803 | ||||||
Foreclosed real estate owned |
866 | | ||||||
Deferred tax asset |
1,525 | 1,441 | ||||||
Other assets |
288 | 215 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 443,293 | $ | 439,582 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
LIABILITIES: |
||||||||
Deposits: |
||||||||
Non-interest bearing demand |
$ | 65,084 | $ | 60,673 | ||||
Interest-bearing |
328,785 | 327,240 | ||||||
|
|
|
|
|||||
Total Deposits |
393,869 | 387,913 | ||||||
Short term borrowings |
| 2,000 | ||||||
Other borrowings |
1,627 | 1,761 | ||||||
Accrued interest payable |
231 | 258 | ||||||
Other liabilities |
1,057 | 1,210 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
396,784 | 393,142 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY |
||||||||
Common stock, $5 par value per share, authorized 4,000,000 shares; issued 2,208,000 shares at March 31, 2020; and 2,208,000 shares at December 31, 2019 |
10,935 | 10,935 | ||||||
Surplus |
6,749 | 6,695 | ||||||
Retained earnings |
28,923 | 28,593 | ||||||
Accumulated other comprehensive (loss) income |
(98 | ) | 217 | |||||
|
|
|
|
|||||
TOTAL STOCKHOLDERS EQUITY |
46,509 | 46,440 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 443,293 | $ | 439,582 | ||||
|
|
|
|
Upstate New York Bancorp, Inc.
Consolidated Statements of Income (unaudited)
(In Thousands, Except Share and Per Share Data)
Three Months | ||||||||
Ended March 31, | ||||||||
2020 | 2019 | |||||||
INTEREST INCOME |
||||||||
Loans receivable, including fees |
$ | 4,898 | $ | 4,836 | ||||
Securities |
150 | 145 | ||||||
Other |
34 | 39 | ||||||
|
|
|
|
|||||
Total interest income |
5,082 | 5,020 | ||||||
|
|
|
|
|||||
INTEREST EXPENSE |
||||||||
Deposits |
1,248 | 1,316 | ||||||
Other borrowings |
10 | 13 | ||||||
|
|
|
|
|||||
Total interest expense |
1,258 | 1,329 | ||||||
|
|
|
|
|||||
NET INTEREST INCOME |
3,824 | 3,691 | ||||||
PROVISION FOR LOAN LOSSES |
898 | 155 | ||||||
|
|
|
|
|||||
NET INTEREST INCOME AFTER |
||||||||
PROVISION FOR LOAN LOSSES |
2,926 | 3,536 | ||||||
|
|
|
|
|||||
Other income |
||||||||
Service charges and fees |
119 | 116 | ||||||
Net realized gains on sales of securities |
| 169 | ||||||
Gain on sale of loans and servicing rights, net |
99 | 21 | ||||||
Other |
58 | 52 | ||||||
|
|
|
|
|||||
Total other income |
276 | 358 | ||||||
|
|
|
|
|||||
OTHER EXPENSES |
||||||||
Salaries and employee benefits |
902 | 1,249 | ||||||
Occupancy, furniture and equipment, net |
365 | 350 | ||||||
Data processing |
174 | 153 | ||||||
Professional fees |
84 | 116 | ||||||
Federal Deposit Insurance Corporation insurance |
37 | 33 | ||||||
Merger related |
610 | | ||||||
Other |
450 | 399 | ||||||
|
|
|
|
|||||
Total Other Expenses |
2,622 | 2,300 | ||||||
|
|
|
|
|||||
INCOME BEFORE INCOME TAXES |
580 | 1,594 | ||||||
INCOME TAX (BENEFIT) EXPENSE |
250 | 351 | ||||||
|
|
|
|
|||||
NET INCOME |
$ | 330 | $ | 1,243 | ||||
|
|
|
|
|||||
BASIC EARNINGS PER SHARE |
$ | 0.15 | $ | 0.56 | ||||
|
|
|
|
|||||
DILUTED EARNINGS PER SHARE |
$ | 0.15 | $ | 0.56 | ||||
|
|
|
|
UpState New York Bancorp, Inc.
