See notes to consolidated financial statements.
See notes to consolidated financial statements.
See notes to consolidated financial statements.
See notes to consolidated financial statements.
Note: Balances as of January 1, 2021 and 2022 were audited.
See notes to consolidated financial statements.
See notes to consolidated financial statements.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
For the Six Months Ended June 30, 2022 and 2021
1. Basis of Presentation:
Peoples Financial Corporation (the “Company”) is a one-bank holding company headquartered in Biloxi, Mississippi. The Company has two subsidiaries, PFC Service Corp., an inactive company, and The Peoples Bank, Biloxi, Mississippi (the “Bank”). The Bank provides a full range of banking, financial and trust services to state, county and local government entities and individuals and small and commercial businesses operating in those portions of Mississippi, Louisiana and Alabama which are within a fifty mile radius of the Waveland, Wiggins and Gautier branches, the Bank’s three most outlying locations (the “trade area”).
The accompanying unaudited consolidated financial statements and notes thereto contain all adjustments, consisting only of normal recurring adjustments, necessary to present fairly, in accordance with accounting principles generally accepted in the United States of America (“GAAP”), the financial position of the Company and its subsidiaries as of June 30, 2022 and the results of their operations and their cash flows for the periods presented. The interim financial information should be read in conjunction with the annual consolidated financial statements and the notes thereto included in the Company’s 2021 Annual Report and Form 10-K.
The results of operations for the periods ended June 30, 2022, are not necessarily indicative of the results to be expected for the full year.
Use of Estimates - The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates. Material estimates common to the banking industry that are particularly susceptible to significant change in the near term include, but are not limited to, the determination of the allowance for loan losses, the valuation of other real estate acquired in connection with foreclosure or in satisfaction of loans and valuation allowances associated with the realization of deferred tax assets, which are based on future taxable income.
Summary of Significant Accounting Policies - The accounting and reporting policies of the Company conform to GAAP and general practices within the banking industry. There have been no material changes or developments in the application of principles or in our evaluation of the accounting estimates and the underlying assumptions or methodologies that we believe to be Critical Accounting Policies as disclosed in our Form 10-K for the year ended December 31, 2021.
Revision of Prior Period Financial Statements – Other investments includes a low income housing partnership in which the Company is a 99% limited partner (the “Investment”). After the Annual Report on Form 10-K was filed on March 25, 2022, the Company identified an error in the historical financial statements related to the accounting for the Investment. The Company accounted for the Investment under GAAP according to ASC 323, Equity Method and Joint Ventures, through the application of the equity method but should have also periodically evaluated the Investment for impairment. Management performed an impairment evaluation on the Investment with assistance from a third-party consultant, who is an expert in accounting for such investments. Based on the evaluation, management determined that the Investment had become impaired in prior years starting in 2012 through 2018.
The aggregate amount of the errors at each period end represented 3% or less of our shareholders' equity in all prior periods. In accordance with the guidance set forth in SEC Staff Accounting Bulletin 99, Materiality, and SEC Staff Accounting Bulletin 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financials, the Company concluded that the error was not material, to any prior periods, the current period or the trend in earnings from a quantitative and qualitative perspective. However, correcting the cumulative effect of the errors in the current period would have resulted in a material misstatement in the current period and, as such, we have revised our previously reported financial information contained in our Quarterly Report on Form 10-Q for the three and six months ended June 30, 2022 to correct the immaterial error. We will also revise previously reported financial information for these immaterial errors in our future filings, as applicable.
The Income Statements presented have not been affected by the revision.
A summary of revisions to certain previously reported financial information is presented below:
Revised Consolidated Statements of Condition as of December 31, 2021 (in thousands):
| | As Reported | | | Adjustment | | | As Revised | |
| | | | | | | | | | | | |
Other investments | | $ | 2,404 | | | $ | (2,054 | ) | | $ | 350 | |
Total assets | | | 818,813 | | | | (2,054 | ) | | | 816,759 | |
Undivided profits | | | 22,965 | | | | (2,054 | ) | | | 20,911 | |
Total shareholders' equity | | | 91,592 | | | | (2,054 | ) | | | 89,538 | |
Revised Consolidated Statements of Shareholders’ Equity for the six months ended June 30, 2021 (in thousands):
| | Six Months Ended June 30, 2021 | |
| | As Reported | | | Adjustment | | | As Revised | |
| | | | | | | | | | | | |
Beginning balance undivided profits | | $ | 18,335 | | | $ | (2,110 | ) | | $ | 16,225 | |
Beginning balance total shareholders' equity | | | 94,866 | | | | (2,110 | ) | | | 92,756 | |
Ending balance undivided profits | | | 22,966 | | | | (2,110 | ) | | | 20,856 | |
Ending balance total shareholders' equity | | | 96,182 | | | | (2,110 | ) | | | 94,072 | |
Accounting Standards Update –In March 2022, the Financial Accounting Standards Board issued Accounting Standards Update 2022-02 (“ASU 2022-02”), Financial Instruments-Credit Losses (Topic 326). ASU 2022-02 amends guidance relating to trouble debt restructurings for all entities after they have adopted ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The update is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years.
