Management of Southern First Bancshares, Inc.
is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) of the
Securities Exchange Act of 1934, as amended. The Company’s internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes
in accordance with accounting principles generally accepted in the U.S. The Company’s internal control over financial reporting
includes those policies and procedures that (1) pertain to the maintenance of records, that in reasonable detail, accurately and
fairly reflect the transactions and disposition of the Company’s assets; (2) provide reasonable assurance that transactions
are recorded as necessary to permit the preparation of the financial statements in accordance with generally accepted accounting principles
and that receipts and expenditures of the Company are being made only in accordance with the authorizations of the Company’s management
and directors; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or
disposition of the Company’s assets that could have a material impact on the financial statements.
Because of its inherent limitations, internal
control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate due to changes in conditions, or that the degree of compliance with
the policies and procedures may deteriorate.
Management conducted an evaluation of the effectiveness
of the internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in 2013. Based on this evaluation under the
COSO criteria, management concluded that the internal control over financial reporting was effective as of December 31, 2022.
The effectiveness of the internal control structure
over financial reporting as of December 31, 2022 has been audited by Elliott Davis, LLC, an independent registered public accounting
firm, as stated in their report included in this Annual Report on Form 10-K, which expresses an unqualified opinion on the effectiveness
of the Company’s internal control over financial reporting as of December 31, 2022.
See notes to consolidated financial statements that
are an integral part of these consolidated statements.
See notes to consolidated financial statements that
are an integral part of these consolidated statements.
See notes to consolidated financial statements that
are an integral part of these consolidated statements.
See notes to consolidated financial statements that
are an integral part of these consolidated statements.
NOTE 1 – Summary of Significant
Accounting Policies and Activities
Southern First Bancshares, Inc.
(the “Company”) is a South Carolina corporation that owns all of the capital stock of Southern First Bank (the “Bank”)
and all of the stock of Greenville First Statutory Trust I and II (collectively, the “Trusts”). The Trusts are special purpose
non-consolidated entities organized for the sole purpose of issuing trust preferred securities. The Bank’s primary federal regulator is
the Federal Deposit Insurance Corporation (the “FDIC”). The Bank is also regulated and examined by the South Carolina Board
of Financial Institutions. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by
the FDIC, and providing commercial, consumer and mortgage loans to the general public.
Basis of Presentation
The accompanying consolidated financial
statements include the accounts of the Company and its wholly owned subsidiary, Southern First Bank. In consolidation, all significant
intercompany transactions have been eliminated. The accounting and reporting policies conform to accounting principles generally accepted
in the United States of America. In accordance with guidance issued by the Financial Accounting Standards Board (“FASB”),
the operations of the Trusts have not been consolidated in these financial statements.
Business Segments
The Company, through the Bank, provides
a broad range of financial services to individuals and companies in South Carolina, North Carolina, and Georgia. These services include
demand, time and savings deposits; lending services; ATM processing and mortgage banking services. While the Company’s management
periodically reviews limited production information for these revenue streams, that information is not complete as it does not include
a full allocation of revenue, costs and capital from key corporate functions. Management will continue to evaluate these lines of business
for separate reporting as facts and circumstances change. Accordingly, the Company’s various banking operations are not considered
by management to constitute more than one reportable operating segment.
Use of Estimates
The preparation of consolidated financial
statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the
date of the consolidated financial statements and the reported amount of income and expenses during the reporting periods. Actual results
could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate
to the determination of the allowance for credit losses, derivatives, real estate acquired in settlement of loans, fair value of financial
instruments, evaluating investment securities for credit impairment and valuation of deferred tax assets.
Risks and Uncertainties
In the normal course of its business,
the Company encounters two significant types of risks: economic and regulatory. There are three main components of economic risk: interest
rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities
mature or reprice at different speeds, or on different bases, than its interest-earning assets. Credit risk is the risk of default within
the Company’s loan portfolio that results from borrowers’ inability or unwillingness to make contractually required payments.
Market risk reflects changes in the value of collateral underlying loans receivable and the valuation of real estate held by the Company.
The Company is subject to the regulations
of various governmental agencies. These regulations can and do change significantly from period to period. The Company also undergoes
periodic examinations by the regulatory agencies, which may subject it to changes with respect to valuation of assets, amount of required
loan loss allowance and operating restrictions resulting from the regulators’ judgments based on information available to them at
the time of their examinations.
The Bank makes loans to individuals
and businesses in the Upstate, Midlands, and Lowcountry regions of South Carolina as well as the Triangle, Triad and Charlotte regions
of North Carolina and Atlanta, Georgia for various personal and commercial purposes. The Bank’s loan portfolio has a concentration
of real estate loans. As of December 31, 2022 and 2021, real estate loans represented 84.8% and 85.5%, respectively, of total loans. However,
borrowers’ ability to repay their loans is not dependent upon any specific economic sector.
As of December 31, 2022, the Company’s
and the Bank’s capital ratios were in excess of all regulatory requirements. While management believes that we have sufficient capital
to withstand an extended economic recession, our reported and regulatory capital ratios could be adversely impacted by further credit
losses.
The Company maintains access to multiple
sources of liquidity, including a $15.0 million holding company line of credit with another bank which could be used to support capital
ratios at the subsidiary bank. As of December 31, 2022, the $15.0 million line was unused.
Subsequent Events
Subsequent events are events or transactions
that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions
that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the
process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did
not exist at the date of the balance sheet but arose after that date. Management performed an evaluation to determine whether there have
been any subsequent events since the balance sheet date and determined that no subsequent events occurred requiring accrual or disclosure.
Reclassifications
Certain amounts, previously reported,
have been reclassified to state all periods on a comparable basis and had no effect on shareholders’ equity or net income.
Cash and Cash Equivalents
Cash and cash equivalents include cash
and due from banks, interest bearing deposits and federal funds sold. Cash and cash equivalents have original maturities of three months
or less, and federal funds sold are generally purchased and sold for one-day periods. Accordingly, the carrying value of these instruments
is deemed to be a reasonable estimate of fair value. At December 31, 2022 and 2021, included in cash and cash equivalents was $5.8
million and $5.2 million, respectively, on deposit with the Federal Reserve Bank.
Investment Securities
We classify our investment securities
as held to maturity securities, trading securities and available for sale securities as applicable.
Investment securities are designated
as held to maturity if we have the intent and the ability to hold the securities to maturity. Held to maturity securities are carried
at amortized cost, adjusted for the amortization of any related premiums or the accretion of any related discounts into interest income
using a methodology which approximates a level yield of interest over the estimated remaining period until maturity.
Investment securities that are purchased
and held principally for the purpose of selling in the near term are reported as trading securities. Trading securities are carried at
fair value with unrealized holding gains and losses included in earnings.
We classify investment securities as
available for sale when at the time of purchase we determine that such securities may be sold at a future date or if we do not have the
intent or ability to hold such securities to maturity. Securities designated as available for sale are recorded at fair value. Changes
in the fair value of available for sale debt securities are included in shareholders’ equity as unrealized gains or losses, net
of the related tax effect. Realized gains or losses on available for sale securities are computed on the specific identification basis.
Other Investments
Other investments include stock acquired
for membership and regulatory purposes, such as Federal Home Loan Bank of Atlanta (“FHLB”) stock, investments in unconsolidated
subsidiaries and other nonmarketable securities. FHLB stock is generally pledged against any borrowings from the FHLB and cash dividends
on our FHLB stock are recorded in investment income. Other nonmarketable securities consist of investments in funds related to the Small
Business Investment Company (“SBIC”) and Rural Business Investment Company (“RBIC”) programs. No ready market
exists for these stocks and they have no quoted market value. As a result, these securities are carried at cost and are periodically evaluated
for impairment.
Loans
Loans are stated at the principal balance
outstanding. Unamortized net loan fees and the allowance for possible credit losses are deducted from total loans on the balance sheets.
Interest income is recognized over the term of the loan based on the principal amount outstanding. The net of loan origination fees received
and direct costs incurred in the origination of loans is deferred and amortized to interest income over the contractual life of the loans
adjusted for actual principal prepayments using a method approximating the interest method.
Nonaccrual and Past Due Loans
Loans are generally placed on nonaccrual
status when principal or interest becomes 90 days past due, or when payment in full is not anticipated. When a loan is placed on nonaccrual
status, interest accrued but not received is generally reversed against interest income. Cash receipts on nonaccrual loans are not recorded
as interest income, but are used to reduce the loan’s principal balance. A nonaccrual loan is generally returned to accrual status
and accrual of interest is resumed when payments have been made according to the terms and conditions of the loan for a continuous six
month period. Our loans are considered past due when contractually required principal or interest payments have not been made on the due
dates.
Nonperforming Assets
Nonperforming assets include real estate
acquired through foreclosure or deed taken in lieu of foreclosure, loans on nonaccrual status and loans past due 90 days or more and still
accruing interest. Loans are placed on nonaccrual status when, in the opinion of management, the collection of additional interest is
uncertain. Thereafter no interest is taken into income until such time as the borrower demonstrates the ability to pay both principal
and interest.
Individually Evaluated Loans
Our individually evaluated loans include
loans on nonaccrual status and loans modified in a troubled debt restructuring (“TDR”), whether on accrual or nonaccrual status.
For loans that are classified as individually evaluated, an allowance is established when the fair value (discounted cash flows, collateral
value, or observable market price) of the individually evaluated loan less costs to sell, are lower than the carrying value of that loan.
A loan is considered individually evaluated when, based on current information and events, it is probable that the Company will be unable
to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors
considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled
principal and interest payments when due, among other factors. Loans that experience insignificant payment delays and payment shortfalls
generally are not classified as individually evaluated. Management determines the significance of payment delays and payment shortfalls
on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including, without
limitation, the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in
relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and consumer loans by either
the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price,
or the fair value of the collateral if the loan is collateral dependent.
Loan Charge-off Policy
For commercial loans, we generally fully
charge off or charge collateralized loans down to net realizable value when management determines the loan to be uncollectible; repayment
is deemed to be projected beyond reasonable time frames; the loan has been classified as a loss by either our internal loan review process
or our banking regulatory agencies; the client has filed bankruptcy and the loss becomes evident owing to a lack of assets; or the loan
is 120 days past due unless both well-secured and in the process of collection. For consumer loans, we generally charge down to net realizable
value when the loan is 180 days past due.
Troubled Debt Restructuring (TDRs)
The Company
considers a loan to be a TDR when the debtor experiences financial difficulties and the Company provides concessions such that we will
not collect all principal and interest in accordance with the original terms of the loan agreement. Concessions can relate to the contractual
interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships, we may
restructure loan terms to assist borrowers facing challenges in the current economic environment.
As permitted
by the CARES Act, we do not consider loan modifications to borrowers affected by COVID-19 to be TDRs unless the borrower was 30 days or
more past due as of December 31, 2019, (ii) the modifications were related to COVID-19, and (iii) the modification occurred between March
1, 2020 and January 1, 2022.
Our policy
with respect to accrual of interest on loans restructured in a TDR follows relevant supervisory guidance. That is, if a borrower has demonstrated
performance under the previous loan terms and shows capacity to perform under the restructured loan terms; continued accrual of interest
at the restructured interest rate is likely. If a borrower was materially delinquent on payments prior to the restructuring, but shows
capacity to meet the restructured loan terms, the loan will likely continue as nonaccrual going forward. Lastly, if the borrower does
not perform under the restructured terms, the loan is placed on nonaccrual status. We will continue to closely monitor these loans and
will cease accruing interest on them if management believes that the borrowers may not continue performing based on the restructured note
terms. If, after previously being classified as a TDR, a loan is restructured a second time and the borrower continues to experience financial
difficulties, then that loan is automatically placed on nonaccrual status. Our policy with respect to nonperforming loans requires the
borrower to make a minimum of six consecutive payments of principal and interest in accordance with the loan terms before that loan can
be placed back on accrual status. Further, the borrower must show capacity to continue performing into the future prior to restoration
of accrual status. In addition, our policy, in accordance with supervisory guidance, also provides for a loan to be removed from TDR status
if the loan is modified or renewed at terms consistent with current market rates and the loan has been performing under modified terms
for an extended period of time or under certain circumstances.
In the determination
of the allowance for credit losses, management considers TDRs on commercial and consumer loans and subsequent defaults in these restructurings
by measuring impairment, on a loan by loan basis, based on either the present value of expected future cash flows discounted at the loan’s
effective interest rate, the loan’s obtainable market price, or the fair value of the collateral, less costs to sell, if the loan is collateral
dependent.
Other Real Estate Owned
Real estate acquired through foreclosure
is initially recorded at the lower of cost or estimated fair value less selling costs. Subsequent to the date of acquisition, it is carried
at the lower of cost or fair value, adjusted for net selling costs. Fair values of real estate owned are reviewed regularly and write-downs
are recorded when it is determined that the carrying value of real estate exceeds the fair value less estimated costs to sell. Costs relating
to the development and improvement of such property are capitalized, whereas those costs relating to holding the property are expensed.
Property and Equipment
Property and equipment are stated at
cost. Major repairs are charged to operations, while major improvements are capitalized. Depreciation is computed using the straight-line
method over the estimated useful lives of the related assets. Upon retirement, sale, or other disposition of property and equipment, the
cost and accumulated depreciation are eliminated from the accounts, and gain or loss is included in income from operations.
Construction in progress is stated at
cost, which includes the cost of construction and other direct costs attributable to the construction. No provision for depreciation is
made on construction in progress until such time as the relevant assets are completed and put into use.
Operating Leases
Effective January 1, 2019, the Company
adopted ASU 2016-02, “Leases (Topic 842)” which requires for all operating leases the recognition of a right-of-use (“ROU”)
asset and a corresponding lease liability, in the balance sheet. Upon adoption, the Company elected practical expedients including existing
leases retaining their classification as operating leases and combining lease and non-lease components. The Company also elected to not
recognize right-of-use assets and lease liabilities arising from short-term leases.
Bank Owned Life Insurance Policies
Bank owned life insurance policies represent
the cash value of policies on certain officers of the Company.
Comprehensive Income
Comprehensive income (loss) consists
of net income and net unrealized gains (losses) on securities and is presented in the statements of shareholders’ equity and comprehensive
income. The statement requires only additional disclosures in the consolidated financial statements; it does not affect our results of
operations.
Revenue from Contracts with Customers
The Company records revenue from contracts
with customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with Customers” (“Topic
606”). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract,
determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue
when (or as) the Company satisfies a performance obligation. Significant revenue has not been recognized in the current reporting period
that results from performance obligations satisfied in previous periods.
The Company’s primary sources
of revenue are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not
within the scope of Topic 606. The Company has evaluated the nature of its contracts with customers and determined that further disaggregation
of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income
was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered
and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations
are satisfied as services are rendered and the transaction prices are fixed, the Company has made no significant judgments in applying
the revenue guidance prescribed in Topic 606 that affect the determination of the amount and timing of revenue from contracts with customers.
Income Taxes
The financial statements have been prepared
on the accrual basis. When income and expenses are recognized in different periods for financial reporting purposes versus for the purposes
of computing income taxes currently payable, deferred taxes are provided on such temporary differences. Deferred tax assets and liabilities
are recognized for the expected future tax consequences of events that have been recognized in the consolidated financial statements or
tax returns. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years
in which those temporary differences are expected to be realized or settled. The Company believes that its income tax filing positions
taken or expected to be taken on its tax returns will more likely than not be sustained upon audit by the taxing authorities and does
not anticipate any adjustments that will result in a material adverse impact on the Company’s financial condition, results of operations,
or cash flow. Therefore, no reserves for uncertain income tax positions have been recorded. The Company’s federal and state income
tax returns are open and subject to examination from the 2019 tax return year and forward.
Stock-Based Compensation
The Company has a stock-based employee
compensation plan. Compensation cost is recognized for all stock options granted and for any outstanding unvested awards as if the fair
value method had been applied to those awards as of the date of grant.
Adoption of New Accounting Standard
In June 2016, the FASB issued ASU 2016-13,
Financial Instruments – Credit Losses (Topic 326). The ASU introduced a new credit loss methodology, the Current Expected Credit
Loss (“CECL”) methodology, which requires earlier recognition of credit losses, while also providing additional transparency
about credit risk. Since its original issuance in 2016, the FASB has issued several updates to the original ASU.
The CECL methodology utilizes a lifetime
“expected credit loss” measurement objective for the recognition of credit losses for loans, held-to-maturity securities,
and other receivables at the time the financial asset is originated or acquired. It also applies to off-balance sheet credit exposures,
such as unfunded commitments to extend credit. The expected credit losses are adjusted each period for changes in expected lifetime credit
losses. The methodology replaces the multiple existing impairment methods in current GAAP, which generally require that a loss be incurred
before it is recognized. For available-for-sale securities where fair value is less than cost, credit-related impairment, if any, is recognized
through an allowance for credit losses and adjusted each period for changes in credit risk.