CONSOLIDATE STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
Three Months Ended March 31 | ||||||||
2020 | 2019 | |||||||
Net income (loss) |
$ | 330 | $ | 1,243 | ||||
|
|
|
|
|||||
Other comprehensive income: |
||||||||
Change in unrealized net gains (losses) on available-for-sale securities, net of tax of $26 and $11 for 2020 and 2019, respectively |
($ | 98 | ) | $ | 41 | |||
|
|
|
|
|||||
COMPREHENSIVE INCOME |
$ | 232 | $ | 1,284 | ||||
|
|
|
|
UPSTATE NEW YORK BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) |
For the three months ended March 31, |
|||||||
2020 | 2019 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 330 | $ | 1,243 | ||||
Adjustments to reconcile net income to net cash flow from operating activities: |
||||||||
Amortization of investment security premiums |
21 | 21 | ||||||
Provision for loan losses |
898 | 155 | ||||||
Provision for depreciation and amortization |
108 | 97 | ||||||
Realized investment securities gains |
(99 | ) | (189 | ) | ||||
Stock-based compensation |
54 | 163 | ||||||
Deferred tax expense |
(110 | ) | 38 | |||||
Originations of residential mortgage loans held for sale |
(5,170 | ) | (327 | ) | ||||
Proceeds from sales of residential mortgage loans held for sale |
5,386 | 715 | ||||||
Decrease (increase) in accrued interest receivable and other assets |
(922 | ) | 79 | |||||
Increase (decrease) in accrued interest payable and other liabilities |
(180 | ) | (73 | ) | ||||
|
|
|
|
|||||
Net Cash Provided by Operating Activities |
316 | 1,922 | ||||||
|
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Purchases of investment securities available for sale |
(3,450 | ) | (1,000 | ) | ||||
Proceeds from maturities and calls of investment securities available for sale |
1,372 | 94 | ||||||
Purchases of investment securities held to maturity |
(41 | ) | (1,017 | ) | ||||
Proceeds from maturities and calls of investment securities held to maturity |
256 | 522 | ||||||
Redemption (purchase) of investments in restricted stocks |
(63 | ) | 29 | |||||
Net increase in portfolio loans |
(4,150 | ) | (12,657 | ) | ||||
Proceeds from sales of government-guaranteed loans |
| 2,067 | ||||||
Purchases of premises and equipment |
(15 | ) | (212 | ) | ||||
|
|
|
|
|||||
Net Cash Used for Investing Activities |
(6,091 | ) | (12,174 | ) | ||||
|
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Net increase in demand deposits, NOW accounts and savings accounts |
30,489 | 16,837 | ||||||
Net increase in certificates of deposit |
(24,532 | ) | 5,079 | |||||
Repayments of federal funds purchased |
(2,000 | ) | (4,000 | ) | ||||
Repayments of Federal Home Loan Bank |
(135 | ) | (132 | ) | ||||
|
|
|
|
|||||
Net Cash Provided by Financing Activities |
3,822 | 17,784 | ||||||
|
|
|
|
|||||
Net (Decrease) Increase in Cash and Cash Equivalents |
(1,953 | ) | 7,532 | |||||
CASH AND CASH EQUIVALENTS - BEGINNING |
27,293 | 16,031 | ||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS ENDING |
$ | 25,340 | $ | 23,563 | ||||
|
|
|
|
UpState New York Bancorp, Inc.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. | Basis of Financial Statement Presentation |
The unaudited consolidated financial statements include all accounts of UpState New York Bancorp, Inc. (the Company) and its wholly owned subsidiary, USNY Bank (the Bank). All significant intercompany balances and transactions have been eliminated in consolidation. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates. The financial statements reflect, in the opinion of management, all normal, recurring adjustments necessary to present fairly the financial position and results of operations of the Company. These statements should be read in conjunction with the consolidated financial statements and related notes which are incorporated by reference in the Current Report on Form 8-K/A being filed by Norwood Financial Corp (Norwood) for the merger of the Company with Norwood which was completed on July 7, 2020.