2. Earnings Per Share:
Per share data is based on the weighted average shares of common stock outstanding of 4,678,186 and 4,878,557 for the six months ended June 30, 2022 and 2021, respectively. Per share data is based on the weighted average shares of common stock outstanding of 4,678,186 and 4,878,557 for the quarters ended June 30, 2022 and 2021, respectively.
3. Statements of Cash Flows:
The Company has defined cash and cash equivalents as cash and due from banks. The Company paid $426,419 and $541,574 for the six months ended June 30, 2022 and 2021, respectively, for interest on deposits and borrowings. No income tax payments were made during the six months ended June 30, 2022 and 2021. No loans were transferred to other real estate during the six months ended June 30, 2022 and 2021.
4. Investments:
The amortized cost and fair value of securities at June 30, 2022 and December 31, 2021, are as follows (in thousands):
| | | | | | Gross | | | Gross | | | | | |
| | | | | | Unrealized | | | Unrealized | | | | | |
June 30, 2022 | | Amortized Cost | | | Gains | | | Losses | | | Fair Value | |
| | | | | | | | | | | | | | | | |
Available for sale securities: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Debt securities: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 178,072 | | | $ | 16 | | | $ | (8,261 | ) | | $ | 169,827 | |
| | | | | | | | | | | | | | | | |
Mortgage-backed securities | | | 65,776 | | | | 195 | | | | (3,616 | ) | | | 62,355 | |
| | | | | | | | | | | | | | | | |
Collateralized mortgage obligations | | | 122,771 | | | | | | | | (6,240 | ) | | | 116,531 | |
| | | | | | | | | | | | | | | | |
States and political subdivisions | | | 103,246 | | | | 2 | | | | (19,353 | ) | | | 83,895 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total available for sale securities | | $ | 469,865 | | | $ | 213 | | | $ | (37,470 | ) | | $ | 432,608 | |
| | | | | | | | | | | | | | | | |
Held to maturity securities: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 29,941 | | | $ | | | | $ | (326 | ) | | $ | 29,615 | |
| | | | | | | | | | | | | | | | |
States and political subdivisions | | | 104,809 | | | | 9 | | | | (10,303 | ) | | | 94,515 | |
| | | | | | | | | | | | | | | | |
Total held to maturity securities | | $ | 134,750 | | | $ | 9 | | | $ | (10,629 | ) | | $ | 124,130 | |
| | | | | | Gross | | | Gross | | | | | |
| | | | | | Unrealized | | | Unrealized | | | | | |
December 31, 2021 | | Amortized Cost | | | Gains | | | Losses | | | Fair Value | |
Available for sale securities: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 73,889 | | | $ | | | | $ | (735 | ) | | $ | 73,154 | |
| | | | | | | | | | | | | | | | |
Mortgage-backed securities | | | 71,187 | | | | 1,236 | | | | (441 | ) | | | 71,982 | |
| | | | | | | | | | | | | | | | |
Collateralized mortgage obligations | | | 130,181 | | | | 841 | | | | (1,035 | ) | | | 129,987 | |
| | | | | | | | | | | | | | | | |
States and political subdivisions | | | 103,704 | | | | 293 | | | | (2,317 | ) | | | 101,680 | |
| | | | | | | | | | | | | | | | |
Total available for sale securities | | $ | 378,961 | | | $ | 2,370 | | | $ | (4,528 | ) | | $ | 376,803 | |
| | | | | | | | | | | | | | | | |
Held to maturity securities: | | | | | | | | | | | | | | | | |
States and political subdivisions | | $ | 110,208 | | | $ | 1,760 | | | $ | (628 | ) | | $ | 111,340 | |
| | | | | | | | | | | | | | | | |
Total held to maturity securities | | $ | 110,208 | | | $ | 1,760 | | | $ | (628 | ) | | $ | 111,340 | |
The amortized cost and fair value of debt securities at June 30, 2022 (in thousands), by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| | Amortized Cost | | | Fair Value | |
Available for sale securities: | | | | | | | | |
Due in one year or less | | $ | 85,046 | | | $ | 84,858 | |
Due after one year through five years | | | 20,225 | | | | 19,909 | |
Due after five years through ten years | | | 105,570 | | | | 93,056 | |
Due after ten years | | | 70,477 | | | | 55,899 | |
Mortgage-backed securities | | | 65,776 | | | | 62,355 | |
Collaterized mortgage obligations | | | 122,771 | | | | 116,531 | |
Totals | | $ | 469,865 | | | $ | 432,608 | |
| | | | | | | | |
Held to maturity securities: | | | | | | | | |
Due in one year or less | | $ | 3,761 | | | $ | 3,764 | |
Due after one year through five years | | | 47,375 | | | | 46,976 | |
Due after five years through ten years | | | 42,276 | | | | 38,501 | |
Due after ten years | | | 41,338 | | | | 34,889 | |
Totals | | $ | 134,750 | | | $ | 124,130 | |