On January 1, 2022, the Company adopted
the guidance prospectively with a cumulative adjustment to retained earnings. Results for reporting periods beginning after January 1,
2022 are presented under CECL while prior period amounts continue to be reported in accordance with the previously applicable incurred
loss accounting methodology. The transition adjustment for the adoption of CECL included an increase in the allowance for credit losses
on loans of $1.5 million and an increase in the reserve for unfunded loan commitments of $2.0 million, which is recorded within
other liabilities. The adoption of CECL had an insignificant impact on the Company’s investment securities portfolio. The Company recorded
a net decrease to retained earnings of $2.8 million as of January 1, 2022 for the cumulative effect of adopting CECL, which reflects
the transition adjustments noted above, net of the applicable deferred tax assets recorded. Federal banking regulatory agencies provided
optional relief to delay the adverse regulatory capital impact of CECL at adoption. The Company did not elect to use this optional relief.
Significant Accounting Policy
Changes
Upon adoption of Topic 326, the Company
revised the accounting policy for the Allowance for Credit Losses as detailed below.
Allowance for Credit Losses –
Investment Securities
For available for sale debt securities
in an unrealized loss position, the Company first assesses whether it intends to sell, or if it is more likely than not that it will be
required to sell the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to
sell is met, the security’s amortized cost basis is written down to fair value through income with the establishment of an allowance under
CECL compared to a direct write down of the security under Incurred Loss. For debt securities available for sale that do not meet the
aforementioned criteria, the Company evaluates whether any decline in fair value is due to credit loss factors. In making this assessment,
management considers any changes to the rating of the security by a rating agency and adverse conditions specifically related to the security,
among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected
from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected
is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited
by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance
for credit losses is recognized in other comprehensive income.
Changes in the allowance for credit losses
under CECL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when management
believes the uncollectibility of an available-for-sale security is confirmed or when either of the criteria regarding intent or requirement
to sell is met. At December 31, 2022, there was no allowance for credit losses related to the available-for-sale portfolio.
In addition, the Company had no held to maturity securities at December 31, 2022.
Accrued interest receivable on available
for sale debt securities totaled $382,000 at December 31, 2022 and was excluded from the estimate of credit losses.
Allowance for Credit Losses - Loans
Under the current expected credit loss
model, the allowance for credit losses on loans is a valuation allowance estimated at each balance sheet date in accordance with GAAP
that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans.
Management assesses the adequacy of the
allowance on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness
of the resulting balance. The level of the allowance is based upon management’s evaluation of historical default and loss experience,
current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may
affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio, industry
and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. Management believes the level
of the allowance for credit losses is adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet
date. The allowance is increased through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously
charged-off.
The allowance for credit losses is measured
on a collective basis for pools of loans with similar risk characteristics. The Company has identified the following pools of financial
assets with similar risk characteristics for measuring expected credit losses:
Commercial loans
| ● | Owner
occupied real estate - Owner occupied commercial mortgages consist of loans to purchase or re-finance owner occupied nonresidential
properties. This includes office buildings, other commercial facilities, and farmland. Commercial mortgages secured by owner occupied
properties are primarily dependent on the ability of borrowers to achieve business results consistent with those projected at loan origination.
While these loans and leases are collateralized by real property in an effort to mitigate risk, it is possible the liquidation of collateral
will not fully satisfy the obligation. |
| ● | Non-owner
occupied real estate - Non-owner occupied commercial mortgages consist of loans to purchase or refinance investment nonresidential
properties. This includes office buildings and other facilities rented or leased to unrelated parties, as well as farmland and multifamily
properties. The primary risk associated with income producing commercial mortgage loans is the ability of the income-producing property
that collateralizes the loan to produce adequate cash flow to service the debt. While these loans are collateralized by real property
in an effort to mitigate risk, it is possible the liquidation of collateral will not fully satisfy the obligation. |
| ● | Construction
- Construction loans consist of loans to finance land for development of commercial or residential real property and construction
of multifamily apartments or other commercial properties. These loans are highly dependent on the supply and demand for commercial real
estate as well as the demand for newly constructed residential homes and lots acquired for development. Deterioration in demand could
result in decreased collateral values, which could make repayments of outstanding loans difficult for customers. |
| ● | Commercial
business - Commercial business loans consist of loans or lines of credit to finance accounts receivable, inventory or other general
business needs, business credit cards, and lease financing agreements for equipment, vehicles, or other assets. The primary risk associated
with commercial and industrial and lease financing loans is the ability of borrowers to achieve business results consistent with those
projected at origination. Failure to achieve these projections presents risk the borrower will be unable to service the debt consistent
with the contractual terms of the loan. |
Consumer loans
| ● | Real
estate - Residential mortgages consist of loans to purchase or refinance the borrower’s primary dwelling, second residence
or vacation home and are often secured by 1-4 family residential property. Significant and rapid declines in real estate values can result
in borrowers having debt levels in excess of the current market value of the collateral. |
| ● | Home
equity – Home equity loans consist of home equity lines of credit and other lines of credit secured by first or second liens
on the borrower’s primary residence. These loans are secured by both senior and junior liens on the residential real estate and
are particularly susceptible to declining collateral values. This risk is elevated for loans secured by junior lines as a substantial
decline in value could render the junior lien position effectively unsecured. |
| ● | Construction
- Construction loans consist of loans to construct a borrower’s primary or secondary residence or vacant land upon which the
owner intends to construct a dwelling at a future date. These loans are typically secured by undeveloped or partially developed land
in anticipation of completing construction of a 1-4 family residential property. There is risk these construction and development projects
can experience delays and cost overruns exceeding the borrower’s financial ability to complete the project. Such cost overruns
can result in foreclosure of partially completed and unmarketable collateral. |
| ● | Other
- Consumer loans consist of loans to finance unsecured home improvements, student loans, automobiles and revolving lines of credit
that can be secured or unsecured. The value of the underlying collateral within this class is at risk of potential rapid depreciation
which could result in unpaid balances in excess of the collateral. |
For all loan pools, the Company uses
a lifetime probability of default and loss given default modeling approach to estimate the allowance for credit losses on loans. This
method uses historical correlations between default experience and the age of loans to forecast defaults and losses, assuming that a loan
in a pool shares similar risk characteristics such as loan product type, risk rating and loan age, and demonstrates similar default characteristics
as other loans in that pool, as the loan progresses through its lifecycle. The Company calculates lifetime probability of default and
loss given default rates based on historical loss experience, which is used to calculate expected losses based on the pool’s loss
rate and the age of loans in the pool. Management believes that the Company’s historical loss experience provides the best basis
for its
assessment of expected credit losses to determine the allowance for credit losses. The Company uses its own internal data to measure
historical credit loss experience within the pools with similar risk characteristics over an economic cycle. The probability of default
and loss given default method also includes assumptions of observed migration over the lifetime of the underlying loan data.
Management also considers further adjustments
to historical loss information for current conditions and reasonable and supportable forecasts that differ from the conditions that exist
for the period over which historical information is evaluated as well as other changes in qualitative factors not inherently considered
in the quantitative analyses. The Company generally utilizes a four-quarter forecast period in evaluating the appropriateness of the reasonable
and supportable forecast scenarios which are incorporated through qualitative adjustments. There is immediate reversion to historical
loss rates. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively
selected by management but measured by objective measurements period over period. The data for each measurement may be obtained from internal
or external sources. The current period measurements are evaluated and assigned a factor commensurate with the current level of risk relative
to past measurements over time. The resulting qualitative adjustments are applied to the relevant collectively evaluated loan pools. These
adjustments are based upon quarterly trend assessments in certain economic factors such as labor, inflation, consumer sentiment and real
disposable income, as well as associate retention and turnover, portfolio concentrations, and growth characteristics. The qualitative
analysis increases or decreases the allowance allocation for each loan pool based on the assessment of factors described above.
Loans that do not share similar risk
characteristics with the collectively evaluated pools are evaluated on an individual basis and are excluded from the collectively evaluated
loan pools. Individual loan evaluations are generally performed for individually evaluated loans, which includes nonaccrual loans and
loans modified in a troubled debt restructuring (“TDR”). Such loans are evaluated for credit losses based on either discounted
cash flows or the fair value of collateral. The Company has elected the practical expedient under ASC 326 to estimate expected credit
losses based on the fair value of collateral, which considers selling costs in the event sale of the collateral is expected. Loans for
which terms have been modified in a TDR are evaluated using these same individual evaluation methods. In the event the discounted cash
flow method is used for a TDR, the original interest rate is used to discount expected cash flows.
While the Company’s policies and
procedures used to estimate the allowance for credit losses, as well as the resultant provision for credit losses charged to income, are
considered adequate by management and are reviewed periodically by regulators, model validators and internal audit, they are necessarily
approximate and imprecise. There are factors beyond the Company’s control, such as changes in projected economic conditions, real
estate markets or particular industry conditions which may materially impact asset quality and the adequacy of the allowance for credit
losses and thus the resulting provision for credit losses.
Accrued Interest Receivable
Accrued interest receivable related to
loans totaled $8.9 million at December 31, 2022 and was reported in accrued interest receivable on the consolidated balance sheets.
The Company elected not to measure an allowance for credit losses for accrued interest receivable and instead elected to reverse interest
income on loans or securities that are placed on nonaccrual status, which is generally when the instrument is 90 days past due, or earlier
if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal
of uncollectable interest.
Unfunded Commitments
Effective with the adoption of CECL,
the Company estimates expected credit losses on commitments to extend credit over the contractual period in which the Company is exposed
to credit risk on the underlying commitments, unless the obligation is unconditionally cancelable by the Company. The allowance for off-balance
sheet credit exposures, which is reflected within other liabilities on the consolidated balance sheet, is adjusted for as an increase
or decrease to the provision for credit losses. The estimate includes consideration of the likelihood that funding will occur and an estimate
of expected credit losses on commitments expected to be funded over its estimated life. The allowance is calculated using the same aggregate
reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to fund.
The Company’s CECL allowances will fluctuate
over time due to macroeconomic conditions and forecasts as well as the size and composition of the loan portfolios.
Newly
Issued, But Not Yet Effective Accounting Standards
In March 2022, the FASB amended the
Receivables–Troubled Debt Restructuring by Creditors subtopic and Financial Instruments–Credit Losses subtopic to the Accounting
Standards Codification. The amendments eliminate the accounting guidance for TDRs by creditors while enhancing disclosure requirements
for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. In addition, for public
business entities, the amendments require disclosure of current-period gross write-offs by year of origination for financing receivables
and net investments in leases within the scope of Subtopic 326-20. The amendments are effective as of January 1, 2023 and will not have
a material effect on the Company’s financial statements.
NOTE 2 – Investment Securities
The amortized costs and fair value of investment
securities are as follows:
| |
| |
| |
December
31, 2022 | |
| |
Amortized | | |
Gross
Unrealized | | |
Fair | |
(dollars
in thousands) | |
Cost | | |
Gains | | |
Losses | | |
Value | |
Available
for sale | |
| | | |
| | | |
| | | |
| |
Corporate
bonds | |
$ | 2,172 | | |
| - | | |
| 289 | | |
1,883 | |
US treasuries | |
| 999 | | |
| - | | |
| 128 | | |
871 | |
US government
agencies | |
| 13,007 | | |
| - | | |
| 2,390 | | |
10,617 | |
State
and political subdivisions | |
| 22,910 | | |
| - | | |
| 4,004 | | |
18,906 | |
Asset-backed
securities | |
| 6,435 | | |
| - | | |
| 206 | | |
6,229 | |
Mortgage-backed
securities | |
| | | |
| | | |
| | | |
| |
FHLMC | |
| 24,086 | | |
| - | | |
| 3,745 | | |
20,341 | |
FNMA | |
| 35,141 | | |
| - | | |
| 5,520 | | |
29,621 | |
GNMA | |
| 5,573 | | |
| - | | |
| 694 | | |
4,879 | |
Total
mortgage-backed securities | |
| 64,800 | | |
| - | | |
| 9,959 | | |
54,841 | |
Total | |
$ | 110,323 | | |
| - | | |
| 16,976 | | |
93,347 | |
| |
December
31, 2021 | |
| |
Amortized | | |
Gross
Unrealized | | |
Fair | |
(dollars
in thousands) | |
Cost | | |
Gains | | |
Losses | | |
Value | |
Available
for sale | |
| | | |
| | | |
| | | |
| |
Corporate
bonds | |
$ | 2,198 | | |
| - | | |
| 10 | | |
2,188 | |
US treasuries | |
| 999 | | |
| - | | |
| 7 | | |
992 | |
US government
agencies | |
| 14,504 | | |
| 1 | | |
| 336 | | |
14,169 | |
SBA securities | |
| 429 | | |
| 9 | | |
| - | | |
438 | |
State
and political subdivisions | |
| 24,887 | | |
| 549 | | |
| 260 | | |
25,176 | |
Asset-backed
securities | |
| 10,136 | | |
| 45 | | |
| 17 | | |
10,164 | |
Mortgage-backed
securities | |
| | | |
| | | |
| | | |
| |
FHLMC | |
| 23,057 | | |
| 102 | | |
| 494 | | |
22,665 | |
FNMA | |
| 40,924 | | |
| 235 | | |
| 660 | | |
40,499 | |
GNMA | |
| 4,084 | | |
| 3 | | |
| 97 | | |
3,990 | |
Total
mortgage-backed securities | |
| 68,065 | | |
| 340 | | |
| 1,251 | | |
67,154 | |
Total | |
$ | 121,218 | | |
| 944 | | |
| 1,881 | | |
120,281 | |
During 2022, approximately $12.6 million
of investment securities were either sold or called, subsequently resulting in a gross gain on sale of investment securities of $83,000
and a gross loss on sale of investment securities of $71,000. During 2021, approximately $770,000 of investment securities were either
sold or called, resulting in a gross gain on sale of investment securities of $6,000 and a gross loss on sale of investment securities
of $9,000. During 2020, approximately $2.0 million of investment securities were either sold or called, resulting in a gross gain on sale
of investment securities of $4,000 and a gross loss on sale of investment securities of $1,000.
The amortized costs and fair values
of investment securities available for sale at December 31, 2022 and 2021, by contractual maturity, are shown below. Expected maturities
may differ from contractual maturities because issuers have the right to prepay the obligations.
| |
| |
| |
December
31, 2022 | | |
December
31, 2021 | |
(dollars in thousands) | |
Amortized Cost | | |
Fair
Value | | |
Amortized
Cost | | |
Fair
Value | |
Available for sale | |
| | | |
| | | |
| | | |
| | |
Due within one year | |
$ | - | | |
| - | | |
$ | 384 | | |
| 387 | |
Due after one through five years | |
| 9,398 | | |
| 8,277 | | |
| 7,429 | | |
| 7,363 | |
Due after five through ten years | |
| 24,436 | | |
| 20,043 | | |
| 27,298 | | |
| 26,953 | |
Due after ten years | |
| 76,489 | | |
| 65,027 | | |
| 86,107 | | |
| 85,578 | |
| |
$ | 110,323 | | |
| 93,347 | | |
$ | 121,218 | | |
| 120,281 | |
The tables below summarize gross unrealized
losses on investment securities and the fair market value of the related securities, aggregated by investment category and length of time
that individual securities have been in a continuous unrealized loss position, at December 31, 2022 and 2021.
