UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended:
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number:
CSB Bancorp, Inc.
(Exact Name of Registrant as Specified in its Charter)
( State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (
Securities registered pursuant to Section 12(g) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
OTCPink |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☐ |
|
Accelerated filer |
|
☐ |
|
|
|
|
|||
|
☒ |
|
Smaller reporting company |
|
||
|
|
|
|
|
|
|
Emerging growth company |
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes ☒ No ☐
As of May 1, 2023, the registrant had
CSB BANCORP, INC.
FORM 10-Q
QUARTER ENDED March 31, 2023
Table of Contents
|
|
|
|
|
Page |
ITEM 1 – |
3 |
|
|
3 |
|
|
4 |
|
|
5 |
|
|
6 |
|
|
7 |
|
|
8 |
|
ITEM 2 – |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
29 |
ITEM 3 – |
35 |
|
ITEM 4 – |
36 |
|
|
|
|
|
Part II - Other Information |
|
ITEM 1 – |
37 |
|
ITEM 1A – |
37 |
|
ITEM 2 – |
37 |
|
ITEM 3 – |
37 |
|
ITEM 4 – |
37 |
|
ITEM 5 – |
37 |
|
ITEM 6 – |
38 |
|
|
39 |
2
CSB BANCORP, INC.
PART I – FINANCIAL INFORMATION
ITEM 1. – FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
March 31, |
|
|
December 31, |
|
||
(Dollars in thousands, except per share data) |
|
2023 |
|
|
2022 |
|
||
ASSETS |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
|
|
|
|
|
||
Cash and due from banks |
|
$ |
|
|
$ |
|
||
Interest-earning deposits with banks |
|
|
|
|
|
|
||
Total cash and cash equivalents |
|
|
|
|
|
|
||
Securities |
|
|
|
|
|
|
||
Available-for-sale, at fair value |
|
|
|
|
|
|
||
Held-to-maturity (fair value 2023-$ |
|
|
|
|
|
|
||
Equity securities |
|
|
|
|
|
|
||
Restricted stock, at cost |
|
|
|
|
|
|
||
Total securities |
|
|
|
|
|
|
||
Loans held for sale |
|
|
— |
|
|
|
|
|
Loans |
|
|
|
|
|
|
||
Less allowance for credit losses |
|
|
|
|
|
|
||
Net loans |
|
|
|
|
|
|
||
Premises and equipment, net |
|
|
|
|
|
|
||
Bank-owned life insurance |
|
|
|
|
|
|
||
Goodwill |
|
|
|
|
|
|
||
Accrued interest receivable and other assets |
|
|
|
|
|
|
||
TOTAL ASSETS |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
|
|
||
Deposits |
|
|
|
|
|
|
||
Noninterest-bearing |
|
$ |
|
|
$ |
|
||
Interest-bearing |
|
|
|
|
|
|
||
Total deposits |
|
|
|
|
|
|
||
Short-term borrowings |
|
|
|
|
|
|
||
Other borrowings |
|
|
|
|
|
|
||
Allowance for credit losses on off-balance sheet commitments |
|
|
|
|
|
— |
|
|
Accrued interest payable and other liabilities |
|
|
|
|
|
|
||
TOTAL LIABILITIES |
|
|
|
|
|
|
||
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
Common stock, $ |
|
|
|
|
|
|
||
Additional paid-in capital |
|
|
|
|
|
|
||
Retained earnings |
|
|
|
|
|
|
||
Treasury stock at cost: |
|
|
( |
) |
|
|
( |
) |
Accumulated other comprehensive loss |
|
|
( |
) |
|
|
( |
) |
TOTAL SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ |
|
|
$ |
|
See notes to unaudited consolidated financial statements.
3
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
Three Months Ended |
|
|||||
(Dollars in thousands, except per share data) |
|
2023 |
|
|
2022 |
|
||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
||
Loans, including fees |
|
$ |
|
|
$ |
|
||
Taxable securities |
|
|
|
|
|
|
||
Nontaxable securities |
|
|
|
|
|
|
||
Other |
|
|
|
|
|
|
||
Total interest and dividend income |
|
|
|
|
|
|
||
INTEREST EXPENSE |
|
|
|
|
|
|
||
Deposits |
|
|
|
|
|
|
||
Short-term borrowings |
|
|
|
|
|
|
||
Other borrowings |
|
|
|
|
|
|
||
Total interest expense |
|
|
|
|
|
|
||
NET INTEREST INCOME |
|
|
|
|
|
|
||
CREDIT LOSS EXPENSE |
|
|
|
|
|
|
||
Provision (recovery) for credit loss expense - loans |
|
|
|
|
|
( |
) |
|
Provision (recovery) for credit loss expense - off-balance sheet commitments |
|
|
( |
) |
|
|
— |
|
Total (recovery) provision for credit loss expense |
|
|
( |
) |
|
|
( |
) |
NET INTEREST INCOME AFTER CREDIT LOSS EXPENSE |
|
|
|
|
|
|
||
NONINTEREST INCOME |
|
|
|
|
|
|
||
Service charges on deposit accounts |
|
|
|
|
|
|
||
Trust services |
|
|
|
|
|
|
||
Debit card interchange fees |
|
|
|
|
|
|
||
Credit card fees |
|
|
|
|
|
|
||
Gain on sale of loans, net |
|
|
|
|
|
|
||
Earnings on bank owned life insurance |
|
|
|
|
|
|
||
Unrealized gain or (loss) on equity securities, net |
|
|
|
|
|
|
||
Other income |
|
|
|
|
|
|
||
Total noninterest income |
|
|
|
|
|
|
||
NONINTEREST EXPENSE |
|
|
|
|
|
|
||
Salaries and employee benefits |
|
|
|
|
|
|
||
Occupancy expense |
|
|
|
|
|
|
||
Equipment expense |
|
|
|
|
|
|
||
Professional and director fees |
|
|
|
|
|
|
||
Financial institutions and franchise tax expense |
|
|
|
|
|
|
||
Marketing and public relations |
|
|
|
|
|
|
||
Software expense |
|
|
|
|
|
|
||
Debit card expense |
|
|
|
|
|
|
||
FDIC insurance expense |
|
|
|
|
|
|
||
Provision for unfunded loan commitments |
|
|
— |
|
|
|
|
|
Other expenses |
|
|
|
|
|
|
||
Total noninterest expense |
|
|
|
|
|
|
||
Income before income taxes |
|
|
|
|
|
|
||
FEDERAL INCOME TAX PROVISION |
|
|
|
|
|
|
||
NET INCOME |
|
$ |
|
|
$ |
|
||
Basic and diluted net earnings per share |
|
$ |
|
|
$ |
|
See notes to unaudited consolidated financial statements
4
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
|
|
Three Months Ended |
|
|||||
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
||
Net income |
|
$ |
|
|
$ |
|
||
Other comprehensive income (loss) |
|
|
|
|
|
|
||
Unrealized gains (losses) arising during the period |
|
|
|
|
|
( |
) |
|
Amortization of discount on securities transferred to held-to-maturity |
|
|
|
|
|
|
||
Income tax effect |
|
|
( |
) |
|
|
|
|
Other comprehensive income (loss) |
|
|
|
|
|
( |
) |
|
Total comprehensive income (loss) |
|
$ |
|
|
$ |
( |
) |
See notes to unaudited consolidated financial statements.
5
CSB BANCORP, INC.
(Unaudited)
(Dollars in thousands, except per share data) |
|
Common |
|
|
Additional |
|
|
Retained |
|
|
Treasury |
|
|
Accumulated |
|
|
Total |
|
||||||
Three Months Ended March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance, December 31, 2022 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Cumulative effect of adoption of |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Purchase of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Cash dividends declared, $ |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Balance, March 31, 2023 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
||||
Three Months Ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance, December 31, 2021 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Other comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Balance, March 31, 2022 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
See notes to unaudited consolidated financial statements.
