Annual Statements Open main menu

Rhinebeck Bancorp, Inc. - Quarter Report: 2020 March (Form 10-Q)

Table of Contents

 

 

United States

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended March 31, 2020

or

   Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from               to               

Commission File No. 001‑38779


Rhinebeck Bancorp, Inc.

(Exact name of registrant as specified in its charter)


 

 

 

 

Maryland

    

83‑2117268

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification Number)

 

 

 

2 Jefferson Plaza, Poughkeepsie, New York

 

12601

(Address of Principal Executive Offices)

 

(Zip Code)

 

(845) 454‑8555

(Registrant’s telephone number)

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

 

 

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Common Stock, par value $0.01 per share

 

RBKB

 

The NASDAQ Stock Market, LLC

 

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 requirements for the past 90 days.

YES         NO  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

YES         NO  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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. (Check one)

 

 

 

 

Large accelerated filer  

    

Accelerated filer  

Non-accelerated filer   

 

Smaller reporting company   

 

 

Emerging growth company   

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑2 of the Exchange Act).

YES         NO   

 

As of May 1, 2020, there were 11,133,290 shares of the Registrant’s common stock, par value $0.01 per share, outstanding.

 

 

 

 

Table of Contents

TABLE OF CONTENTS

 

 

 

PART I. FINANCIAL INFORMATION 

 

 

 

 

Item 1. 

Financial Statements (Unaudited)

2

 

 

 

 

Consolidated Statements of Financial Condition at March 31, 2020 and December 31, 2019

2

 

 

 

 

Consolidated Statements of Income for the Three Months Ended March 31, 2020 and 2019 

3

 

 

 

 

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2020 and 2019 

4

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2020 and 2019

5

 

 

 

 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2020 and 2019 

6

 

 

 

 

Notes to Consolidated Financial Statements

7

 

 

 

Item 2. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

34

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures About Market Risk

44

 

 

 

Item 4. 

Controls and Procedures

44

 

 

 

PART II. OTHER INFORMATION 

44

 

 

 

Item 1. 

Legal Proceedings

44

 

 

 

Item 1A. 

Risk Factors

45

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

47

 

 

 

Item 3. 

Defaults Upon Senior Securities

47

 

 

 

Item 4. 

Mine Safety Disclosures

47

 

 

 

Item 5. 

Other Information

47

 

 

 

Item 6. 

Exhibits

47

 

 

 

 

SIGNATURES

48

 

 

 

 

 

Table of Contents

EXPLANATORY NOTE

Rhinebeck Bancorp, Inc. (the “Company,” “we” or “our”) was formed to serve as the mid-tier stock holding company for Rhinebeck Bank in connection with the reorganization of Rhinebeck Bank and its mutual holding company, Rhinebeck Bancorp, MHC, into the two-tier mutual holding company structure. The reorganization was completed on January 16, 2019. Prior to January 16, 2019, the Company had no assets or liabilities and had not conducted any business activities other than organizational activities. Accordingly, the unaudited financial statements and other financial information contained in this Quarterly Report on Form 10‑Q relate solely to the consolidated financial results and financial position of Rhinebeck Bancorp, MHC and Rhinebeck Bank for any period prior to January 16, 2019.

The unaudited financial statements and other financial information contained in this Quarterly Report on Form 10‑Q should be read in conjunction with the audited financial statements, and related notes, of Rhinebeck Bancorp, Inc. and Rhinebeck Bank at and for the year ended December 31, 2019 contained in the Company’s Annual Report on Form 10‑K, as filed with the Securities and Exchange Commission on March 26, 2020.

1

Table of Contents

PART 1 — FINANCIAL INFORMATION

ITEM 1.

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Financial Condition (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

    

2020

    

2019

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,796

 

$

11,978

 

Available for sale securities (at fair value)

 

 

115,134

 

 

114,832

 

Loans receivable (net of allowance for loan losses of $6,620 and $5,954, respectively)

 

 

810,361

 

 

793,471

 

Federal Home Loan Bank stock

 

 

4,035

 

 

3,435

 

Accrued interest receivable

 

 

3,102

 

 

2,903

 

Cash surrender value of life insurance

 

 

18,554

 

 

18,457

 

Deferred tax assets (net of valuation allowance of $1,247 and $1,202, respectively)

 

 

1,541

 

 

2,255

 

Premises and equipment, net

 

 

18,504

 

 

18,338

 

Other real estate owned

 

 

1,382

 

 

1,417

 

Goodwill

 

 

1,410

 

 

1,410

 

Intangible assets, net

 

 

230

 

 

241

 

Other assets

 

 

11,217

 

 

5,209

 

Total assets

 

$

1,007,266

 

$

973,946

 

Liabilities and Stockholders’ Equity

 

 

  

 

 

  

 

Liabilities

 

 

  

 

 

  

 

Deposits

 

 

  

 

 

  

 

Noninterest bearing

 

$

174,958

 

$

179,236

 

Interest bearing

 

 

609,697

 

 

594,107

 

Total deposits

 

 

784,655

 

 

773,343

 

 

 

 

 

 

 

 

 

Mortgagors’ escrow accounts

 

 

7,063

 

 

8,106

 

Advances from the Federal Home Loan Bank

 

 

79,645

 

 

66,304

 

Subordinated debt

 

 

5,155

 

 

5,155

 

Accrued expenses and other liabilities

 

 

16,851

 

 

11,156

 

Total liabilities

 

 

893,369

 

 

864,064

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

  

 

 

  

 

Preferred stock (par value $0.01 per share; 5,000,000 authorized, no shares issued)

 

 

 —

 

 

 —

 

Common stock (par value $0.01 per share; 25,000,000 authorized, 11,133,290 issued and outstanding)

 

 

111

 

 

111

 

Additional paid-in capital

 

 

45,869

 

 

45,869

 

Unearned common stock held by the employee stock ownership plan ("ESOP")

 

 

(4,091)

 

 

(4,146)

 

Retained earnings

 

 

73,227

 

 

72,152

 

Accumulated other comprehensive loss:

 

 

 

 

 

 

 

Net unrealized gain (loss) on available for sale securities, net of taxes

 

 

2,412

 

 

(195)

 

Defined benefit pension plan, net of taxes

 

 

(3,631)

 

 

(3,909)

 

Total accumulated other comprehensive loss

 

 

(1,219)

 

 

(4,104)

 

Total stockholders’ equity

 

 

113,897

 

 

109,882

 

Total liabilities and stockholders’ equity

 

$

1,007,266

 

$

973,946

 

 

See accompanying notes to consolidated financial statements

2

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Income (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

    

2020

    

2019

 

Interest and Dividend Income

 

 

 

 

 

 

 

Interest and fees on loans

 

$

10,046

 

$

8,715

 

Interest and dividends on securities

 

 

683

 

 

608

 

Other income

 

 

11

 

 

35

 

Total interest and dividend income

 

 

10,740

 

 

9,358

 

Interest Expense

 

 

  

 

 

  

 

Interest expense on deposits

 

 

2,017

 

 

1,382

 

Interest expense on borrowings

 

 

402

 

 

406

 

Total interest expense

 

 

2,419

 

 

1,788

 

Net interest income

 

 

8,321

 

 

7,570

 

Provision for loan losses

 

 

1,200

 

 

780

 

Net interest income after provision for loan losses

 

 

7,121

 

 

6,790

 

Noninterest Income

 

 

  

 

 

  

 

Service charges on deposit accounts

 

 

652

 

 

698

 

Net realized loss on sales and calls of securities

 

 

(29)

 

 

 —

 

Net gain on sales of loans

 

 

465

 

 

166

 

Increase in cash surrender value of life insurance

 

 

97

 

 

100

 

Other real estate owned income

 

 

 —

 

 

10

 

Investment advisory income

 

 

312

 

 

213

 

Other

 

 

63

 

 

77

 

Total noninterest income

 

 

1,560

 

 

1,264

 

Noninterest Expense

 

 

  

 

 

  

 

Salaries and employee benefits

 

 

4,152

 

 

3,888

 

Occupancy

 

 

850

 

 

895

 

Data processing

 

 

354

 

 

307

 

Professional fees

 

 

322

 

 

266

 

Marketing

 

 

143

 

 

155

 

FDIC deposit insurance and other insurance

 

 

168

 

 

141

 

Other real estate owned expense

 

 

17

 

 

39

 

Amortization of intangible assets

 

 

11

 

 

11

 

Other

 

 

1,282

 

 

1,216

 

Total noninterest expense

 

 

7,299

 

 

6,918

 

Income before income taxes

 

 

1,382

 

 

1,136

 

Provision for income taxes

 

 

307

 

 

225

 

Net income

 

$

1,075

 

$

911

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

Basic

 

$

0.10

 

$

0.09

 

Diluted

 

$

0.10

 

$

0.09

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

 

10,721,413

 

 

10,699,592

 

Weighted average shares outstanding, diluted

 

 

10,721,413

 

 

10,699,592

 

 

See accompanying notes to consolidated financial statements

3

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Comprehensive Income (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

    

2020

    

2019

 

Net Income

 

$

1,075

 

$

911

 

Other Comprehensive Income:

 

 

 

 

 

 

 

Unrealized holding gains arising during the period

 

 

3,272

 

 

1,317

 

Reclassification adjustment for losses included in net realized loss on sales and calls of securities on the consolidated statements of income

 

 

29

 

 

-

 

Net unrealized gains on available for sale securities

 

 

3,301

 

 

1,317

 

Tax effect (a)

 

 

(694)

 

 

(276)

 

Unrealized gains on available for sale securities, net of tax

 

 

2,607

 

 

1,041

 

Defined benefit pension plan:

 

 

  

 

 

  

 

Actuarial gain (loss) arising during the period

 

 

280

 

 

(20)

 

Reclassification adjustment for amortization of net actuarial loss (b)

 

 

71

 

 

90

 

Total

 

 

351

 

 

70

 

Tax effect (c)

 

 

(73)

 

 

(15)

 

Defined benefit pension plan gain, net of tax

 

 

278

 

 

55

 

Other comprehensive income

 

 

2,885

 

 

1,096

 

Total Comprehensive Income

 

$

3,960

 

$

2,007

 


(a) - Includes $6 and $0 for the three months March 31, 2020 and 2019, respectively, for tax effect of realized losses which are included in the provision for income taxes on the consolidated statements of income.

(b) - Included in other noninterest expense on the consolidated statements of income.

(c) - Includes $15 and $19 for the three months ended March 31, 2020 and 2019, respectively, for tax effect of amortization of net actuarial loss included in the provision for income taxes on the consolidated statements of income.