2. | Investment Securities |
The following is a summary of held-to maturity and available-for-sale securities:
Held-to-Maturity Securities | ||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value |
|||||||||||||
March 31, 2020 |
||||||||||||||||
Obligations of states and political subdivisions |
$ | 2,610 | $ | 43 | $ | | $ | 2,653 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
SECURITIES |
$ | 2,610 | $ | 43 | $ | | $ | 2,653 | ||||||||
|
|
|
|
|
|
|
|
Available-for-Sale Securities | ||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value |
|||||||||||||
March 31, 2020 |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government agencies and corporations |
$ | 5,491 | $ | 6 | $ | | $ | 5,497 | ||||||||
Obligations of states and political subdivisions |
13,398 | 11 | 141 | 13,268 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL AVAILABLE FOR SALE SECURITIES |
$ | 18,889 | $ | 17 | $ | 141 | $ | 18,765 | ||||||||
|
|
|
|
|
|
|
|
(Dollars in Thousands) | ||||||||||||||||
December 31, 2019 |
||||||||||||||||
Obligations of states and political subdivisions |
$ | 2,824 | $ | 89 | $ | | $ | 2,914 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL HELD-TO-MATURITY SECURITIES |
$ | 2,824 | $ | 89 | $ | | $ | 2,914 | ||||||||
|
|
|
|
|
|
|
|
Available-for-Sale Securities | ||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value |
|||||||||||||
December 31, 2019 |
||||||||||||||||
U. S. Treasury securities and obligations of U.S. Government agencies and corporations |
$ | 3,291 | $ | 3 | $ | 5 | $ | 3,290 | ||||||||
Obligations of states and Political subdivisions |
13,465 | 276 | 0 | 13,740 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL AVAILABLE-FOR-SALE SECURITIES |
$ | 16,756 | $ | 279 | $ | 5 | $ | 17,030 | ||||||||
|
|
|
|
|
|
|
|
The amortized cost and estimated fair value of investments in debt securities at March 31, 2020, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized Cost |
Estimated Fair Value |
|||||||
(Dollars in Thousands) | ||||||||
Held-to-Maturity |
||||||||
Due in one year or less |
$ | 1,724 | $ | 1,736 | ||||
Due after one year through five years |
736 | 755 | ||||||
Due after five years through ten years |
150 | 162 | ||||||
Due after ten years |
0 | 0 | ||||||
|
|
|
|
|||||
$ | 2,610 | $ | 2,653 | |||||
|
|
|
|
Amortized Cost |
Estimated Fair Value |
|||||||
(Dollars in Thousands) | ||||||||
Available-for-Sale |
||||||||
Due in one year or less |
$ | 1,607 | $ | 1,604 | ||||
Due after one year through five years |
15,779 | 15,653 | ||||||
Due after five years through ten years |
1,503 | 1,508 | ||||||
Due after ten years |
0 | 0 | ||||||
|
|
|
|
|||||
$ | 18,889 | $ | 18,765 | |||||
|
|
|
|
The following tables show the investments gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2020 and December 31, 2019.
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
|||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
March 31, 2019 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government agencies and corporations |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Obligations of states and political subdivisions |
10,576 | 141 | | | 10,576 | 141 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL TEMPORARILY IMPAIRED SECURITIES |
$ | 10,576 | $ | 141 | $ | | $ | | $ | 10,576 | $ | 141 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
|||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
December 31, 2019 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government agencies and corporations |
$ | 997 | $ | 4 | $ | 249 | $ | 1 | $ | 1,246 | $ | 5 | ||||||||||||
Obligations of states and political subdivisions |
125 | | | | 125 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL TEMPORARILY IMPAIRED SECURITIES |
$ | 1,122 | $ | 4 | $ | 249 | $ | 1 | $ | 1,371 | $ | 5 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2020, the Bank had 99 debt securities with unrealized losses in the above table. These unrealized losses relate principally to changes in interest rates. In analyzing an issuers financial condition, management considers whether the securities are issued by the Federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts reports. As management has the ability to hold debt securities until maturity, or for the foreseeable future if classified as available-for-sale, no declines are deemed to be other-than-temporary.
3. | Loans |
The loan portfolio at March 31, 2020 and December 31, 2019, is summarized as follows:
2020 | 2019 | |||||||
(Dollars in Thousands) | ||||||||
Real estate mortgages: |
||||||||
Residential |
$ | 69,986 | $ | 82,446 | ||||
Commercial |
149,210 | 127,042 | ||||||
Farm |
66,852 | 75,795 | ||||||
Agricultural production and other |
42,088 | 42,315 | ||||||
Commercial |
61,299 | 58,199 | ||||||
Consumer |
2,751 | 2,696 | ||||||
|
|
|
|
|||||
$ | 392,186 | $ | 388,493 | |||||
|
|
|
|
The loan portfolio includes certain loans, which are considered impaired because, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreements.