6
CSB BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Three Months Ended |
|
|||||
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
||
NET CASH FROM OPERATING ACTIVITIES |
|
$ |
|
|
$ |
|
||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
||
Securities: |
|
|
|
|
|
|
||
Proceeds from repayments, available-for-sale |
|
|
|
|
|
|
||
Proceeds from repayments, held-to-maturity |
|
|
|
|
|
|
||
Purchases, available-for-sale |
|
|
— |
|
|
|
( |
) |
Purchases, held-to-maturity |
|
|
— |
|
|
|
( |
) |
Purchases, equity securities |
|
|
— |
|
|
|
( |
) |
Redemption of FHLB stock |
|
|
|
|
|
— |
|
|
Loan (originations) repayments, net |
|
|
( |
) |
|
|
( |
) |
Property, equipment, and software acquisitions |
|
|
( |
) |
|
|
( |
) |
Net cash used in investing activities |
|
|
( |
) |
|
|
( |
) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
||
Net decrease in deposits |
|
|
( |
) |
|
|
( |
) |
Net (decrease) increase in short-term borrowings |
|
|
( |
) |
|
|
|
|
Repayment of other borrowings |
|
|
( |
) |
|
|
( |
) |
Cash dividends paid |
|
|
( |
) |
|
|
— |
|
Purchase of treasury shares |
|
|
( |
) |
|
|
— |
|
Net cash used in financing activities |
|
|
( |
) |
|
|
( |
) |
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
( |
) |
|
|
( |
) |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
|
|
|
|
|
|
||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
$ |
|
|
$ |
|
||
SUPPLEMENTAL DISCLOSURES |
|
|
|
|
|
|
||
Cash paid during the year for: |
|
|
|
|
|
|
||
Interest |
|
$ |
|
|
$ |
|
||
Income taxes |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
7
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
N
The accompanying condensed consolidated financial statements include the accounts of CSB Bancorp, Inc. and its wholly-owned subsidiaries, The Commercial and Savings Bank (the “Bank”) and CSB Investment Services, LLC (together referred to as the “Company” or “CSB”). All significant intercompany transactions and balances have been eliminated in consolidation.
The condensed consolidated financial statements have been prepared without audit. In the opinion of management, all adjustments (which include normal recurring adjustments) necessary to present fairly the Company’s financial position at March 31, 2023, and the results of operations and changes in cash flows for the periods presented have been made.
Certain information and footnote disclosures typically included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been omitted. The Annual Report for CSB for the year ended December 31, 2022, contains Consolidated Financial Statements and related footnote disclosures, which should be read in conjunction with the accompanying condensed Consolidated Financial Statements. The results of operations for the periods ended March 31, 2023 are not necessarily indicative of the operating results for the full year or any future interim period.
Certain items in the prior-year financial statements were reclassified to conform to the current-year presentation. Such reclassifications had no effect on net income or shareholders’ equity.
ALLOWANCE FOR CREDIT LOSSES - LOANS AND LEASES POLICY
In connection with our adoption of ASU 2016-13, we made changes to our loan portfolio segments to align with the methodology applied in determining the allowance under CECL. Refer to Note 3 Loans, for further discussion of these portfolio segments. In addition to our existing segments, our new segmentation breaks out commercial lessors of buildings, and consumer indirect loans as well as separating consumer mortgage loans from home equity line of credit loans.
The ACL is a valuation reserve established and maintained by charges against operating income and is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loans. Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. The ACL is an estimate of expected credit losses, measured over the contractual life of a loan, that considers our historical loss experience, current conditions and forecasts of future economic conditions. Determination of an appropriate ACL is inherently subjective and may have significant changes from period to period.
The methodology for determining the ACL has two main components: evaluation of expected credit losses for certain groups of homogeneous loans that share similar risk characteristics and evaluation of loans that do not share risk characteristics with other loans.
The ACL for homogeneous loans is calculated using a life-time loss rate methodology with both a quantitative and a qualitative analysis that is applied on a quarterly basis. The ACL model is comprised of eight distinct portfolio segments: 1) Commercial and Industrial or C&I, 2) Commercial Real Estate, or CRE, 3) Commercial Lessors of Buildings, 4) Construction, 5) Consumer Real Estate, 6) Home Equity Line of Credit or HELOC, 7) Consumer Installment, and 8) Consumer Indirect loans. Each segment has a distinct set of risk characteristics monitored by management. We further evaluate the ACL at a disaggregated level which includes type of collateral, loan participations, non-owner occupied and our internal risk rating system for the commercial segments, and type of collateral, and lien position, for the consumer segments.
Historical credit loss experience is the basis for the estimation of expected credit losses. We apply historical loss rates to pools of loans with similar risk characteristics. After consideration of the historic loss calculation, management applies qualitative adjustments to reflect the current conditions and reasonable and supportable forecasts not already reflected in the historical loss information at the balance sheet date. Our reasonable and
8
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
supportable forecast adjustment is based on the unemployment forecast and management judgment. For periods beyond our two-year reasonable and supportable forecast, we revert to the historical loss rate. The qualitative adjustments for current conditions are based upon changes in lending policies and practices,change in economic conditions, change in nature of the portfolio, experience and ability of lending staff, problem loan trends, quality of the bank’s loan review system, value of underlying collateral for collateral dependent loans, the existence of and changes in concentrations and other external factors. These modified historical loss rates are multiplied by the outstanding principal balance of each loan to calculate a required reserve. A similar process is employed to calculate a reserve assigned to off-balance sheet commitments, specifically unfunded loan commitments and letters of credit, and any needed reserve is recorded in other liabilities.
The ACL for individual loans begins with the use of normal credit review procedures to identify whether a loan no longer shares similar risk characteristics with other pooled loans and therefore, should be individually assessed. We evaluate all commercial loans greater than $
Although we believe our process for determining the ACL appropriately considers all the factors that would likely result in credit losses, the process includes subjective elements and may be susceptible to significant change. To the extent actual losses are higher than management estimates, additional provision for credit losses could be required and could adversely affect our earnings or financial position in future periods.
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
In preparing the Consolidated Financial Statements, in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the Consolidated Balance Sheets and reported amounts of revenues and expenses during each reporting period. Actual results could differ from those estimates. The most significant estimates susceptible to change in the near term relate to management’s determination of the allowance for credit losses and the fair value of financial instruments.
ACCOUNTING PRONOUNCEMENTS ADOPTED IN 2023
In June 2016, the FASB issued ASU No. 2016-13, "Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments" and subsequent related updates. This ASU replaces the incurred loss methodology for recognizing credit losses and requires businesses and other organizations to measure the current expected credit losses (CECL) on financial assets measured at amortized cost, including loans and held-to-maturity securities, net investments in leases, off-balance sheet credit exposures such as unfunded commitments, and other financial instruments. In addition, ASC 326 requires credit losses on available-for-sale debt securities to be presented as an allowance rather than as a write-down when management does not intend to sell or believes that it is not more likely than not they will be required to sell the debt securities. This
9
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
The Bank adopted this guidance, and subsequent related updates, using the modified retrospective approach for all financial assets measured at amortized cost, including loans and held-to-maturity debt securities, available-for-sale debt securities and unfunded commitments. On January 1, 2023, the Bank recorded a cumulative effect increase to retained earnings of $
The Bank adopted the provisions of ASC 326 related to presenting other-than-temporary impairment on available-for- sale debt securities prior to January 1, 2023 using the prospective transition approach, though no such charges had been recorded on the securities held by the Bank as of the date of adoption.