See accompanying notes to consolidated financial statements

4

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unearned

 

 

 

Accumulated

 

 

 

 

 

 

 

Additional

 

Common

 

 

 

Other

 

 

 

 

 

Common

 

Paid-in

 

Stock Held

 

Retained

 

Comprehensive

 

 

 

 

    

Stock

    

Capital

 

by the ESOP

    

Earnings

    

Loss

    

Total

 

Balance at December 31, 2018

 

$

 —

 

$

100

 

$

 —

 

$

66,189

 

$

(7,012)

 

$

59,277

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

911

 

 

 —

 

 

911

 

Other comprehensive income

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,096

 

 

1,096

 

Common Stock and proceeds of offering

 

 

111

 

 

45,754

 

 

 —

 

 

 —

 

 

 —

 

 

45,865

 

Unallocated common stock held by ESOP

 

 

 —

 

 

 —

 

 

(4,364)

 

 

 —

 

 

 —

 

 

(4,364)

 

ESOP shares committed to be allocated

 

 

 —

 

 

 9

 

 

55

 

 

 —

 

 

 —

 

 

64

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

Balance at March 31, 2019 

 

$

111

 

$

45,863

 

$

(4,309)

 

$

67,100

 

$

(5,916)

 

$

102,849

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

Balance at December 31, 2019

 

$

111

 

$

45,869

 

$

(4,146)

 

$

72,152

 

$

(4,104)

 

$

109,882

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

1,075

 

 

 —

 

 

1,075

 

Other comprehensive income

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,885

 

 

2,885

 

ESOP shares committed to be allocated

 

 

 —

 

 

 —

 

 

55

 

 

 —

 

 

 —

 

 

55

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

Balance at March 31, 2020

 

$

111

 

$

45,869

 

$

(4,091)

 

$

73,227

 

$

(1,219)

 

$

113,897

 

 

See accompanying notes to consolidated financial statements

5

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

    

2020

    

2019

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

Net income

 

$

1,075

 

$

911

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

  

 

 

 

 

Amortization and accretion of premiums and discounts on investments, net

 

 

110

 

 

66

 

Net realized loss on sales and calls of securities

 

 

29

 

 

 —

 

Provision for loan losses

 

 

1,200

 

 

780

 

Loans originated for sale

 

 

(15,335)

 

 

(8,318)

 

Proceeds from sale of loans

 

 

16,850

 

 

7,303

 

Net gain on sale of loans

 

 

(254)

 

 

(56)

 

Amortization of intangible assets

 

 

11

 

 

11

 

Depreciation and amortization

 

 

328

 

 

321

 

Deferred income tax benefit

 

 

(53)

 

 

(133)

 

Increase in cash surrender value of insurance

 

 

(97)

 

 

(100)

 

Increase in accrued interest receivable

 

 

(199)

 

 

(259)

 

Expense of released ESOP shares

 

 

55

 

 

 —

 

(Increase) decrease  in other assets

 

 

(6,008)

 

 

1,161

 

Increase (decrease) in accrued expenses and other liabilities

 

 

6,047

 

 

(395)

 

Net cash provided by operating activities

 

 

3,759

 

 

1,292

 

Cash Flows from Investing Activities

 

 

  

 

 

  

 

Proceeds from sales and calls of securities

 

 

6,996

 

 

 —

 

Proceeds from maturities and principal repayments of securities

 

 

6,009

 

 

2,877

 

Purchases of securities

 

 

(10,146)

 

 

(9,709)

 

Net purchases of FHLB Stock

 

 

(600)

 

 

(2,036)

 

Net increase in loans

 

 

(19,351)

 

 

(28,189)

 

Purchases of bank premises and equipment

 

 

(493)

 

 

(235)

 

Net increase of other real estate owned

 

 

(16)

 

 

 —

 

Proceeds from sale of other real estate owned

 

 

51

 

 

51

 

Net cash used in investing activities

 

 

(17,550)

 

 

(37,241)

 

Cash Flows from Financing Activities

 

 

  

 

 

  

 

Net increase in demand deposits, NOW, money market and savings accounts

 

 

(629)

 

 

(18,931)

 

Net increase in time deposits

 

 

11,941

 

 

18,537

 

Decrease in mortgagors' escrow accounts

 

 

(1,043)

 

 

(1,414)

 

Net increase in short-term debt

 

 

2,861

 

 

43,683

 

Net increase (decrease) in long-term debt

 

 

10,479

 

 

(3,436)

 

Proceeds of stock subscriptions

 

 

 —

 

 

9,814

 

Return of unfulfilled stock subscriptions

 

 

 —

 

 

(41,083)

 

Offering expenses

 

 

 —

 

 

(1,887)

 

Loan to ESOP

 

 

 —

 

 

(4,364)

 

Return of capital to Rhinebeck Bancorp, MHC

 

 

 —

 

 

(121)

 

Net cash provided by financing activities

 

 

23,609

 

 

798

 

Net increase (decrease) in cash and due from banks

 

 

9,818

 

 

(35,151)

 

Cash and Due from Banks

 

 

  

 

 

  

 

Beginning balance

 

 

11,978

 

 

50,590

 

Ending balance

 

$

21,796

 

$

15,439

 

Supplemental Disclosures of Cash Flow Information

 

 

  

 

 

  

 

Cash paid for:

 

 

  

 

 

  

 

Interest

 

$

2,445

 

$

1,758

 

Income taxes

 

$

 3

 

$

 6

 

 

See accompanying notes to consolidated financial statements

 

 

6

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

1.    Nature of Business and Significant Accounting Policies

The consolidated financial statements include accounts of Rhinebeck Bancorp, Inc. (the “Company”), a stock holding company, and its wholly-owned subsidiary, Rhinebeck Bank (the “Bank”), a New York chartered stock savings bank. The primary purpose of the Company is to act as a holding company for the Bank. The Bank provides a full range of banking and financial services to consumer and commercial customers through its eleven branches and two representative offices located in Dutchess, Ulster, Orange, and Albany counties. Financial services including investment advisory and financial product sales are offered through a division of the Bank doing business as Rhinebeck Asset Management (“RAM”).

The unaudited consolidated financial statements reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of the results of the interim periods and are of a normal and recurring nature. Operating results for the three month period ended March 31, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020 or for any other period.

For more information regarding the Company’s significant accounting policies, see the Notes to the Consolidated Financial Statements in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2019, filed with the Securities and Exchange Commission. As of March 31, 2020, the significant accounting policies of the Company have not changed materially from those disclosed in the Annual Report on Form 10‑K for the year ended December 31, 2019.

Basis of Financial Statements Presentation

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and general practices within the banking industry. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities, as of the date of the consolidated statements of financial condition and reported amounts of revenues and expenses for the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the valuation of securities and other real estate owned, the evaluation of investment securities for other-than-temporary impairment, the evaluation of goodwill for impairment, the valuation of deferred tax assets and the determination of pension obligations.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary. All significant intercompany accounts and transactions have been eliminated in consolidation.

Reclassifications

Certain amounts in the prior year consolidated financial statements have been reclassified to conform to the current year’s presentation. 

COVID-19

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited consolidated financial statements included in this Quarterly Report on Form 10-Q were issued. On March 11, 2020, the World Health Organization declared the outbreak of a novel coronavirus (“COVID-19”) as a global pandemic, which continues to spread throughout the United States and around the world. The declaration

7

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

of a global pandemic indicates that almost all public commerce and related business activities must be, to varying degrees, curtailed with the goal of decreasing the rate of new infections. The outbreak of COVID-19 could adversely impact a broad range of industries in which the Company’s customers operate and impair their ability to fulfill their financial obligations to the Company. On March 3, 2020, the Federal Open Market Committee reduced the target federal funds rate by 50 basis points to 1.00% to 1.25%. This rate was further reduced to a target range of 0.00% to 0.25% on March 16, 2020. These reductions in interest rates and other effects of the COVID-19 outbreak will likely adversely affect the Company’s financial condition and results of operations. As a result of the spread of COVID-19, economic uncertainties have arisen which are likely to negatively impact net interest income and noninterest income. Other financial impact could occur though such potential impact is unknown at this time.

Impact of Recent Accounting Pronouncements

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, Leases (“Topic 842”), which created FASB Accounting Standards Codification (“ASC”) Topic 842 (“ASC 842”) and is intended to increase transparency and comparability among organizations by requiring the recognition of lease assets and lease liabilities on the balance sheet and disclosure of key information about leasing arrangements. The principal change required by ASC 842 related to lessee accounting, and is that for operating leases, a lessee is required to (1) recognize a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in the statement of financial position, (2) recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term generally on a straight-line basis, and (3) classify all cash payments within operating activities in the statement of cash flows. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a straight-line basis over the lease term. ASC 842 also changes disclosure requirements related to leasing activities and requires certain qualitative disclosures along with specific quantitative disclosures. ASC 842 also provides an optional transition method for adoption, under which an entity initially applies ASC 842 at the adoption date and recognizes a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. Consequently, an entity's reporting for the comparative periods presented in the financial statements in which it adopts ASC 842 will continue to be in accordance with current GAAP. The Company adopted the provisions of ASC 842 effective January 1, 2020 utilizing the optional transition method and did not restate comparative periods. The Company elected the package of practical expedients permitted under ASC 842's transition guidance, which allows the Company to carryforward its historical lease classifications and its assessment as to whether a contract is or contains a lease. The Company elected to not recognize lease assets and lease liabilities for leases with an initial term of 12 months or less. Upon adoption, the Company recorded an increase in other assets and an increase in other liabilities of approximately $6.7 million, respectively. See Note 10 of the footnotes to the consolidated financial statements.

In June 2016, the FASB issued ASU No. 2016‑13 on “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. This ASU requires credit losses on most financial assets be measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss (“CECL”) model). Under this model, entities will estimate credit losses over the entire contractual term of the instrument (considering estimated prepayments, but not expected extensions or modifications unless reasonable expectation of a troubled debt restructuring exists) from the date of initial recognition of that instrument. The measurement of expected credit losses is based upon relevant information about past events, including historical experience, current conditions and reasonable and supportable forecasts that affect the collectability of the reported amount. On October 16, 2019, the FASB approved a delay for conversion to the CECL methodology to January 2023 for smaller reporting companies, other public business entities, private companies and non-profits; although early adoption is permitted in 2019. While the Company is

8

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

currently assessing the effect of ASU No. 2016‑13 and has engaged with a software vendor to assist in its efforts; it is unlikely that the Company will early adopt this ASU.

Emerging Growth Company Status

As an emerging growth company, the Company may delay adoption of new or revised financial accounting standards until such date that the standards are required to be adopted by non-issuer companies. If such standards would not apply to non-issuer companies, no deferral would be applicable. The Company intends to take advantage of the benefits of the extended transition periods allowed under the Jumpstart Our Business Startups Act.

Accordingly, the Company’s consolidated financial statements may not be comparable to those of public companies that adopt new or revised financial accounting standards as of an earlier date. The effective dates of the recent accounting standards reflect those that relate to non-issuer companies.

 

2.    Investment Securities

The amortized cost, gross unrealized gains and losses and fair values of available for sale securities are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

 

 

Gross

 

Gross

 

 

 

 

 

 

Unrealized

 

Unrealized

 

 

 

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

U.S. government agency mortgage-backed securities–residential

 

$

102,887

 

$

2,819

 

$

(7)

 

$

105,699

U.S. government agency securities

 

 

5,021

 

 

176

 

 

 —

 

 

5,197

Municipal securities(1)

 

 

1,383

 

 

17

 

 

(25)

 

 

1,375

Corporate bonds

 

 

2,250

 

 

34

 

 

(15)

 

 

2,269

Other

 

 

540

 

 

54

 

 

 —

 

 

594

Total

 

$

112,081

 

$

3,100

 

$

(47)

 

$

115,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2019

U.S. government agency mortgage-backed securities–residential

 

$

98,842

 

$

464

 

$

(828)

 

$

98,478

U.S. government agency securities

 

 

12,049

 

 

53

 

 

(26)

 

 

12,076

Municipal securities(1)

 

 

1,384

 

 

17

 

 

(5)

 

 

1,396

Corporate bonds

 

 

2,250

 

 

25

 

 

(2)

 

 

2,273

Other

 

 

555

 

 

54

 

 

 —

 

 

609

Total

 

$

115,080

 

$

613

 

$

(861)

 

$

114,832

 


1The issuers of municipal securities are all within New York State.

9

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following table presents the fair value and unrealized losses of the Company’s available for sale securities with gross unrealized losses aggregated by the length of time the individual securities have been in a continuous unrealized loss position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

Less Than 12 Months

 

12 Months or Longer

 

Total

 

 

 

 

Unrealized

 

 

 

Unrealized

 

 

 

Unrealized

 

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

U.S. government agency mortgage-backed securities-residential

 

$

 —

 

$

 —

 

$

1,009

 

$

(7)

 

$

1,009

 

$

(7)

Municipal Securities

 

 

471

 

 

(25)

 

 

 —

 

 

 —

 

 

471

 

 

(25)

Corporate Bonds

 

 

985

 

 

(15)

 

 

 —

 

 

 —

 

 

985

 

 

(15)

Total

 

$

1,456

 

$

(40)

 

$

1,009

 

$

(7)

 

$

2,465

 

$

(47)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2019

U.S. government agency mortgage-backed securities-residential

 

$

35,612

 

$

(302)

 

$

27,252

 

$

(526)

 

$

62,864

 

$

(828)

U.S. government agency securities

 

 

 —

 

 

 —

 

 

7,001

 

 

(26)

 

 

7,001

 

 

(26)

Municipal Securities

 

 

490

 

 

(5)

 

 

 —

 

 

 —

 

 

490

 

 

(5)

Corporate Bonds

 

 

749

 

 

(2)

 

 

 —

 

 

 —

 

 

749

 

 

(2)

Total

 

$

36,851

 

$

(309)

 

$

34,253

 

$

(552)

 

$

71,104

 

$

(861)

 

At March 31, 2020, the Company had 11 individual available-for-sale securities in an unrealized loss position with unrealized losses totaling $47, with an aggregate depreciation of 1.91%, from the Company’s amortized cost.