| |
| |
| |
|
|
December 31, 2022 | |
| |
Less than
12 months | | |
12 months
or longer | | |
Total | |
(dollars in thousands) | |
# | | |
Fair
value | | |
Unrealized
losses | | |
# | | |
Fair
value | | |
Unrealized
losses | | |
# | | |
Fair
value | | |
Unrealized
losses | |
As of December 31, 2022 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Available for sale | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Corporate bonds | |
| 0 | | |
$ | - | | |
$ | - | | |
| 1 | | |
$ | 1,883 | | |
$ | 289 | | |
| 1 | | |
$ | 1,883 | | |
$ | 289 | |
US treasuries | |
| 0 | | |
| - | | |
| - | | |
| 1 | | |
| 871 | | |
| 128 | | |
| 1 | | |
| 871 | | |
| 128 | |
US government agencies | |
| 0 | | |
| - | | |
| - | | |
| 10 | | |
| 10,617 | | |
| 2,390 | | |
| 10 | | |
| 10,617 | | |
| 2,390 | |
State and political subdivisions | |
| 10 | | |
| 5,101 | | |
| 763 | | |
| 22 | | |
| 13,805 | | |
| 3,241 | | |
| 32 | | |
| 18,906 | | |
| 4,004 | |
Asset-backed | |
| 5 | | |
| 4,291 | | |
| 135 | | |
| 3 | | |
| 1,938 | | |
| 71 | | |
| 8 | | |
| 6,229 | | |
| 206 | |
Mortgage-backed | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
FHLMC | |
| 4 | | |
| 3,712 | | |
| 155 | | |
| 17 | | |
| 16,629 | | |
| 3,590 | | |
| 21 | | |
| 20,341 | | |
| 3,745 | |
FNMA | |
| 9 | | |
| 2,208 | | |
| 201 | | |
| 28 | | |
| 27,413 | | |
| 5,319 | | |
| 37 | | |
| 29,621 | | |
| 5,520 | |
GNMA | |
| 1 | | |
| 103 | | |
| 7 | | |
| 6 | | |
| 4,776 | | |
| 687 | | |
| 7 | | |
| 4,879 | | |
| 694 | |
| |
| 29 | | |
$ | 15,415 | | |
$ | 1,261 | | |
| 88 | | |
$ | 77,932 | | |
$ | 15,715 | | |
| 117 | | |
$ | 93,347 | | |
$ | 16,976 | |
| |
| | |
| | |
| |
| |
December 31, 2021 | |
| |
Less than
12 months | | |
12 months
or longer | | |
Total | |
(dollars in thousands) | |
# | | |
Fair
value | | |
Unrealized
losses | | |
# | | |
Fair
value | | |
Unrealized
losses | | |
# | | |
Fair
value | | |
Unrealized
losses | |
As of December 31, 2021 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Available for sale | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Corporate bonds | |
| 1 | | |
$ | 2,188 | | |
$ | 10 | | |
| - | | |
$ | - | | |
$ | - | | |
| 1 | | |
$ | 2,188 | | |
$ | 10 | |
US treasuries | |
| 1 | | |
| 992 | | |
| 7 | | |
| - | | |
| - | | |
| - | | |
| 1 | | |
| 992 | | |
| 7 | |
US government agencies | |
| 7 | | |
| 9,831 | | |
| 173 | | |
| 4 | | |
| 3,837 | | |
| 163 | | |
| 11 | | |
| 13,668 | | |
| 336 | |
State and political subdivisions | |
| 9 | | |
| 7,821 | | |
| 193 | | |
| 6 | | |
| 2,909 | | |
| 67 | | |
| 15 | | |
| 10,730 | | |
| 260 | |
Asset-backed | |
| 2 | | |
| 1,751 | | |
| 9 | | |
| 2 | | |
| 1,717 | | |
| 7 | | |
| 4 | | |
| 3,468 | | |
| 16 | |
Mortgage-backed | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
FHLMC | |
| 10 | | |
| 13,705 | | |
| 303 | | |
| 4 | | |
| 4,644 | | |
| 192 | | |
| 14 | | |
| 18,349 | | |
| 495 | |
FNMA | |
| 11 | | |
| 16,098 | | |
| 296 | | |
| 9 | | |
| 11,264 | | |
| 364 | | |
| 20 | | |
| 27,362 | | |
| 660 | |
GNMA | |
| 2 | | |
| 655 | | |
| 4 | | |
| 3 | | |
| 3,215 | | |
| 93 | | |
| 5 | | |
| 3,870 | | |
| 97 | |
| |
| 43 | | |
$ | 53,041 | | |
$ | 995 | | |
| 28 | | |
$ | 27,586 | | |
$ | 886 | | |
| 71 | | |
$ | 80,627 | | |
$ | 1,881 | |
At December 31, 2022, the Company had
117 individual investments that were in an unrealized loss position. The unrealized losses were primarily attributable to changes in interest
rates, rather than deterioration in credit quality. The individual securities are each investment grade securities. The Company considers
factors such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer,
volatility of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. The
Company does not intend to sell these securities, and it is more likely than not that the Company will not be required to sell these securities
before recovery of the amortized cost.
Other investments are comprised of the following and
are recorded at cost which approximates fair value:
| |
| |
| |
December
31, | |
(dollars in thousands) | |
2022 | | |
2021 | |
Federal Home Loan Bank stock | |
$ | 9,250 | | |
$ | 1,241 | |
Other nonmarketable investments | |
| 1,180 | | |
| 2,377 | |
Investment in Trust Preferred subsidiaries | |
| 403 | | |
| 403 | |
Total other investments | |
$ | 10,833 | | |
$ | 4,021 | |
The Company has evaluated other investments
for impairment and determined that the other investments are not other than temporarily impaired as of December 31, 2022 and ultimate
recoverability of the par value of this investment is probable. All of the FHLB stock is used to collateralize advances with the FHLB.
At December 31, 2022 and 2021, there
were no securities pledged as collateral for repurchase agreements from brokers.
NOTE 3 – Mortgage Loans Held
for Sale
Mortgage loans originated and intended
for sale in the secondary market are reported as loans held for sale and carried at fair value under the fair value option with changes
in fair value recognized in current period earnings. Loans held for sale include mortgage loans which are saleable into the secondary
mortgage markets and their fair values are estimated using observable quoted market or contracted prices or market price equivalents,
which would be used by other market participants. At the date of funding of the mortgage loan held for sale, the funded amount of the
loan, the related derivative asset or liability of the associated interest rate lock commitment, less direct loan costs becomes the initial
recorded investment in the loan held for sale. Such amount approximates the fair value of the loan. At December 31, 2022, mortgage loans
held for sale totaled $3.9 million compared to $13.6 million at December 31, 2021.
Mortgage loans held for sale are considered
de-recognized, or sold, when the Company surrenders control over the financial assets. Control is considered to have been surrendered
when the transferred assets have been isolated from the Company, beyond the reach of the Company and its creditors; the purchaser obtains
the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets; and
the Company does not maintain effective control over the transferred assets through an agreement that both entitles and obligates the
Company to repurchase or redeem the transferred assets before their maturity or the ability to unilaterally cause the holder to return
specific assets.
Gains and losses from the sale of mortgage
loans are recognized based upon the difference between the sales proceeds and carrying value of the related loans upon sale and are recorded
in mortgage banking income in the statement of income. Mortgage banking income also includes the unrealized gains and losses associated
with the loans held for sale and the realized and unrealized gains and losses from derivatives.
Mortgage loans sold to investors by the
Company, and which were believed to have met investor and agency underwriting guidelines at the time of sale, may be subject to repurchase
or indemnification in the event of specific default by the borrower or subsequent discovery that underwriting standards were not met.
The Company may, upon mutual agreement, agree to repurchase the loans or indemnify the investor against future losses on such loans. In
such cases, the Company bears any subsequent credit loss on the loans. As appropriate, the Company establishes mortgage repurchase reserves
related to various representations and warranties that reflect management’s estimate of losses.
NOTE 4 – Loans and Allowance
for Credit Losses
The Company makes loans to individuals
and small businesses for various personal and commercial purposes primarily in the Upstate, Midlands, and Lowcountry regions of South
Carolina, the Triangle and Triad regions of North Carolina as well as Atlanta, Georgia. The Company’s loan portfolio is not concentrated
in loans to any single borrower or a relatively small number of borrowers. The Company focuses its lending activities primarily on the
professional markets in these regions including doctors, dentists, and small business owners. The principal component of the loan portfolio
is loans secured by real estate mortgages which account for 84.8% of total loans at December 31, 2022. Commercial loans comprise 57.1%
of total real estate loans and consumer loans account for 42.9%. Commercial real estate loans are further categorized into owner occupied
which represents 18.7% of total loans and non-owner occupied loans which represents 26.3%. Commercial construction loans represent only
3.4% of the total loan portfolio.
In addition to monitoring potential
concentrations of loans to particular borrowers or groups of borrowers, industries and geographic regions, management monitors exposure
to credit risk from concentrations of lending products and practices such as loans that subject borrowers to substantial payment increases
(e.g. principal deferral periods, loans with initial interest-only periods, etc.), and loans with high loan-to-value ratios. Additionally,
there are industry practices that could subject the Company to increased credit risk should economic conditions change over the course
of a loan’s life. For example, the Company makes variable rate loans and fixed rate principal-amortizing loans with maturities prior
to the loan being fully paid (i.e. balloon payment loans). The various types of loans are individually underwritten and monitored to manage
the associated risks.
Paycheck Protection Program (“PPP”)
On March 27, 2020, President Trump signed
the Coronavirus Aid, Relief, and Economic Security Act (the “CARES” Act or the “Act”) to provide emergency assistance
and health care response for individuals, families, and businesses affected by the coronavirus pandemic. The Small Business Administration
(“SBA”) received funding and authority through the Act to modify existing loan programs and establish a new loan program to
assist small businesses nationwide adversely impacted by the COVID-19 emergency. The Act temporarily permits the SBA to guarantee 100%
of certain loans under a new program titled the “Paycheck Protection Program” and also provides for forgiveness of up to the
full principal amount of qualifying loans guaranteed under the PPP.
In an effort to assist our clients as
best we could through the pandemic, we became an approved SBA lender in March 2020 and processed 853 loans under the PPP for a total of
$97.5 million, receiving SBA lender fee income of $3.9 million. As the regulations and guidance for PPP loans and the forgiveness process
continued to change and evolve, management recognized the operational risk and complexity associated with this portfolio and decided to
pursue the sale of the PPP loan portfolio to a third party better suited to support and serve our PPP clients through the loan forgiveness
process. The loan sale allowed our team to focus on serving our clients and proactively monitoring and addressing credit risk brought
on by the pandemic. On June 26, 2020, we completed the sale of our PPP loan portfolio to The Loan Source Inc., together with its servicing
partner, ACAP SME LLC, and immediately recognized SBA lender fee income of $2.2 million, net of sale and processing costs, which is included
in other noninterest income in the consolidated financial statements.
The SBA offered a second round of PPP
loans through May 31, 2021; however, we did not originate any new PPP loans. We did, however, receive referral fees of approximately $268,000
during the three months ended June 30, 2021 from The Loan Source Inc. for PPP loans they originated to our clients.
The following table summarizes the composition
of our loan portfolio. Total gross loans are recorded net of deferred loan fees and costs, which totaled $7.3 million and $5.0 million
as of December 31, 2022 and December 31, 2021, respectively.
| |
| |
| |
December
31 | |
(dollars in thousands) | |
2022 | | |
2021 | |
Commercial | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | 612,901 | | |
| 18.7 | % | |
| 488,965 | | |
| 19.6 | % |
Non-owner occupied RE | |
| 862,579 | | |
| 26.3 | % | |
| 666,833 | | |
| 26.8 | % |
Construction | |
| 109,726 | | |
| 3.4 | % | |
| 64,425 | | |
| 2.6 | % |
Business | |
| 468,112 | | |
| 14.3 | % | |
| 333,049 | | |
| 13.4 | % |
Total commercial loans | |
| 2,053,318 | | |
| 62.7 | % | |
| 1,553,272 | | |
| 62.4 | % |
Consumer | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| 931,278 | | |
| 28.4 | % | |
| 694,401 | | |
| 27.9 | % |
Home equity | |
| 179,300 | | |
| 5.5 | % | |
| 154,839 | | |
| 6.2 | % |
Construction | |
| 80,415 | | |
| 2.5 | % | |
| 59,846 | | |
| 2.4 | % |
Other | |
| 29,052 | | |
| 0.9 | % | |
| 27,519 | | |
| 1.1 | % |
Total consumer loans | |
| 1,220,045 | | |
| 37.3 | % | |
| 936,605 | | |
| 37.6 | % |
Total gross loans, net of deferred fees | |
| 3,273,363 | | |
| 100.0 | % | |
| 2,489,877 | | |
| 100.0 | % |
Less – allowance for credit losses | |
| (38,639 | ) | |
| | | |
| (30,408 | ) | |
| | |
Total loans, net | |
$ | 3,234,724 | | |
| | | |
| 2,459,469 | | |
| | |
The composition of gross loans by rate
type is as follows:
| |
| |
| |
December
31, | |
(dollars in thousands) | |
2022 | | |
2021 | |
Floating rate loans | |
$ | 439,287 | | |
| 376,805 | |
Fixed rate loans | |
| 2,834,076 | | |
| 2,113,072 | |
| |
$ | 3,273,363 | | |
| 2,489,877 | |
At December 31, 2022, approximately
$1.05 billion of the Company’s mortgage loans were pledged as collateral for advances from the FHLB, as set forth in Note 10.
Credit Quality Indicators
Commercial
We manage a consistent process for assessing
commercial loan credit quality by monitoring our loan grading trends and past due statistics. All loans are subject to individual risk
assessment. Our risk categories include Pass, Watch, Special Mention, and Substandard, each of which is defined by banking regulatory
agencies. Delinquency statistics are also an important indicator of credit quality in the establishment of our allowance for credit losses.
We categorize our loans into risk categories
based on relevant information about the ability of the borrower to service their debt such as current financial information, historical
payment experience, credit documentation, public information, and current economic trends, among other factors. A description of the general
characteristics of the risk grades is as follows:
| ● | Pass—These
loans range from minimal credit risk to average however still acceptable credit risk. |
| ● | Watch—A
watch loan exhibits above average risk due to minor weaknesses and warrants closer scrutiny by management. |
| ● | Special
mention—A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these
potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at
some future date. |
| ● | Substandard—A
substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged,
if any. Loans so classified must have a well-defined weakness, or weaknesses, that may jeopardize the liquidation of the debt. A substandard
loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. |
| ● | Doubtful—A
doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make
collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable. |
The following table presents loan balances classified
by credit quality indicators by year of origination as of December 31, 2022.
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
December
31, 2022 | |
(dollars
in thousands) | |
2022 | | |
2021 | | |
2020 | | |
2019 | | |
2018 | | |
Prior | | |
Revolving | | |
Revolving
Converted to Term | | |
Total | |
Commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
$ | 169,083 | | |
| 122,654 | | |
| 85,867 | | |
| 66,299 | | |
| 36,718 | | |
| 93,915 | | |
| - | | |
| - | | |
| 574,536 | |
Watch | |
| 14,648 | | |
| 479 | | |
| 9,339 | | |
| 3,658 | | |
| - | | |
| 6,792 | | |
| - | | |
| - | | |
| 34,916 | |
Special Mention | |
| 200 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,960 | | |
| - | | |
| - | | |
| 3,160 | |
Substandard | |
| - | | |
| - | | |
| - | | |
| - | | |
| 289 | | |
| - | | |
| - | | |
| - | | |
| 289 | |
Total Owner occupied RE | |
| 183,931 | | |
| 123,133 | | |
| 95,206 | | |
| 69,957 | | |
| 37,007 | | |
| 103,667 | | |
| - | | |
| - | | |
| 612,901 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Non-owner occupied RE | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| 281,890 | | |
| 169,599 | | |
| 113,264 | | |
| 59,550 | | |
| 79,722 | | |
| 106,967 | | |
| 604 | | |
| 137 | | |
| 811,733 | |
Watch | |
| 1,061 | | |
| 9,491 | | |
| - | | |
| 10,683 | | |
| 1,408 | | |
| 11,660 | | |
| - | | |
| - | | |
| 34,303 | |
Special Mention | |
| - | | |
| 202 | | |
| - | | |
| 6,087 | | |
| - | | |
| 930 | | |
| - | | |
| - | | |
| 7,219 | |
Substandard | |
| - | | |
| 134 | | |
| - | | |
| 7,992 | | |
| 327 | | |
| 871 | | |
| - | | |
| - | | |
| 9,324 | |
Total Non-owner occupied RE | |
| 282,951 | | |
| 179,426 | | |
| 113,264 | | |
| 84,312 | | |
| 81,457 | | |
| 120,428 | | |
| 604 | | |
| 137 | | |
| 862,579 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Construction | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| 48,420 | | |
| 55,129 | | |
| 4,811 | | |
| 247 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 108,607 | |
Watch | |
| 1,119 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,119 | |
Special Mention | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Substandard | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Total Construction | |
| 49,539 | | |
| 55,129 | | |
| 4,811 | | |
| 247 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 109,726 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Business | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| 136,489 | | |
| 57,804 | | |
| 29,864 | | |
| 21,807 | | |
| 35,249 | | |
| 28,914 | | |
| 136,337 | | |
| 709 | | |
| 447,174 | |
Watch | |
| 3,186 | | |
| 2,058 | | |
| 1,318 | | |
| 1,282 | | |
| 179 | | |
| 3,074 | | |
| 3,783 | | |
| 439 | | |
| 15,319 | |
Special Mention | |
| 1,137 | | |
| 260 | | |
| 386 | | |
| 210 | | |
| - | | |
| 252 | | |
| 115 | | |
| 642 | | |
| 3,002 | |
Substandard | |
| 498 | | |
| - | | |
| 188 | | |
| 233 | | |
| 315 | | |
| 911 | | |
| 472 | | |
| - | | |
| 2,617 | |
Total Business | |
| 141,310 | | |
| 60,122 | | |
| 31,756 | | |
| 23,533 | | |
| 35,743 | | |
| 33,151 | | |
| 140,707 | | |
| 1,790 | | |
| 468,112 | |
Total Commercial loans | |
| 657,731 | | |
| 417,810 | | |
| 245,037 | | |
| 178,049 | | |
| 154,207 | | |
| 257,246 | | |
| 141,311 | | |
| 1,927 | | |
| 2,053,318 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Consumer | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| 243,589 | | |
| 269,565 | | |
| 189,075 | | |
| 72,499 | | |
| 39,042 | | |
| 76,172 | | |
| - | | |
| - | | |
| 889,942 | |
Watch | |
| 6,196 | | |
| 8,256 | | |
| 3,847 | | |
| 2,278 | | |
| 494 | | |
| 3,671 | | |
| - | | |
| - | | |
| 24,742 | |
Special Mention | |
| 3,114 | | |
| 1,938 | | |
| 2,644 | | |
| 2,258 | | |
| 955 | | |
| 2,639 | | |
| - | | |
| - | | |
| 13,548 | |
Substandard | |
| - | | |
| 648 | | |
| 227 | | |
| 341 | | |
| 408 | | |
| 1,422 | | |
| - | | |
| - | | |
| 3,046 | |
Total Real estate | |
| 252,899 | | |
| 280,407 | | |
| 195,793 | | |
| 77,376 | | |
| 40,899 | | |
| 83,904 | | |
| - | | |
| - | | |
| 931,278 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Home equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 165,847 | | |
| - | | |
| 165,847 | |
Watch | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 7,226 | | |
| - | | |
| 7,226 | |
Special Mention | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4,055 | | |
| - | | |
| 4,055 | |
Substandard | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,172 | | |
| - | | |
| 2,172 | |
Total Home equity | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 179,300 | | |
| - | | |
| 179,300 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Construction | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| 41,138 | | |
| 34,039 | | |
| 4,923 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 80,100 | |
Watch | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Special Mention | |
| - | | |
| - | | |
| - | | |
| 315 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 315 | |
Substandard | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Total Construction | |
| 41,138 | | |
| 34,039 | | |
| 4,923 | | |
| 315 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 80,415 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Other | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Pass | |
| 3,894 | | |
| 3,038 | | |
| 1,702 | | |
| 1,534 | | |
| 341 | | |
| 3,015 | | |
| 14,465 | | |
| - | | |
| 27,989 | |
Watch | |
| 46 | | |
| 367 | | |
| 15 | | |
| 5 | | |
| 16 | | |
| 175 | | |
| 93 | | |
| - | | |
| 717 | |
Special Mention | |
| 94 | | |
| - | | |
| - | | |
| 44 | | |
| 75 | | |
| 23 | | |
| 97 | | |
| - | | |
| 332 | |
Substandard | |
| - | | |
| - | | |
| - | | |
| 5 | | |
| - | | |
| - | | |
| 9 | | |
| - | | |
| 14 | |
Total Other | |
| 4,034 | | |
| 3,405 | | |
| 1,717 | | |
| 1,588 | | |
| 432 | | |
| 3,213 | | |
| 14,663 | | |
| - | | |
| 29,052 | |
Total Consumer loans | |
| 298,071 | | |
| 317,851 | | |
| 202,433 | | |
| 79,279 | | |
| 41,331 | | |
| 87,117 | | |
| 193,963 | | |
| - | | |
| 1,220,045 | |
Total loans | |
$ | 955,802 | | |
| 735,661 | | |
| 447,470 | | |
| 257,328 | | |
| 195,538 | | |
| 344,363 | | |
| 335,274 | | |
| 1,927 | | |
| 3,273,363 | |
The following table presents loan balances classified
by credit quality indicators and loan categories as of December 31, 2021.