The Bank expanded the pooling utilized under the legacy incurred loss method to include additional segmentation based on risk.
|
|
January 1, 2023 |
|
|||||||||
(Dollars in thousands) |
|
Pre-adoption |
|
|
Adoption Impact |
|
|
As Reported |
|
|||
Assets: |
|
|
|
|
|
|
|
|
|
|||
ACL on loans |
|
|
|
|
|
|
|
|
|
|||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
$ |
|
|||
Commercial real estate |
|
|
|
|
|
( |
) |
|
|
|
||
Commercial lessors of buildings |
|
|
— |
|
|
|
|
|
|
|
||
Construction |
|
|
|
|
|
( |
) |
|
|
|
||
Consumer mortgage |
|
|
|
|
|
( |
) |
|
|
|
||
Home equity line of credit |
|
|
— |
|
|
|
|
|
|
|
||
Consumer installment |
|
|
|
|
|
( |
) |
|
|
|
||
Consumer indirect |
|
|
— |
|
|
|
|
|
|
|
||
Unallocated |
|
|
|
|
|
( |
) |
|
|
— |
|
|
Total allowance for credit losses - loans |
|
|
|
|
|
( |
) |
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|||
Liabilities: |
|
|
|
|
|
|
|
|
|
|||
ACL for off-balance sheet commitments |
|
|
— |
|
|
|
|
|
|
|
||
Total allowance for credit losses |
|
$ |
|
|
|
( |
) |
|
$ |
|
The following table presents the Bank's loan portfolio, prior to the adoption of ASC 326, by category of loans and the impact of the change from the adoption of the standard:
(Dollars in thousands) |
|
December 31, 2022 |
|
|
Adoption Impact |
|
|
Post Adoption January 1, 2023 |
|
|||
Commercial and industrial |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||
Commercial real estate |
|
|
|
|
|
( |
) |
|
|
|
||
Commercial lessors of buildings |
|
|
— |
|
|
|
|
|
|
|
||
Construction |
|
|
|
|
|
( |
) |
|
|
|
||
Consumer mortgage |
|
|
|
|
|
( |
) |
|
|
|
||
Home equity line of credit |
|
|
— |
|
|
|
|
|
|
|
||
Consumer installment |
|
|
|
|
|
( |
) |
|
|
|
||
Consumer indirect |
|
|
— |
|
|
|
|
|
|
|
||
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||
Gross loans prior to deferred fees |
|
|
|
|
|
|
|
|
|
|||
Deferred loan costs, net |
|
|
|
|
|
— |
|
|
|
|
||
Allowance for credit losses |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
Total net loans |
|
$ |
|
|
$ |
|
|
$ |
|
10
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
In March 2022, the FASB issued ASU 2022-02, “Financial Instruments – Credit Losses (ASC 326): Troubled Debt Restructurings (TDRs) and Vintage Disclosures”. The guidance amends ASC 326 to eliminate the accounting guidance for TDRs by creditors, while enhancing disclosure requirements for certain loan refinancing and restructuring activities by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying TDR recognition and measurement guidance, creditors will determine whether a modification results in a new loan or continuation of existing loan. The guidance also requires disclosures about the performance of modified loans to borrowers experiencing financial difficulty in the 12 months following the modification.
These amendments are intended to enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. Additionally, the amendments to ASC 326 require that an entity disclose current period gross write-offs by year of origination within the vintage disclosures, which requires that an entity disclose the amortized cost basis of financing receivables by credit quality indicator and class of financing receivable by year of origination. The guidance is only for entities that have adopted the amendments in Update 2016-13. This guidance has been
11
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES
Securities consist of the following on March 31, 2023 and December 31, 2022:
(Dollars in thousands) |
|
Amortized |
|
|
Gross |
|
|
Gross |
|
|
Fair value |
|
||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury securities |
|
$ |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
|
||
U.S. Government agencies |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Mortgage-backed securities of government agencies |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Asset-backed securities of government agencies |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
State and political subdivisions |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate bonds |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Total available-for-sale |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S Treasury Securities |
|
$ |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
|
||
Mortgage-backed securities of government agencies |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
State and political subdivisions |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Total held-to-maturity |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Equity securities |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||
Restricted stock |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Total securities |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury securities |
|
$ |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
|
||
U.S. Government agencies |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Mortgage-backed securities of government agencies |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Asset-backed securities of government agencies |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
State and political subdivisions |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Corporate bonds |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Total available-for-sale |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S Treasury Securities |
|
$ |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
|
||
Mortgage-backed securities of government agencies |
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
State and political subdivisions |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Total held-to-maturity |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Equity securities |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||
Restricted stock |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Total securities |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
12
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES (continued)
The amortized cost and fair value of debt securities on March 31, 2023, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
(Dollars in thousands) |
|
Amortized cost |
|
|
Fair value |
|
||
Available-for-sale |
|
|
|
|
|
|
||
Due in one year or less |
|
$ |
|
|
$ |
|
||
Due after one through five years |
|
|
|
|
|
|
||
Due after five through ten years |
|
|
|
|
|
|
||
Due after ten years |
|
|
|
|
|
|
||
Total debt securities available-for-sale |
|
$ |
|
|
$ |
|
||
Held-to-maturity |
|
|
|
|
|
|
||
Due in one year or less |
|
$ |
|
|
$ |
|
||
Due after one through five years |
|
|
|
|
|
|
||
Due after five through ten years |
|
|
|
|
|
|
||
Due after ten years |
|
|
|
|
|
|
||
Total debt securities held-to-maturity |
|
$ |
|
|
$ |
|
Securities with a fair value of approximately $
Restricted stock primarily consists of investments in Federal Home Loan Bank of Cincinnati (FHLB) and Federal Reserve Bank stock. The Bank’s investment in FHLB stock amounted to approximately $
There were
13
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES (continued)
The following table presents gross unrealized losses and fair value of securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, on March 31, 2023 and December 31, 2022:
|
|
Securities in a continuous unrealized loss position |
|
|||||||||||||||||||||
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|||||||||||||||
(Dollars in thousands) |
|
Gross |
|
|
Fair |
|
|
Gross |
|
|
Fair |
|
|
Gross |
|
|
Fair |
|
||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury securities |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
U.S. Government agencies |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Mortgage-backed securities of government |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Asset-backed securities of government |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
State and political subdivisions |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate bonds |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury Securities |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Mortgage-backed securities of government |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
State and political subdivisions |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Total impaired securities |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury securities |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
U.S. Government agencies |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Mortgage-backed securities of government |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Asset-backed securities of government |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
State and political subdivisions |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate bonds |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|||||
U.S. Treasury Securities |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Mortgage-backed securities of government |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
State and political subdivisions |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Total temporarily impaired securities |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
There were
14
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES (continued)
The Bank monitors the credit quality of held-to-maturity debt securities primarily through utilizing their credit rating. The Bank monitors the credit rating on a quarterly basis. There are no nonperforming held-to-maturity securities. As of March 31, 2023,
(Dollars in thousands) |
|
U.S. Treasury securities |
|
|
Mortgage- backed securities of government agencies |
|
|
State and political subdivisions |
|
|||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|||
Credit rating: |
|
|
|
|
|
|
|
|
|
|||
AAA / AA / A |
|
$ |
|
|
$ |
|
|
$ |
|
|||
BBB / BB / B |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Lower than B |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-rated |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
15
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS
The composition of net loans receivable as of March 31, 2023 and December 31, 2022:
(Dollars in thousands) |
|
March 31, |
|
|
Commercial and industrial |
|
$ |
|
|
Commercial real estate |
|
|
|
|
Commercial lessors of buildings |
|
|
|
|
Construction |
|
|
|
|
Consumer mortgage |
|
|
|
|
Home equity line of credit |
|
|
|
|
Consumer installment |
|
|
|
|
Consumer indirect |
|
|
|
|
Total loans |
|
|
|
|
Allowance for credit losses |
|
|
( |
) |
Deferred loan costs, net |
|
|
|
|
Net Loans |
|
$ |
|
(Dollars in thousands) |
|
December 31, |
|
|
Commercial |
|
$ |
|
|
Commercial real estate |
|
|
|
|
Residential real estate |
|
|
|
|
Construction & land development |
|
|
|
|
Consumer |
|
|
|
|
Total loans |
|
|
|
|
Allowance for loan losses |
|
|
( |
) |
Deferred loan costs, net |
|
|
|
|
Total Loans |
|
$ |
|
Loan Origination/Risk Management
The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of Risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Commercial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. The Company’s management examines current and occasionally projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers; however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable, inventory, and equipment, and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
16
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type. This diversity helps reduce the Company’s exposure to adverse economic events that affect any single industry. Management monitors and evaluates commercial real estate loans based on collateral, geography, and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied.
With respect to loans to developers and builders that are secured by non-owner-occupied properties, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction and land development loans are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption and lease rates, and financial analysis of the developers and property owners. Construction and land development loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate.
Construction and land development loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property, or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risk than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.
The Company originates consumer loans utilizing a judgmental underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, mitigates risk.
The Company maintains an independent credit department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company’s policies and procedures.