Available for sale and held to maturity securities with gross unrealized losses at June 30, 2022 and December 31, 2021 aggregated by investment category and length of time that individual securities have been in a continuous loss position, are as follows (in thousands):
| | | Less Than Twelve Months | | | Over Twelve Months | | | Total | |
| | | | | | | Gross | | | | | | | | Gross | | | | | | | | Gross | |
| | | | | | | Unrealized | | | | | | | | Unrealized | | | | | | | | Unrealized | |
| | | Fair Value | | | | Losses | | | | Fair Value | | | | Losses | | | | Fair Value | | | | Losses | |
June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 194,574 | | | $ | 8,587 | | | $ | | | | $ | | | | $ | 194,574 | | | $ | 8,587 | |
Mortgage-backed securities | | | 40,428 | | | | 1,852 | | | | 7,379 | | | | 1,764 | | | | 47,807 | | | | 3,616 | |
Collateralized mortgage obligations | | | 113,813 | | | | 6,093 | | | | 2,718 | | | | 147 | | | | 116,531 | | | | 6,240 | |
States and political subdivisions | | | 121,831 | | | | 20,216 | | | | 35,514 | | | | 9,440 | | | | 157,345 | | | | 29,656 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL | | $ | 470,646 | | | $ | 36,748 | | | $ | 45,611 | | | $ | 11,351 | | | $ | 516,257 | | | $ | 48,099 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 73,154 | | | $ | 735 | | | $ | | | | $ | | | | $ | 73,154 | | | $ | 735 | |
Mortgage-backed securities | | | 26,288 | | | | 441 | | | | | | | | | | | | 26,288 | | | | 441 | |
Collateralized mortgage obligations | | | 66,369 | | | | 1,035 | | | | | | | | | | | | 66,369 | | | | 1,035 | |
States and political subdivisions | | | 102,413 | | | | 2,577 | | | | 7,470 | | | | 368 | | | | 109,883 | | | | 2,945 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL | | $ | 268,224 | | | $ | 4,788 | | | $ | 7,470 | | | $ | 368 | | | $ | 275,694 | | | $ | 5,156 | |
At June 30, 2022, 39 of the 48 mortgage-backed securities, 34 of the 34 collateralized mortgage obligations, 142 of the 209 securities issued by states and political subdivisions, and 32 of the 33 U.S. treasuries contained unrealized losses.
Management evaluates securities for other-than-temporary impairment on a monthly basis. In performing this evaluation, the length of time and the extent to which the fair value has been less than cost, the fact that the Company’s securities are primarily issued by U.S. Treasury and U.S. Government Agencies and the cause of the decline in value are considered. In addition, the Company does not intend to sell, and it is not more likely than not that it will be required to sell these securities before maturity. While some available for sale securities have been sold for liquidity purposes or for gains, the Company has traditionally held its securities, including those classified as available for sale, until maturity. As a result of the evaluation of these securities, the Company has determined that the unrealized losses summarized in the tables above are not deemed to be other-than-temporary.
There were no sales of available for sale debt securities for the six months ended June 30, 2022 and June 30, 2021.
Securities with a fair value of $303,930,500 and $229,092,900 at June 30, 2022 and December 31, 2021, respectively, were pledged to secure public deposits, federal funds purchased and other balances required by law.
5. Loans:
The composition of the loan portfolio at June 30, 2022 and December 31, 2021, is as follows (in thousands):
| | June 30, 2022 | | | December 31, 2021 | |
| | | | | | | | |
Gaming | | $ | 11,791 | | | $ | 7,900 | |
| | | | | | | | |
Hotel/motel | | | 40,485 | | | | 50,765 | |
| | | | | | | | |
Real estate, construction | | | 30,742 | | | | 27,191 | |
| | | | | | | | |
Real estate, mortgage | | | 130,247 | | | | 128,352 | |
| | | | | | | | |
Commercial and industrial | | | 13,096 | | | | 15,882 | |
| | | | | | | | |
Other | | | 8,370 | | | | 9,072 | |
| | | | | | | | |
Total | | $ | 234,731 | | | $ | 239,162 | |
On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”), a stimulus package intended to provide relief to businesses and consumers in the United States struggling as a result of COVID-19, was signed into law. A provision in the CARES Act included funding for the creation of the Paycheck Protection Program (“PPP”). PPP is intended to provide loans to small businesses to pay their employees, rent, mortgage interest and utilities. At June 30, 2022, 10 loans with a balance of $819,668 were outstanding. At December 31, 2021, 40 loans with a balance of $2,819,944 were outstanding. All PPP loans are reported in the commercial and industrial segment within the loan portfolio.