| |
| |
| |
December
31, 2021 | |
| |
Commercial | | |
Consumer |
|
|
| |
(dollars in thousands) | |
Owner
occupied RE | | |
Non-owner
occupied RE | | |
Construction | | |
Business | | |
Real Estate | | |
Home Equity | | |
Construction | | |
Other | | |
Total | |
Pass | |
$ | 487,422 | | |
| 589,280 | | |
| 64,425 | | |
| 328,371 | | |
| 684,923 | | |
| 148,933 | | |
| 59,846 | | |
| 27,365 | | |
| 2,390,565 | |
Special mention | |
| 327 | | |
| 48,310 | | |
| - | | |
| 1,530 | | |
| 4,294 | | |
| 2,986 | | |
| - | | |
| 129 | | |
| 57,576 | |
Substandard | |
| 1,216 | | |
| 29,243 | | |
| - | | |
| 3,148 | | |
| 5,184 | | |
| 2,920 | | |
| - | | |
| 25 | | |
| 41,736 | |
Total loans | |
$ | 488,965 | | |
| 666,833 | | |
| 64,425 | | |
| 333,049 | | |
| 694,401 | | |
| 154,839 | | |
| 59,846 | | |
| 27,519 | | |
| 2,489,877 | |
The following tables present loan balances by payment
status.
| |
| | |
| | |
| | |
| |
| |
December
31, 2022 | |
(dollars in thousands) | |
Accruing
30-59 days past due | | |
Accruing
60-89 days past due | | |
Accruing
90 days or more past due | | |
Nonaccrual
loans | | |
Accruing
current | | |
Total | |
Commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | - | | |
| - | | |
| - | | |
| - | | |
| 612,901 | | |
| 612,901 | |
Non-owner occupied RE | |
| 119 | | |
| 757 | | |
| - | | |
| 247 | | |
| 861,456 | | |
| 862,579 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | | |
| 109,726 | | |
| 109,726 | |
Business | |
| 24 | | |
| 1 | | |
| - | | |
| 182 | | |
| 467,905 | | |
| 468,112 | |
Consumer | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| 330 | | |
| - | | |
| - | | |
| 1,099 | | |
| 929,849 | | |
| 931,278 | |
Home equity | |
| 50 | | |
| - | | |
| - | | |
| 1,099 | | |
| 178,151 | | |
| 179,300 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | | |
| 80,415 | | |
| 80,415 | |
Other | |
| 88 | | |
| - | | |
| - | | |
| - | | |
| 28,964 | | |
| 29,052 | |
Total loans | |
$ | 611 | | |
| 758 | | |
| - | | |
| 2,627 | | |
| 3,269,367 | | |
| 3,273,363 | |
| |
December
31, 2021 | |
(dollars in thousands) | |
Accruing
30-59 days past due | | |
Accruing
60-89 days past due | | |
Accruing
90 days or more past due | | |
Nonaccrual
loans | | |
Accruing
current | | |
Total | |
Commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | - | | |
| - | | |
| - | | |
| - | | |
| 488,965 | | |
| 488,965 | |
Non-owner occupied RE | |
| - | | |
| - | | |
| - | | |
| 1,069 | | |
| 665,764 | | |
| 666,833 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | | |
| 64,425 | | |
| 64,425 | |
Business | |
| - | | |
| - | | |
| - | | |
| - | | |
| 333,049 | | |
| 333,049 | |
Consumer | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| 136 | | |
| - | | |
| - | | |
| 1,750 | | |
| 692,515 | | |
| 694,401 | |
Home equity | |
| 417 | | |
| 174 | | |
| - | | |
| 2,045 | | |
| 152,203 | | |
| 154,839 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | | |
| 59,846 | | |
| 59,846 | |
Other | |
| 5 | | |
| - | | |
| - | | |
| - | | |
| 27,514 | | |
| 27,519 | |
Total loans | |
$ | 558 | | |
| 174 | | |
| - | | |
| 4,864 | | |
| 2,484,281 | | |
| 2,489,877 | |
As of December
31, 2022 and December 31, 2021, loans 30 days or more past due represented 0.11% and 0.09% of the Company’s total loan portfolio,
respectively. Commercial loans 30 days or more past due were 0.03% and 0.00% of the Company’s total loan portfolio as of December
31, 2022 and December 31, 2021, respectively. Consumer loans 30 days or more past due were 0.08% and 0.09% of total loans as of December
31, 2022 and December 31, 2021, respectively.
Nonperforming assets
The following table shows the nonperforming
assets and the related percentage of nonperforming assets to total assets and gross loans. Generally, a loan is placed on nonaccrual status
when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and
collection efforts, that the borrower’s financial condition is such that collection of the contractual principal or interest on
the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when
received.
| |
| | |
| |
| |
December
31, | |
(dollars
in thousands) | |
2022 | | |
2021 | |
Nonaccrual loans | |
$ | 831 | | |
| 1,912 | |
Nonaccruing TDRs | |
| 1,796 | | |
| 2,952 | |
Total nonaccrual loans, including nonaccruing TDRs | |
| 2,627 | | |
| 4,864 | |
Other real estate owned | |
| - | | |
| - | |
Total nonperforming assets | |
$ | 2,627 | | |
| 4,864 | |
Nonperforming assets as a percentage of: | |
| | | |
| | |
Total assets | |
| 0.07 | % | |
| 0.17 | % |
Gross loans | |
| 0.08 | % | |
| 0.20 | % |
Total loans over 90 days past due | |
$ | 402 | | |
| 554 | |
Loans over 90 days past due and still accruing | |
| - | | |
| - | |
Accruing troubled debt restructurings | |
| 4,503 | | |
| 3,299 | |
The table below
summarizes nonaccrual loans by major categories for the periods presented.
| |
| | |
| | |
| | |
| |
| |
CECL | | |
Incurred
loss | |
| |
December
31, 2022 | | |
December
31, 2021 | |
| |
Nonaccrual | | |
Nonaccrual | | |
| | |
| |
| |
loans | | |
loans | | |
Total | | |
Total | |
| |
with no | | |
with an | | |
nonaccrual | | |
nonaccrual | |
(dollars in thousands) | |
allowance | | |
allowance | | |
loans | | |
loans | |
Commercial | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | - | | |
| - | | |
| - | | |
| - | |
Non-owner occupied RE | |
| 114 | | |
| 133 | | |
| 247 | | |
| 1,070 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | |
Business | |
| - | | |
| 182 | | |
| 182 | | |
| - | |
Total commercial | |
| 114 | | |
| 315 | | |
| 429 | | |
| 1,070 | |
Consumer | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| - | | |
| 1,099 | | |
| 1,099 | | |
| 1,750 | |
Home equity | |
| 194 | | |
| 905 | | |
| 1,099 | | |
| 2,044 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | |
Other | |
| - | | |
| - | | |
| - | | |
| - | |
Total consumer | |
| 194 | | |
| 2,004 | | |
| 2,198 | | |
| 3,794 | |
Total | |
$ | 308 | | |
| 2,319 | | |
| 2,627 | | |
| 4,864 | |
Foregone interest income on the nonaccrual
loans for the year ended December 31, 2022 was approximately $28,000 and approximately $55,000 for the same period in 2021.
The table below summarizes key information for
loans individually evaluated for impairment loans under the incurred loss methodology. These loans include loans on nonaccrual status
and loans modified in a TDR, whether on accrual or nonaccrual status. These loans may have estimated impairment which is included in the
allowance for credit losses.
| |
| | |
| | |
| |
| |
|
|
|
|
|
|
|
|
December
31, 2021 | |
| |
| | |
Recorded
investment |
|
|
| |
| |
| | |
| | |
Impaired loans | | |
Impaired loans | | |
| |
| |
Unpaid | | |
| | |
with no related | | |
with related | | |
Related | |
| |
Principal | | |
Impaired | | |
allowance for | | |
allowance for | | |
allowance for | |
(dollars in thousands) | |
Balance | | |
loans | | |
loan losses | | |
loan losses | | |
loan losses | |
Commercial | |
| | | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | 1,261 | | |
| 1,261 | | |
| 1,261 | | |
| - | | |
| - | |
Non-owner occupied RE | |
| 2,012 | | |
| 1,070 | | |
| 270 | | |
| 800 | | |
| 171 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Business | |
| 1,104 | | |
| 1,104 | | |
| - | | |
| 1,104 | | |
| 452 | |
Total commercial | |
| 4,377 | | |
| 3,435 | | |
| 1,531 | | |
| 1,904 | | |
| 623 | |
Consumer | |
| | | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| 2,638 | | |
| 2,561 | | |
| 1,743 | | |
| 818 | | |
| 144 | |
Home equity | |
| 2,206 | | |
| 2,044 | | |
| 1,989 | | |
| 55 | | |
| 55 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Other | |
| 123 | | |
| 123 | | |
| - | | |
| 123 | | |
| 14 | |
Total consumer | |
| 4,967 | | |
| 4,728 | | |
| 3,732 | | |
| 996 | | |
| 213 | |
Total | |
$ | 9,344 | | |
| 8,163 | | |
| 5,263 | | |
| 2,900 | | |
| 836 | |
The following table provides the average recorded
investment in impaired loans and the amount of interest income recognized on impaired loans after impairment by portfolio segment and
class under the incurred loss methodology.
| |
| |
| |
Year ended
December 31, | |
| |
2021 | | |
2020 | |
| |
Average | | |
Recognized | | |
Average | | |
Recognized | |
| |
recorded | | |
interest | | |
recorded | | |
interest | |
(dollars in thousands) | |
investment | | |
income | | |
investment | | |
income | |
Commercial | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | 1,387 | | |
| 65 | | |
| 2,423 | | |
| 88 | |
Non-owner occupied RE | |
| 3,128 | | |
| 182 | | |
| 4,217 | | |
| 221 | |
Construction | |
| 55 | | |
| - | | |
| 56 | | |
| 6 | |
Business | |
| 2,218 | | |
| 62 | | |
| 2,306 | | |
| 243 | |
Total commercial | |
| 6,788 | | |
| 309 | | |
| 9,002 | | |
| 558 | |
Consumer | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| 3,641 | | |
| 98 | | |
| 3,372 | | |
| 170 | |
Home equity | |
| 1,964 | | |
| 85 | | |
| 2,128 | | |
| 5 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | |
Other | |
| 129 | | |
| 4 | | |
| 141 | | |
| 79 | |
Total consumer | |
| 5,734 | | |
| 187 | | |
| 5,641 | | |
| 254 | |
Total | |
$ | 12,522 | | |
| 496 | | |
| 14,643 | | |
| 812 | |
Allowance for Credit Losses
The following table summarizes the activity related
to the allowance for credit losses for the year ended December 31, 2022 under the CECL methodology. On January 1, 2022, we adopted
the Current Expected Credit Loss (CECL) methodology for estimating credit losses, which resulted in an increase of $1.5 million in our
allowance for credit losses. The $5.4 million provision for credit losses for the 12 months ended December 31, 2022 was driven primarily
by $783.5 million in loan growth for the year. In addition to loan growth, the provision for credit losses was impacted by slightly lower
expected loss rates due to historically low charge-offs during 2022, while minor adjustments to two internal qualitative factors increased
the qualitative component of the allowance and related provision expense.
| |
| | |
| | |
| | |
| |
| |
Twelve
months ended December 31, 2022 | |
| |
Commercial | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
| |
(dollars in thousands) | |
Owner occupied
RE | | |
Non-owner
occupied RE | | |
Construction | | |
Business | | |
Real Estate | | |
Home Equity | | |
Construction | | |
Other | | |
Total | |
Balance, beginning of period | |
$ | 4,700 | | |
| 10,518 | | |
| 625 | | |
| 4,887 | | |
| 7,083 | | |
| 1,697 | | |
| 578 | | |
| 320 | | |
| 30,408 | |
Adjustment for CECL | |
| (313 | ) | |
| 333 | | |
| 154 | | |
| 1,057 | | |
| (294 | ) | |
| 438 | | |
| 130 | | |
| (5 | ) | |
| 1,500 | |
Provision for credit losses | |
| 1,480 | | |
| (2,015 | ) | |
| 513 | | |
| 1,764 | | |
| 2,698 | | |
| 663 | | |
| 185 | | |
| 87 | | |
| 5,375 | |
Loan charge-offs | |
| - | | |
| - | | |
| - | | |
| (55 | ) | |
| - | | |
| (339 | ) | |
| - | | |
| (91 | ) | |
| (485 | ) |
Loan recoveries | |
| - | | |
| 1,540 | | |
| - | | |
| 208 | | |
| - | | |
| 92 | | |
| - | | |
| 1 | | |
| 1,841 | |
Net loan recoveries (charge-offs) | |
| - | | |
| 1,540 | | |
| - | | |
| 153 | | |
| - | | |
| (247 | ) | |
| - | | |
| (90 | ) | |
| 1,356 | |
Balance, end of period | |
$ | 5,867 | | |
| 10,376 | | |
| 1,292 | | |
| 7,861 | | |
| 9,487 | | |
| 2,551 | | |
| 893 | | |
| 312 | | |
| 38,639 | |
Net recoveries to average loans (annualized) |
| | | |
| | | |
| | | |
| | | |
| | | |
| (0.05 | %) |
Allowance for credit losses to gross loans | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1.18 | % |
Allowance for credit losses to nonperforming loans | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1470.84 | % |
Prior to the adoption of ASC 326 on January 1,
2022, the Company calculated the allowance for loan losses under the incurred loss methodology. The following table summarizes the activity
related to the allowance for loan losses in prior periods under this methodology.