Loans serviced for others approximated $
17
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Concentrations of Credit
Nearly all the Company’s lending activity occurs within the state of Ohio, including the four counties of Holmes, Stark, Tuscarawas and Wayne, as well as other markets. The majority of the Company’s loan portfolio consists of commercial and commercial real estate loans. Credit concentrations, including commitments, as determined using North American Industry Classification Codes (NAICS), to the
Allowance for Credit Losses
The following table details activity in the allowance for credit losses by portfolio segment for the three months ended March 31, 2023. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
(Dollars in thousands) |
|
Beginning Balance |
|
|
Impact of Adopting ASC 326 |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provisions (Reductions) |
|
|
Ending Balance |
|
||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Commercial real estate |
|
|
|
|
|
( |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||
Commercial lessors of buildings |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Construction |
|
|
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Consumer mortgage |
|
|
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||
Home equity line of credit |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Consumer installment |
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
— |
|
|
|
|
|
|
|
|||
Consumer indirect |
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
||||
Unallocated |
|
|
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
18
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Allowance for Loan Losses
The following tables detail activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2022.
(Dollars in thousands) |
|
Commercial |
|
|
Commercial |
|
|
Residential |
|
|
Construction |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
|
|||||||
Three Months Ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Beginning balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||
(Recovery of) provision for loan |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
||
Charge-offs |
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
Recoveries |
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||||
Net (charge-offs) recoveries |
|
|
( |
) |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Ending balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Age Analysis of Past-Due Loans Receivable and Nonperforming Loans
The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due.
(Dollars in thousands) |
|
Current |
|
|
30-60 |
|
|
61-89 |
|
|
90 Days + |
|
|
Total Past Due |
|
|
Total |
|
||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
||||
Commercial real estate |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Commercial lessors of buildings |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Construction |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||
Consumer mortgage |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||
Home equity line of credit |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|||||
Consumer installment |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||
Consumer indirect |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Total Loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
The following table presents the amortized cost basis of loans on nonaccrual status and loans past due over 90 days still accruing interest as of March 31, 2023:
(Dollars in thousands) |
|
Nonaccrual with no ACL |
|
|
Nonaccrual with ACL |
|
|
Total Nonaccrual |
|
|
Loans Past Due Over 90 Days Still Accruing |
|
|
Total Nonperforming |
|
|||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial |
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|||
Commercial real estate |
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Commercial lessors of buildings |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer mortgage |
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Home equity line of credit |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer installment |
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Consumer indirect |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Loans |
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
19
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
The following table presents the aging of past due loans and nonaccrual loans as of December 31, 2022:
|
|
|
|
|
Accruing Loans |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Dollars in thousands) |
|
Current |
|
|
30-59 |
|
|
60-89 |
|
|
90 Days + |
|
|
Non- |
|
|
Total |
|
|
Total |
|
|||||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|||||
Commercial real estate |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||||
Construction & land development |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||||
Total Loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
Credit Quality Indicators
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes commercial loans individually by classifying the loans as to credit risk. This analysis includes all commercial loans before origination and an annual review of those with an outstanding commitment greater than $
Pass. Loans classified as pass (Cash Secured, Exceptional, Acceptable, Monitor, or Pass Watch) may exhibit a wide array of characteristics but at a minimum represent an acceptable risk to the Bank. Borrowers in this rating may have leveraged but acceptable balance sheet positions, satisfactory asset quality, stable to favorable sales and earnings trends, acceptable liquidity and adequate cash flow. Loans are considered fully collectible and require an average amount of administration. While generally adhering to credit policy, these loans may exhibit occasional exceptions that do not result in undue risk to the Bank. Borrowers are generally capable of absorbing setbacks, financial and otherwise, without the threat of failure.
Special Mention. Assets assigned a Special Mention grade are not considered classified assets but are considered criticized. These assets exhibit potential weaknesses that, deserve management’s close attention. If left uncorrected, those potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. Loans in this rating warrant special attention but have not yet reached the point of concern for loss. These assets have deteriorated sufficiently to the point they would have difficulty refinancing elsewhere. Similarly, purchasers of the business would not be eligible for bank financing unless they represent a significantly stronger credit risk.
Substandard. Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable.
20
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Loans not meeting the criteria above that are analyzed individually as part of the above-described process are considered to be pass rated loans. Based on the most recent analysis performed, the following tables present the recorded investment in non-homogeneous loans by internal risk rating system as of March 31, 2023 and December 31, 2022:
|
|
Term Loans Amortized Costs Basis by Origination Year |
|
Revolving Loans Amortized Cost Basis |
|
Revolving Loans Converted to Term |
|
|
|
|
||||||||||||||||||||||||
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
Prior |
|
|
|
|
|
|
Total |
|
|||||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
||||
Substandard |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||||
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
— |
|
|
|
|
|||||
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Commercial lessors of buildings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
||
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Construction: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Special Mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Special Mention |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|||||
Substandard |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||||
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
(Dollars in thousands) |
|
Pass |
|
|
Special |
|
|
Substandard |
|
|
Doubtful |
|
|
Not |
|
|
Total |
|
||||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|||||
Construction & land development |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
21
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
The Company monitors the credit risk profile by payment activity for residential and consumer loan classes. Loans past due 90 days or more and loans on nonaccrual status are considered nonperforming.
|
|
Term Loans Amortized Costs Basis by Origination Year |
|
Revolving Loans Amortized Cost Basis |
|
Revolving Loans Converted to Term |
|
|
|
|
||||||||||||||||||||||||
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
Prior |
|
|
|
|
|
|
Total |
|
|||||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consumer mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||||
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
— |
|
|
|
|
||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||||
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Home equity line of credit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
|
$ |
|
|
$ |
|
|||
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
|
$ |
|
|
$ |
|
|||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
Consumer installment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
— |
|
|
$ |
|
||||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||
Consumer indirect: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||||
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
— |
|
|
|
|
|||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
|||||||
Current period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
$ |
— |
|
$ |
— |
|
|
$ |
|
||
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
— |
|
|
|
|
|||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
|
|
$ |
|
Modifications to Borrowers Experiencing Financial Difficulty
Occasionally, the Bank modifies loans to borrowers in financial distress by providing – principal forgiveness, term extension, an other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.
In some cases, the Bank may provide multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted.
There were no modifications of loans to borrowers in financial distress completed during the quarter ended March 31, 2023.
22
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Impaired Loans
The following impaired loan information relates to required disclosures under the previous incurred loan loss methodology and are only presented with prior period information.
The following table presents the balance in the allowance for loan losses and the ending loan balances by portfolio class, based on the impairment method as of December 31, 2022:
(Dollars in thousands) |
|
Commercial |
|
|
Commercial |
|
|
Residential |
|
|
Construction |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
|
|||||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Individually evaluated for |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||
Collectively evaluated for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total ending allowance balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans individually |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
|
|
|
$ |
|
||||||
Loans collectively |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total ending loans balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
$ |
|
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2022:
(Dollars in thousands) |
|
Unpaid |
|
|
Recorded |
|
|
Recorded |
|
|
Total |
|
|
Related |
|
|||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||
Construction & land development |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total impaired loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
1Includes principal, accrued interest, unearned fees, and origination costs
23
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
The following table presents the average recorded investment in impaired loans and related interest income recognized for the periods indicated.
|
|
Three Months Ended |
|
|
(Dollars in thousands) |
|
2022 |
|
|
Average recorded investment: |
|
|
|
|
Commercial |
|
$ |
|
|
Commercial real estate |
|
|
|
|
Residential real estate |
|
|
|
|
Construction & land development |
|
|
|
|
Consumer |
|
|
|
|
Average recorded investment in impaired loans |
|
$ |
|
|
Interest income recognized: |
|
|
|
|
Commercial |
|
$ |
|
|
Commercial real estate |
|
|
|
|
Residential real estate |
|
|
|
|
Construction & land development |
|
|
— |
|
Consumer |
|
|
|
|
Interest income recognized on a cash basis on impaired loans |
|
$ |
|
24
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 4 – SHORT-TERM BORROWINGS
The following table provides additional detail regarding repurchase agreements and the related collateral accounted for as secured borrowings.
|
|
Remaining Contractual Maturity |
|
|||||
|
|
March 31, |
|
|
December 31, |
|
||
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
||
Securities of U.S. Government Agencies and mortgage-backed securities of |
|
$ |
|
|
$ |
|
||
Repurchase agreements |
|
|
|
|
|
|
NOTE 5 – FAIR VALUE MEASUREMENTS
The Company provides disclosures about assets and liabilities carried at fair value. The framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities and lowest priority to unobservable inputs. The three broad levels of the fair value hierarchy are described below:
Level I: |
Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access. |
Level II: |
Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by corroborated or other means. If the asset or liability has a specified (contractual) term, the Level II input must be observable for substantially the full term of the asset or liability. |
Level III: |
Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
25
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 5 – FAIR VALUE MEASUREMENTS (CONTINUED)
The following table presents the assets reported on the Consolidated Balance Sheets at their fair value on a recurring basis as of March 31, 2023 and December 31, 2022 by level within the fair value hierarchy.