The age analysis of the loan portfolio, segregated by class of loans, as of June 30, 2022 and December 31, 2021, is as follows (in thousands):
| | | | | | | | | | | | | Loans Past | |
| | | | | | | | | | | | | Due Greater | |
| Number of Days Past Due | | | | | | | | | | | | Than 90 | |
| | | | | | | | Greater | | | Total | | | | | | Total | | | Days & | |
| | 30 - 59 | | | 60 - 89 | | | Than 90 | | | Past Due | | | Current | | | Loans | | | Still Accruing | |
June 30, 2022: | | | | | | | | | | | | | | | | | | | | | |
Gaming | $ | | | $ | | | $ | | | $ | | | $ | 11,791 | | $ | 11,791 | | $ | | |
Hotel/motel | | | | | | | | | | | | | | 40,485 | | | 40,485 | | | | |
Real estate, construction | | 535 | | | 1,618 | | | | | | 2,153 | | | 28,589 | | | 30,742 | | | | |
Real estate, mortgage | | 289 | | | 1,352 | | | | | | 1,641 | | | 128,606 | | | 130,247 | | | | |
Commercial and industrial | | | | | | | | | | | | | | 13,096 | | | 13,096 | | | | |
Other | | 10 | | | 9 | | | | | | 19 | | | 8,351 | | | 8,370 | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | $ | 834 | | $ | 2,979 | | $ | | | $ | 3,813 | | $ | 230,918 | | $ | 234,731 | | $ | | |
December 31, 2021: | | | | | | | | | | | | | | | | | | | | | |
Gaming | $ | | | $ | | | $ | | | $ | | | $ | 7,900 | | $ | 7,900 | | $ | | |
Hotel/motel | | | | | | | | | | | | | | 50,765 | | | 50,765 | | | | |
Real estate, construction | | 105 | | | | | | | | | 105 | | | 27,086 | | | 27,191 | | | | |
Real estate, mortgage | | 1,996 | | | 60 | | | 63 | | | 2,119 | | | 126,233 | | | 128,352 | | | | |
Commercial and industrial | | 21 | | | 320 | | | | | | 341 | | | 15,541 | | | 15,882 | | | | |
Other | | 209 | | | | | | | | | 209 | | | 8,863 | | | 9,072 | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | $ | 2,331 | | $ | 380 | | $ | 63 | | $ | 2,774 | | $ | 236,388 | | $ | 239,162 | | $ | | |
The Company monitors the credit quality of its loan portfolio through the use of a loan grading system. A score of 1 – 5 is assigned to the loan on factors including repayment ability, trends in net worth and/or financial condition of the borrower and guarantors, employment stability, management ability, loan to value fluctuations, the type and structure of the loan, conformity of the loan to bank policy and payment performance. Based on the total score, a loan grade of A, B, C, S, D, E or F is applied. A grade of A will generally be applied to loans for customers that are well known to the Company and that have excellent sources of repayment. A grade of B will generally be applied to loans for customers that have excellent sources of repayment which have no identifiable risk of collection. A grade of C will generally be applied to loans for customers that have adequate sources of repayment which have little identifiable risk of collection. A grade of S will generally be applied to loans for customers who meet the criteria for a grade of C but also warrant additional monitoring by placement on the watch list. A grade of D will generally be applied to loans for customers that are inadequately protected by current sound net worth, paying capacity of the borrower, or pledged collateral. Loans with a grade of D have unsatisfactory characteristics such as cash flow deficiencies, bankruptcy filing by the borrower or dependence on the sale of collateral for the primary source of repayment, causing more than acceptable levels of risk. Loans 60 to 89 days past due receive a grade of D. A grade of E will generally be applied to loans for customers with weaknesses inherent in the “D” classification and in which collection or liquidation in full is questionable. In addition, on a monthly basis the Company determines which loans are 90 days or more past due and assigns a grade of E to them. A grade of F is applied to loans which are considered uncollectible and of such little value that their continuance in an active bank is not warranted. Loans with this grade are charged off, even though partial or full recovery may be possible in the future.
An analysis of the loan portfolio by loan grade, segregated by class of loans, as of June 30, 2022 and December 31, 2021, is as follows (in thousands):
| | Loans With A Grade Of: | | | |
| | A, B or C | | | S | | | D | | | E | | | F | | Total | |
June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | |
Gaming | | $ | 11,791 | | | $ | | | | $ | | | | $ | | | $ | | | $ | 11,791 | |
| | | | | | | | | | | | | | | | | | | | | | |
Hotel/motel | | | 40,485 | | | | | | | | | | | | | | | | | | 40,485 | |
| | | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | | 29,776 | | | | | | | | 785 | | | | 181 | | | | | | 30,742 | |
| | | | | | | | | | | | | | | | | | | | | | |
Real estate, mortgage | | | 127,231 | | | | 81 | | | | 2,467 | | | | 468 | | | | | | 130,247 | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 13,075 | | | | | | | | 21 | | | | | | | | | | 13,096 | |
| | | | | | | | | | | | | | | | | | | | | | |
Other | | | 8,362 | | | | | | | | 8 | | | | | | | | | | 8,370 | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 230,720 | | | $ | 81 | | | $ | 3,281 | | | $ | 649 | | $ | | | $ | 234,731 | |
| | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | |
Gaming | | $ | 7,900 | | | $ | | | | $ | | | | $ | | | $ | | | $ | 7,900 | |
| | | | | | | | | | | | | | | | | | | | | | |
Hotel/motel | | | 50,765 | | | | | | | | | | | | | | | | | | 50,765 | |
| | | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | | 26,980 | | | | | | | | 6 | | | | 205 | | | | | | 27,191 | |
| | | | | | | | | | | | | | | | | | | | | | |
Real estate, mortgage | | | 124,289 | | | | 87 | | | | 3,344 | | | | 632 | | | | | | 128,352 | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 15,834 | | | | | | | | 27 | | | | 21 | | | | | | 15,882 | |
| | | | | | | | | | | | | | | | | | | | | | |
Other | | | 9,060 | | | | | | | | 12 | | | | | | | | | | 9,072 | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 234,828 | | | $ | 87 | | | $ | 3,389 | | | $ | 858 | | $ | | | $ | 239,162 | |
A loan may be impaired but not on nonaccrual status when the loan is well secured and in the process of collection. Total loans on nonaccrual as of June 30, 2022 and December 31, 2021, are as follows (in thousands):
| | June 30, 2022 | | | December 31, 2021 | |
| | | | | | | | |
Real estate, construction | | $ | 133 | | | $ | 138 | |
| | | | | | | | |
Real estate, mortgage | | | 429 | | | | 563 | |
| | | | | | | | |
Total | | $ | 562 | | | $ | 701 | |
Prior to 2021, certain loans were modified by granting interest rate concessions to these customers with such loans being classified as troubled debt restructurings. During 2021 and 2022, the Company did not restructure any additional loans. Specific reserves of $0 and $50,000 were allocated to troubled debt restructurings as of June 30, 2022 and December 31, 2021, respectively. The Company had no commitments to lend additional amounts to customers with outstanding loans classified as troubled debt restructurings as of June 30, 2022 and December 31, 2021.