| |
| | |
| | |
| | |
| |
| |
Twelve
months ended December 31, 2021 | |
| |
Commercial | | |
|
|
|
|
|
|
|
|
|
Consumer |
|
|
| |
(dollars in thousands) | |
Owner occupied
RE | | |
Non-owner
occupied RE | | |
Construction | | |
Business | | |
Real Estate | | |
Home Equity | | |
Construction | | |
Other | | |
Total | |
Balance, beginning of period | |
$ | 8,092 | | |
| 12,050 | | |
| 1,154 | | |
| 7,870 | | |
| 10,482 | | |
| 3,248 | | |
| 746 | | |
| 507 | | |
| 44,149 | |
Provision for credit losses | |
| (3,486 | ) | |
| (958 | ) | |
| (529 | ) | |
| (2,041 | ) | |
| (3,417 | ) | |
| (1,613 | ) | |
| (168 | ) | |
| (188 | ) | |
| (12,400 | ) |
Loan charge-offs | |
| - | | |
| (837 | ) | |
| - | | |
| (1,181 | ) | |
| - | | |
| (139 | ) | |
| - | | |
| (9 | ) | |
| (2,166 | ) |
Loan recoveries | |
| 94 | | |
| 263 | | |
| - | | |
| 239 | | |
| 18 | | |
| 201 | | |
| - | | |
| 10 | | |
| 825 | |
Net loan recoveries (charge-offs) | |
| 94 | | |
| (574 | ) | |
| - | | |
| (942 | ) | |
| 18 | | |
| 62 | | |
| - | | |
| 1 | | |
| (1,341 | ) |
Balance, end of period | |
$ | 4,700 | | |
| 10,518 | | |
| 625 | | |
| 4,887 | | |
| 7,083 | | |
| 1,697 | | |
| 578 | | |
| 320 | | |
| 30,408 | |
| |
Twelve
months ended December 31, 2020 | |
| |
Commercial | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
| |
(dollars in thousands) | |
Owner occupied
RE | | |
Non-owner
occupied RE | | |
Construction | | |
Business | | |
Real Estate | | |
Home Equity | | |
Construction | | |
Other | | |
Total | |
Balance, beginning of period | |
$ | 2,782 | | |
| 4,305 | | |
| 541 | | |
| 3,716 | | |
| 3,308 | | |
| 1,446 | | |
| 268 | | |
| 276 | | |
| 16,642 | |
Provision for credit losses | |
| 5,339 | | |
| 8,583 | | |
| 613 | | |
| 4,993 | | |
| 7,290 | | |
| 2,032 | | |
| 478 | | |
| 272 | | |
| 29,600 | |
Loan charge-offs | |
| (94 | ) | |
| (1,508 | ) | |
| - | | |
| (1,309 | ) | |
| (134 | ) | |
| (299 | ) | |
| - | | |
| (70 | ) | |
| (3,414 | ) |
Loan recoveries | |
| 65 | | |
| 670 | | |
| - | | |
| 470 | | |
| 18 | | |
| 69 | | |
| - | | |
| 29 | | |
| 1,321 | |
Net loan recoveries (charge-offs) | |
| (29 | ) | |
| (838 | ) | |
| - | | |
| (839 | ) | |
| (116 | ) | |
| (230 | ) | |
| - | | |
| (41 | ) | |
| (2,093 | ) |
Balance, end of period | |
$ | 8,092 | | |
| 12,050 | | |
| 1,154 | | |
| 7,870 | | |
| 10,482 | | |
| 3,248 | | |
| 746 | | |
| 507 | | |
| 44,149 | |
The following tables summarize the activity
in the allowance for loan losses by our commercial and consumer portfolio segments under the incurred loss methodology.
| |
| | |
| | |
| | |
| |
| |
Year ended
December 31, | |
| |
2021 | | |
2020 | |
(dollars in thousands) | |
Commercial | | |
Consumer | | |
Total | | |
Commercial | | |
Consumer | | |
Total | |
Balance, beginning of period | |
$ | 29,166 | | |
| 14,983 | | |
| 44,149 | | |
| 11,372 | | |
| 5,270 | | |
| 16,642 | |
Provision | |
| (7,014 | ) | |
| (5,386 | ) | |
| (12,400 | ) | |
| 19,500 | | |
| 10,100 | | |
| 29,600 | |
Loan charge-offs | |
| (2,018 | ) | |
| (148 | ) | |
| (2,166 | ) | |
| (2,911 | ) | |
| (503 | ) | |
| (3,414 | ) |
Loan recoveries | |
| 596 | | |
| 229 | | |
| 825 | | |
| 1,205 | | |
| 116 | | |
| 1,321 | |
Net loan charge-offs | |
| (1,422 | ) | |
| 81 | | |
| (1,341 | ) | |
| (1,706 | ) | |
| (387 | ) | |
| (2,093 | ) |
Balance, end of period | |
$ | 20,730 | | |
| 9,678 | | |
| 30,408 | | |
| 29,166 | | |
| 14,983 | | |
| 44,149 | |
The following table disaggregates the allowance
for loan losses and recorded investment in loans by impairment methodology under the incurred loss methodology.
|
| |
December
31, 2021 | |
| |
Allowance
for loan losses | | |
Recorded
investment in loans | |
(dollars in thousands) | |
Commercial | | |
Consumer | | |
Total | | |
Commercial | | |
Consumer | | |
Total | |
Individually evaluated | |
$ | 623 | | |
| 213 | | |
| 836 | | |
| 3,435 | | |
| 4,728 | | |
| 8,163 | |
Collectively evaluated | |
| 20,107 | | |
| 9,465 | | |
| 29,572 | | |
| 1,549,837 | | |
| 931,877 | | |
| 2,481,714 | |
Total | |
$ | 20,730 | | |
| 9,678 | | |
| 30,408 | | |
| 1,553,272 | | |
| 936,605 | | |
| 2,489,877 | |
Collateral dependent loans are loans for which
the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing
financial difficulty. The Company reviews individually evaluated loans for designation as collateral dependent loans, as well as other
loans that management of the Company designates as having higher risk. These loans do not share common risk characteristics and are not
included within the collectively evaluated loans for determining the allowance for credit losses.
The following table presents an analysis of collateral-dependent
loans of the Company as of December 31, 2022.
| |
| |
| |
December
31, 2022 | |
| |
Real | | |
Business | | |
| | |
| |
(dollars in thousands) | |
estate | | |
assets | | |
Other | | |
Total | |
Commercial | |
| | | |
| | | |
| | | |
| | |
Owner occupied RE | |
$ | - | | |
| - | | |
| - | | |
| - | |
Non-owner occupied RE | |
| 114 | | |
| - | | |
| - | | |
| 114 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | |
Business | |
| 30 | | |
| - | | |
| - | | |
| 30 | |
Total commercial | |
| 144 | | |
| - | | |
| - | | |
| 144 | |
Consumer | |
| | | |
| | | |
| | | |
| | |
Real estate | |
| 207 | | |
| - | | |
| - | | |
| 207 | |
Home equity | |
| 194 | | |
| - | | |
| - | | |
| 194 | |
Construction | |
| - | | |
| - | | |
| - | | |
| - | |
Other | |
| - | | |
| - | | |
| - | | |
| - | |
Total consumer | |
| 401 | | |
| - | | |
| - | | |
| 401 | |
Total | |
$ | 545 | | |
| - | | |
| - | | |
| 545 | |
Under CECL, for collateral dependent loans, the
Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance
for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral, which
is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance
is required.
Allowance for Credit Losses - Unfunded Loan
Commitments
The allowance for credit losses for unfunded loan
commitments was $2.8 million at December 31, 2022 and is separately classified on the balance sheet within other liabilities. Prior
to the adoption of CECL, the Company’s reserve for unfunded
commitments was not material. The following table presents the
balance and activity in the allowance for credit losses for unfunded loan commitments for the twelve months ended December 31, 2022.
| |
| |
| |
Twelve months ended | |
(dollars in thousands) | |
December
31, 2022 | |
Balance, beginning of period | |
| - | |
Adjustment for adoption of CECL | |
$ | 2,000 | |
Provision for credit losses | |
| 780 | |
Balance, end of period | |
$ | 2,780 | |
Unfunded Loan Commitments | |
| 878,324 | |
Reserve for Unfunded Commitments to Unfunded Loan Commitments | |
| 0.32 | % |
NOTE 5 – Troubled Debt Restructurings
At December
31, 2022, our TDRs included 13 loans totaling $6.3 million with a specific allowance for credit losses of $1.2 million. At December 31,
2021 we had 14 loans totaling $6.3 million which we considered as TDRs. The Company considers a loan to be a TDR when the debtor experiences
financial difficulties and the Company grants a concession to the debtor that it would not normally consider. Concessions can relate to
the contractual interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships,
we may restructure loan terms to assist borrowers facing challenges in the current economic environment.
There were three loans considered new
TDRs during the twelve months ended December 31, 2022. There was one consumer real estate loan with a pre-modification and post-modification
balance of $885,000, and there were two commercial business loans with a pre-modification and post-modification balance totaling $1.1
million. For the twelve months ended December 31, 2021, there were two consumer real estate loans with a pre-modification balance of $259,000
and a post-modification balance of $262,000, and there was one consumer home equity loan with a pre-modification and post-modification
balance of $181,000 that were renewed and considered TDRs at the time of renewal.
As of December 31, 2022 and 2021, there were no
loans modified as a TDR for which there was a payment default (60 days past due) within 12 months of the restructuring date. As permitted
by the CARES Act, we do not consider loan modifications to borrowers affected by COVID-19 to be TDRs unless the borrower was 30 days or
more past due as of December 31, 2019, (ii) the modifications were related to COVID-19, and (iii) the modification occurred between March
1, 2020 and January 1, 2022.
Under the CARES
Act, the Company granted short-term loan deferrals to 864 loan clients, of which all had returned to normal payments as of December 31,
2021.
NOTE 6 – Property and Equipment
Property and equipment are stated at
cost less accumulated depreciation. Components of property and equipment included in the consolidated balance sheets are as follows:
| |
| |
| |
December
31, | |
(dollars in thousands) | |
2022 | | |
2021 | |
Land | |
$ | 11,244 | | |
| 10,678 | |
Buildings | |
| 54,454 | | |
| 22,150 | |
Leasehold improvements | |
| 5,545 | | |
| 6,860 | |
Furniture and equipment | |
| 20,422 | | |
| 11,589 | |
Software | |
| 409 | | |
| 389 | |
Construction in process | |
| 742 | | |
| 29,942 | |
Accumulated depreciation and amortization | |
| (17,219 | ) | |
| (15,882 | ) |
Property and equipment, excluding ROU assets | |
| 75,597 | | |
| 65,726 | |
ROU assets | |
| 23,586 | | |
| 26,644 | |
Total property and equipment | |
$ | 99,183 | | |
| 92,370 | |
Construction in process at December 31,
2022 and 2021 consisted primarily of costs associated with the new bank headquarters building located in Greenville, South Carolina which
was officially opened in June 2022. The move into the new building, and subsequent disposal of assets, resulted in a $439,000 loss for
the twelve months ended December 31,
2022. In addition in October 2020 we sold two of our office locations in Columbia, South Carolina
and recognized a gain of $180,000 in the transaction. The loss and gain are reported in other noninterest income on the consolidated statements
of income. Depreciation and amortization expense for the years ended December 31, 2022 and 2021 was $3.7 million and $2.2 million, respectively.
Depreciation and amortization are charged to operations utilizing a straight-line method over the estimated useful lives of the assets.
The estimated useful lives for the principal items follow:
| |
| |
Type of Asset | |
Life in
Years | |
Software | |
| 3 | |
Furniture and equipment | |
| 5 to 7 | |
Leasehold improvements | |
| 5 to 15 | |
Buildings | |
| 40 | |
NOTE 7 – Leases
The Company had operating right-of-use
assets, included in property and equipment, of $23.6 million and $26.6 million as of December 31, 2022 and 2021, respectively. The
Company had lease liabilities, included in other liabilities, of $25.8 million and $28.0 million as of December 31, 2022 and 2021, respectively.
We maintain operating leases on land and buildings for various office spaces. The lease agreements have maturity dates ranging from April
2025 to February 2032, some of which include options for multiple five-year extensions. The weighted average remaining life of the lease
term for these leases was 6.89 years and 7.92 years as of December 31, 2022 and 2021, respectively. The ROU asset and lease
liability are recognized at lease commencement by calculating the present value of lease payments over the lease term.
The discount rate used in determining
the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term as of January
1, 2019 for leases that existed at adoption and as of the lease commencement date for leases subsequently entered in to. The weighted
average discount rate for leases was 2.86% and 2.28% as of December 31, 2022 and 2021, respectively.
Total operating lease costs were $2.7
million and $3.0 million for the years ended December 31, 2022 and 2021, respectively.
Maturities of lease liabilities as of December 31,
2022 were as follows:
| |
| |
| |
Operating | |
(dollars in thousands) | |
Leases | |
2023 | |
$ | 2,016 | |
2024 | |
| 2,068 | |
2025 | |
| 2,124 | |
2026 | |
| 2,177 | |
2027 | |
| 2,234 | |
Thereafter | |
| 22,203 | |
Total undiscounted lease payments | |
| 32,822 | |
Discount effect of cash flows | |
| 6,995 | |
Total lease liability | |
$ | 25,827 | |
NOTE 8 – Other Real Estate Owned
Other real estate owned is comprised
of real estate acquired in settlement of loans and is included in other assets on the balance sheet. At December 31, 2022 and December
31, 2021 there was no commercial property owned. The following summarizes the activity in the real estate acquired in settlement of loans
portion of other real estate owned:
| |
| |
| |
For
the year ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | |
Balance, beginning of year | |
$ | - | | |
| 1,169 | |
Additions | |
| - | | |
| 367 | |
Sales | |
| - | | |
| (1,536 | ) |
Write-downs, net | |
| - | | |
| - | |
Balance, end of year | |
$ | - | | |
| - | |
NOTE 9 – Deposits
The following is a detail
of the deposit accounts:
| |
| |
| |
December
31, | |
(dollars
in thousands) | |
2022 | | |
2021 | |
Noninterest bearing | |
$ | 804,115 | | |
| 768,651 | |
Interest bearing: | |
| | | |
| | |
NOW accounts | |
| 318,030 | | |
| 401,788 | |
Money market accounts | |
| 1,506,418 | | |
| 1,201,099 | |
Savings | |
| 40,673 | | |
| 39,696 | |
Time deposits | |
| 464,628 | | |
| 152,592 | |
Total deposits | |
$ | 3,133,864 | | |
| 2,563,826 | |
At December 31, 2022 and 2021, time
deposits greater than $250,000 were $374.8 million and $84.4 million, respectively.
Also, at December 31, 2022, the Company
had $236.2 million deposits in brokered deposits, or deposits that were obtained outside the Company’s primary market, while at
December 31, 2021 the Company had no brokered deposits. Interest expense on time deposits greater than $250,000 was $3.2 million for the
year ended December 31, 2022, $786,000 for the year ended December 31, 2021, and $3.5 million for the year ended December 31, 2020.
At December 31, 2022 the scheduled
maturities of time deposits are as follows:
| |
| |
(dollars
in thousands) | |
| |
2023 | |
$ | 420,049 | |
2024 | |
| 39,786 | |
2025 | |
| 4,683 | |
2026 | |
| 110 | |
| |
$ | 464,628 | |
NOTE 10 – Federal Home Loan Bank Advances
and Other Borrowings
At December 31, 2022, the Company had
a $175.0 million FHLB Advance at a variable rate of 4.57%, while at December 31, 2021 the Company had no FHLB Advances outstanding. The
FHLB advance was secured with approximately $1.05 billion of mortgage loans and $9.3 million of stock in the FHLB at December 31, 2022
and matures on February 16, 2023.
NOTE 11 – Subordinated
Debentures
On June 26, 2003, Greenville
First Statutory Trust I (a non-consolidated subsidiary) issued $6.0 million floating rate trust preferred securities with a maturity
of June 26, 2033. At December 31, 2022, the interest rate was 7.82% and is indexed to the 3-month LIBOR rate plus 3.10% and adjusted
quarterly. The Company received from the Trust the $6.0 million proceeds from the issuance of the securities and the $186,000 initial
proceeds from the capital investment in the Trust, and accordingly has shown the funds due to the Trust as $6.2 million junior subordinated
debentures.
On December 22, 2005, Greenville First
Statutory Trust II (a non-consolidated subsidiary) issued $7.0 million floating rate trust preferred securities with a maturity of December
22, 2035. At December 31, 2022, the interest rate was 6.17% and is indexed to the 3-month LIBOR rate plus 1.44% and adjusted quarterly.