Following is a summary of nonaccrual loans and impaired loans as of March 31, 2020 and December 31, 2019, by class of financing receivables (Dollars in Thousands):
2020 | 2019 | |||||||
(Dollars in Thousands) | ||||||||
Nonaccrual Loans |
||||||||
Commercial Real Estate |
$ | 5,749 | $ | 3,677 | ||||
Commercial and other business |
1,226 | 626 | ||||||
Farm Real Estate |
1,163 | 1,170 | ||||||
Agricultural Production and other |
| | ||||||
Residential Real Estate |
| 330 | ||||||
Consumer |
| | ||||||
|
|
|
|
|||||
TOTAL |
$ | 8,138 | 5,803 | |||||
|
|
|
|
Impaired Loans as of March 31, 2020 (Dollars in Thousands) |
||||||||||||||||||||
Recorded Investment |
Unpaid Principal Balance |
Related Allowance Investment |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
Commercial Real Estate |
$ | 4,332 | $ | 4,332 | $ | 1,680 | $ | 4,434 | $ | | ||||||||||
Commercial and other business |
634 | 634 | 465 | 674 | | |||||||||||||||
Farm Real Estate |
| | | | | |||||||||||||||
Agricultural Production and other |
| | | | | |||||||||||||||
Residential Real Estate |
| | | | | |||||||||||||||
Consumer |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL |
$ | 4,966 | $ | 4,966 | $ | 2,145 | $ | 5,108 | | |||||||||||
|
|
|
|
|
|
|
|
|
|
Impaired Loans as of December 31, 2019 (Dollars in Thousands) |
||||||||||||||||||||
Recorded Investment |
Unpaid Principal Balance |
Related Allowance Investment |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
Commercial Real Estate |
$ | 3,316 | $ | 3,316 | $ | 790 | $ | 2,971 | $ | | ||||||||||
Commercial and other business |
612 | 612 | 365 | 636 | | |||||||||||||||
Farm Real Estate |
361 | 361 | | 362 | | |||||||||||||||
Agricultural Production and other |
1,170 | 1,170 | 550 | 1,145 | | |||||||||||||||
Residential Real Estate |
313 | 313 | 220 | 324 | | |||||||||||||||
Consumer |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL |
$ | 5,772 | $ | 5,772 | $ | 1,925 | $ | 5,438 | $ | | ||||||||||
|
|
|
|
|
|
|
|
|
|
Based on managements analysis, the risk categories of loans are summarized as follows at March 31, 2020 and December 31, 2019:
2020 (Dollars in Thousands) | ||||||||||||||||||||
Pass | Special Mention |
Substandard | Doubtful | Total Portfolio Loans |
||||||||||||||||
Real-Estate Mortgages: |
||||||||||||||||||||
Commercial |
$ | 136,675 | $ | 5,790 | $ | 996 | $ | 5,749 | $ | 149,210 | ||||||||||
Residential |
69,986 | | | | 69,986 | |||||||||||||||
Farm |
54,956 | 10,059 | 674 | 1,163 | 66,852 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total loans secured by real estate |
261,617 | 15,849 | 1,670 | 6,912 | 286,048 | |||||||||||||||
Commercial and other business-purpose loans |
54,295 | 5,703 | 75 | 1,226 | 61,299 | |||||||||||||||
Consumer |
2,751 | | | | 2,751 | |||||||||||||||
Agricultural production and other |
32,847 | 6,662 | 2,579 | | 42,088 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL |
$ | 351,510 | $ | 28,214 | $ | 4,324 | $ | 8,138 | $ | 392,186 | ||||||||||
|
|
|
|
|
|
|
|
|
|
2019 (Dollars in Thousands) | ||||||||||||||||||||
Pass | Special Mention |
Substandard | Doubtful | Total Portfolio Loans |
||||||||||||||||
Loans secured by real estate |
||||||||||||||||||||
Commercial |
$ | 116,515 | $ | 4,803 | $ | 2,409 | $ | 3,316 | $ | 127,043 | ||||||||||
Residential |
80,620 | 957 | 555 | 313 | 82,445 | |||||||||||||||
Farm |
64,004 | 9,844 | 415 | 1,531 | 75,794 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total loans secured by real estate |
261,139 | 15,604 | 3,379 | 5,160 | 285,282 | |||||||||||||||
Commercial and other business-purpose loans |
53,393 | 3,378 | 817 | 612 | 58,200 | |||||||||||||||
Consumer |
2,696 | | | | 2,696 | |||||||||||||||
Agricultural production and other |
32,598 | 7,622 | 2,095 | | 42,315 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL |
$ | 349,826 | $ | 26,604 | $ | 6,291 | $ | 5,772 | $ | 388,493 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Changes in the allowance for loan losses for the years ended March 31, 2020 and December 31, 2019 are summarized as follows:
2020 (Dollars in Thousands) | ||||||||||||||||||||||||||||
Secured by Real Estate |
||||||||||||||||||||||||||||
Commercial | Residential | Farm | Commercial and other business- purpose loans |
Consumer | Agricultural | Total | ||||||||||||||||||||||
Beginning balance |
||||||||||||||||||||||||||||
ALLL |
$ | 2,907 | $ | 1,114 | $ | 1,052 | $ | 1,419 | $ | 43 | $ | 1,232 | $ | 7,767 | ||||||||||||||