(Dollars in thousands) |
|
Level I |
|
|
Level II |
|
|
Level III |
|
|
Total |
|
||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury securities |
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
||
U.S. Government agencies |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Mortgage-backed securities of government agencies |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Asset-backed securities of government agencies |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
State and political subdivisions |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Corporate bonds |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Total available-for-sale securities |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|||
Equity securities |
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury securities |
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
||
U.S. Government agencies |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Mortgage-backed securities of government agencies |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Asset-backed securities of government agencies |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
State and political subdivisions |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Corporate bonds |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Total available-for-sale securities |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|||
Equity securities |
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
There were
26
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 6 – FAIR VALUES OF FINANCIAL INSTRUMENTS
The fair values of recognized financial instruments as of March 31, 2023 and December 31, 2022 are as follows:
(Dollars in thousands) |
|
Carrying |
|
|
Level I |
|
|
Level II |
|
|
Level III |
|
|
Fair Value |
|
|||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Securities held-to-maturity |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||||
Loans held for sale |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net loans |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||
Mortgage servicing rights |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
||||
Other borrowings |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Securities held-to-maturity |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||||
Loans held for sale |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Net loans |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||
Mortgage servicing rights |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
||||
Other borrowings |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
Other financial instruments carried at amortized cost include cash and cash equivalents, restricted stock, bank-owned life insurance, accrued interest receivable, short-term borrowings, and accrued interest payable, all of which have a level 1 fair value that approximates their carrying value. The Company also has unrecognized financial instruments on March 31, 2023 and December 31, 2022. These financial instruments relate to commitments to extend credit and letters of credit. The aggregate contract amount of such financial instruments was approximately $
The fair value estimates of financial instruments are made at a specific point in time based on relevant market information. Since no ready market exists for a significant portion of the financial instruments, fair value estimates are largely based on judgments after considering such factors as future expected credit losses, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore, cannot be determined with precision. Changes in assumptions could significantly affect these estimates.
27
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 7- ACCUMULATED OTHER COMPREHENSIVE LOSS
The following table presents the changes in accumulated other comprehensive loss by component net of tax for the three months ended March 31, 2023 and 2022:
(Dollars in thousands) |
|
Pretax |
|
|
Tax Effect |
|
|
After-tax |
|
|||
Three Months Ended March 31, 2023 |
|
|
|
|
|
|
|
|
|
|||
Balance, beginning of period |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
Unrealized holding gain (loss) on available-for-sale securities arising during |
|
|
|
|
|
( |
) |
|
|
|
||
Amortization of held-to-maturity discount resulting from transfer |
|
|
|
|
|
( |
) |
|
|
|
||
Total other comprehensive income |
|
|
|
|
|
( |
) |
|
|
|
||
Balance, end of period |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Three Months Ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|||
Balance, beginning of period |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
Unrealized holding loss on available-for-sale securities arising during |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
Amortization of held-to-maturity discount resulting from transfer |
|
|
|
|
|
( |
) |
|
|
|
||
Total other comprehensive loss |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
Balance, end of period |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
28
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following management’s discussion and analysis focuses on the consolidated financial condition of the Company on March 31, 2023 as compared to December 31, 2022, and the consolidated results of operations for the three months ended March 31, 2023 compared to the same period in 2022. The purpose of this discussion is to provide the reader with a more thorough understanding of the Consolidated Financial Statements. This discussion should be read in conjunction with the interim condensed Consolidated Financial Statements and related footnotes contained in Part I, Item 1 of this Quarterly Report.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this Quarterly Report are not historical facts but rather are forward-looking statements that are subject to certain risks and uncertainties. When used herein, the terms “anticipates”, “plans”, “expects”, “believes”, and similar expressions as they relate to the Company or its management are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company’s actual results, performance or achievements may materially differ from those expressed or implied in the forward-looking statements. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, general economic conditions, interest rate environment, competitive conditions in the financial services industry, changes in law, governmental policies and regulations, and rapidly changing technology affecting financial services. Other factors not currently anticipated may also materially and adversely affect the Company’s results of operations, cash flows, and financial position. There can be no assurance that future results will meet expectations. While the Company believes that the forward-looking statements in this report are reasonable, the reader should not place undue reliance on any forward-looking statement.
The Company does not undertake, and specifically disclaims any obligation, to publicly revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events, except as may be required by applicable law.
FINANCIAL CONDITION
Total assets decreased to $1.14 billion at March 31, 2023 compared to $1.16 billion December 31, 2022. During the three months ended March 31, 2023, securities decreased $7 million, net loans increased $21 million, and cash and cash equivalents decreased $31 million. Deposits and short-term borrowings decreased $19 million.
Net loans increased $21 million, or 3%, as construction loans decreased $11 million, or 20%, and residential real estate loans increased $8 million, or 3%, from December 31, 2022. Commercial and commercial real estate loans increased $25 million compared to December 31, 2022. Consumer refinance activity slowed significantly on mortgage loans, home purchase activity remained stable despite limited inventory, and home equity line balances decreased by $1 million. Residential mortgage loan originations for the three months ended March 31, 2023 totaled $11 million, a decrease from $17 million in originations during the three months ended March 31, 2022. As interest rates continued to rise in 2023, more variable rate residential mortgage loans were originated for the portfolio. Originations sold into the secondary market were $52 thousand and $3 million, respectively during the three months ended March 31, 2023 and March 31, 2022. The Bank originates and sells primarily fixed rate thirty-year mortgages into the secondary market.
The allowance for credit losses decreased $1 million from the year ago quarter to $6.3 million. The Company adopted CECL on January 1, 2023. Net charge-offs were $4 thousand, or an annualized 0.00% of average loans, in the current three-month period compared to net charge-offs of $13 thousand, or 0.01% of average loans in the year-ago three-month period. At March 31, 2023, the allowance for credit losses to total loans was 0.97%. We believe the allowance level is appropriate given the low level of problem loans and composition of the overall loan portfolio in the current economic environment.
29
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Nonperforming loans decreased $38 thousand to $218 thousand, or 0.03%, of total loans from $256 thousand, or 0.04% of total loans, on December 31, 2022. For the three months ended March 31, 2023, $2 thousand in loans were placed on nonaccrual status, $38 thousand in paydowns were received, and $2 thousand in personal loans were charged-off due to non-payment.
|
|
March 31, |
|
|
December 31, |
|
|
March 31, |
|
|||
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
|
2022 |
|
|||
Non-performing loans |
|
$ |
218 |
|
|
$ |
256 |
|
|
$ |
1,181 |
|
Other real estate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Repossessed assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Allowance for credit/loan losses |
|
|
6,307 |
|
|
|
6,838 |
|
|
|
7,305 |
|
Total loans |
|
$ |
647,773 |
|
|
$ |
627,171 |
|
|
$ |
567,375 |
|
Allowance for credit/loan losses as a percentage of total loans |
|
|
0.97 |
% |
|
|
1.09 |
% |
|
|
1.29 |
% |
Allowance for credit/loan losses to total nonperforming loans |
|
28.9X |
|
|
26.7X |
|
|
6.2X |
|
The ratio of gross loans to deposits was 64.3% at March 31, 2023, compared to 61.3% at December 31, 2022.