The Company received from the Trust the $7.0 million proceeds from the issuance of the securities and the $217,000 initial proceeds from
the capital investment in the Trust, and accordingly has shown the funds due to the Trust as $7.2 million junior subordinated debentures.
The current regulatory rules allow
certain amounts of junior subordinated debentures to be included in the calculation of regulatory capital. However, provisions within
the Dodd-Frank Act prohibit institutions that had more than $15 billion in assets on December 31, 2009 from including trust preferred
securities as Tier 1 capital beginning in 2013, with one-third phased out over the two years ending in 2015. Financial institutions with
less than $15 billion in total assets, such as the Bank, may continue to include their trust preferred securities issued prior to May
19, 2010 in Tier 1 capital, but cannot include in Tier 1 capital trust preferred securities issued after such date.
On September 30, 2019, the Company
entered into Subordinated Note Purchase Agreements (collectively, the “Purchase Agreement”) with certain qualified institutional
buyers and accredited investors (the “Purchasers”) pursuant to which the Company sold and issued $23.0 million in aggregate
principal amount of its 4.75% Fixed-to-Floating Rate Subordinated Notes due 2029 (the “Notes”). The Notes were offered and
sold by the Company to eligible purchasers in a private offering in reliance on the exemption from the registration requirements of Section
4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”) and the provisions of Regulation D promulgated thereunder
(the “Private Placement”).
The Notes have a ten-year term and,
from and including the date of issuance to but excluding September 30, 2024, will bear interest at a fixed annual rate of 4.75%, payable
semi-annually in arrears, for the first five years of the term. From and including September 30, 2024 to but excluding the maturity date
or early redemption date, the interest rate shall reset quarterly to an interest rate per annum equal to a benchmark rate (which is expected
to be Three-Month Term SOFR) plus 340.8 basis points, payable quarterly in arrears. As provided in the Notes, the interest rate on the
Notes during the applicable floating rate period may be determined based on a rate other than Three-Month Term SOFR.
The Notes are redeemable, in whole
or in part, on September 30, 2024, on any interest payment date thereafter, and at any time upon the occurrence of certain events. The
Purchase Agreement contains certain customary representations, warranties and covenants made by the Company, on the one hand, and the
Purchasers, severally and not jointly, on the other hand.
On September 30, 2019, in connection
with the sale and issuance of the Notes, the Company entered into a Registration Rights Agreement (the “Registration Rights Agreement”)
with the Purchasers. Under the terms of the Registration Rights Agreement, the Company has agreed to take certain actions to provide for
the exchange of the Notes for subordinated notes that are registered under the Securities Act and have substantially the same terms as
the Notes (the “Exchange Notes”). Under certain circumstances, if the Company fails to meet its obligations under the Registration
Rights Agreement, it would be required to pay additional interest to the holders of the Notes.
The Notes were issued under an Indenture,
dated September 30, 2019 (the “Indenture”), by and between the Company and UMB Bank, National Association, as trustee. The
Notes are not subject to any sinking fund and are not convertible into or, other than with respect to the Exchange Notes, exchangeable
for any other securities or assets of the Company or any of its subsidiaries. The Notes are not subject to redemption at the option of
the holder. The Notes are unsecured, subordinated obligations of the Company only and are not obligations of, and are not guaranteed by,
any subsidiary of the Company. The Notes rank junior in right to payment to the Company’s current and future senior indebtedness.
The Notes are intended to qualify as Tier 2 capital for regulatory capital purposes for the Company.
NOTE 12 – Unused Lines of
Credit
At December 31, 2022, the Company had
five lines of credit to purchase federal funds that totaled $118.5 million which were unused at December 31, 2022. The lines of credit
are available on a one to 14 day basis for general corporate purposes of the Company. The lender has reserved the right to withdraw the
line at their option. The Company has an additional line of credit with the FHLB to borrow funds, subject to a pledge of qualified collateral.
The Company has collateral that would support approximately $515.8 million in additional borrowings with the FHLB at December 31, 2022.
The Company also has an unsecured, interest
only line of credit for $15 million with another financial institution which was unused at December 31, 2022. The line bears interest
at One Month CME Term SOFR plus 3.50% and maturing on December 20, 2023. The loan agreement contains various financial covenants related
to capital, earnings and asset quality.
NOTE 13 – Derivative Financial
Instruments
The Company utilizes derivative financial
instruments primarily to hedge its exposure to changes in interest rates. All derivative financial instruments are recognized as either
assets or liabilities and measured at fair value. The Company accounts for all of its derivatives as free-standing derivatives and does
not designate any of these instruments for hedge accounting. Therefore, the gain or loss resulting from the change in the fair value of
the derivative is recognized in the Company’s statement of income during the period of change.
The Company enters into commitments
to originate residential mortgage loans held for sale, at specified interest rates and within a specified period of time, with clients
who have applied for a loan and meet certain credit and underwriting criteria (interest rate lock commitments). These interest rate lock
commitments (“IRLCs”) meet the definition of a derivative financial instrument and are reflected in the balance sheet at fair
value with changes in fair value recognized in current period earnings. Unrealized gains and losses on the IRLCs are recorded as derivative
assets and derivative liabilities, respectively, and are measured based on the value of the underlying mortgage loan, quoted mortgage-backed
securities (“MBS”) prices and an estimate of the probability that the mortgage loan will fund within the terms of the interest
rate lock commitment, net of estimated commission expenses.
The Company manages the interest rate
and price risk associated with its outstanding IRLCs and mortgage loans held for sale by entering into derivative instruments such as
forward sales of MBS. Management expects these derivatives will experience changes in fair value opposite to changes in fair value of
the IRLCs and mortgage loans held for sale, thereby reducing earnings volatility. The Company takes into account various factors and strategies
in determining the portion of the mortgage pipeline (IRLCs and mortgage loans held for sale) it wants to economically hedge.
The following table summarizes the Company’s
outstanding financial derivative instruments at December 31, 2022 and December 31, 2021.
| |
| | |
| |
| |
| |
December 31,
2022
| |
| |
| | |
| |
Fair
Value | |
(dollars
in thousands) | |
Notional | | |
Balance
Sheet Location | |
Asset/(Liability) | |
Mortgage loan interest rate lock commitments | |
$ | 6,793 | | |
Other assets | |
$ | 49 | |
MBS forward sales commitments | |
| 5,750 | | |
Other assets | |
| 27 | |
Total derivative financial instruments | |
$ | 12,543 | | |
| |
$ | 76 | |
| |
December 31, 2021
| |
| |
| | |
| |
Fair Value | |
| |
Notional | | |
Balance
Sheet Location | |
Asset/(Liability) | |
Mortgage loan interest rate lock commitments | |
$ | 32,478 | | |
Other assets | |
$ | 425 | |
MBS forward sales commitments | |
| 21,000 | | |
Other liabilities | |
| (41 | ) |
Total derivative financial instruments | |
$ | 53,478 | | |
| |
$ | 384 | |
NOTE 14 – Fair Value
Accounting
FASB ASC 820, “Fair
Value Measurement and Disclosures Topic,” defines fair value as 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. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to
maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three
levels of inputs that may be used to measure fair value:
Level
1 – Quoted market price in active markets
Quoted
prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities
that are traded in an active exchange market.
Level
2 – Significant other observable inputs
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 for substantially the full term of the assets or
liabilities. Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company’s
available-for-sale portfolio and valued by a third-party pricing service, as well as certain individually evaluated loans.
Level
3 – Significant unobservable inputs
Unobservable inputs that are supported by little
or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include
financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well
as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies
may result in a significant portion of the fair value being derived from unobservable data.
Fair Value of Financial Instruments
Financial instruments require
disclosure of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate
the fair value. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation
which requires the exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company’s
common stock, premises and equipment and other assets and liabilities.
The following is a description of valuation
methodologies used to estimate fair value for assets recorded at fair value. Fair value approximates carrying value for the following
financial instruments due to the short-term nature of the instrument: cash and due from banks, federal funds sold, other investments,
federal funds purchased, and securities sold under agreement to repurchase.
Investment Securities
Securities available for sale are valued
on a recurring basis at quoted market prices where available. If quoted market prices are not available, fair values are based on
quoted market prices of comparable securities. Level 1 securities include those traded on an active exchange, such as the New York
Stock Exchange or U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds.
Level 2 securities include mortgage-backed securities and debentures issued by government sponsored entities, municipal bonds and corporate
debt securities. In certain cases where there is limited activity or less transparency around inputs to valuations, securities are
classified as Level 3 within the valuation hierarchy. Securities held to maturity are valued at quoted market prices or dealer quotes
similar to securities available for sale. The carrying value of Other Investments, such as Federal Reserve Bank and FHLB stock,
approximates fair value based on their redemption provisions.
Mortgage Loans Held for Sale
Loans held for sale include mortgage
loans which are saleable into the secondary mortgage markets and their fair values are estimated using observable quoted market or contracted
prices or market price equivalents, which would be used by other market participants. These saleable loans are considered Level 2.
Individually Evaluated Loans
The Company does not record loans at
fair value on a recurring basis. However, from time to time, a loan may be considered individually evaluated and an allowance for credit
losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance
with the contractual terms of the loan agreement are considered individually evaluated. Once a loan is identified as individually evaluated,
management measures the impairment in accordance with FASB ASC 326. The fair value of individually evaluated loans is estimated using
one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash
flows. Those individually evaluated loans not requiring an allowance represent loans for which the fair value of the expected repayments
or collateral exceed the recorded investments in such loans. In accordance with FASB ASC 820, “Fair Value Measurement and
Disclosures,” individually evaluated loans where an allowance is established based on the fair value of collateral require classification
in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised
value, the Company considers the individually evaluated loan as nonrecurring Level 2. The Company’s current loan and appraisal policies
require the Company to obtain updated appraisals on an “as is” basis at renewal, or in the case of an individually evaluated
loan, on an annual basis, either through a new external appraisal or an appraisal evaluation. When an appraised value is not available
or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market
price, the Company considers the individually evaluated loan as nonrecurring Level 3. The fair value of individually
evaluated loans may
also be estimated using the present value of expected future cash flows to be realized on the loan, which is also considered a Level 3
valuation. These fair value estimates are subject to fluctuations in assumptions about the amount and timing of expected cash flows as
well as the choice of discount rate used in the present value calculation.
Other Real Estate Owned
OREO, consisting of properties obtained
through foreclosure or in satisfaction of loans, is reported at the lower of cost or fair value, determined on the basis of current appraisals,
comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs (Level
2). At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated
as a charge against the allowance for credit losses. Gains or losses on sale and generally any subsequent adjustments to the value
are recorded as a component of real estate owned activity. When an appraised value is not available or management determines the fair
value of the collateral is further impaired below the appraised value and there is no observable market price, the Company considers the
OREO as nonrecurring Level 3.
Derivative Financial Instruments
The Company estimates the fair value
of IRLCs based on the value of the underlying mortgage loan, quoted MBS prices and an estimate of the probability that the mortgage loan
will fund within the terms of the IRLC, net of commission expenses (Level 2). The Company estimates the fair value of forward sales commitments
based on quoted MBS prices (Level 2).
Assets and Liabilities Recorded at Fair Value
on a Recurring Basis
The tables below present the recorded
amount of assets and liabilities measured at fair value on a recurring basis.
| |
| | |
| | |
| | |
| |
| |
December
31, 2022 | |
(dollars
in thousands) | |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Securities available for sale: | |
| | | |
| | | |
| | | |
| | |
Corporate bonds | |
$ | - | | |
| 1,883 | | |
| - | | |
| 1,883 | |
US treasuries | |
| - | | |
| 871 | | |
| - | | |
| 871 | |
US government agencies | |
| - | | |
| 10,617 | | |
| - | | |
| 10,617 | |
State and political subdivisions | |
| - | | |
| 18,906 | | |
| - | | |
| 18,906 | |
Asset-backed securities | |
| - | | |
| 6,229 | | |
| - | | |
| 6,229 | |
Mortgage-backed securities | |
| - | | |
| 54,841 | | |
| - | | |
| 54,841 | |
Mortgage loans held for sale | |
| - | | |
| 3,917 | | |
| - | | |
| 3,917 | |
Mortgage loan interest rate lock commitments
| |
| - | | |
| 49 | | |
| - | | |
| 49 | |
MBS forward sales commitments | |
| - | | |
| 27 | | |
| - | | |
| 27 | |
Total assets measured at fair value on a recurring basis | |
$ | - | | |
| 97,340 | | |
| - | | |
| 97,340 | |
The Company had no liabilities recorded
at fair value on a recurring basis as of December 31, 2022.
| |
| |
| |
December
31, 2021 | |
(dollars
in thousands) | |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Securities available for sale: | |
| | | |
| | | |
| | | |
| | |
Corporate bonds | |
$ | - | | |
| 2,188 | | |
| - | | |
| 2,188 | |
US treasuries | |
| - | | |
| 992 | | |
| - | | |
| 992 | |
US government agencies | |
| - | | |
| 14,169 | | |
| - | | |
| 14,169 | |
SBA securities | |
| - | | |
| 438 | | |
| - | | |
| 438 | |
State and political subdivisions | |
| - | | |
| 25,176 | | |
| - | | |
| 25,176 | |
Asset-backed securities | |
| - | | |
| 10,164 | | |
| - | | |
| 10,164 | |
Mortgage-backed securities | |
| - | | |
| 67,154 | | |
| - | | |
| 67,154 | |
Mortgage loans held for sale | |
| - | | |
| 13,556 | | |
| - | | |
| 13,556 | |
Mortgage loan interest rate lock commitments
| |
| - | | |
| 425 | | |
| - | | |
| 425 | |
Total assets measured at fair value on a recurring basis | |
$ | - | | |
| 134,262 | | |
| - | | |
| 134,262 | |
| |
| | | |
| | | |
| | | |
| | |
Liabilities | |
| | | |
| | | |
| | | |
| | |
MBS forward sales commitments | |
$ | - | | |
| 41 | | |
| - | | |
| 41 | |
Total liabilities measured at fair value on a recurring basis | |
$ | - | | |
| 41 | | |
| - | | |
| 41 | |
Assets and Liabilities Recorded at Fair Value
on a Nonrecurring Basis
The Company is predominantly an asset
based lender with real estate serving as collateral on approximately 85% of loans as of December 31, 2022. Loans which are deemed to be
individually evaluated are valued net of the allowance for credit losses, and other real estate owned is valued at the lower of cost or
net realizable value of the underlying real estate collateral. Such market values are generally obtained using independent appraisals,
which the Company considers to be level 2 inputs. The tables below present the recorded amount of assets and liabilities measured at fair
value on a nonrecurring basis.
| |
December
31, 2022 | |
(dollars
in thousands) | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Individually evaluated | |
$ | - | | |
| 429 | | |
| 4,071 | | |
| 4,500 | |
Total assets measured at fair value on a nonrecurring basis | |
$ | - | | |
| 429 | | |
| 4,071 | | |
| 4,500 | |
| |
December
31, 2021 | |
| |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Impaired loans | |
$ | - | | |
| 5,262 | | |
| 2,065 | | |
| 7,327 | |
Total assets measured at fair value on a nonrecurring basis | |
$ | - | | |
| 5,262 | | |
| 2,065 | | |
| 7,327 | |
The
Company had no liabilities carried at fair value or measured at fair value on a nonrecurring basis.
For
Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of December 31, 2022 and 2021, the significant
unobservable inputs used in the fair value measurements were as follows:
| |
Valuation
Technique | |
Significant
Unobservable Inputs | |
Range
of Inputs | |
Individually evaluated loans | |
Appraised Value/ Discounted Cash Flows | |
Discounts to appraisals or cash flows for estimated holding and/or selling costs or age of appraisal | |
0-25 | % |
Fair Value of Financial Instruments
Financial instruments require disclosure
of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate the fair value.
A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the
exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company’s common stock,
premises and equipment and other assets and liabilities.
The following is a description of valuation
methodologies used to estimate fair value for certain other financial instruments.
Fair value approximates carrying value
for the following financial instruments due to the short-term nature of the instrument: cash and due from banks, federal funds sold, other
investments, federal funds purchased, and securities sold under agreement to repurchase.
Loans – The valuation of
loans held for investment is estimated using the exit price notion which incorporates factors, such as enhanced credit risk, illiquidity
risk and market factors that sometimes exist in exit prices in dislocated markets. This credit risk assumption is intended to approximate
the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially
fair valued using a segmented approach, using the eight categories as disclosed in Note 4 – Loans and Allowance for Credit Losses.
Loans are considered a Level 3 classification.
Deposits – Fair value for
demand deposit accounts and interest-bearing accounts with no fixed maturity date is equal to the carrying value. The fair value of certificate
of deposit accounts are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.
FHLB Advances and Other Borrowings
– Fair value for FHLB advances and other borrowings are estimated by discounting cash flows from expected maturities using current
interest rates on similar instruments.
Subordinated debentures –
Fair value for subordinated debentures are estimated by discounting cash flows from expected maturities using current interest rates on
similar instruments.