Management believes that none of the unrealized losses on available for sale securities are other-than-temporary because substantially all of the unrealized losses in the Company’s investment portfolio relate to market interest rate changes on debt and mortgage-backed securities issued either directly by the government or from government sponsored enterprises. The Company does not intend to sell the securities and it is not likely that the Company will be required to sell the securities before recovery of their amortized cost basis, which may be maturity, therefore, the Company did not consider those investments to be other-than-temporarily impaired at March 31, 2020.

The amortized cost and fair value of available for sale debt securities at March 31, 2020 and December 31, 2019, by contractual maturities, are presented below. Actual maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be called or repaid without any penalties.

10

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following maturity summary:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

    

Amortized Cost

    

Fair Value

    

Amortized Cost

    

Fair Value

Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

Within 1 year

 

$

175

 

$

175

 

$

175

 

$

175

After 1 but within 5 years

 

 

 —

 

 

 —

 

 

7,027

 

 

7,001

After 5 but within 10 years

 

 

7,804

 

 

8,016

 

 

7,806

 

 

7,899

After 10 years

 

 

675

 

 

650

 

 

675

 

 

670

Total Maturities

 

 

8,654

 

 

8,841

 

 

15,683

 

 

15,745

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

102,887

 

 

105,699

 

 

98,842

 

 

98,478

Other

 

 

540

 

 

594

 

 

555

 

 

609

Total

 

$

112,081

 

$

115,134

 

$

115,080

 

$

114,832

 

At March 31, 2020 and December 31, 2019, available for sale securities with a carrying value of $23,116 and $23,782, respectively, were pledged to secure Federal Home Loan Bank of New York (“FHLB”) borrowings. In addition, at March 31, 2020 and December 31, 2019, $725 and $726 of available for sale securities were pledged to secure borrowings at the Federal Reserve Bank of New York (“FRB”), respectively.

During the three months ended March 31, 2020, there was $6,996 in proceeds from the sales of available for sale securities with $29 in gross losses realized.  

3.    Loans and Allowance for Loan Losses

A summary of the Company’s loan portfolio is as follows:

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

    

2020

    

2019

 

Commercial real estate loans:

 

 

 

  

 

Construction

 

$

8,801

 

$

20,354

 

Non-residential

 

 

242,078

 

 

228,157

 

Multi-family

 

 

30,334

 

 

20,129

 

Residential real estate loans

 

 

43,629

 

 

43,726

 

Commercial and industrial loans

 

 

90,242

 

 

90,554

 

Consumer loans:

 

 

  

 

 

  

 

Indirect automobile

 

 

367,293

 

 

360,569

 

Home equity

 

 

15,165

 

 

16,276

 

Other consumer

 

 

9,410

 

 

9,752

 

Total gross loans

 

 

806,952

 

 

789,517

 

Net deferred loan costs

 

 

10,029

 

 

9,908

 

Allowance for loan losses

 

 

(6,620)

 

 

(5,954)

 

Total net loans

 

$

810,361

 

$

793,471

 

 

At March 31, 2020 and December 31, 2019, the unpaid principal balances of loans held for sale, included in the residential real estate category above, were $1,169 and $2,684, respectively.

11

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following tables present the classes of the loan portfolio summarized by the pass category and the criticized and classified categories of special mention and substandard within the internal risk system:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Pass

    

Special Mention

    

Substandard

    

Total

Commercial real estate:

 

 

  

 

 

  

 

 

  

 

 

  

Construction

 

$

8,801

 

$

 —

 

$

 —

 

$

8,801

Non-residential

 

 

233,549

 

 

4,223

 

 

4,306

 

 

242,078

Multifamily

 

 

29,965

 

 

 —

 

 

369

 

 

30,334

Residential real estate

 

 

41,296

 

 

 —

 

 

2,333

 

 

43,629

Commercial and industrial

 

 

88,840

 

 

555

 

 

847

 

 

90,242

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

366,685

 

 

 —

 

 

608

 

 

367,293

Home equity

 

 

14,740

 

 

 —

 

 

425

 

 

15,165

Other consumer

 

 

9,410

 

 

 —

 

 

 —

 

 

9,410

Total

 

$

793,286

 

$

4,778

 

$

8,888

 

$

806,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2019

 

    

Pass

    

Special Mention

    

Substandard

    

Total

Commercial real estate:

 

 

  

 

 

  

 

 

  

 

 

  

Construction

 

$

20,354

 

$

 —

 

$

 —

 

$

20,354

Non-residential

 

 

219,485

 

 

4,285

 

 

4,387

 

 

228,157

Multifamily

 

 

19,744

 

 

 —

 

 

385

 

 

20,129

Residential real estate

 

 

41,385

 

 

 —

 

 

2,341

 

 

43,726

Commercial and industrial

 

 

88,874

 

 

597

 

 

1,083

 

 

90,554

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

359,616

 

 

 —

 

 

953

 

 

360,569

Home equity

 

 

15,861

 

 

 —

 

 

415

 

 

16,276

Other consumer

 

 

9,741

 

 

 —

 

 

11

 

 

9,752

Total

 

$

775,060

 

$

4,882

 

$

9,575

 

$

789,517

 

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The past due status of all classes of loans is determined based on contractual due dates for loan payments.

12

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

 

 

 

 

 

 

Greater Than

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90 Days Past

 

Total Loans

 

 

 

    

Current

    

Past Due

    

Past Due

    

Due

    

Receivable

    

Non-accrual

Commercial real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Construction

 

$

8,801

 

$

 —

 

$

 —

 

$

 —

 

$

8,801

 

$

 —

Non-residential

 

 

234,528

 

 

3,554

 

 

 —

 

 

3,996

 

 

242,078

 

 

3,996

Multifamily

 

 

29,965

 

 

 —

 

 

 —

 

 

369

 

 

30,334

 

 

369

Residential real estate

 

 

40,346

 

 

2,226

 

 

264

 

 

793

 

 

43,629

 

 

2,333

Commercial and industrial

 

 

89,458

 

 

508

 

 

 1

 

 

275

 

 

90,242

 

 

504

Consumer:

 

 

  

 

 

  

 

 

 

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

359,289

 

 

6,712

 

 

699

 

 

593

 

 

367,293

 

 

608

Home equity

 

 

14,695

 

 

69

 

 

74

 

 

327

 

 

15,165

 

 

425

Other consumer

 

 

9,228

 

 

128

 

 

54

 

 

 —

 

 

9,410

 

 

 —

Total

 

$

786,310

 

$

13,197

 

$

1,092

 

$

6,353

 

$

806,952

 

$

8,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

Greater Than

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90 Days Past

 

Total Loans

 

 

 

    

Current

    

Past Due

    

Past Due

    

Due

    

Receivable

    

Non-accrual

Commercial real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Construction

 

$

20,354

 

$

 —

 

$

 —

 

$

 —

 

$

20,354

 

$

 —

Non-residential

 

 

222,953

 

 

409

 

 

884

 

 

3,911

 

 

228,157

 

 

3,911

Multifamily

 

 

19,744

 

 

 —

 

 

 —

 

 

385

 

 

20,129

 

 

385

Residential real estate

 

 

42,403

 

 

427

 

 

116

 

 

780

 

 

43,726

 

 

2,341

Commercial and industrial

 

 

89,401

 

 

288

 

 

198

 

 

667

 

 

90,554

 

 

905

Consumer:

 

 

  

 

 

  

 

 

 

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

351,840

 

 

6,494

 

 

1,294

 

 

941

 

 

360,569

 

 

953

Home equity

 

 

15,726

 

 

142

 

 

91

 

 

317

 

 

16,276

 

 

415

Other consumer

 

 

9,492

 

 

201

 

 

48

 

 

11

 

 

9,752

 

 

11

Total

 

$

771,913

 

$

7,961

 

$

2,631

 

$

7,012

 

$

789,517

 

$

8,921

 

13

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following tables summarize information in regard to impaired loans by loan portfolio class:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

Recorded

 

Unpaid Principal

 

Related

 

Average Recorded

 

    

Investment

    

Balance

    

Allowance

    

Investment

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential

 

$

3,996

 

$

5,882

 

$

 —

 

$

3,953

Multifamily

 

 

369

 

 

400

 

 

 —

 

 

377

Residential real estate

 

 

2,333

 

 

2,929

 

 

 —

 

 

2,337

Commercial and industrial

 

 

503

 

 

679

 

 

 —

 

 

704

Consumer:

 

 

 

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

343

 

 

389

 

 

 —

 

 

475

Home equity

 

 

425

 

 

455

 

 

 —

 

 

420

Other consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 6

Total

 

$

7,969

 

$

10,734

 

$

 —

 

$

8,272

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

Commercial and industrial

 

$

 1

 

$

49

 

$

 1

 

$

 1

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

265

 

 

267

 

 

78

 

 

305

Total

 

$

266

 

$

316

 

$

79

 

$

306

Total:

 

 

  

 

 

  

 

 

  

 

 

  

Commercial real estate:

 

 

  

 

 

  

 

 

  

 

 

  

Non-residential

 

$

3,996

 

$

5,882

 

$

 —

 

$

3,953

Multifamily

 

 

369

 

 

400

 

 

 —

 

 

377

Residential real estate

 

 

2,333

 

 

2,929

 

 

 —

 

 

2,337

Commercial and industrial

 

 

504

 

 

728

 

 

 1

 

 

705

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

608

 

 

656

 

 

78

 

 

780

Home equity

 

 

425

 

 

455

 

 

 —

 

 

420

Other consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 6

Total

 

$

8,235

 

$

11,050

 

$

79

 

$

8,578

 

14

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

Recorded 

 

Unpaid Principal 

 

Related 

 

Average Recorded 

 

    

Investment

    

Balance

    

Allowance

    

Investment

With no related allowance recorded:

 

  

 

 

  

 

 

  

 

 

  

 

Commercial real estate:

 

  

 

 

  

 

 

  

 

 

  

 

Non-residential

 

 

3,911

 

$

5,733

 

$

 —

 

$

3,209

Multifamily

 

 

385

 

 

409

 

 

 —

 

 

192

Residential real estate

 

 

2,341

 

 

2,850

 

 

 —

 

 

2,313

Commercial and industrial

 

 

905

 

 

1,109

 

 

 —

 

 

601

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

607

 

 

740

 

 

 —

 

 

441

Home equity

 

 

415

 

 

467

 

 

 —

 

 

307

Other consumer

 

 

11

 

 

11

 

 

 —

 

 

10

Total

 

$

8,575

 

$

11,319

 

$

 —

 

$

7,073

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

346

 

$

376

 

$

107

 

$

262

Total

 

$

346

 

$

376

 

$

107

 

$

262

Total:

 

 

  

 

 

  

 

 

  

 

 

  

Commercial real estate:

 

 

  

 

 

  

 

 

  

 

 

  

Non-residential

 

 

3,911

 

$

5,733

 

$

 —

 

$

3,209

Multifamily

 

 

385

 

 

409

 

 

 —

 

 

192

Residential real estate

 

 

2,341

 

 

2,850

 

 

 —

 

 

2,313

Commercial and industrial

 

 

905

 

 

1,109

 

 

 —

 

 

601

Consumer:

 

 

  

 

 

  

 

 

  

 

 

  

Indirect automobile

 

 

953

 

 

1,116

 

 

107

 

 

703

Home equity

 

 

415

 

 

467

 

 

 —

 

 

307

Other consumer

 

 

11

 

 

11

 

 

 —

 

 

10

Total

 

$

8,921

 

$

11,695

 

$

107

 

$

7,335

 

A loan is considered impaired when based on current information and events it is probable that the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans and loans modified as troubled debt restructurings (“TDRs”). Loan modifications, which resulted in these loans being considered TDRs, are primarily in the form of rate concessions and extensions of maturity dates. The Company does not generally recognize interest income on a loan in an impaired status. At March 31, 2020 and December 31, 2019, the same three loans totaling $1,638 and $1,659, respectively, included in impaired loans, were identified as TDRs. There were no new TDRs in 2019 or the first three months of 2020. At March 31, 2020 and December 31, 2019, all TDR loans were performing in accordance with their restructured terms. At March 31, 2020 and December 31, 2019, the Company had no commitments to advance additional funds to borrowers under TDR loans.