The Company has no exposure to government-sponsored enterprise preferred stocks, collateralized debt obligations, or trust preferred securities. Management has considered industry analyst reports, sector credit reports, and the volatility within the bond market in concluding that the gross unrealized losses of $43.5 million within the available-for-sale and held-to-maturity portfolios as of March 31, 2023, was primarily the result of current market yields compared to the yields at the time the investments were purchased by the Company and not due to credit quality. As a result, all embedded security losses on March 31, 2023, are considered temporary and no impairment loss relating to these securities has been recognized.
The effective duration of total debt securities was 4.25 years at March 31, 2023 as compared to 4.36 years at December 31, 2022. If interest rates declined 100 basis points, the effective duration was estimated to fall to 3.71 years at March 31, 2023 and 3.84 years at December 31, 2022. If interest rates rose 100 basis points the effective duration would be expected to increase to 4.74 years at March 31, 2023 and December 31, 2022.
Deposits decreased $16 million, or 2%, from December 31, 2022 with noninterest-bearing deposits decreasing approximately $21 million, or 6%, and interest-bearing deposit accounts increasing approximately $5 million, or 1%. Total deposits as of March 31, 2023 are $1.01 billion, or 1%, greater than March 31, 2022 deposit balances. On a year over year comparison, decreases were recognized in noninterest-bearing demand deposits of $6 million and savings of $8 million. Increases were recognized in interest bearing demand of $9 million, money market accounts of $10 million, and time deposits of $9 million. Deposit growth has normalized following the Bank’s customers increasing deposits through stimulus payments and cash conservation as a result of the COVID-19 pandemic.
Short-term borrowings consisting of overnight repurchase agreements with retail customers decreased $3 million, or 8%, to $30 million at March 31, 2023 as compared to December 31, 2022 and other borrowings decreased $67 thousand as the Company repaid FHLB advances.
Total shareholders’ equity amounted to $99 million, or 8.7%, of total assets at March 31, 2023, an increase of $3 million, or 3%, from $96 million December 31, 2022. The increase in shareholders’ equity during the three months ended March 31, 2023 was due to net income of $3.9 million, accumulated other comprehensive loss (“AOCL”) change of $1.1 million, less cash dividends of $964 thousand. A decline of U.S. Treasury rates in first quarter 2023 caused the AOCI to increase as AFS securities are marked to fair market value. As interest rates decline, the fair value of AFS fixed-rate securities rise with a corresponding net of tax decline recorded in the AOCL portion of equity. This remaining unrealized loss in securities is temporary and is adjusted monthly for additional interest rate fluctuations, principal paydowns, calls, and maturities. The Company and the Bank met all regulatory capital requirements at March 31, 2023.
30
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
Three months ended March 31, 2023 and 2022
For the quarters ended March 31, 2023 and 2022, the Company recorded net income of $3.9 million and $2.7 million and $1.46 and $0.99 per share, respectively. The $1.2 million increase in net income for the period was primarily the result of a $2.1 million increase in net interest income, offset by an increase in noninterest expenses of $251 thousand, and a decrease of $14 thousand in noninterest income. The recovery of provision for credit losses was $31 thousand in 2023 compared to $300 thousand for the three-month period in 2022, and the federal income tax provision increased $333 thousand. Return on average assets and return on average equity were 1.39% and 16.39%, respectively, for the three-month period of 2023, compared to 0.96% and 11.26%, respectively for the same quarter in 2022.
Average Balance Sheets and Net Interest Margin Analysis
|
|
For the Three Months Ended March 31, |
|
|
||||||||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
||||||||||||||||||
(Dollars in thousands) |
|
Average |
|
|
Interest |
|
|
Average |
|
|
|
Average |
|
|
Interest |
|
|
Average |
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-earning deposits |
|
$ |
47,644 |
|
|
$ |
545 |
|
|
|
4.64 |
|
% |
|
$ |
158,161 |
|
|
$ |
74 |
|
|
|
0.19 |
|
% |
Taxable securities |
|
|
375,867 |
|
|
|
2,012 |
|
|
|
2.17 |
|
|
|
|
334,357 |
|
|
|
1,281 |
|
|
|
1.55 |
|
|
Tax-exempt securities 4 |
|
|
22,093 |
|
|
|
129 |
|
|
|
2.37 |
|
|
|
|
25,311 |
|
|
|
140 |
|
|
|
2.24 |
|
|
Loans 3,4 |
|
|
637,392 |
|
|
|
7,975 |
|
|
|
5.07 |
|
|
|
|
560,440 |
|
|
|
5,784 |
|
|
|
4.19 |
|
|
Total interest-earning assets |
|
|
1,082,996 |
|
|
|
10,661 |
|
|
|
3.99 |
|
% |
|
|
1,078,269 |
|
|
|
7,279 |
|
|
|
2.74 |
|
% |
Noninterest-earning assets |
|
|
64,037 |
|
|
|
|
|
|
|
|
|
|
60,329 |
|
|
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
1,147,033 |
|
|
|
|
|
|
|
|
|
$ |
1,138,598 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing demand deposits |
|
$ |
237,387 |
|
|
$ |
505 |
|
|
|
0.86 |
|
% |
|
$ |
237,680 |
|
|
$ |
49 |
|
|
|
0.08 |
|
% |
Savings deposits |
|
|
317,357 |
|
|
|
532 |
|
|
|
0.68 |
|
|
|
|
309,094 |
|
|
|
68 |
|
|
|
0.09 |
|
|
Time deposits |
|
|
122,329 |
|
|
|
547 |
|
|
|
1.81 |
|
|
|
|
119,912 |
|
|
|
232 |
|
|
|
0.78 |
|
|
Borrowed funds |
|
|
35,483 |
|
|
|
78 |
|
|
|
0.89 |
|
|
|
|
44,027 |
|
|
|
28 |
|
|
|
0.26 |
|
|
Total interest-bearing liabilities |
|
|
712,556 |
|
|
|
1,662 |
|
|
|
0.95 |
|
% |
|
|
710,713 |
|
|
|
377 |
|
|
|
0.22 |
|
% |
Noninterest-bearing demand deposits |
|
|
331,648 |
|
|
|
|
|
|
|
|
|
|
326,725 |
|
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
5,510 |
|
|
|
|
|
|
|
|
|
|
3,918 |
|
|
|
|
|
|
|
|
||||
Shareholders' Equity |
|
|
97,319 |
|
|
|
|
|
|
|
|
|
|
97,242 |
|
|
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ |
1,147,033 |
|
|
|
|
|
|
|
|
|
$ |
1,138,598 |
|
|
|
|
|
|
|
|
||||
Taxable equivalent net interest |
|
|
|
|
$ |
8,999 |
|
|
|
|
|
|
|
|
|
$ |
6,902 |
|
|
|
|
|
||||
Tax equivalent adjustment 4 |
|
|
|
|
|
(34 |
) |
|
|
|
|
|
|
|
|
|
(37 |
) |
|
|
|
|
||||
Net interest income, (GAAP) |
|
|
|
|
$ |
8,965 |
|
|
|
|
|
|
|
|
|
$ |
6,865 |
|
|
|
|
|
||||
Net interest margin, (GAAP) |
|
|
|
|
|
|
|
|
3.36 |
|
% |
|
|
|
|
|
|
|
|
2.58 |
|
% |
||||
Tax equivalent adjustment 4 |
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
||||
Net interest margin-taxable equivalent, (Non-GAAP) |
|
|
|
|
|
|
|
|
3.37 |
|
% |
|
|
|
|
|
|
|
|
2.60 |
|
% |
||||
Taxable equivalent net interest spread |
|
|
|
|
|
|
|
|
3.04 |
|
% |
|
|
|
|
|
|
|
|
2.52 |
|
% |
1 Average balances have been computed on an average daily basis.
31
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
2 Average rates have been computed based on the amortized cost of the corresponding asset or liability.
3 Average loan balances include nonaccrual loans.
4 Interest income is shown on a fully tax-equivalent basis, which is a Non-GAAP measure and is reconciled to the GAAP measure at the bottom of the table.