Impaired loans, which include loans classified as nonaccrual and troubled debt restructurings, segregated by class of loans, as of June 30, 2022 and December 31, 2021, are as follows (in thousands):
| | Unpaid Principal Balance | | | Recorded Investment | | | Related Allowance | | | Average Recorded Investment | | | Interest Income Recognized | |
June 30, 2022: | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | $ | 184 | | | $ | 181 | | | $ | | | | $ | 190 | | | $ | 3 | |
Real estate, mortgage | | | 1,006 | | | | 866 | | | | | | | | 888 | | | | 11 | |
Total | | | 1,190 | | | | 1,047 | | | | | | | | 1,078 | | | | 14 | |
| | | | | | | | | | | | | | | | | | | | |
With a related allowance recorded: | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | | 57 | | | | 50 | | | | 35 | | | | 50 | | | | | |
Total | | | 57 | | | | 50 | | | | 35 | | | | 50 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total by class of loans: | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | | 241 | | | | 231 | | | | 35 | | | | 240 | | | | 3 | |
Real estate, mortgage | | | 1,006 | | | | 866 | | | | | | | | 888 | | | | 11 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 1,247 | | | $ | 1,097 | | | $ | 35 | | | $ | 1,128 | | | $ | 14 | |
| | Unpaid Principal Balance | | | Recorded Investment | | | Related Allowance | | | Average Recorded Investment | | | Interest Income Recognized | |
December 31, 2021: | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | $ | 272 | | | $ | 205 | | | $ | | | | $ | 369 | | | $ | 7 | |
Real estate, mortgage | | | 1,014 | | | | 1,014 | | | | | | | | 1,075 | | | | 21 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | | 1,286 | | | | 1,219 | | | | | | | | 1,444 | | | | 28 | |
| | | | | | | | | | | | | | | | | | | | |
With a related allowance recorded: | | | | | | | | | | | | | | | | | | | | |
Real estate, mortgage | | | 199 | | | | 199 | | | | 70 | | | | 203 | | | | 5 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | | 199 | | | | 199 | | | | 70 | | | | 203 | | | | 5 | |
| | | | | | | | | | | | | | | | | | | | |
Total by class of loans: | | | | | | | | | | | | | | | | | | | | |
Real estate, construction | | | 272 | | | | 205 | | | | | | | | 369 | | | | 7 | |
Real estate, mortgage | | | 1,213 | | | | 1,213 | | | | 70 | | | | 1,278 | | | | 26 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 1,485 | | | $ | 1,418 | | | $ | 70 | | | $ | 1,647 | | | $ | 33 | |
6. Allowance for Loan Losses:
Transactions in the allowance for loan losses for the quarters and six months ended June 30, 2022 and 2021, and the balances of loans, individually and collectively evaluated for impairment, as of June 30, 2022 and 2021, are as follows (in thousands):
| | Gaming | | | Hotel/Motel | | | Real Estate, Construction | | | Real Estate, Mortgage | | | Commercial and Industrial | | | Other | | | Total | |
For the Six Months Ended June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 102 | | | $ | 691 | | | $ | 139 | | | $ | 2,049 | | | $ | 252 | | | $ | 78 | | | $ | 3,311 | |
Charge-offs | | | | | | | | | | | | | | | | | | | | | | | (129 | ) | | | (129 | ) |
Recoveries | | | | | | | | | | | | | | | 48 | | | | 22 | | | | 74 | | | | 144 | |
Provision | | | 56 | | | | (120 | ) | | | 68 | | | | 29 | | | | (34 | ) | | | 54 | | | | 53 | |
Ending Balance | | $ | 158 | | | $ | 571 | | | $ | 207 | | | $ | 2,126 | | | $ | 240 | | | $ | 77 | | | $ | 3,379 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the Quarter Ended June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 137 | | | $ | 661 | | | $ | 175 | | | $ | 2,042 | | | $ | 275 | | | $ | 78 | | | $ | 3,368 | |
Charge-offs | | | | | | | | | | | | | | | | | | | | | | | (53 | ) | | | (53 | ) |
Recoveries | | | | | | | | | | | | | | | | | | | 14 | | | | 22 | | | | 36 | |
Provision | | | 21 | | | | (90 | ) | | | 32 | | | | 84 | | | | (49 | ) | | | 30 | | | | 28 | |