The Company has used management’s
best estimate of fair value based on the above assumptions. Thus, the fair values presented may not be the amounts that could be realized
in an immediate sale or settlement of the instrument. In addition, any income taxes or other expenses, which would be incurred in an actual
sale or settlement, are not taken into consideration in the fair value presented.
The estimated fair values of the Company’s
financial instruments at December 31, 2022 and 2021 are as follows:
| |
December
31, 2022 | |
(dollars in thousands) | |
Carrying
Amount | | |
Fair
Value | | |
Level
1 | | |
Level
2 | | |
Level
3 | |
Financial
Assets: | |
| | |
| | |
| | |
| | |
| |
Other investments, at cost | |
$ | 10,833 | | |
| 10,833 | | |
| - | | |
| - | | |
| 10,833 | |
Loans(1) | |
| 3,227,455 | | |
| 3,057,891 | | |
| - | | |
| - | | |
| 3,057,891 | |
Financial
Liabilities: | |
| | | |
| | | |
| | | |
| | | |
| | |
Deposits | |
| 3,133,865 | | |
| 2,717,900 | | |
| - | | |
| 2,717,900 | | |
| - | |
Subordinated debentures | |
| 36,214 | | |
| 39,885 | | |
| - | | |
| 39,885 | | |
| - | |
| |
December
31, 2021 | |
(dollars in thousands) | |
Carrying
Amount | | |
Fair
Value | | |
Level
1 | | |
Level
2 | | |
Level
3 | |
Financial
Assets: | |
| | | |
| | | |
| | | |
| | | |
| | |
Other investments, at cost | |
$ | 4,021 | | |
| 4,021 | | |
| - | | |
| - | | |
| 4,021 | |
Loans(1) | |
| 2,451,306 | | |
| 2,422,621 | | |
| - | | |
| - | | |
| 2,422,621 | |
Financial
Liabilities: | |
| | | |
| | | |
| | | |
| | | |
| | |
Deposits | |
| 2,563,826 | | |
| 2,327,055 | | |
| - | | |
| 2,327,055 | | |
| - | |
Subordinated debentures | |
| 36,106 | | |
| 33,936 | | |
| - | | |
| 33,936 | | |
| - | |
(1)
Carrying amount is net of the allowance for credit losses and individually
evaluated loans.
NOTE
15 – Earnings Per Common Share
The following schedule reconciles the
numerators and denominators of the basic and diluted earnings per share computations for the years ended December 31, 2022, 2021 and 2020.
Dilutive common shares arise from the potentially dilutive effect of the Company’s stock options and warrants that are outstanding.
The assumed conversion of stock options and warrants can create a difference between basic and dilutive net income per common share.
At December 31, 2022, 2021 and 2020,
options totaling 131,433, 9,000, and 318,825, respectively, were anti-dilutive in the calculation of earnings per share as their exercise
price exceeded the fair market value. These options were therefore excluded from the diluted earnings per share calculation.
| |
December
31, | |
(dollars
in thousands, except share data) | |
2022 | | |
2021 | | |
2020 | |
Numerator: | |
| | |
| | |
| |
Net income | |
$ | 29,115 | | |
| 46,711 | | |
| 18,328 | |
Net income available to common shareholders | |
$ | 29,115 | | |
| 46,711 | | |
| 18,328 | |
Denominator: | |
| | | |
| | | |
| | |
Weighted-average common shares outstanding - basic | |
| 7,958,294 | | |
| 7,843,692 | | |
| 7,718,615 | |
Common stock equivalents | |
| 113,396 | | |
| 145,288 | | |
| 105,599 | |
Weighted-average common shares outstanding - diluted | |
| 8,071,690 | | |
| 7,988,980 | | |
| 7,824,214 | |
Earnings per common share: | |
| | | |
| | | |
| | |
Basic | |
$ | 3.66 | | |
| 5.96 | | |
| 2.37 | |
Diluted | |
$ | 3.61 | | |
| 5.85 | | |
| 2.34 | |
NOTE 16 – Commitments and Contingencies
The Company has entered into a three
year employment agreement with its chief executive officer and a two year employment agreement with 14 executive vice presidents. These
agreements also include a) an incentive program, b) a stock option plan, c) a one-year non-compete agreement upon termination and a severance
payment equal to one year of compensation. The total estimated aggregate salary commitment is approximately $3.7 million.
The Company has an agreement with a
data processor which expires in 2028 to provide certain item processing, electronic banking, and general ledger processing services. Components
of this contract vary based on transaction and account volume, monthly charges and certain termination fees.
The Company has commitments with various
investment partners under the Small Business Investment Company (“SBIC”) and the Rural Business Investment Company (“RBIC”)
programs for which we have committed to make capital contributions from time to time. These commitments totaled approximately $1.7 million
at December 31, 2022.
The Company may be subject to litigation
and claims in the normal course of business. As of December 31, 2022, management believes there is no material litigation pending.
NOTE 17 – Income Taxes
The components of income tax expense
were as follows:
| |
For
the years ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | | |
2020 | |
Current income taxes: | |
| | | |
| | | |
| | |
Federal | |
$ | 8,482 | | |
| 10,414 | | |
| 10,244 | |
State | |
| 1,273 | | |
| 2,088 | | |
| 841 | |
Total current tax expense | |
| 9,755 | | |
| 12,502 | | |
| 11,085 | |
Deferred income tax expense (benefit) | |
| (757 | ) | |
| 1,590 | | |
| (5,594 | ) |
Income tax expense | |
$ | 8,998 | | |
| 14,092 | | |
| 5,491 | |
The following is a summary of the items
that caused recorded income taxes to differ from taxes computed using the statutory tax rate:
| |
For
the years ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | | |
2020 | |
Tax expense at statutory rate | |
$ | 8,004 | | |
| 12,768 | | |
| 5,002 | |
Effect of state income taxes, net of federal benefit | |
| 1,006 | | |
| 1,649 | | |
| 664 | |
Exempt income | |
| (27 | ) | |
| (43 | ) | |
| (27 | ) |
Effect of stock-based compensation | |
| 42 | | |
| (115 | ) | |
| (30 | ) |
Other | |
| (27 | ) | |
| (167 | ) | |
| (118 | ) |
Income tax expense | |
$ | 8,998 | | |
| 14,092 | | |
| 5,491 | |
The components of the deferred tax assets and liabilities
are as follows:
| |
December
31, | |
(dollars
in thousands) | |
2022 | | |
2021 | |
Deferred
tax assets: | |
| | | |
| | |
Allowance for credit losses | |
$ | 8,114 | | |
| 6,386 | |
Reserve for unfunded commitments | |
| 584 | | |
| - | |
Unrealized loss on securities available for sale | |
| 3,565 | | |
| 197 | |
Net deferred loan fees | |
| 1,537 | | |
| 1,054 | |
Deferred compensation | |
| 1,762 | | |
| 1,930 | |
Lease liabilities | |
| 5,424 | | |
| 5,883 | |
Other | |
| 393 | | |
| 260 | |
| |
| 21,379 | | |
| 15,710 | |
Deferred tax liabilities: | |
| | | |
| | |
Property and equipment | |
| 3,561 | | |
| 1,419 | |
Hedging transactions | |
| 27 | | |
| 151 | |
Prepaid expenses | |
| 316 | | |
| 148 | |
ROU assets | |
| 4,953 | | |
| 5,595 | |
| |
| 8,857 | | |
| 7,313 | |
Net deferred tax asset | |
$ | 12,522 | | |
| 8,397 | |
The Company has analyzed the tax positions taken or expected to be
taken in its tax returns and concluded it has no liability related to uncertain tax positions.
NOTE 18 – Related Party Transactions
Certain directors, executive officers,
and companies with which they are affiliated, are clients of and have banking transactions with the Company in the ordinary course of
business. These loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time
for comparable transactions with persons not related to the lender.
A summary of loan transactions with
directors and executive officers, including their affiliates is as follows:
| |
For
the years ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | |
Balance, beginning of year | |
$ | 8,790 | | |
| 5,790 | |
New loans | |
| 21,010 | | |
| 11,629 | |
Less loan payments | |
| (12,583 | ) | |
| (8,629 | ) |
Balance, end of year | |
$ | 17,217 | | |
| 8,790 | |
Deposits by executive officers and
directors and their related interests at December 31, 2022 and 2021, were $6.5 million and $11.8 million, respectively.
The Company has a land lease with a
director on the property for a branch office, with monthly payments of $9,120. In addition, the Company periodically enters into various
consulting agreements with the director for development, administration and advisory services related to the purchase of property and
construction of current and future branch office sites, including the development of the new bank headquarters in Greenville, South Carolina.
There were no payments to the director for these services during 2022 and payments totaling $300,000 were made to the director for these
services during the year ended December 31, 2021.
The Company received rent payments
from a company of which a director is a private investor and chairman of the board. Rent received totaled $79,000 and $104,000 for the
twelve months ended December 31, 2022 and December 31, 2021, respectively. As part of the lease agreement with the company, $86,000 was
paid to the company for a tenant upfit allowance during the twelve months ended December 31, 2022.
The Company is of the opinion that
the lease payments and consulting fees represent market costs that could have been obtained in similar “arms length” transactions.
NOTE 19 – Financial Instruments
With Off-Balance Sheet Risk
In the ordinary course of business,
and to meet the financing needs of its clients, the Company is a party to various financial instruments with off-balance sheet risk. These
financial instruments, which include commitments to extend credit and standby letters of credit, involve, to varying degrees, elements
of credit and interest rate risk in excess of the amounts recognized in the balance sheets. The contract amount of those instruments reflects
the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit
loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters
of credit is represented by the contractual amounts of those instruments. The Company uses the same credit policies in making commitments
and conditional obligations as it does for on-balance sheet instruments.
Commitments to extend credit are agreements
to lend to a client as long as there is no violation of any material condition established in the contract. Commitments generally have
fixed expiration dates or other termination clauses and may require the payment of a fee. At December 31, 2022, unfunded commitments to
extend credit were approximately $878.3 million, of which $318.9 million is at fixed rates and $559.4 million is at variable rates. At
December 31, 2021, unfunded commitments to extend credit were approximately $618.7 million, of which $205.4 million is at fixed rates
and $413.3 million is at variable rates. The Company evaluates each client’s credit-worthiness on a case-by-case basis. The amount
of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation
of the borrower. Collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential
real estate. See Note 4 – Loans and Allowance for Credit Losses for additional information on unfunded commitments.
At December 31, 2022 and 2021, there
was a $14.3 million and $10.2 million commitment, respectively, under letters of credit. The credit risk involved in issuing letters of
credit is essentially the same as that involved in extending loan facilities to clients. Collateral varies but may include accounts receivable,
inventory, equipment, marketable securities and property. Since most of the letters of credit are expected to expire without being drawn
upon, they do not necessarily represent future cash requirements. The fair value of off balance sheet lending commitments are based on
fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties
credit standing. The total fair value of such instruments is not material.
NOTE 20 – Employee Benefit Plan
On January 1, 2000, the Company adopted
the Southern First Bancshares, Inc. Profit Sharing and 401(k) Plan for the benefit of all eligible employees. The Company contributes
to the Plan annually upon approval by the Board of Directors. Contributions made to the Plan for the years ended December 31, 2022, 2021,
and 2020 amounted to $995,000, $905,000, and $881,000, respectively.
The Company also provides a nonqualified
deferred compensation plan for 22 executive officers in the form of a Supplemental Executive Retirement Plan (“SERP”). The
SERP provides retirement income for these officers. As of December 31, 2022 and 2021, the Company had an accrued benefit obligation of
$8.4 million and $9.2 million, respectively. The Company had a $284,000 reversal of expenses related to this plan for the twelve months
ended December 31, 2022 and incurred expenses related to this plan of $1.0 million and $1.6 million in 2021 and 2020, respectively.
NOTE 21 – Stock-Based
Compensation
Compensation cost is recognized for
stock options and restricted stock awards issued to employees and non-employee directors. Compensation cost is measured as the fair value
of these awards on their date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market
price of the Company’s common stock at the date of grant is used as the fair value of restricted stock awards. Compensation cost
is recognized over the required service period, generally defined as the vesting period for stock option and restricted stock awards.
The Company’s stock incentive
programs are long-term retention programs intended to attract, retain, and provide incentives for key employees and non-employee directors
in the form of incentive and non-qualified stock options and restricted stock.
Stock-based compensation expense was recorded as
follows:
| |
For
the years ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | | |
2020 | |
Stock option expense | |
$ | 927 | | |
| 1,148 | | |
| 1,017 | |
Restricted stock grant expense | |
| 1,099 | | |
| 499 | | |
| 380 | |
Total stock-based compensation expense | |
$ | 2,026 | | |
| 1,647 | | |
| 1,397 | |
Stock Options
The Company’s 2010 Incentive
Plan, as amended, had available for issuance a total of 566,025 shares (adjusted for the 10% stock dividends in 2013, 2012, and 2011).
The Plan expired on March 16, 2020 and no further shares may be issued from the plan.
On March 15, 2016, the Company adopted
the 2016 Equity Incentive Plan, making available for issuance 400,000 stock options. The Plan expired on March 15, 2021 and no further
shares may be issued from the plan.
On March 17, 2020, the Company
adopted the 2020 Equity Incentive Plan, making available for issuance up to 450,000 stock options. The options may be exercised at an
exercise price per share based on the fair market value and determined on the date of grant and expire 10 years from the grant date.
As of December 31, 2022, there were 370,824 shares available for grant under the 2020 Equity Incentive Plan.
A summary of the status of the stock
option plan and changes for the period is presented below:
| |
For
the years ended December 31, | |
| |
2022 | | |
2021 | | |
2020 | |
| |
| | |
| | |
Weighted | | |
| | |
| | |
Weighted | | |
| | |
| | |
Weighted | |
| |
| | |
Weighted | | |
Average | | |
| | |
Weighted | | |
Average | | |
| | |
Weighted | | |
Average | |
| |
| | |
average | | |
Remaining | | |
| | |
average | | |
Remaining | | |
| | |
average | | |
Remaining | |
| |
| | |
exercise | | |
Contractual | | |
| | |
exercise | | |
Contractual | | |
| | |
exercise | | |
Contractual | |
| |
Shares | | |
price | | |
Life | | |
Shares | | |
price | | |
Life | | |
Shares | | |
price | | |
Life | |
Outstanding
at beginning of year | |
| 464,724 | | |
$ | 33.97 | | |
| | | |
| 495,195 | | |
$ | 29.93 | | |
| | | |
| 541,414 | | |
$ | 26.65 | | |
| | |
Granted | |
| - | | |
| - | | |
| | | |
| 121,000 | | |
| 40.45 | | |
| | | |
| 101,700 | | |
| 37.77 | | |
| | |
Exercised | |
| (32,375 | ) | |
| 27.94 | | |
| | | |
| (127,871 | ) | |
| 23.56 | | |
| | | |
| (93,870 | ) | |
| 14.79 | | |
| | |
Forfeited or expired | |
| (5,125 | ) | |
| 43.14 | | |
| | | |
| (23,600 | ) | |
| 38.88 | | |
| | | |
| (54,049 | ) | |
| 38.15 | | |
| | |
Outstanding at end of year | |
| 427,224 | | |
$ | 34.32 | | |
| 5.7 years | | |
| 464,724 | | |
$ | 33.97 | | |
| 6.6 years | | |
| 495,195 | | |
$ | 29.93 | | |
| 6.4 years | |
Options exercisable at year-end | |
| 287,902 | | |
$ | 32.35 | | |
| 4.8 years | | |
| 239,340 | | |
$ | 29.68 | | |
| 5.0 years | | |
| 287,548 | | |
$ | 24.93 | | |
| 5.0 years | |
Weighted average fair value of options granted during the year | |
| | | |
$ | - | | |
| | | |
| | | |
$ | 16.40 | | |
| | | |
| | | |
$ | 11.37 | | |
| | |
Shares available for grant | |
| 370,824 | | |
| | | |
| | | |
| 422,550 | | |
| | | |
| | | |
| 136,339 | | |
| | | |
| | |
The aggregate intrinsic value (the
difference between the Company’s closing stock price on the last trading day of the year and the exercise price, multiplied by the
number of in-the-money options) of 427,224 and 464,724 stock options outstanding at December 31, 2022 and 2021 was $4.9 million and $13.3
million, respectively. The aggregate intrinsic value of 287,902 and 239,340 stock options exercisable at December 31, 2022 and 2021 was
$3.9 million and $7.9 million, respectively.