Interest income for the quarter ended March 31, 2023, was $10.6 million representing a $3.4 million increase, or 47%, compared to the same period in 2022. This increase was primarily due to the additional increased rates earned on interest-earning deposits, loans, and taxable securities partially offset by the volume decrease in interest-earning deposits in the comparable periods. Average interest-earning deposit rates increased 445 bps while loan rates increased 88 basis points, and taxable securities interest rates rose 62 bps for the quarter ended March 31, 2023 as compared to the same period in 2022. The Federal Reserve raised managed interest rates 8 times and 450 bps during the 1 year period. Interest expense for the quarter ended March 31, 2023 was $1.7 million, an increase of $1.3 million, or 341%, from the same quarter in 2022. The increase in interest expense occurred primarily due to the increase in interest rates on savings and interest-bearing demand deposits as well as an increase in volume of savings and time accounts for the quarter ended March 31, 2023.
For the quarter ended March 31, 2023, with improving credit quality and minimal loan charge-offs, the bank recognized net charge-offs of $4 thousand, compared to $13 thousand net charge-offs for the same quarter in 2022. The provision for credit losses for loans for the current quarter of $32 thousand, compared against a recovery of $300 thousand in the first quarter 2022 reflects a stabilization of credit quality in 2023. The company recovered $63 thousand provision for off-balance credit exposure in 2023 compared to a $13 thousand provision for unfunded loan losses in the first quarter of 2022. This decrease results from a decline primarily in construction loans in 2023 compared to 2022. Economic indicators reflect a leveling off of in residential real estate prices and low unemployment. The provision for credit losses is determined based on management’s calculation of the adequacy of the allowance for credit losses, which includes provisions for classified loans as well as for the remainder of the portfolio based on historical data, including past charge-offs and current economic trends.
32
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Noninterest income for the quarter ended March 31, 2023, was $1.6 million, a decrease of $14 thousand, or 1%, compared to the same quarter in 2022. The gain on the sale of mortgage loans into the secondary market decreased by $115 thousand, or 98%, for the quarter ended March 31, 2023 as fewer loans were sold into the secondary market due to decreasing demand for mortgage refinancing as interest rates increased and inventories of homes available for sale declined. Fees from trust and brokerage services amounted to $258 thousand for the first quarter 2023, a decrease of $6 thousand, or 2%, as compared to the same quarter in 2022. Service charges on deposit accounts increased $27 thousand, or 10%, compared to the same quarter in 2022, primarily from increased customer overdraft fees. Debit card interchange income increased $26 thousand, or 5%, with greater fees generated from usage in the first quarter 2023. Credit card fee income increased $22 thousand, or 14%, as improvements to the card program have resulted in increased customer usage. Earnings on bank owned life insurance increased $3 thousand, or 2%, for the first quarter 2023.
Noninterest expenses for the quarter ended March 31, 2023 increased $251 thousand, or 5%, compared to the first quarter 2022. Salaries and employee benefits increased $139 thousand, or 4%, a result of increases to base salary and benefits compared to first quarter 2022. Occupancy and equipment expense increased $3 thousand, or 1%, in 2023 over the first quarter 2022, primarily due to small equipment purchases. Software expense increased $66 thousand due to additional software purchases over first quarter 2022 Professional and director fees increased $45 thousand, or 17%, for the quarter ended March 31, 2023 as compared to the first quarter 2022, primarily due to an increase in audit and outside consulting fees. Marketing and public relations expense increased $12 thousand, or 11%. Telephone and data line expense decreased $21 thousand, or 33%, with renegotiated contracts. Debit card expense decreased $18 thousand or 11%. Federal income tax expense increased $333 thousand, or 52%, for the quarter ended March 31, 2023 as compared to the first quarter 2022. The provision for income taxes was $971 thousand (effective rate of 19.8%) for the quarter ended March 31, 2023, compared to $638 thousand (effective rate of 19.1%) for the same quarter ended 2022.
CAPITAL RESOURCES
The Company maintained a strong capital position with tangible common equity to tangible assets of 8.3% at March 31, 2023 compared with 7.9% at December 31, 2022.
Consistent with the Board of Director’s commitment to public confidence and safe and sound banking operations, capital targets and minimum risk-based capital ratios for CSB were established to maintain excess capital to well-capitalized standards. To be considered well-capitalized, an institution must have a total risk-based capital ratio of at least 10%, a tier 1 capital ratio of at least 8%, a leverage capital ratio of at least 5%, a common equity tier 1 (“CET1”) ratio of at least 6.5% and must not be subject to any order or directive requiring the institution to improve its capital level. An adequately capitalized institution has a total risk-based capital ratio of at least 8%, a tier 1 capital ratio of at least 6%, a CET1 ratio of at least 4.5%, and a leverage ratio of at least 4%.
Failure to meet specified minimum capital requirements could result in regulatory actions by the Federal Reserve or Ohio Division of Financial Institutions that could have a material effect on the Company’s financial condition or results of operations. Management believes there were no material changes to capital resources as presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. As of March 31, 2023, the Company and the Bank met all capital adequacy requirements to which they were subject.
33
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Capital Ratios |
|
|
|||||
|
|
March 31, |
|
|
December 31, |
|
|
||
Total Capital To Risk Weighted Assets Ratio |
|
|
|
|
|
|
|
||
Consolidated |
|
|
16.0 |
|
% |
|
16.0 |
|
% |
Bank |
|
|
15.9 |
|
|
|
15.9 |
|
|
|
|
|
|
|
|
|
|
||
Tier 1 Capital To Risk Weighted Assets Ratio |
|
|
|
|
|
|
|
||
Consolidated |
|
|
15.1 |
|
|
|
15.1 |
|
|
Bank |
|
|
15.0 |
|
|
|
14.9 |
|
|
|
|
|
|
|
|
|
|
||
Common Equity Tier 1 Capital To Risk Weighted Assets |
|
|
|
|
|
|
|
||
Consolidated |
|
|
15.1 |
|
|
|
15.1 |
|
|
Bank |
|
|
15.0 |
|
|
|
14.9 |
|
|
|
|
|
|
|
|
|
|
||
Tier 1 Leverage Ratio |
|
|
|
|
|
|
|
||
Consolidated |
|
|
9.2 |
|
|
|
8.8 |
|
|
Bank |
|
|
9.1 |
|
|
|
8.7 |
|
|
LIQUIDITY
(Dollars in thousands) |
|
March 31, |
|
|
December 31, |
|
|
Change |
|
|
|||
Cash and cash equivalents |
|
$ |
55,515 |
|
|
$ |
86,420 |
|
|
$ |
(30,905 |
) |
|
Available from FHLB |
|
|
124,480 |
|
|
|
122,062 |
|
|
|
2,418 |
|
|
Unpledged AFS securities at fair market value |
|
|
142,259 |
|
|
|
134,401 |
|
|
|
7,858 |
|
|
|
|
$ |
322,254 |
|
|
$ |
342,883 |
|
|
$ |
(20,629 |
) |
|
Net deposits and short-term liabilities |
|
$ |
1,031,113 |
|
|
$ |
1,041,016 |
|
|
$ |
(9,903 |
) |
|
Liquidity ratio |
|
|
31.3 |
|
% |
|
32.9 |
|
% |
|
|
|
|
Minimum board approved liquidity ratio |
|
|
20.0 |
|
% |
|
20.0 |
|
% |
|
|
|
Liquidity refers to the Company’s ability to generate sufficient cash to fund current loan demand, meet deposit withdrawals, pay operating expenses, and meet other obligations. Liquidity is monitored by the Company’s Asset Liability Committee. Other sources of liquidity include, but are not limited to, purchases of federal funds, advances from the FHLB, adjustments of interest rates to attract deposits, brokered deposits, and borrowing at the Federal Reserve discount window. Management believes that its sources of liquidity are adequate to meet cash flow obligations for the foreseeable future.
34
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet arrangements (as such term is defined in applicable Securities and Exchange Commission (the “Commission”) rules) that are reasonably likely to have a current or future material effect on our financial condition, results of operations, liquidity, capital expenditures, or capital resources.
PER SHARE DATA
Earnings per share is computed based on the weighted average number of shares of common stock outstanding during each year. The company currently maintains a simple capital structure, thus, there are no dilutive effects on earnings per share.