The Company services certain loans that it has sold without recourse to third parties. The aggregate balances of loans serviced for others were $276,749 and $270,730 as of March 31, 2020 and December 31, 2019, respectively.

The balance of capitalized servicing rights, included in other assets at March 31, 2020 and December 31, 2019, were $2,254 and $2,226, respectively. Fair value exceeds carrying value. No impairment charges related to servicing rights were recognized during the period ended March 31, 2020 and the year ended December 31, 2019.

15

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following tables summarize the segments of the loan portfolio and the allowance for loan losses, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment and the activity in the allowance for loan losses for the periods then ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial 

    

 

    

Commercial 

    

 

    

 

    

 

 

    

Real Estate

    

Residential

    

and Industrial

    

Indirect

    

Consumer

    

Totals

 

    

Three months ended March 31, 2020

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,009

 

$

99

 

$

603

 

$

3,117

 

$

126

 

$

5,954

Provision for loan losses

 

 

144

 

 

 —

 

 

31

 

 

1,012

 

 

13

 

 

1,200

Loans charged-off

 

 

 —

 

 

 —

 

 

(38)

 

 

(711)

 

 

(15)

 

 

(764)

Recoveries

 

 

 —

 

 

 —

 

 

 5

 

 

220

 

 

 5

 

 

230

Ending balance

 

$

2,153

 

$

99

 

$

601

 

$

3,638

 

$

129

 

$

6,620

Ending balance:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Individually evaluated for impairment

 

$

 —

 

$

 —

 

$

 1

 

$

78

 

$

 —

 

$

79

Collectively evaluated for impairment

 

$

2,153

 

$

99

 

$

600

 

$

3,560

 

$

129

 

$

6,541

Loan receivables:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Ending balance

 

$

281,213

 

$

43,629

 

$

90,242

 

$

367,293

 

$

24,575

 

$

806,952

Ending balance:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Individually evaluated for impairment

 

$

4,365

 

$

2,333

 

$

504

 

$

608

 

$

425

 

$

8,235

Collectively evaluated for impairment

 

$

276,848

 

$

41,296

 

$

89,738

 

$

366,685

 

$

24,150

 

$

798,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Residential

 

Commercial

 

 

 

 

 

 

 

    

Real Estate

    

Real Estate

    

and Industrial

    

 

Indirect

 

Consumer

    

Totals

 

 

Three months ended March 31, 2019

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,080

 

$

320

 

$

1,542

 

$

2,915

 

$

789

 

$

6,646

Provision for loan losses

 

 

79

 

 

(35)

 

 

37

 

 

703

 

 

(4)

 

 

780

Loans charged-off

 

 

 —

 

 

 —

 

 

(5)

 

 

(495)

 

 

(6)

 

 

(506)

Recoveries

 

 

 —

 

 

 1

 

 

 1

 

 

257

 

 

 4

 

 

263

Ending balance

 

$

1,159

 

$

286

 

$

1,575

 

$

3,380

 

$

783

 

$

7,183

 

 

16

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Residential

 

Commercial

 

 

 

 

 

 

 

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

    

Consumer

    

Totals

 

 

Year ended December 31, 2019

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Loans deemed impaired

 

$

 —

 

$

 —

 

$

 —

 

$

107

 

$

 —

 

$

107

Loans not deemed impaired

 

$

2,009

 

$

99

 

$

603

 

$

3,010

 

$

126

 

$

5,847

Loan receivables:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Ending balance

 

$

268,640

 

$

43,726

 

$

90,554

 

$

360,569

 

$

26,028

 

$

789,517

Ending balance:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Loans deemed impaired

 

$

4,296

 

$

2,341

 

$

905

 

$

953

 

$

426

 

$

8,921

Loans not deemed impaired

 

$

264,344

 

$

41,385

 

$

89,649

 

$

359,616

 

$

25,602

 

$

780,596

 

In the normal course of business, the Company grants loans to officers, directors and other related parties. Balances and activity of such loans during the periods presented were not material.

4.    Premises and Equipment

Premises and equipment are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

    

2020

    

2019

 

Land

 

$

3,690

 

$

3,690

 

Buildings and improvements

 

 

25,371

 

 

25,371

 

Furniture, fixtures and equipment

 

 

12,353

 

 

12,090

 

Construction in process

 

 

498

 

 

267

 

Total

 

 

41,912

 

 

41,418

 

Less accumulated depreciation

 

 

(23,408)

 

 

(23,080)

 

Net

 

$

18,504

 

$

18,338

 

 

 

5.    Goodwill

The changes in the carrying value of goodwill are as follows:

 

 

 

 

 

 

 

 

 

 

Three Months

 

Year Ended

 

 

Ended March 31, 

 

December 31, 

RAM

    

2020

    

2019

Beginning balance

 

$

1,410

 

$

1,410

 

 

 

  

 

 

  

Ending balance

 

$

1,410

 

$

1,410

 

 

 

  

 

 

  

Accumulated impairment

 

$

1,116

 

$

1,116

 

The Company tested the goodwill recorded for RAM and determined that no write-down was required for the first three months of 2020 or the year 2019.

17

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

6.    Intangible Assets

The changes in the carrying value of customer list intangible are as follows:

 

 

 

 

 

 

 

 

 

 

Three Months

 

Year Ended

 

 

Ended March 31, 

 

December 31, 

RAM

    

2020

    

2019

Beginning balance

 

$

241

 

$

284

Amortization

 

 

(11)

 

 

(43)

 

 

 

  

 

 

  

Ending balance

 

$

230

 

$

241

Accumulated amortization and impairment

 

$

695

 

$

706

 

The value assigned to customer list intangibles is based upon a multiple of the amount of commission revenue generated from the identified premiums. The customer lists are expected to have useful lives of 13 years and 4 months. The Company recognized $11 of amortization expense related to its intangible assets for the three month periods ended March 31, 2020 and 2019.

At March 31, 2020, based upon the amount of future commission revenue available from the then existing RAM customer premiums on hand, the Company determined that the fair value of the amortizable intangible assets exceeded their carrying values.

As of March 31, 2020, the future amortization expense for amortizable intangible assets for the respective years is as follows:

 

 

 

 

 

2020

    

$

31

2021

 

 

42

2022

 

 

42

2023

 

 

42

2024

 

 

42

Thereafter

 

 

31

Total

 

$

230

 

 

7.    Deposits

Deposits balances are summarized as follows:

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

    

2020

    

2019

Noninterest bearing demand deposits

 

$

174,958

 

$

179,236

Interest bearing accounts:

 

 

  

 

 

  

NOW

 

 

97,979

 

 

95,572

Savings

 

 

127,578

 

 

121,139

Money market

 

 

153,550

 

 

158,747

Time certificates of deposit

 

 

230,590

 

 

218,649

Total interest bearing accounts

 

 

609,697

 

 

594,107

Total deposits

 

$

784,655

 

$

773,343

 

Included in time certificates of deposit at March 31, 2020 and December 31, 2019 were reciprocal deposits totaling $27,005 and $21,270, respectively, with original maturities of one to three years. Time certificates of deposit in

18

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

denominations of $250 or greater were $45,808 and $44,605 as of March 31, 2020 and December 31, 2019, respectively.

Contractual maturities of time certificates of deposit at March 31, 2020 are summarized below:

 

 

 

 

 

 

 

March 31, 

 

    

2020

Within 1 year

 

$

197,309

1 – 2 years

 

 

17,222

2 – 3 years

 

 

4,266

3 – 4 years

 

 

3,928

4 – 5 years

 

 

7,865

Total

 

$

230,590

 

 

8.    Long-Term Debt and FHLB Stock

FHLB Borrowings and Stock

The Bank is a member of the FHLB. At March 31, 2020 and December 31, 2019, the Bank had access to a preapproved secured line of credit with the FHLB of $503,527 and $486,906, respectively. Borrowings under this line require collateralization through the pledge of specific loans and securities. At March 31, 2020 and December 31, 2019, the Bank had pledged assets of $186,202 and $168,230, respectively. At March 31, 2020, the Bank also had structured borrowings in the amount of $79,645. The outstanding principal amounts and the related terms and rates at March 31, 2020 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term

    

Principal

    

Maturity

    

Rate

    

Due in one year

    

Long term

1 month bullet

 

$

15,000

 

April 13, 2020

 

0.91

%  

$

15,000

 

$

 —

1 year bullet

 

 

10,000

 

February 1, 2021

 

0.80

%  

 

10,000

 

 

 —

2 year amortizing

 

 

640

 

May 15, 2020

 

2.78

%  

 

640

 

 

 —

2 year amortizing

 

 

853

 

June 8, 2020

 

2.76

%  

 

853

 

 

 —

2 year amortizing

 

 

6,309

 

May 17, 2021

 

2.53

%  

 

5,031

 

 

1,277

2 year bullet

 

 

10,000

 

May 17, 2021

 

2.46

%  

 

 —

 

 

10,000

3 year amortizing

 

 

4,273

 

May 17, 2021

 

2.92

%  

 

3,406

 

 

867

3 year amortizing

 

 

7,570

 

May 16, 2022

 

2.49

%  

 

3,312

 

 

4,259

3 year bullet

 

 

10,000

 

May 16, 2022

 

2.44

%  

 

 —

 

 

10,000

3 year amortizing

 

 

15,000

 

February 28, 2023

 

1.32

%  

 

4,934

 

 

10,066

Total

 

$

79,645

 

Weighted Average Rate

 

2.55

%  

$

43,176

 

$

36,469

 

The Bank is required to maintain an investment in capital stock of the FHLB, as collateral, in an amount equal to a certain percentage of its outstanding debt. FHLB stock is considered restricted stock and is carried at cost. The Bank evaluates for impairment based on the ultimate recovery ability of the cost. No impairment was recognized at either March 31, 2020 or December 31, 2019.

Subordinated Debt

As part of the reorganization completed on January 16, 2019, the Company acquired both the common securities and related obligations of RSB Capital Trust I (“Trust”). The Trust, which has no independent assets or operations, was formed in 2005 for the sole purpose of issuing trust preferred securities and investing the proceeds thereof in an equivalent amount of junior subordinated debentures. The proceeds from the issuance of the trust preferred

19

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

securities are currently considered Tier 1 capital for purposes of determining the Bank’s capital ratios. The trust securities also bear interest at 3-month LIBOR plus 2.00%. The duration of the Trust is 30 years.

The subordinated debt securities of $5,155 are unsecured obligations of the Company and are subordinate and junior in right of payment to all present and future senior indebtedness of the Company. The Company has entered into a guarantee, which together with its obligations under the subordinated debt securities and the declaration of trust governing the Trust, including its obligations to pay costs, expenses, debts and liabilities, provides a full and unconditional guarantee of amounts on the capital securities. The subordinated debentures, which bear interest at 3-month LIBOR plus 2.00%  (3.45% at March 31, 2020 and 3.91% at December 31, 2019) mature on May 23, 2035.

Other Borrowings

On December 31, 2018, there was an outstanding advance on an unsecured credit line with Atlantic Community Bankers Bank of $5,000 to Rhinebeck Bancorp, MHC which was paid in full on January 16, 2019 at the close of the Company’s offering.

The Bank also has an unsecured, uncommitted $10,000 line of credit with Zions Bank. There were no advances outstanding under this line of credit at either March 31, 2020 or December 31, 2019.