Ending Balance | | $ | 158 | | | $ | 571 | | | $ | 207 | | | $ | 2,126 | | | $ | 240 | | | $ | 77 | | | $ | 3,379 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses, June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | | | | $ | | | | $ | | | | $ | 124 | | | $ | 21 | | | $ | | | | $ | 145 | |
Ending balance: collectively evaluated for impairment | | $ | 158 | | | $ | 571 | | | $ | 208 | | | $ | 2,002 | | | $ | 219 | | | $ | 77 | | | $ | 3,235 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans, June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | | | | $ | | | | $ | 966 | | | $ | 2,935 | | | $ | 21 | | | $ | 8 | | | $ | 3,930 | |
Ending balance: collectively evaluated for impairment | | $ | 11,791 | | | $ | 40,485 | | | $ | 29,776 | | | $ | 127,312 | | | $ | 13,075 | | | $ | 8,362 | | | $ | 230,801 | |
| | Gaming | | | Hotel/Motel | | | Real Estate, Construction | | | Real Estate, Mortgage | | | Commercial and Industrial | | | Other | | | Total | |
For the Six Months Ended June 30, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 186 | | | $ | 754 | | | $ | 111 | | | $ | 2,849 | | | $ | 417 | | | $ | 109 | | | $ | 4,426 | |
Charge-offs | | | | | | | | | | | (2 | ) | | | (2 | ) | | | | | | | (135 | ) | | | (139 | ) |
Recoveries | | | | | | | | | | | 18 | | | | 4,510 | | | | 75 | | | | 69 | | | | 4,672 | |
Provision | | | 4 | | | | 185 | | | | 50 | | | | (5,021 | ) | | | (135 | ) | | | 86 | | | | (4,831 | ) |
Ending Balance | | $ | 190 | | | $ | 939 | | | $ | 177 | | | $ | 2,336 | | | $ | 357 | | | $ | 129 | | | $ | 4,128 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the Quarter Ended June 30, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 192 | | | $ | 816 | | | $ | 126 | | | $ | 2,469 | | | $ | 349 | | | $ | 120 | | | $ | 4,072 | |
Charge-offs | | | | | | | | | | | | | | | | | | | | | | | (54 | ) | | | (54 | ) |
Recoveries | | | | | | | | | | | | | | | | | | | 61 | | | | 27 | | | | 88 | |
Provision | | | (2 | ) | | | 123 | | | | 51 | | | | (133 | ) | | | (53 | ) | | | 36 | | | | 22 | |
Ending Balance | | $ | 190 | | | $ | 939 | | | $ | 177 | | | $ | 2,336 | | | $ | 357 | | | $ | 129 | | | $ | 4,128 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses, June 30, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | | | | $ | | | | $ | 20 | | | $ | 173 | | | $ | 38 | | | $ | | | | $ | 231 | |
Ending balance: collectively evaluated for impairment | | $ | 190 | | | $ | 939 | | | $ | 157 | | | $ | 2,163 | | | $ | 319 | | | $ | 129 | | | $ | 3,897 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans, June 30, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | | | | $ | | | | $ | 422 | | | $ | 5,710 | | | $ | 80 | | | $ | 16 | | | $ | 6,228 | |
Ending balance: collectively evaluated for impairment | | $ | 14,788 | | | $ | 52,465 | | | $ | 27,942 | | | $ | 126,506 | | | $ | 31,833 | | | $ | 10,171 | | | $ | 263,705 | |
7. Deposits:
Time deposits of $250,000 or more totaled approximately $42,389,000 and $43,613,000 at June 30, 2022 and December 31, 2021, respectively.
8. Shareholders’ Equity:
On March 11, 2022, the Board declared a dividend of $ .09 per share payable March 30, 2022 to shareholders of record on March 23, 2022.
9. Fair Value Measurements and Disclosures:
The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Available for sale securities are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record other assets at fair value on a non-recurring basis, such as impaired loans and ORE. These non-recurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets. Additionally, the Company is required to disclose, but not record, the fair value of other financial instruments.
Fair Value Hierarchy
The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:
Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2 - Valuation is based upon quoted market prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 - Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques.
Following is a description of valuation methodologies used to determine the fair value of financial assets and liabilities.
Cash and Due from Banks
The carrying amount shown as cash and due from banks approximates fair value.