Charge-offs |
(61 | ) | (395 | ) | | | | | (456 | ) | ||||||||||||||||||
Recoveries |
| | | | | | | |||||||||||||||||||||
Provision for loan losses |
1,067 | 28 | 106 | 233 | 4 | (540 | ) | 898 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Ending balance ALLL |
3,913 | 747 | 1,158 | 1,652 | 47 | 692 | 8,209 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Individually evaluated for impairment |
1,680 | | | 465 | | | 2,145 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Collectively evaluated for impairment |
$ | 2,233 | $ | 747 | $ | 1,158 | $ | 1,187 | $ | 47 | $ | 692 | $ | 6,064 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||
Ending balance loans |
$ | 149,210 | $ | 69,986 | $ | 66,852 | $ | 61,299 | $ | 2,751 | $ | 42,088 | $ | 392,186 | ||||||||||||||
Individually evaluated for impairment loans |
$ | 4,332 | | | 634 | | | 4,966 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Collectively evaluated for impairment loans |
$ | 144,878 | $ | 69,986 | 66,852 | 60,665 | $ | 2,751 | $ | 42,088 | $ | 387,220 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 (Dollars in Thousands) | ||||||||||||||||||||||||||||
Secured by Real Estate |
||||||||||||||||||||||||||||
Commercial | Residential | Farm | Commercial and other business purpose loans |
Consumer | Agricultural | Total | ||||||||||||||||||||||
Beginning balance |
$ | 1,915 | $ | 782 | $ | 1,036 | $ | 1,054 | $ | 38 | $ | 1,177 | $ | 6,002 | ||||||||||||||
Charge-offs |
(189 | ) | (10 | ) | | | | | (199 | ) | ||||||||||||||||||
Recoveries |
| | | | 1 | 21 | 22 | |||||||||||||||||||||
Provision for loan losses |
1,182 | 342 | 15 | 365 | 4 | 34 | 1,942 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Ending balance |
2,908 | 1,114 | 1,051 | 1,419 | 43 | 1,232 | 7,767 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Individually evaluated for impairment |
790 | 220 | | 365 | | 550 | 1,925 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Collectively evaluated for impairment |
$ | 2,118 | $ | 894 | $ | 1,051 | $ | 1,054 | $ | 43 | $ | 682 | $ | 5,842 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||
Ending balance loans |
$ | 127,042 | $ | 82,446 | $ | 75,795 | $ | 58,199 | $ | 2,696 | $ | 42,315 | $ | 388,493 | ||||||||||||||
Individually evaluated for impairment |
$ | 3,316 | 313 | 361 | 612 | | 1,170 | 5,772 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Collectively evaluated for impairment |
$ | 123,726 | $ | 82,133 | $ | 75,434 | $ | 57,587 | $ | 2,696 | $ | 41,145 | $ | 382,721 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11. | Fair Value Disclosures |
FASB authoritative guidance on fair value measurements provides a framework for measuring fair value under accounting principles generally accepted in the United States of America. The guidance applies to all financial instruments that are being measured and reported on a fair value basis. As defined in the guidance, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining fair value, the Bank uses various methods, including market, income, and cost approaches. Based on these approaches, the Bank often utilizes certain assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and/or the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable inputs. The Bank utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Based on the observability of the inputs used in the valuation techniques, the Bank is required to provide the following information according to the fair value hierarchy. The fair value hierarchy ranks the quality and reliability of the information used to determine fair values. Financial assets and liabilities carried at fair value will be classified and disclosed in one of the following three categories:
| Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. |
| Level 2 - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means. |
| Level 3 - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entitys own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. |
Financial assets and financial liabilities measured at fair value on a recurring basis include the following:
Securities available-for-sale: The Banks securities available-for-sale are reported at fair value utilizing Level 2 inputs. For these securities, the Bank obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, credit information, and the bonds terms and conditions, among other things.