 

9.  Employee Benefits

Pension Plan

The Bank maintains a noncontributory defined benefit pension plan covering substantially all of its employees 21 years of age or older who had completed at least one year of service as of June 30, 2012, the effective date on which, the Board of Directors of the Bank voted to freeze the its defined benefit plan.

The following table sets forth the plan’s funded status and amounts recognized in the Company’s consolidated statements of financial condition:

 

 

 

 

 

 

 

 

 

 

 

Three months

 

Year ended

 

 

 

ended March 31, 

 

December 31, 

 

 

    

2020

    

2019

 

Projected and accumulated benefit obligation

 

$

(19,557)

 

$

(20,953)

 

Plan assets at fair value

 

 

19,609

 

 

20,628

 

Funded status included in accrued expenses and other liabilities

 

$

52

 

$

(325)

 

 

The net periodic pension (benefit) cost and amounts recognized in other comprehensive income (loss) are as follows:

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Three months ended

 

 

 

March 31, 

 

March 31, 

 

 

    

2020

    

2019

 

Interest cost

 

$

167

 

$

185

 

Expected return on plan assets

 

 

(264)

 

 

235

 

Amortization of unrecognized loss

 

 

71

 

 

90

 

Net periodic cost (benefit)

 

$

(26)

 

$

510

 

 

20

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The expected long-term rate of return on plan assets has been determined by applying historical average investment returns from published indexes relating to the current allocation of assets in the plan. Plan assets are invested in pooled separate accounts consisting of underlying investments in eleven diversified investment funds.

As of March 31, 2020 the investment funds included seven equity funds and four fixed income funds, comprised of three bond funds and a real estate fund, each with its own investment objectives, investment strategies and risks, as detailed in the Company’s investment policy statement. The Company determines the appropriate strategic asset allocation versus plan liabilities, as governed by the investment policy statement.

The assets of the plan are invested under the supervision of the Company’s investment committee in accordance with the investment policy statement. The investment options of the plan are chosen in a manner consistent with generally accepted standards of fiduciary responsibility. The investment performance of the Company’s individual investment managers, with the assistance of the Company’s investment consultant, is monitored on a quarterly basis and is reviewed at least annually relative to the objectives and guidelines as stated in the Company’s investment policy statement.

The Company did not make a contribution to the plan in the first three months of 2020 or 2019.

The fair value of the Company’s pension plan assets, by fair value hierarchy, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment in separate accounts

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income

 

$

14,315

 

$

 —

 

$

 —

 

$

14,315

Equity

 

 

5,294

 

 

 —

 

 

 —

 

 

5,294

Total assets at fair value

 

$

19,609

 

$

 —

 

$

 —

 

$

19,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment in separate accounts

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income

 

$

15,372

 

$

 —

 

$

 —

 

$

15,372

Equity

 

 

5,256

 

 

 —

 

 

 —

 

 

5,256

Total assets at fair value

 

$

20,628

 

$

 —

 

$

 —

 

$

20,628

 

The pooled separate accounts are valued at the net asset per unit based on either the observable net asset value of the underlying investment or the net asset value of the underlying pool of securities. Net asset value is based on the value of the underlying assets owned by the fund, minus its liabilities and then divided by the number of shares outstanding. Pooled separate accounts were previously classified within level 2 of the valuation hierarchy, however, new guidance interpretation has prompted us to reclassify our input level to level 1 as the net asset value has a readily determinable fair value in a manner that is similar to that of a mutual fund.

For a detailed disclosure on the Bank’s pension and employee benefits plans, please refer to Note 10 of the Company’s Consolidated Financial Statements for the year ended December 31, 2019 included in the Company’s Annual Report on Form 10‑K.

21

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

Defined Contribution Plan

The Company sponsors a 401(k) defined contribution plan. Participants are permitted, in accordance with the provisions of Section 401(k) of the Internal Revenue Code, to contribute up to 25% of their earnings (as defined) into the plan with the Company matching up to 6%, subject to Internal Revenue Service limitations. The Company’s contributions charged to operations amounted to $246 and $225 for the three months ended March 31, 2020 and 2019, respectively.

Deferred Compensation Arrangements

Directors’ Plan

The Bank’s Deferred Compensation Plan for Fees of Directors, as amended and restated effective January 1, 2005 (the “Directors’ Plan”) covers Directors who elect to defer receipt of all or a portion of their fees until separation from service. Upon resignation, retirement, or death the participant’s total deferred compensation, including earnings thereon, will be paid out. At March 31, 2020 and December 31, 2019, total amounts due of $1,795 and $2,086, respectively, are included in accrued expenses and other liabilities. Total expenses related to the Directors’ Plan were $10 and $32 for the three months ended March 31, 2020 and 2019, respectively, which were included in other noninterest expense in the consolidated statements of income.

Executive Long-Term Incentive and Retention Plan

The Bank maintains an Executive Long-Term Incentive and Retention Plan (the “Executive Plan”). Participation in the Executive Plan is limited to officers of the Company designated as participants by the Board of Directors and who filed a properly completed and executed participation agreement in accordance with the terms of the Executive Plan. Under the Executive Plan, the Board of Directors may grant annual incentive awards equal to a percentage of a participant’s base salary at the rate in effect on the last day of the Plan year, as determined by the Board of Directors based on the attainment of criteria established annually by the Board of Directors. Incentive awards under the Executive Plan are credited to the participant’s incentive benefit account as of the last day of the Executive Plan year to which the award relates and earn interest at a rate determined annually by the Board of Directors. Participants vest in their benefit accounts in accordance with the vesting schedule approved by the Board of Directors, which ranges from one to five years of service. At March 31, 2020 and December 31, 2019, $1,181 and $1,163, respectively, is included in accrued expenses and other liabilities, which represents the cumulative amounts deferred and earnings thereon. The Company recognized expenses of $149 and $137 for the three months ended March 31, 2020 and 2019, respectively, related to this plan and which are included in salaries and employee benefits expense in the consolidated statements of income.

Group Term Replacement Plan

Under the terms of the “Group Term Replacement Plan”, the Company provides postretirement life insurance benefits to certain officers. The liability related to these postretirement benefits is being accrued over the individual participants’ service period and aggregated $1,344 and $1,330, respectively, at March 31, 2020 and December 31, 2019. The Company recognized expenses of $14 and $13 for the three-month periods ended March 31, 2020 and March 31, 2019, related to this plan which are included in salaries and employee benefits expense in the consolidated statements of income.

22

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

Other Director and Officer Postretirement Benefits

The Company has individual fee continuation agreements with certain directors and a supplemental retirement agreement with an executive officer which provide for fixed postretirement benefits to be paid to the directors and the officer, or their beneficiaries, for periods ranging from 15 to 20 years. In addition, the Company has agreements with certain directors which provide for certain postretirement life insurance benefits. The liability related to these postretirement benefits is being accrued over the individual participants’ service period and aggregated $2,129 and $2,123, respectively, at March 31, 2020 and December 31, 2019. The Company recognized expenses of $22 and $24 for the three months ended March 31, 2020 and 2019, respectively, related to these benefits which are included in other noninterest expenses in the consolidated statements of income.

Employee Stock Ownership Plan

On January 1, 2019, the Bank established an Employee Stock Ownership Plan (“ESOP”) to provide eligible employees the opportunity to own Company stock. The plan is a tax-qualified retirement plan for the benefit of Bank employees. On January 16, 2019, the Company granted a loan to the ESOP for the purchase of 436,425 shares of the Company’s common stock at a price of $10.00 per share. The loan obtained by the ESOP from the Company to purchase the common stock is payable annually over 20 years at a rate per annum equal to the Prime Rate, reset annually on January 1st (4.75% at January 1, 2020). Loan payments are funded by cash contributions from the Bank. The loan is secured by the shares purchased, which are held in a suspense account for allocation among participants as the loan is repaid. The balance of the ESOP loan at March 31, 2020 was $4,239. Contributions are allocated to eligible participants on the basis of compensation, subject to federal tax limits. The number of shares committed to be released annually is 21,821 through 2039.

Shares held by the ESOP include the following:

 

 

 

 

 

    

March 31, 2020

Allocated

 

21,821

Committed to be allocated

 

5,454

Unallocated

 

409,150

Total shares

 

436,425

 

The fair value of unallocated shares was $2,619 at March 31, 2020.

Total compensation expense recognized in connection with the ESOP for the three months ended March 31, 2020 and 2019 was $55 and $64, respectively.

10.  Leases

As of March 31, 2020, the Company leases real estate for seven branch offices under various lease agreements. All of our leases are classified as operating leases, and therefore, were previously not recognized on the Company’s Consolidated Statements of Financial Condition. With the adoption of Topic 842, operating lease agreements are required to be recognized on the Consolidated Statements of  Financial Condition as a right-of-use (“ROU”) asset and a corresponding lease liability.

The calculated amount of the ROU assets and lease liabilities are impacted by the length of the lease term and the discount rate used to present value the minimum lease payments. The Company’s leases have maturities which range from 2020 to 2035, some of which include lessee options to extend the lease term. If  the Company considers

23

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the ROU asset and lease liability. The weighted average remaining life of the lease terms for these leases was 13.3 years as of March 31, 2020. As most of our leases do not provide an implicit rate, the Company used its incremental borrowing rate, the rate of interest to borrow on a collateralized basis for a similar term, at the lease commencement date. The Company utilized a weighted average discount rate of 2.62% in determining the lease liability as of March 31, 2020.

For the three months ended March 31, 2020, total operating lease costs were $155 and is included in occupancy expense. Deferred rent liability was $204,000 at March 31, 2020 and $213,000 at December 31, 2019. The right-of-use asset, included in other assets, was $6.6 million and the corresponding lease liability, included in accrued expenses and other liabilities was $6.6 million as of March 31, 2020, respectively.

 

Future minimum payments for operating leases with initial or remaining terms of one year or more as of March 31, 2020 were as follows:

 

 

 

 

 

Years ending December 31:

    

 

 

2020

 

$

476

2021

 

 

637

2022

 

 

593

2023

 

 

570

2024

 

 

566

Thereafter

 

 

5,086

Total future minimum lease payments

 

 

7,928

Amounts representing interest

 

 

(1,290)

Present Value of Net Future Minimum Lease Payments

 

$

6,638

 

 

11.  Commitments and Contingencies

Legal Matters

The Company is involved in various legal proceedings which have arisen in the normal course of business. Management believes that resolution of these matters will not have a material effect on the Company’s financial condition or results of operations.

Employment Agreements

The Company has entered into employment agreements with certain officers. The agreements provide for base salaries and incentive compensation based on performance criteria outlined in the agreements. The agreements also provide for insurance and various other benefits.

Financial Instruments with Off-Balance-Sheet Risk

In the normal course of business, the Company is a party to financial instruments with off-balance-sheet risk to meet the financing needs of its customers. These financial instruments include standby letters of credit and commitments to extend credit, which include new loan commitments and undisbursed portions of construction loans and other lines of credit. These financial instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the statements of financial condition. The contractual

24

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

The contractual amounts of commitments to extend credit represent the amounts of potential loss should the contract be fully drawn upon, the customer defaults and the value of any existing collateral become worthless. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.

Financial instruments whose contract amounts represent off-balance sheet credit risk are as follows:

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

    

2020

    

2019

 

Commitments to extend credit summarized as follows:

 

 

 

 

 

 

 

Future loan commitments

 

$

8,460

 

$

9,881

 

Undisbursed construction loans

 

 

8,824

 

 

10,202

 

Undisbursed home equity lines of credit

 

 

10,307

 

 

10,277

 

Undisbursed commercial and other line of credit

 

 

57,144

 

 

59,234

 

Standby letters of credit

 

 

5,297

 

 

5,290

 

Total

 

$

90,032

 

$

94,884

 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Since these commitments could expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include residential and commercial property, deposits and securities.

12.  Regulatory Matters

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance-sheet items, as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

The final rules implementing the BASEL Committee on Banking Supervisor’s Capital Guidance for U.S. Banks (BASEL III) became effective for the Bank on January 1, 2016. Compliance with the requirements was phased in over a four year period with full compliance as of January 1, 2019. All presented capital ratios are calculated using BASEL III rules.