The weighted average number of common shares outstanding for earnings per share computations was as follows:
|
|
Three Months Ended |
|
|||||
|
|
March 31, |
|
|||||
(Dollars in thousands, except per share data) |
|
2023 |
|
|
2022 |
|
||
Net income |
|
$ |
3,934 |
|
|
$ |
2,701 |
|
Weighted average common shares outstanding |
|
|
2,692,304 |
|
|
|
2,718,024 |
|
Earnings per share, basic and diluted |
|
|
1.46 |
|
|
|
0.99 |
|
35
CSB BANCORP, INC.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
By March 2023, Ohio's unemployment rate approximated 4.0%. The bank based in Holmes County is reporting an unemployment rate of 3.5% in March 2023. Of the counties within the bank's footprint, Tuscarawas County reported the highest unemployment rate at 4.4% in March. Many jobs within the Bank's market footprint continue to go unfilled. The rate of inflation, which stood at 5.0% in March 2023, is above the Federal Reserve target rate of 2%, but has fallen from 8.5% in March 2022. Interest rates have risen substantially during 2022 and 2023. Credit quality in the Bank's loan portfolio has continued to improve, however risks to the economy remain with higher prices for goods and labor.
Management performs a quarterly analysis of the Company’s interest rate risk over a twenty-four-month horizon. The analysis includes two balance sheet models, one based on a static balance sheet and one on a dynamic balance sheet with projected growth in assets and liabilities. All balance sheet positions, and interest rate projections are currently within the Company’s board-approved policy for both the twelve- month and twenty-four-month periods.
The following table presents an analysis of the estimated sensitivity of the Company’s annual net interest income to sudden and sustained -400 through +400 basis point changes, in 100 basis point increments, in market interest rates at March 31, 2023 and December 31, 2022. The net interest income reflected is for the first twelve-month period of the modeled twenty-four-month horizon. The underlying balance sheet for illustrative purposes is dynamic with projected growth in assets and liabilities.
March 31, 2023 |
|||||||||||||||||
(Dollars in thousands) |
|
||||||||||||||||
Change in |
|
|
Net Interest |
|
|
Dollar |
|
|
Percentage |
|
|
Board Policy |
|
||||
+400 |
|
|
$ |
38,165 |
|
|
$ |
550 |
|
|
|
1.5 |
|
% |
± 25 |
% |
|
+300 |
|
|
|
38,076 |
|
|
|
461 |
|
|
|
1.2 |
|
|
± 15 |
|
|
+200 |
|
|
|
37,923 |
|
|
|
308 |
|
|
|
0.8 |
|
|
± 10 |
|
|
+100 |
|
|
|
37,763 |
|
|
|
148 |
|
|
|
0.4 |
|
|
± 5 |
|
|
0 |
|
|
|
37,615 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
-100 |
|
|
|
37,401 |
|
|
|
(214 |
) |
|
|
(0.6 |
) |
|
± 5 |
|
|
-200 |
|
|
|
36,919 |
|
|
|
(696 |
) |
|
|
(1.9 |
) |
|
± 10 |
|
|
-300 |
|
|
|
36,425 |
|
|
|
(1,190 |
) |
|
|
(3.2 |
) |
|
± 15 |
|
|
-400 |
|
|
|
35,959 |
|
|
|
(1,656 |
) |
|
|
(4.4 |
) |
|
± 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2022 |
|
||||||||||||||||
+ 400 |
|
|
$ |
38,810 |
|
|
$ |
1,090 |
|
|
|
2.9 |
|
% |
± 25 |
% |
|
+ 300 |
|
|
|
38,581 |
|
|
|
861 |
|
|
|
2.3 |
|
|
± 15 |
|
|
+ 200 |
|
|
|
38,302 |
|
|
|
582 |
|
|
|
1.5 |
|
|
± 10 |
|
|
+ 100 |
|
|
|
38,003 |
|
|
|
283 |
|
|
|
0.8 |
|
|
± 5 |
|
|
|
0 |
|
|
|
37,720 |
|
|
|
— |
|
|
|
— |
|
|
|
|
– 100 |
|
|
|
37,368 |
|
|
|
(352 |
) |
|
|
(0.9 |
) |
|
± 5 |
|
|
– 200 |
|
|
|
36,869 |
|
|
|
(851 |
) |
|
|
(2.3 |
) |
|
± 10 |
|
|
– 300 |
|
|
|
35,973 |
|
|
|
(1,747 |
) |
|
|
(4.6 |
) |
|
± 15 |
|
|
– 400 |
|
|
|
35,519 |
|
|
|
(2,201 |
) |
|
|
(5.8 |
) |
|
± 25 |
|
35
CSB BANCORP, INC.
CONTROLS AND PROCEDURES
ITEM 4 - CONTROLS AND PROCEDURES
With the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that:
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
There were no changes during the period covered by this Quarterly Report on Form 10-Q in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
36
CSB BANCORP, INC.
FORM 10-Q
Quarter ended March 31, 2023
PART II – OTHER INFORMATION
ITEM 1 - LEGAL PROCEEDINGS.
In the opinion of management there are no outstanding legal proceedings that are reasonably likely to have a material adverse effect on the company’s financial condition or results of operations.
ITEM 1A - RISK FACTORS.
Not required for Smaller Reporting Companies.
ITEM 2 - UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
Period |
|
Total Number of Common Shares Purchased |
|
|
Average Price Paid per Common Share |
|
|
Total Number of Shares Purchased as Part of Publicly Announced Authorization |
|
|
Maximum Number of Remaining Shares that May be Purchased as Part of Publicly Announced Authorization |
|
||||
January 1, 2023 - January 31, 2023 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
102,344 |
|
February 1, 2023 - February 28, 2023 |
|
|
26,951 |
|
|
$ |
37.80 |
|
|
|
26,951 |
|
|
|
75,393 |
|
March 1, 2023 - March 31, 2023 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
75,393 |
|
Total for quarter |
|
|
26,951 |
|
|
$ |
37.80 |
|
|
|
26,951 |
|
|
|
75,393 |
|
On March 2, 2021, CSB Bancorp, Inc. filed Form 8-K with the Commission announcing that its Board of Directors approved a Stock Repurchase Program authorizing the repurchase of up to 5% of the Company’s common shares or 137,117 of the Company’s outstanding shares. Repurchases may be made from time to time as market and business conditions warrant, in the open market, through block purchases, and in negotiated private transactions.
ITEM 3 - DEFAULTS UPON SENIOR SECURITIES.
Not applicable.
ITEM 4 - MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5 - OTHER INFORMATION.
Not applicable.
37
CSB BANCORP, INC.
FORM 10-Q
Quarter ended March 31, 2023
PART II – OTHER INFORMATION
ITEM 6 - Exhibits.
Exhibit Number |
|
Description of Document |
|
|
|
3.1 |
|
|
3.1.1 |
|
|
3.2 |
|
Code of Regulations of CSB Bancorp, Inc. (incorporated by reference to the Registrant’s Form 10-SB). |
|
|
|
3.2.1 |
|
|
3.2.2 |
|
|
3.2.3 |
|
|
|
|
|
4.0 |
|
|
|
|
|
31.1 |
|
Rule 13a-14(a)/15d-14(a) Chief Executive Officer’s Certification. |
|
|
|
31.2 |
|
Rule 13a-14(a)/15d-14(a) Chief Financial Officer’s Certification. |
|
|
|
32.1 |
|
|
|
|
|
32.2 |
|
|
|
|
|
101 |
|
The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, formatted in Inline XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Net Loss and Comprehensive Loss , (iii) Consolidated Statements of Stockholders' Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements, tagged as blocks of text and including detailed tags. |
|
|
|
104 |
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
38
CSB BANCORP, INC.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
CSB BANCORP, INC. |
|
|
|
(Registrant) |
|
|
|
|
|
|
|
|
Date: |
|
May 15, 2023 |
/s/ Eddie L. Steiner |
|
|
|
Eddie L. Steiner |
|
|
|
President |
|
|
|
Chief Executive Officer |
|
|
|
|
|
|
|
|
Date: |
|
May 15, 2023 |
/s/ Paula J. Meiler |
|
|
|
Paula J. Meiler |
|
|
|
Senior Vice President |
|
|
|
Chief Financial Officer |
39