Fair value at March 31, 2020 and December 31, 2019, for assets and liabilities measured on a recurring basis is as follows (Dollars in Thousands):
Quoted Market Price in Active Markets (Level 1) |
Other Observable Inputs (Level 2) |
Unobservable Inputs (Level 3) |
||||||||||
March 31, 2020 |
||||||||||||
Securities available-for-sale |
$ | | $ | 18,765 | $ | |
Quoted Market Price in Active Markets (Level 1) |
Other Observable Inputs (Level 2) |
Unobservable Inputs (Level 3) |
||||||||||
December 31, 2019 |
||||||||||||
Securities available-for-sale |
$ | | $ | 17,030 | $ | |
Impaired Loans Impaired loans are those for which the Bank has measured impairment generally based on the fair value of the loans collateral. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These real estate appraisals may include up to three approaches to value: the sales comparison approach, the income approach (for income producing property) and the cost approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available, if applicable. Although the fair value of the property normally will be based on an appraisal, the valuation should be consistent with the price that a market participant will pay to purchase the property at the measurement date. Circumstances may exist that indicate that the appraised value is not an accurate measurement of the propertys current fair value. Examples of such circumstances include changed economic conditions since the last appraisal, change in property use, stale appraisals, or imprecision and subjectivity in the appraisal process. Appraisal adjustments may be made by management to reflect these conditions resulting in a discount of the appraised value. In addition, a discount is typically applied to account for estimated costs to sell. Non-real estate collateral may be valued using an appraisal, net book value per the borrowers financial statements, or aging reports, adjusted or discounted based on managements historical knowledge, changes in market conditions from the time of the valuations, and managements expertise and knowledge of the client and clients business. At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive a specific valuation allowance for loan losses. The methods used to determine the fair values of impaired loans typically result in a level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.
Fair value at March 31, 2020 and December 31, 2019, for assets and liabilities measured on a nonrecurring basis is as follows (Dollars in Thousands):
Quoted Market Price in Active Markets (Level 1) |
Other Observable Inputs (Level 2) |
Unobservable Inputs (Level 3) |
||||||||||
March 31, 2020 |
||||||||||||
Impaired Loans |
$ | | $ | | $ | 2,820 |
Quoted Market Price in Active Markets (Level 1) |
Other Observable Inputs (Level 2) |
Unobservable Inputs (Level 3) |
||||||||||
December 31, 2019 |
||||||||||||
Impaired Loans |
$ | | $ | | $ | 2,126 |
12. | Subsequent Event |
In response to the onset of COVID-19, the Bank has participated in the federal governments Paycheck Protection Program (PPP). This program provides borrower guarantees for lenders and envisions a certain amount of loan forgiveness for loan recipients who properly utilize funds, all in accordance with the rules and regulations established by the Small Business Association for the PPP. As of the date of the merger, the Bank had issued PPP loans to borrowers in the amount of $28,522,965. In addition, per discussion above the Bank offered 281 payment deferrals to borrowers who were suffering as a result of the COVID-19 pandemic. Lastly, in order to provide additional financial relief to borrowers and customers, the bank waived NSF and ATM fees for the months of April to June, prior to the merger.