Pursuant to the Economic Growth, Regulatory Relief, and Consumer Protection Act, the federal banking agencies adopted, effective January 1, 2020, a final rule whereby financial institutions and financial institution holding companies that have less than $10 billion in total consolidated assets and meet other qualifying criteria, including a leverage ratio of greater than 9%, are eligible to opt into a “Community Bank Leverage Ratio” framework.  The

25

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

agencies reserved the authority to disallow the use of the Community Bank Leverage Ratio by a financial institution or holding company based on the risk profile of the organization.  More recently, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act and implementing rules temporarily reduced the community bank leverage ratio to 8%, to be gradually increased back to 9% by 2022. The CARES Act also provides that, during the same time period, if a qualifying community banking organization falls no more than 1% below the community bank leverage ratio, it will have a two-quarter grace period to satisfy the community bank leverage ratio.  The Bank has not elected to use the community bank leverage ratio framework.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the tables below) of total, common equity Tier 1 and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier I capital (as defined) to average assets (as defined). Management believes, as of March 31, 2020 and December 31, 2019, that the Bank met all capital adequacy requirements to which they are subject.

The most recent notification from the Federal Deposit Insurance Corporation (“FDIC”) categorized the Bank as “well capitalized” under the regulatory framework. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, common equity Tier 1, Tier I risk-based and Tier I leverage ratios as set forth in the table below. There are no conditions or events since then, which management believes have changed the Bank’s category.

The Bank’s actual capital amounts and ratios were:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To be Well Capitalized under 

 

 

 

 

 

 

 

 

For Capital Adequacy

 

Prompt Corrective Action

 

 

 

Actual

 

Purposes

 

Provisions

 

 

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

 

 

 

March 31, 2020

 

Rhinebeck Bank

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets)

 

$

111,801

 

12.80

%  

$

69,892

 

8.00

%  

$

87,365

 

10.00

%

Tier 1 capital (to risk-weighted assets)

 

 

105,181

 

12.04

%  

 

52,419

 

6.00

%  

 

69,892

 

8.00

%

Common equity tier one capital (to risk weighted assets)

 

 

105,181

 

12.04

%  

 

39,314

 

4.50

%  

 

56,787

 

6.50

%

Tier 1 capital (to average assets)

 

 

105,181

 

10.68

%  

 

39,391

 

4.00

%  

 

49,238

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

Rhinebeck Bank

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Total capital (to risk-weighted assets)

 

$

109,799

 

12.83

%  

$

68,481

 

8.00

%  

$

85,602

 

10.00

%

Tier 1 capital (to risk-weighted assets)

 

 

103,845

 

12.13

%  

 

51,361

 

6.00

%  

 

68,481

 

8.00

%

Common equity tier one capital (to risk weighted assets)

 

 

103,845

 

12.13

%  

 

38,521

 

4.50

%  

 

55,641

 

6.50

%

Tier 1 capital (to average assets)

 

 

103,845

 

10.84

%  

 

38,325

 

4.00

%  

 

47,907

 

5.00

%

 

 

13.  Fair Value

As described in Note 1, the Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. A description of the valuation methodologies used for assets and liabilities recorded at fair value and for estimating fair value for financial and non-financial instruments not recorded at fair value, is set forth below.

Cash and Due from Banks, Accrued Interest Receivable and Mortgagors’ Escrow Accounts

The carrying amount is a reasonable estimate of fair value.

26

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

Available for Sale Securities

Where quoted prices are available in an active market for identical securities, securities are classified within Level 1 of the valuation hierarchy. If quoted prices are not available, then fair values are estimated by using pricing models (i.e., matrix pricing) or quoted prices of securities with similar characteristics and are classified within Level 2 of the valuation hierarchy. Examples of such instruments include government agency bonds, mortgage-backed securities and municipal bonds. The Company does not have any Level 3 securities for which significant unobservable inputs are utilized. Available for sale securities are recorded at fair value on a recurring basis.

FHLB Stock

The carrying value of FHLB stock approximates fair value based on the redemption provisions of the FHLB.

Loans

Loans receivable are carried at cost. For variable rate loans which reprice frequently and have no significant change in credit risk, carrying values are a reasonable estimate of fair values, adjusted for credit losses inherent in the portfolios. The fair value of fixed rate loans is estimated by discounting the future cash flows using the year end rates, estimated using local market data, at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities, adjusted for credit losses inherent in the portfolios. The Company does not record loans at fair value on a recurring basis. However, from time to time, nonrecurring fair value adjustments to collateral-dependent impaired loans are recorded to reflect partial write-downs based on the observable market price or current appraised value of collateral. The fair value of loans held for sale is estimated using quoted market prices.

Other Real Estate Owned

Other real estate owned represents real estate acquired through foreclosure and is carried at the lower of cost or fair value less estimated selling costs. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. These assets are included as Level 3 fair values, based upon the lowest level of input that is utilized in the fair value measurements.

Mortgage Servicing Rights

The fair value of mortgage servicing rights is based on a valuation model that calculates the present value of estimated future net servicing income.

Deposits

Deposit liabilities are carried at cost. The fair value of NOW, savings and money market deposits is the amount payable on demand at the reporting date. The fair value of time certificates of deposit is estimated using a discounted cash flow calculation that applies interest rates currently being offered for deposits of similar remaining maturities estimated using local market data to a schedule of aggregated expected maturities on such deposits.

27

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

Advances from the FHLB

The fair value of the advances is estimated using a discounted cash flow calculation that applies current FHLB interest rates for advances of similar maturity to a schedule of maturities of such advances.

Subordinated Debt

Based on the floating rate characteristic of these instruments, the carrying value is considered to approximate fair value.

Other Borrowings

Based on the floating rate characteristic of these instruments, the carrying value is considered to approximate fair value.

Off-Balance-Sheet Instruments

Fair values for off-balance-sheet lending commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standings. Such amounts are not significant.

28

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following tables detail the assets that are carried at fair value on a recurring basis as of the periods shown and indicate the fair value hierarchy of the valuation techniques utilized by the Company to determine the fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

 

 

 

 

 

Active Markets

 

Significant

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

    

Balance

    

Assets (Level 1)

    

Inputs (Level 2)

    

Inputs (Level 3)

 

 

March 31, 2020

U.S. government agency mortgage-backed securities-residential

 

$

105,699

 

$

 —

 

$

105,699

 

$

 —

U.S. government agency securities

 

 

5,197

 

 

 —

 

 

5,197

 

 

 —

Municipal securities

 

 

1,375

 

 

 —

 

 

1,195

 

 

180

Corporate Bonds

 

 

2,269

 

 

 —

 

 

2,269

 

 

 —

Other

 

 

594

 

 

 —

 

 

594

 

 

 —

Total

 

$

115,134

 

$

 —

 

$

114,954

 

$

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2019

U.S. government agency mortgage-backed securities – residential

 

$

98,478

 

$

 —

 

$

98,478

 

$

 —

U.S. government agency securities

 

 

12,076

 

 

 —

 

 

12,076

 

 

 —

Municipal securities

 

 

1,396

 

 

 —

 

 

1,216

 

 

180

Corporate Bonds

 

 

2,273

 

 

 —

 

 

2,273

 

 

 —

Other

 

 

609

 

 

 —

 

 

609

 

 

 —

Total

 

$

114,832

 

$

 —

 

$

114,652

 

$

180

 

The following tables detail the assets carried at fair value and measured at fair value on a nonrecurring basis as of March 31, 2020 and December 31, 2019 and indicate the fair value hierarchy of the valuation techniques utilized by the Company to determine the fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

 

 

 

 

 

Active Markets

 

Significant

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

    

Balance

    

Assets (Level 1)

    

Inputs (Level 2)

    

Inputs (Level 3)

 

 

March 31, 2020

Impaired loans, with specific reserves

 

$

187

 

$

 —

 

$

 —

 

$

187

Other real estate owned

 

 

1,382

 

 

 —

 

 

 —

 

 

1,382

Total

 

$

1,569

 

$

 —

 

$

 —

 

$

1,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2019

Impaired loans

 

$

239

 

$

 —

 

$

 —

 

$

239

Other real estate owned

 

 

1,417

 

 

 —

 

 

 —

 

 

1,417

Total

 

$

1,656

 

$

 —

 

$

 —

 

$

1,656

 

 

29

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized Level 3 inputs to determine fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information About Level 3 Fair Value Measurements

 

 

Fair Value 

 

Valuation

 

Unobservable

 

Range

 

    

Estimate

    

Techniques

    

Input

    

(Weighted Average)

 

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

187

 

Appraisal of collateral

(1)  

Appraisal adjustments

(2)  

0% to 20% 

Other real estate owned

 

 

1,382

 

Appraisal of collateral

(1)  

Liquidation expenses

(3)  

0% to 6% 

 

 

 

 

 

 

 

Appraisal adjustments

(2)  

0% to 20% 

 

 

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

Impaired loans

 

$

239

 

Appraisal of collateral

(1)  

Appraisal adjustments

(2)  

0% to 20%

Other real estate owned

 

 

1,417

 

Appraisal of collateral

(1)  

Liquidation expenses

(3)  

0% to 6%

 

 

 

  

 

  

 

Appraisal adjustments

(2)  

0% to 20%


(1)Fair value is generally through independent appraisals of the underlying collateral that generally include various level 3 inputs which are not identifiable.

(2)Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraised value.

(3)Estimated costs to sell.

The Company discloses fair value information about financial instruments, whether or not recognized in the statements of financial condition, for which it is practicable to estimate that value. Certain financial instruments are excluded from disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The estimated fair value amounts for 2020 and 2019 have been measured as of their respective reporting dates and have not been reevaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than amounts reported at each year-end.

The information presented should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only required for a limited portion of the Company’s assets and liabilities. Due to the wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful.

30

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

As of the following dates, the carrying value and fair values of the Company’s financial instruments were:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

 

2020

 

2019

 

 

    

Carrying Value

    

Fair Value

    

Carrying Value

    

Fair Value

 

Financial Assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

Cash and due from banks (Level 1)

 

$

21,796

 

$

21,796

 

$

11,978

 

$

11,978

 

Available for sale securities (Level 2)

 

 

115,134

 

 

115,134

 

 

114,832

 

 

114,832

 

FHLB stock (Level 2)

 

 

4,035

 

 

4,035

 

 

3,435

 

 

3,435

 

Loans, net (Level 3)

 

 

810,361

 

 

823,737

 

 

793,471

 

 

796,262

 

Accrued interest receivable (Level 2)

 

 

3,102

 

 

3,102

 

 

2,903

 

 

2,903

 

Mortgage servicing rights (Level 3)

 

 

2,254

 

 

3,492

 

 

2,226

 

 

4,137

 

Financial Liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

 

Deposits (Level 2)

 

 

784,655

 

 

792,055

 

 

773,343

 

 

762,272

 

Mortgagors escrow accounts (Level 2)

 

 

7,063

 

 

7,068

 

 

8,106

 

 

8,107

 

FHLB advances (Level 2)

 

 

79,645

 

 

80,726

 

 

66,304

 

 

66,724

 

Subordinated debt and other borrowings (Level 2)

 

 

5,155

 

 

5,155

 

 

5,155

 

 

5,155

 

 

 

14.  Revenue Recognition

The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying ASC Topic 606 that significantly affects the determination of the amount and timing of revenue from contracts with customers. The main types of revenue contracts included in non-interest income within the consolidated statements of operations are as follows:

Fees for services to customers include service charges on deposits which are included as liabilities in the consolidated statements of financial condition and consist of transaction-based fees: stop payment fees, Automated Clearing House (ACH) fees, account maintenance fees, wire fees, official check fees and overdraft services fees for various retail and business checking customers. These fees are charged as earned on the day of the transaction or within the month of the service. Service charges on deposits are withdrawn directly from the customer’s account balance. ATM and debit card fees are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Sales of checks to depositors earn fees as a contractual discount to the retail price of the sale from a third-party provider. These fees earned are remitted by the third-party to the Company quarterly.

The Company earns interchange fee income from credit/debit cardholder transactions conducted through MasterCard payment networks. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized monthly, concurrently with the transaction processing services provided to the cardholder within the month.