Available for Sale Securities
The fair value of available for sale securities is based on quoted market prices. The Company’s available for sale securities are reported at their estimated fair value, which is determined utilizing several sources. The primary source is ICE Data Pricing and Reference Date, LLC (“ICE”) which purchased Interactive Data Corporation (“IDC”) but kept the IDC methodologies. Those methodologies include utilizing pricing models that vary based on asset class and include available trade, bid and other market information and whose methodology includes broker quotes, proprietary models and vast descriptive databases. Another source for determining fair value is matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark securities. The Company’s available for sale securities for which fair value is determined through the use of such pricing models and matrix pricing are classified as Level 2 assets.
Held to Maturity Securities
The fair value of held to maturity securities is based on quoted market prices. The Company’s held to maturity securities are reported at their amortized cost, and their estimated fair value, which is determined utilizing several sources, is disclosed in the financial statements and footnotes. The primary source is ICE Data Pricing and Reference Date, LLC (“ICE”) which purchased Interactive Data Corporation (“IDC”) but kept the IDC methodologies. Those methodologies include utilizing pricing models that vary based on asset class and include available trade, bid and other market information and whose methodology includes broker quotes, proprietary models and vast descriptive databases. Another source for determining fair value is matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark securities. The Company’s held to maturity securities for which fair value is determined through the use of such pricing models and matrix pricing are classified as Level 2 assets.
Other Investments
The carrying amount shown as other investments approximates fair value.
Federal Home Loan Bank Stock
The carrying amount shown as Federal Home Loan Bank Stock approximates fair value.
Loans
The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings for the remaining maturities. The cash flows considered in computing the fair value of such loans are segmented into categories relating to the nature of the contract and collateral based on contractual principal maturities. Appropriate adjustments are made to reflect probable credit losses. Cash flows have not been adjusted for such factors as prepayment risk or the effect of the maturity of balloon notes. The fair value of floating rate loans is estimated to be its carrying value. At each reporting period, the Company determines which loans are impaired. Accordingly, the Company’s impaired loans are reported at their estimated fair value on a non-recurring basis. An allowance for each impaired loan, which are generally collateral-dependent, is calculated based on the fair value of its collateral. The fair value of the collateral is based on appraisals performed by third-party valuation specialists. Factors including the assumptions and techniques utilized by the appraiser are considered by Management. If the recorded investment in the impaired loan exceeds the measure of fair value of the collateral, a valuation allowance is recorded as a component of the allowance for loan losses. Impaired loans are non-recurring Level 3 assets.
Other Real Estate
In the course of lending operations, Management may determine that it is necessary to foreclose on the related collateral. Other real estate acquired through foreclosure is carried at fair value, less estimated costs to sell. The fair value of the collateral is based on appraisals performed by third-party valuation specialists. Factors including the assumptions and techniques utilized by the appraiser are considered by Management. If the current appraisal is more than one year old and/or the loan balance is more than $200,000, a new appraisal is obtained. Otherwise, the Bank’s in-house property evaluator and Management will determine the fair value of the collateral, based on comparable sales, market conditions, Management’s plans for disposition and other estimates of fair value obtained from principally independent sources, adjusted for estimated selling costs. Other real estate is a non-recurring Level 3 asset.
Cash Surrender Value of Life Insurance
The carrying amount of cash surrender value of bank-owned life insurance approximates fair value.
Deposits
The fair value of non-interest bearing demand and interest bearing savings and demand deposits is the amount reported in the financial statements. The fair value of time deposits is estimated by discounting the cash flows using current rates of time deposits with similar remaining maturities. The cash flows considered in computing the fair value of such deposits are based on contractual maturities, since approximately 98% of time deposits provide for automatic renewal at current interest rates.
Borrowings from Federal Home Loan Bank
The fair value of Federal Home Loan Bank (“FHLB”) fixed rate borrowings is estimated using discounted cash flows based on current incremental borrowing rates for similar types of borrowing arrangements. The fair value of FHLB variable rate borrowings is estimated to be its carrying value.