The fair value of the option
grant is estimated on the date of grant using the Black-Scholes option-pricing model. The following assumptions were used for grants:
| |
2022 | | |
2021 | | |
2020 | |
Dividend yield | |
| n/a | | |
| - | | |
| - | |
Expected life | |
| n/a | | |
| 7 years | | |
| 7 years | |
Expected volatility | |
| n/a | | |
| 38.48 | % | |
| 25.51 | % |
Risk-free interest rate | |
| n/a | | |
| 0.74 | % | |
| 1.29 | % |
At
December 31, 2022, there was $1.1 million of total unrecognized compensation cost related to nonvested stock option grants. The cost is
expected to be recognized over a weighted-average period of 1.9 years. The fair value of stock option grants that vested during 2022,
2021, and 2020 was $1.1 million, $1.1 million and $1.2 million, respectively.
Restricted Stock Grants
On May 17, 2016, the Company adopted
the 2016 Equity Incentive Plan which included a provision for the issuance of 50,000 shares of common stock to be issuable as restricted
stock grants. The Plan expired on March 17, 2021 and no further shares may be issued from the plan.
On May 12, 2020, the Company adopted
the 2020 Equity Incentive Plan which included a provision for the issuance of 450,000 shares of common stock to be issuable as either
stock options or restricted stock grants. As of December 31, 2022, there were 370,824 shares available for grant under the 2020 Equity
Incentive Plan.
Shares of restricted stock granted
to employees under the stock plans are subject to restrictions as to continuous employment for a specified time period following the date
of grant. During this period, the holder is entitled to full voting rights and dividends.
A summary of the status of the Company’s nonvested
restricted stock and changes for the years ended December 31, 2022, 2021, and 2020 is as follows:
| |
December
31, | |
| |
2022 | | |
2021 | | |
2020 | |
| |
Restricted
Shares | | |
Weighted
Average Grant-Date Fair Value | | |
Restricted
Shares | | |
Weighted
Average Grant-Date Fair Value | | |
Restricted
Shares | | |
Weighted
Average Grant-Date Fair Value | |
Nonvested at beginning of year | |
| 41,699 | | |
$ | 44.71 | | |
| 26,099 | | |
$ | 38.05 | | |
| 32,825 | | |
$ | 34.78 | |
Granted | |
| 53,376 | | |
| 56.25 | | |
| 26,450 | | |
| 48.56 | | |
| 13,200 | | |
| 39.87 | |
Vested | |
| (14,213 | ) | |
| 43.26 | | |
| (9,600 | ) | |
| 38.03 | | |
| (14,051 | ) | |
| 32.06 | |
Forfeited | |
| (525 | ) | |
| 61.14 | | |
| (1,250 | ) | |
| 38.56 | | |
| (5,875 | ) | |
| 37.74 | |
Nonvested at end of year | |
| 80,337 | | |
$ | 52.53 | | |
| 41,699 | | |
$ | 44.71 | | |
| 26,099 | | |
$ | 38.05 | |
At
December 31, 2022, there was $3.3 million of total unrecognized compensation cost related to nonvested restricted stock grants. The cost
is expected to be recognized over a weighted-average period of 3.1 years.
NOTE 22 – Dividends
The ability of the Company to pay cash
dividends is dependent upon receiving cash in the form of dividends from the Bank. The dividends that may be paid by the Bank to the Company
are subject to legal limitations and regulatory capital requirements.
Also, the payment of cash dividends
on the Company’s common stock by the Company in the future will be subject to certain other legal and regulatory limitations (including
the requirement that the Company’s capital be maintained at certain minimum levels) and will be subject to ongoing review by banking
regulators. The Federal Reserve has issued a policy statement regarding the payment of dividends by bank holding companies. In general,
the Federal Reserve’s policies provide that dividends should be paid only out of current earnings and only if the prospective rate
of earnings retention by the bank holding company appears consistent with the organization’s capital needs, asset quality and overall
financial condition.
NOTE 23 – Regulatory
Matters
The Bank is subject to various regulatory
capital requirements administered by the federal banking agencies. The capital rules require banks and bank holding companies to maintain
a minimum total risked-based capital ratio of at least 8%, a total Tier 1 capital ratio of at least 6%, a minimum common equity Tier 1
capital ratio of at least 4.5%, and a leverage ratio of at least 4%. Bank holding companies and banks are also required to hold a capital
conservation buffer of common equity Tier 1 capital of 2.5% to avoid limitations on capital distributions and discretionary executive
compensation payments. The capital conservation buffer was phased in incrementally over time, becoming fully effective on January 1, 2019,
and consists of an additional amount of common equity equal to 2.5% of risk-weighted assets.
To be considered “well-capitalized”
for purposes of certain rules and prompt corrective action requirements, the Bank must maintain a minimum total risked-based capital ratio
of at least 10%, a total Tier 1 capital ratio of at least 8%, a common equity Tier 1 capital ratio of at least 6.5%, and a leverage ratio
of at least 5%. As of December 31, 2022, our capital ratios exceed these ratios and we remain “well capitalized.”
The following table summarizes the capital amounts
and ratios of the Bank and the Company and the regulatory minimum requirements at December 31, 2022 and 2021.
| |
| | |
| | |
To be well | |
| |
| | |
| | |
capitalized | |
| |
| | |
For capital | | |
under prompt | |
| |
| | |
adequacy purposes | | |
corrective
action | |
| |
Actual | | |
minimum | | |
provisions
minimum | |
(dollars
in thousands) | |
Amount | | |
Ratio | | |
Amount | | |
Ratio | | |
Amount | | |
Ratio | |
As
of December 31, 2022 | |
| | |
| | |
| | |
| | |
| | |
| |
The Bank | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total Capital (to risk weighted assets) | |
$ | 366,988 | | |
| 12.45 | % | |
$ | 235,892 | | |
| 8.00 | % | |
$ | 294,865 | | |
| 10.00 | % |
Tier 1 Capital (to risk weighted assets) | |
| 330,108 | | |
| 11.20 | % | |
| 176,919 | | |
| 6.00 | % | |
| 235,892 | | |
| 8.00 | % |
Common Equity Tier 1 Capital (to risk weighted assets) | |
| 330,108 | | |
| 11.20 | % | |
| 132,689 | | |
| 4.50 | % | |
| 191,662 | | |
| 6.50 | % |
Tier 1 Capital (to average assets) | |
| 330,108 | | |
| 9.43 | % | |
| 140,040 | | |
| 4.00 | % | |
| 175,050 | | |
| 5.00 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
The Company | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total Capital (to risk weighted assets) | |
| 380,802 | | |
| 12.91 | % | |
| 235,892 | | |
| 8.00 | % | |
| n/a | | |
| n/a | |
Tier 1 Capital (to risk weighted assets) | |
| 320,922 | | |
| 10.88 | % | |
| 176,919 | | |
| 6.00 | % | |
| n/a | | |
| n/a | |
Common Equity Tier 1 Capital (to risk weighted assets) | |
| 307,922 | | |
| 10.44 | % | |
| 132,689 | | |
| 4.50 | % | |
| n/a | | |
| n/a | |
Tier 1 Capital (to average assets) | |
| 320,922 | | |
| 9.17 | % | |
| 140,057 | | |
| 4.00 | % | |
| n/a | | |
| n/a | |
| |
| | |
| | |
| | |
| | |
To be well | |
| |
| | |
| | |
| | |
| | |
capitalized | |
| |
| | |
| | |
For
capital | | |
under prompt | |
| |
| | |
| | |
adequacy
purposes | | |
corrective action | |
| |
Actual | | |
minimum | | |
provisions
minimum
| |
(dollars
in thousands) | |
Amount | | |
Ratio | | |
Amount | | |
Ratio | | |
Amount | | |
Ratio | |
As of December 31, 2021 | |
| | |
| | |
| | |
| | |
| | |
| |
The Bank | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total Capital (to risk weighted assets) | |
$ | 331,052 | | |
| 14.36 | % | |
$ | 184,418 | | |
| 8.00 | % | |
$ | 230,522 | | |
| 10.00 | % |
Tier 1 Capital (to risk weighted assets) | |
| 302,217 | | |
| 13.11 | % | |
| 138,313 | | |
| 6.00 | % | |
| 184,418 | | |
| 8.00 | % |
Common Equity Tier 1 Capital (to risk weighted assets) | |
| 302,217 | | |
| 13.11 | % | |
| 103,735 | | |
| 4.50 | % | |
| 149,839 | | |
| 6.50 | % |
Tier 1 Capital (to average assets) | |
| 302,217 | | |
| 10.55 | % | |
| 114,537 | | |
| 4.00 | % | |
| 143,172 | | |
| 5.00 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
The Company(1) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total Capital (to risk weighted assets) | |
| 343,476 | | |
| 14.90 | % | |
| 184,418 | | |
| 8.00 | % | |
| n/a | | |
| n/a | |
Tier 1 Capital (to risk weighted assets) | |
| 291,641 | | |
| 12.65 | % | |
| 138,313 | | |
| 6.00 | % | |
| n/a | | |
| n/a | |
Common Equity Tier 1 Capital (to risk weighted assets) | |
| 278,641 | | |
| 12.09 | % | |
| 103,735 | | |
| 4.50 | % | |
| n/a | | |
| n/a | |
Tier 1 Capital (to average assets) | |
| 291,641 | | |
| 10.18 | % | |
| 114,555 | | |
| 4.00 | % | |
| n/a | | |
| n/a | |
(1) | Under the Federal Reserve’s
Small Bank Holding Company Policy Statement, in 2021, the Company was not subject to the minimum capital adequacy and capital conservation
buffer capital requirements at the holding company level. Although the minimum regulatory capital requirements were not applicable to
the Company in 2021, we calculated these ratios for our own planning and monitoring purposes. |
NOTE 24 – Parent Company Financial Information
Following is condensed financial
information of Southern First Bancshares, Inc. (parent company only):
Condensed Balance
Sheets
| |
December
31, | |
(dollars
in thousands) | |
2022 | | |
2021 | |
Assets | |
| | |
| |
Cash and cash equivalents | |
$ | 13,882 | | |
| 12,379 | |
Investment in subsidiaries | |
| 317,102 | | |
| 301,880 | |
Other assets | |
| 21 | | |
| 21 | |
Total assets | |
$ | 331,005 | | |
| 314,280 | |
Liabilities and Shareholders’ Equity | |
| | | |
| | |
Accounts payable and accrued expenses | |
$ | 279 | | |
| 274 | |
Subordinated debentures | |
| 36,214 | | |
| 36,105 | |
Shareholders’ equity | |
| 294,512 | | |
| 277,901 | |
Total liabilities and shareholders’ equity | |
$ | 331,005 | | |
| 314,280 | |
Condensed Statements of Income
| |
For
the years ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | | |
2020 | |
Revenues | |
| | |
| | |
| |
Interest income | |
$ | 20 | | |
| 17 | | |
| 17 | |
Total revenue | |
| 20 | | |
| 17 | | |
| 17 | |
Expenses | |
| | | |
| | | |
| | |
Interest expense | |
| 1,730 | | |
| 1,523 | | |
| 1,708 | |
Other expenses | |
| 240 | | |
| 285 | | |
| 283 | |
Total expenses | |
| 1,970 | | |
| 1,808 | | |
| 1,991 | |
Income tax benefit | |
| 409 | | |
| 376 | | |
| 415 | |
Loss before equity in undistributed net income of subsidiaries | |
| (1,541 | ) | |
| (1,415 | ) | |
| (1,559 | ) |
Equity in undistributed net income of subsidiaries | |
| 30,656 | | |
| 48,126 | | |
| 19,887 | |
Net income | |
$ | 29,115 | | |
| 46,711 | | |
| 18,328 | |
Condensed Statements of Cash Flows
| |
For
the years ended December 31, | |
(dollars
in thousands) | |
2022 | | |
2021 | | |
2020 | |
Operating activities | |
| | | |
| | | |
| | |
Net income | |
$ | 29,115 | | |
| 46,711 | | |
| 18,328 | |
Adjustments
to reconcile net income to cash provided by (used for) operating activities | |
| | | |
| | | |
| | |
Equity in undistributed net income of subsidiaries | |
| (30,656 | ) | |
| (48,126 | ) | |
| (19,887 | ) |
Compensation expense related to stock options and restricted stock grants | |
| 2,026 | | |
| 1,647 | | |
| 1,397 | |
(Increase) decrease in other assets | |
| - | | |
| 8 | | |
| (23 | ) |
Increase (decrease) in accounts payable and accrued expenses | |
| 113 | | |
| 108 | | |
| 63 | |
Net cash provided by (used for) operating activities | |
| 598 | | |
| 348 | | |
| (122 | ) |
Investing activities | |
| | | |
| | | |
| | |
Investment in subsidiaries, net | |
| - | | |
| - | | |
| - | |
Net cash used for investing activities | |
| - | | |
| - | | |
| - | |
Financing activities | |
| | | |
| | | |
| | |
Issuance of common stock | |
| - | | |
| - | | |
| - | |
Proceeds from the exercise of stock options and warrants | |
| 905 | | |
| 3,012 | | |
| 1,388 | |
Net cash provided by financing activities | |
| 905 | | |
| 3,012 | | |
| 1,388 | |
Net increase in cash and cash equivalents | |
| 1,503 | | |
| 3,360 | | |
| 1,266 | |
Cash and cash equivalents, beginning of year | |
| 12,379 | | |
| 9,019 | | |
| 7,753 | |
Cash and cash equivalents, end of year | |
$ | 13,882 | | |
| 12,379 | | |
| 9,019 | |
NOTE 25 – Selected Condensed Quarterly Financial
Data (Unaudited)
| |
2022 | |
| |
For
the quarters ended | |
(dollars
in thousands, except share data) | |
March
31 | | |
June
30 | | |
September 30 | | |
December 31 | |
Interest income | |
$ | 24,464 | | |
| 27,238 | | |
| 30,934 | | |
| 35,026 | |
Interest expense | |
| 1,300 | | |
| 2,354 | | |
| 5,480 | | |
| 10,907 | |
Net interest income | |
| 23,164 | | |
| 24,884 | | |
| 25,454 | | |
| 24,119 | |
Provision for credit losses | |
| 1,105 | | |
| 1,775 | | |
| 950 | | |
| 2,325 | |
Noninterest income | |
| 2,927 | | |
| 2,265 | | |
| 2,680 | | |
| 1,707 | |
Noninterest expenses | |
| 14,685 | | |
| 15,788 | | |
| 16,046 | | |
| 16,413 | |
Income before income tax expense | |
| 10,301 | | |
| 9,586 | | |
| 11,138 | | |
| 7,088 | |
Income tax expense | |
| 2,331 | | |
| 2,346 | | |
| 2,725 | | |
| 1,596 | |
Net income available to common shareholders | |
$ | 7,970 | | |
| 7,240 | | |
| 8,413 | | |
| 5,492 | |
Earnings per common share | |
| | | |
| | | |
| | | |
| | |
Basic | |
$ | 1.00 | | |
| 0.91 | | |
| 1.06 | | |
| 0.69 | |
Diluted | |
$ | 0.98 | | |
| 0.90 | | |
| 1.04 | | |
| 0.68 | |
Weighted average common shares outstanding | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 7,932 | | |
| 7,958 | | |
| 7,972 | | |
| 7,971 | |
Diluted | |
| 8,096 | | |
| 8,055 | | |
| 8,065 | | |
| 8,072 | |
| |
2021 | |
| |
For
the quarters ended | |
| |
March
31 | | |
June
30 | | |
September 30 | | |
December
31 | |
Interest income | |
$ | 22,813 | | |
| 22,731 | | |
| 23,486 | | |
| 24,137 | |
Interest expense | |
| 1,540 | | |
| 1,301 | | |
| 1,314 | | |
| 1,280 | |
Net interest income | |
| 21,273 | | |
| 21,430 | | |
| 22,172 | | |
| 22,857 | |
Provision for credit losses | |
| (300 | ) | |
| (1,900 | ) | |
| (6,000 | ) | |
| (4,200 | ) |
Noninterest income | |
| 5,904 | | |
| 3,622 | | |
| 4,239 | | |
| 3,336 | |
Noninterest expenses | |
| 14,162 | | |
| 13,495 | | |
| 14,039 | | |
| 14,734 | |
Income before income tax expense | |
| 13,315 | | |
| 13,457 | | |
| 18,372 | | |
| 15,659 | |
Income tax expense | |
| 2,949 | | |
| 3,134 | | |
| 4,355 | | |
| 3,654 | |
Net income available to common shareholders | |
$ | 10,366 | | |
| 10,323 | | |
| 14,017 | | |
| 12,005 | |
Earnings per common share | |
| | | |
| | | |
| | | |
| | |
Basic | |
$ | 1.33 | | |
| 1.32 | | |
| 1.78 | | |
| 1.52 | |
Diluted | |
$ | 1.31 | | |
| 1.29 | | |
| 1.75 | | |
| 1.49 | |
Weighted average common shares outstanding | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 7,775 | | |
| 7,848 | | |
| 7,874 | | |
| 7,877 | |
Diluted | |
| 7,909 | | |
| 7,988 | | |
| 8,001 | | |
| 8,057 | |