The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed; at this time the OREO asset is derecognized and the gain or loss on the sale is recorded. Rental income received from leased OREO property is recognized during the month it is earned.

Retail brokerage and advisory fee income is accrued monthly to properly record the revenues in the month they are earned. Advisory fees are collected in advance on a quarterly basis. These advisory fees are recorded in the first month of the quarter for which the service is being performed. Investments into mutual funds and annuities

31

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

generate fees that are recorded as revenue at the time of the initial sale. In subsequent years the mutual funds and variable annuities generate recurring fees (referred to as 12B‑1 fees) that are paid in advance on the anniversary of the original transaction. Fees that are transaction based are recognized at the point in time that the transaction is executed (i.e. trade date). Life insurance products are sold on a commission basis that generates a fee that is recorded as revenue within the month of the approved transaction.

Other income includes rental income, mortgage origination and service fees and late fees on serviced mortgages. All items are recorded as revenue within the month that the service is provided.

15.  Accumulated Other Comprehensive Loss

The activity in accumulated other comprehensive loss for the three months ended March 31, 2020 and 2019, is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Other Comprehensive Loss(1)

 

 

 

 

 

Unrealized gains

 

 

 

 

 

 

 

 

(losses) on

 

 

 

 

 

Defined Benefit

 

available for sale

 

 

 

 

    

Pension Plan

    

securities

    

Total

Balance at December 31, 2019

 

$

(3,909)

 

$

(195)

 

$

(4,104)

Other comprehensive gain before reclassifications

 

 

222

 

 

2,584

 

 

2,806

Amounts reclassified from accumulated other comprehensive loss

 

 

56

 

 

23

 

 

79

Period change

 

 

278

 

 

2,607

 

 

2,885

Balance at March 31, 2020

 

$

(3,631)

 

$

2,412

 

$

(1,219)

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

(2,576)

 

$

(4,436)

 

$

(7,012)

Other comprehensive loss before reclassifications

 

 

(15)

 

 

1,041

 

 

1,026

Amounts reclassified from accumulated other comprehensive loss

 

 

70

 

 

 —

 

 

70

Period change

 

 

55

 

 

1,041

 

 

1,096

Balance at March 31, 2019

 

$

(2,521)

 

$

(3,395)

 

$

(5,916)


(1)   All amounts are net of tax. Related income tax expense or benefit is calculated using an income tax rate of 21.0%.

 

 

 

 

32

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

(Dollars in thousands, except share and per share data)

16.  Earnings Per Share

Basic earnings per share represent income available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Unallocated ESOP shares are not deemed outstanding for earnings per share calculations. There were no potentially dilutive common stock equivalents as of March 31, 2020 or 2019.

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Three months ended

 

    

March 31, 2020

    

March 31, 2019

Net income applicable to common stock

 

$

1,075

 

$

911

 

 

 

  

 

 

  

Average number of common shares outstanding

 

 

11,133,290

 

 

11,133,290

Less: Average unallocated ESOP shares

 

 

411,877

 

 

433,698

Average number of common shares outstanding used to calculate basic and diluted earnings per common share

 

 

10,721,413

 

 

10,699,592

 

 

 

  

 

 

  

Earnings per Common share:

 

 

  

 

 

  

Basic

 

$

0.10

 

$

0.09

Diluted

 

$

0.10

 

$

0.09

 

 

 

 

 

33

Table of Contents

Item 2.          Management’s Discussion and Analysis of Financial Condition and Results of Operations

General

Management’s discussion and analysis of financial condition and results of operations at March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019 is intended to assist in understanding the financial condition and results of operations of the Company and the Bank. The information contained in this section should be read in conjunction with the unaudited financial statements and the notes thereto appearing in Part I, Item 1, of this Quarterly Report on Form 10‑Q.

Cautionary Note Regarding Forward-Looking Statements

This report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect,”  "intend," “predict,” “forecast,” “improve,” “continue,” "will," "would," "should," "could," "may" and words of similar meaning. These forward-looking statements include, but are not limited to:

statements of our goals, intentions and expectations;

statements regarding our business plans, prospects, growth and operating strategies;

statements regarding the quality of our loan and investment portfolios; and

estimates of our risks and future costs and benefits.

These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Forward looking statements, by their nature, are subject to risks and uncertainties.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

general economic conditions, either nationally or in our market area, that are worse than expected;

changes in the level and direction of loan delinquencies and charge-offs and changes in estimates of the adequacy of the allowance for loan losses;

our ability to access cost-effective funding;

fluctuations in real estate values and both residential and commercial real estate market conditions;

demand for loans and deposits in our market area;

our ability to continue to implement our business strategies;

competition among depository and other financial institutions;

inflation and changes in market interest rates that reduce our margins and yields, reduce the fair value of financial instruments or reduce our volume of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make whether held in portfolio or sold in the secondary market;

34

Table of Contents

adverse changes in the securities markets;

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;

our ability to manage interest rate risk, market risk, credit risk and operational risk;

our ability to enter new markets successfully and capitalize on growth opportunities;

the imposition of tariffs or other domestic or international governmental polices impacting the value of the agricultural or other products of our borrowers;

our ability to successfully integrate into our operations any assets, liabilities or systems we may acquire, as well as new management personnel or customers, and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto;

changes in consumer spending, borrowing and savings habits;

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;

our ability to retain key employees;

our compensation expense associated with equity allocated or awarded to our employees; and

changes in the financial condition, results of operations or prospects of issuers of securities that we own.

Further, given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be reopened. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:

 

·

demand for our products and services may decline, making it difficult to grow assets and income;

·

if the economy is unable to substantially reopen, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income;

·

collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;

·

our allowance for loan losses may have to be increased if borrowers experience financial difficulties, which will adversely affect our net income;

·

the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;

·

as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income;

35

Table of Contents

·

our cyber security risks are increased as the result of an increase in the number of employees working remotely; and

·

FDIC premiums may increase if the agency experience additional resolution costs.

Additional factors that may affect our results are discussed in our Annual Report on Form 10‑K and this Quarterly Report on Form 10-Q under the heading “Risk Factors.” Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. Accordingly, you should not place undue reliance on such statements.

Critical Accounting Policies

For a detailed disclosure regarding the Company’s critical accounting policies, see Part 2, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”  in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2019, filed with the Securities and Exchange Commission. As of March 31, 2020, the critical accounting policies of the Company have not changed materially from those disclosed in the Annual Report on Form 10‑K for the year ended December 31, 2019.

Overview

At March 31, 2020, the Company continued to be in a strong financial and operational condition. The Company had a Tier 1 leverage ratio of 10.68% and a Tier 1 risk-based capital ratio of 12.04%. Our ratio of nonperforming loans to total loans was 1.02% and the ratio of nonperforming assets to total assets was 0.95%.

Impact of COVID-19

The COVID-19 pandemic in the United States is expected to have a complex and significant adverse impact on the economy, the banking industry and the Company in future periods, all subject to a high degree of uncertainty.

Effects on Our Market Areas. 

Our commercial and consumer banking products and services are offered primarily in the Hudson Valley of New York, where individual and governmental responses to the COVID-19 pandemic have led to a broad curtailment of economic activity beginning in March 2020. On that date, the Governor announced a statewide stay-at-home order, also known as the NYS on PAUSE Program, with a mandate that all non-essential workers work from home and only businesses declared as essential by the program are allowed to stay open. As a result, the state has experienced an increase in unemployment levels from an average of 3.7% in December of 2019 to an average of 4.4% in March, with levels expected to increase dramatically as time passes and until the program is halted.

Policy and Regulatory Developments.

Federal, state and local governments and regulatory authorities have enacted and issued a range of policy responses to the COVID-19 pandemic, including the following:

The Federal Reserve decreased the range for the federal funds target rate by 0.5 percent on March 3, 2020, and by another 1.0 percent on March 16, 2020, reaching a current range of 0.0 - 0.25 percent.

On March 27, 2020, President Trump signed the CARES Act, which established a $2 trillion economic stimulus package, including cash payments to individuals, supplemental unemployment insurance benefits and a $349 billion loan program administered through the U.S. Small Business Administration (“SBA”), referred to as the paycheck protection program (“PPP”). Under the PPP, small businesses, sole proprietorships, independent contractors and self-employed individuals may apply for loans from existing SBA lenders and other approved regulated lenders that enroll in the program, subject to numerous limitations and eligibility criteria. The Bank is

36

Table of Contents

participating as a lender in the PPP. In addition, the CARES Act provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19.

On April 7, 2020, federal banking regulators issued a revised Interagency Statement on Loan Modifications and Reporting for Financial Institutions, which, among other things, encouraged financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations because of the effects of COVID-19, and stated that institutions generally do not need to categorize COVID-19-related modifications as TDRs and that the agencies will not direct supervised institutions to automatically categorize all COVID-19 related loan modifications as TDRs.

On April 9, 2020, the Federal Reserve announced additional measures aimed at supporting small and mid-sized businesses, as well as state and local governments impacted by COVID-19. The Federal Reserve announced the Main Street Business Lending Program, which establishes two new loan facilities intended to facilitate lending to small and mid-sized businesses: (1) the Main Street New Loan Facility (“MSNLF’), and (2) the Main Street Expanded Loan Facility (“MSELF”). MSNLF loans are unsecured term loans originated on or after April 8, 2020, while MSELF loans are provided as upsized tranches of existing loans originated before April 8, 2020. The combined size of the program will be up to $600 billion. The program is designed for businesses with up to 10,000 employees or $2.5 billion in 2019 revenues. To obtain a loan, borrowers must confirm that they are seeking financial support because of COVID-19 and that they will not use proceeds from the loan to pay off debt. The Federal Reserve also stated that it would provide additional funding to banks offering PPP loans to struggling small businesses. Lenders participating in the PPP will be able to exclude loans financed by the facility from their leverage ratio.

Pandemic Operational Preparations & Status.

In response to the state of emergency, the Bank has implemented several temporary operational changes to serve customers and protect its employees during the COVID-19 crisis. Lobby services have been suspended, while drive-thru, mobile and online banking have become the Bank’s primary channels of serving customers. Furthermore, various measures have been taken to enhance social distancing and we have also enhanced our cleaning and sanitizing procedures at all office, drive-thru locations and ATM terminals. Additionally, over half of our staff have been assigned to work from home when possible, while other employees are on a staggered or reduced hour schedule. We continue to monitor the latest COVID-19 developments and are following guidance provided by the Centers for Disease Control, as well as federal, state and local agencies. 

Effects on Our Business.  

We currently expect that the COVID-19 pandemic and the specific developments referred to above could have a significant negative impact on our business. In particular, we anticipate that a significant portion of the Bank’s borrowers in the hotel, restaurant and retail industries will continue to endure significant economic distress, which has caused, and may continue to cause, them to draw on their existing lines of credit and adversely affect their ability to repay existing indebtedness, and is expected to adversely impact the value of collateral. These developments, together with economic conditions generally, are also expected to impact our commercial real estate portfolio, particularly with respect to real estate with exposure to these industries, and the value of certain collateral securing our loans. As a result, we anticipate that our financial condition, capital levels and results of operations will be adversely affected, as described in further detail below.

 

 

 

 

37

Table of Contents

Loan Composition & Activity.

The following table provides information with respect to our commercial and industrial and commercial real estate loans by type at March 31, 2020 (dollars in thousands).