The balances of available for sale securities, which are the only assets measured at fair value on a recurring basis, by level within the fair value hierarchy and by investment type, as of June 30, 2022 and December 31, 2021 are as follows (in thousands):
| | | | | | Fair Value Measurements Using | |
| | Total | | | Level 1 | | | Level 2 | | | Level 3 | |
June 30, 2022: | | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 169,827 | | | $ | | | | $ | 169,827 | | | $ | | |
Mortgage-backed securities | | | 62,355 | | | | | | | | 62,355 | | | | | |
Collateralized mortgage obligations | | | 116,531 | | | | | | | | 116,531 | | | | | |
States and political subdivisions | | | 83,895 | | | | | | | | 83,895 | | | | | |
Total | | $ | 432,608 | | | $ | | | | $ | 432,608 | | | $ | | |
| | | | | | | | | | | | | | | | |
December 31, 2021: | | | | | | | | | | | | | | | | |
U.S. Treasuries | | $ | 73,154 | | | $ | | | | $ | 73,154 | | | $ | | |
Mortgage-backed securities | | | 71,982 | | | | | | | | 71,982 | | | | | |
Collateralized mortgage obligations | | | 129,987 | | | | | | | | 129,987 | | | | | |
States and political subdivisions | | | 101,680 | | | | | | | | 101,680 | | | | | |
Total | | $ | 376,803 | | | $ | | | | $ | 376,803 | | | $ | | |
Impaired loans, which are measured at fair value on a non-recurring basis, by level within the fair value hierarchy as of June 30, 2022 and December 31, 2021 are as follows (in thousands):
| | | | | | Fair Value Measurements Using | |
| | Total | | | Level 1 | | | Level 2 | | | Level 3 | |
June 30, 2022 | | $ | 15 | | | $ | | | | $ | | | | $ | 15 | |
December 31, 2021 | | | 129 | | | | | | | | | | | | 129 | |
Other real estate, which is measured at fair value on a non-recurring basis, by level within the fair value hierarchy as of June 30, 2022 and December 31, 2021 are as follows (in thousands):
| | | | | | Fair Value Measurements Using | |
| | Total | | | Level 1 | | | Level 2 | | | Level 3 | |
June 30, 2022 | | $ | 417 | | | $ | | | | $ | | | | $ | 417 | |
December 31, 2021 | | | 1,891 | | | | | | | | | | | | 1,891 | |
The following table presents a summary of changes in the fair value of other real estate which is measured using level 3 inputs (in thousands):
| | For the Six | | | For the Year | |
| | Months Ended | | | Ended | |
| | June 30, 2022 | | | December 31, 2021 | |
Balance, beginning of period | | $ | 1,891 | | | $ | 3,475 | |
| | | | | | | | |
Loans transferred to ORE | | | | | | | 14 | |
| | | | | | | | |
Sales | | | (1,402 | ) | | | (1,299 | ) |
| | | | | | | | |
Writedowns | | | (72 | ) | | | (299 | ) |
| | | | | | | | |
Balance, end of period | | $ | 417 | | | $ | 1,891 | |
The carrying value and estimated fair value of financial instruments, by level within the fair value hierarchy, at June 30, 2022 and December 31, 2021, are as follows (in thousands):
| | Carrying | | | Fair Value Measurements Using | | | | | |
| | Amount | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
June 30, 2022: | | | | | | | | | | | | | | | | | | | | |
Financial Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | $ | 21,834 | | | $ | 21,834 | | | $ | | | | $ | | | | $ | 21,834 | |
Available for sale securities | | | 432,608 | | | | | | | | 432,608 | | | | | | | | 432,608 | |
Held to maturity securities | | | 134,750 | | | | | | | | 124,130 | | | | | | | | 124,130 | |
Other investments | | | 350 | | | | 350 | | | | | | | | | | | | 350 | |
Federal Home Loan Bank stock | | | 2,155 | | | | | | | | 2,155 | | | | | | | | 2,155 | |
Loans, net | | | 231,352 | | | | | | | | | | | | 221,126 | | | | 221,126 | |
Cash surrender value of life insurance | | | 20,485 | | | | | | | | 20,485 | | | | | | | | 20,485 | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing | | | 204,005 | | | | 204,005 | | | | | | | | | | | | 204,005 | |
Interest bearing | | | 575,465 | | | | | | | | | | | | 575,986 | | | | 575,986 | |
Borrowings from Federal Home Loan | | | | | | | | | | | | | | | | | | | | |
Bank | | | 7,864 | | | | | | | | 7,886 | | | | | | | | 7,886 | |
| | Carrying | | | Fair value Measuremeents Using | | | | | |
| | Amount | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
December 31, 2021: | | | | | | | | | | | | | | | | | | | | |
Financial Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | $ | 49,991 | | | $ | 49,991 | | | $ | | | | $ | | | | $ | 49,991 | |
Available for sale securities | | | 376,803 | | | | | | | | 376,803 | | | | | | | | 376,803 | |
Held to maturity securities | | | 110,208 | | | | | | | | 111,340 | | | | | | | | 111,340 | |
Other investments | | | 350 | | | | 350 | | | | | | | | | | | | 350 | |
Federal Home Loan Bank stock | | | 2,153 | | | | | | | | 2,153 | | | | | | | | 2,153 | |
Loans, net | | | 235,851 | | | | | | | | | | | | 238,305 | | | | 238,305 | |
Cash surrender value of life insurance | | | 20,150 | | | | | | | | 20,150 | | | | | | | | 20,150 | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing | | | 193,473 | | | | 193,473 | | | | | | | | | | | | 193,473 | |
Interest bearing | | | 511,365 | | | | | | | | | | | | 512,034 | | | | 512,034 | |
Borrowings from Federal Home Loan | | | | | | | | | | | | | | | | | | | | |
Bank | | | 889 | | | | | | | | 1,072 | | | | | | | | 1,072 | |
10. Acquisition of Corporate Trust Business
On March 17, 2022, the bank subsidiary signed a definitive agreement with Trustmark National Bank (“Trustmark”) to acquire substantially all of the Trustmark’s corporate trust business for a purchase price of $650,000. This book of business will be added to the bank subsidiary’s existing corporate trust portfolio in its Asset Management and Trust Services Department. The purchase was approved by the Federal Deposit Insurance Corporation and is expected to close during the third quarter of 2022.