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Number of Loans

 

Balance

 

Percent

 

 

(unaudited)  

Commercial loans:

 

 

 

 

 

 

 

 

  Accommodation and Food Services

 

68

 

$

13,048

 

3.51

%

  Administrative and Support and Waste Management and Remediation Services

 

78

 

 

2,547

 

0.69

%

  Agriculture, Forestry, Fishing and Hunting

 

15

 

 

4,394

 

1.18

%

  Arts, Entertainment and Recreation

 

26

 

 

6,146

 

1.65

%

  Construction

 

170

 

 

12,416

 

3.34

%

  Educational Services

 

7

 

 

2,180

 

0.59

%

  Finance and Insurance

 

14

 

 

1,439

 

0.39

%

  Health Care and Social Assistance

 

82

 

 

8,974

 

2.42

%

  Information

 

11

 

 

1,378

 

0.37

%

  Loans to Individuals

 

359

 

 

73,911

 

19.90

%

  Management of Companies and Enterprises

 

1

 

 

1,678

 

0.45

%

  Manufacturing

 

72

 

 

12,896

 

3.47

%

  Mining

 

3

 

 

244

 

0.07

%

  Other Services

 

80

 

 

8,424

 

2.27

%

  Professional, Scientific and Technical Services

 

43

 

 

2,598

 

0.70

%

  Real Estate and Rental and Leasing

 

434

 

 

199,934

 

53.82

%

  Retail Trade

 

56

 

 

8,859

 

2.38

%

  Transportation and Warehousing

 

41

 

 

2,711

 

0.73

%

  Wholesale Trade

 

22

 

 

7,677

 

2.07

%

Total loans

 

1,582

 

$

371,455

 

100.00

%

 

U.S. Small Business Administration Paycheck Protection Program. 

As part of the CARES Act enacted on March 27, 2020, the PPP Loan Program allocated first $350 billion, and just recently an additional $310 billion, in funds to assist small businesses. Rhinebeck Bank, as a qualified SBA lender, is an authorized participant in this program.

 

To meet customer demand, a bank-wide team was formed to provide communications to our customer base, establish procedures and documentation to accept loan applications under the PPP program, evaluate potential automated system solutions to process the loan applications, allocate resources to underwrite the loans, submit applications to the SBA for approval, develop new documents for the loans, and close, fund, and book the loans.   

 

As of April 28, 2020, we had received 578 applications for approximately $83.8 million of loans under the PPP. We received SBA approval for 566 applications totaling $83.3 million. By that date we had funded 331 loans for $70.1 million, none of which were funded at March 31, 2020. To fund this additional loan demand, the Bank became a participant in the Federal Reserve’s Paycheck Protection Program Lending Facility which allows us to present these loans as collateral for 100% principal funding at the Federal Reserve’s discount window. The term of these loans will mirror the actual maturity of the underlying collateral and will have a fixed interest rate of 0.35%.  To date we have received $57.1 million in such funding and have submitted for an additional $8.7 million.

 

COVID-19 Loan Forbearance Programs

 

Section 4013 of the CARES Act provides that a qualified loan modification is exempt by law from classification as a TDR pursuant to GAAP.  In addition, OCC Bulletin 2020-35 provides more limited circumstances in which a loan modification is not subject to classification as a TDR. 

38

Table of Contents

 

As of April 24, 2020, the Bank had received 1,868 deferral requests from 1,565 customers. Of these, 139 are investor mortgages with $25.2 million in outstanding balances. The remaining 1,729 accounts have total principal of $85.8 million and a weighted average rate of 5.6%. Although the actual amount of payments deferred is not known until the deferral application is completed by collections staff,  approximately $3.1 million of payments have been deferred as of April 24, 2020.

 

Details with respect to the deferral requests as of April 24, 2020 are as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

    

Number of Loans

 

Balance

 

Weighted Rate

 

 

(unaudited)  

Commercial real estate loans:

 

 

 

 

 

 

 

 

Non-residential

 

35

 

$

36,110

 

4.5

%

Residential real estate loans

 

14

 

 

3,934

 

4.5

%

Commercial and industrial loans

 

153

 

 

15,236

 

5.2

%

Consumer loans:

 

 

 

 

 

 

 

 

Indirect automobile

 

1,438

 

 

28,894

 

7.4

%

Home equity

 

7

 

 

417

 

3.5

%

Other consumer

 

82

 

 

1,244

 

6.6

%

Total loans

 

1,729

 

$

85,835

 

5.6

%

 

Comparison of Financial Condition at March 31, 2020 and December 31, 2019

Total Assets. Total assets were $1.01 billion at March 31, 2020, representing an increase of $33.3 million, or 3.4%, compared to $973.9 million at December 31, 2019. The increase was primarily related to an increase in loans, cash and the establishment of the right-of-use lease asset of $6.6 million included in other assets.

Cash and Due from Banks. Cash and due from banks increased $9.8 million, or 82.0%, to $21.8 million at March 31, 2020 from $12.0 million at December 31, 2019 primarily due to an increase in funds from the Federal Reserve Bank of New York.

Investment Securities Available for Sale. Investment securities available for sale increased $302,000, or 0.3%, to $115.1 million at March 31, 2020 from $114.8 million at December 31, 2019. This increase was primarily due to purchases of mortgage backed securities of $10.1 million and  an unrealized gain of $3.1 million, offset by principal pay-downs of $6.0 million and sales and calls of $7.0 million.

Net Loans. Total net loans receivable were $810.4 million at March 31, 2020, an increase of $16.9 million, or 2.1%, as compared to $793.5 million at December 31, 2019. The net increase in commercial real estate loans totaled $12.6 million, or 4.7%, as compared to December 31, 2019.  Our net indirect auto loans increased $6.9 million or 1.9% over the first three months of 2020. During the same period our allowance for loan losses increased $666,000, or 11.2%, to reflect the growth in our portfolio and the significant negative impact of the change in the qualitative factors due to the COVID-19 pandemic.

Non-accrual loans decreased $686,000, or 7.7%, to $8.2 million between year end and March 31, 2020. During the same timeframe non-performing assets decreased $721,000 or 7.0%.

Total Liabilities. Total liabilities increased $29.3 million, or 3.4%, to $893.4 million at March 31, 2020, primarily due to an increase of $13.3 million in Federal Home Loan Bank advances, an $11.3 million increase in deposits and the establishment of the lease liability included in accrued expenses and other liabilities of $6.6 million.

Deposits. Deposits increased 1.5%, or $11.3 million, to $784.7 million at March 31, 2020. Interest bearing accounts grew 2.6%, or $15.6 million, to $609.7 million while non-interest bearing balances decreased 2.4% or $4.3 million finishing the first quarter at $175.0 million.

39

Table of Contents

Borrowed Funds. Advances from the Federal Home Loan Bank increased $13.3 million from $66.3 million at December 31, 2019 to $79.6 million at March 31, 2020, in order to support asset growth.  

Stockholders’ Equity. Stockholders’ equity increased $4.0 million to $113.9 million, primarily due to net income of $1.1 million and a decrease in the total accumulated other comprehensive loss of $2.9 million. At March 31, 2020, the Company’s book value per share was $10.23. At March 31, 2020, the Company’s ratio of stockholders’ equity-to-total assets was 11.3%.  Unallocated common stock held by the Bank’s employee stock ownership plan was $4.1 million at March 31, 2020.

Comparison of Operating Results for the Three Months Ended March 31, 2020 and March 31, 2019

Net Income. Net income for the three months ended March 31, 2020 increased $164,000, or 18.0%, to $1.1 million, or $0.10 per basic and diluted share, compared to net income of $911,000, or $0.09 per basic and diluted share, for the three months ended March 31, 2019. Interest and dividend income increased $1.4 million, or 14.8%, interest expense increased $631,000, or 35.3%, the provision for loan losses increased $420,000, or 53.8%, noninterest income increased $296,000, or 23.4%, while other expenses and taxes increased $463,000, or 6.5%, between comparable quarters.

Net Interest Income. Net interest income increased $751,000 or 9.9%, to $8.3 million for the three months ended March 31, 2020 compared to the quarter ended March 31, 2019. The ratio of average interest-earning assets to average interest-bearing liabilities decreased 2.6% to 135.85% while our net interest margin declined by 17 basis points to 3.62% when comparing the first quarter of 2020 to the same period in 2019.

Interest Income. Interest income increased $1.4 million, or 14.8%, to $10.7 million for the three months ended March 31, 2020 from $9.4 million for the comparable 2019 period. The average balances of interest-earning assets increased by $115.8 million, or 14.3%, to $924.8 million while the average yield decreased by 2 basis points to 4.67%. The interest income increase was mostly driven by continued origination of a greater volume of higher-yielding indirect automobile loans and commercial loans.

Interest Expense. Interest expense increased $631,000 or 35.3%, to $2.4 million for the three months ended March 31, 2020 over the comparable 2019 period. The average balance of total interest-bearing liabilities increased by $100.6 million, or 17.4%, to $680.7 million while interest rates on those balances increased 18 basis points to an average of 1.43% when comparing the quarters ended March 31, 2020 and 2019.

Provision for Loan Losses. We recorded $1.2 million in provision for loan losses for the three-month period ended March 31, 2020, as compared to $780,000 for the comparable three month period of 2019. The increase in the provision was mainly attributable to the significant change in the economic environment from the COVID-19 pandemic and the resultant risk the pandemic poses for the Bank’s borrowers, which may lead to credit quality deterioration. Net charge-offs for the quarter ended March 31, 2020 totaled $535,000 compared to $243,000 for the respective period in 2019. The increase was mainly due to higher charge-offs in our indirect automobile book which, itself, grew by $50.4 million, or 15.9%, in loan balances from March 31, 2019 to March 31, 2020 and which was further impacted by the maturing nature of loss development within our relatively new Albany portfolio.

 

Non-Interest Income. Non-interest income totaled $1.6 million for the three months ended March 31, 2020;  an increase of $296,000, or 23.4%, compared to $1.3 million for the three months ended March 31, 2019.  Gain on the sale of loans increased $299,000, or 180.1% while investment advisory income increased $99,000.  These increases were offset by a $46,000 decrease in service charges on deposit accounts and a $29,000 loss on the sale of securities.  

Non-Interest Expense. For the three months ended March 31, 2020, non-interest expenses increased $381,000 to $7.3 million, as compared to $6.9 million for the comparable 2019 period. Salaries and employee benefits increased $264,000, or 6.8%, attributable to annual salary merit increases, production incentives, employee benefit increases and additions to staff.  Data processing fees increased $47,000, or 15.3%, mostly due to general increases in overall processing volumes and the additions of new technologies. Professional fees were up by $56,000, or 21.1%.  FDIC and other insurance expenses also increased $27,000 or 19.1%. These increases were offset by a  reduction of occupancy expenses of  $45,000, or 5.0%, marketing expense decreases of $12,000 and other real estate owned expense reductions of $22,000.

40

Table of Contents

Income Taxes. Income taxes increased by $82,000 for the three months ended March 31, 2020 as compared to the comparable period in 2019 as our income before income taxes increased. Our effective tax rate for the three months ended March 31, 2020 was 22.2% compared to 19.8% for the three months ended March 31, 2019. 

Average Balance Sheets for the Three Months Ended March 31, 2020 and 2019

The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated. All average balances are daily average balances, the yields set forth below include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income (dollars in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 

 

 

 

2020

 

2019

 

 

    

Average

    

Interest and

    

 

    

Average

    

Interest and

    

 

    

 

 

Balance

 

Dividends

 

Yield/Cost

 

Balance

 

Dividends

 

Yield/Cost

 

 

 

(unaudited)

Assets:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Interest bearing depository accounts

 

$

4,340

 

$

11

 

0.93

%  

$

6,055

 

$

35

 

2.34

%  

Loans(1)

 

 

803,137

 

 

10,046

 

5.03

%  

 

695,790

 

 

8,715

 

5.08

%  

Available for sale securities

 

 

117,295

 

 

683

 

2.34

%  

 

107,167

 

 

608

 

2.30

%  

Total interest-earning assets

 

 

924,772

 

 

10,740

 

4.67

%  

 

809,012

 

 

9,358

 

4.69

%  

Non-interest-earning assets

 

 

58,843

 

 

  

 

  

 

 

52,547

 

 

  

 

  

 

Total assets

 

$

983,615

 

 

  

 

  

 

$

861,559

 

 

  

 

  

 

Liabilities and equity:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

NOW accounts

 

$

98,488

 

$

58

 

0.24

%  

$

94,106

 

$

73

 

0.31

%  

Money market accounts

 

 

155,204

 

 

496

 

1.29

%  

 

133,445

 

 

415

 

1.26

%  

Savings accounts

 

 

124,244

 

 

80

 

0.26

%  

 

121,734

 

 

106

 

0.35

%  

Certificates of deposit

 

 

226,003

 

 

1,364

 

2.43

%  

 

163,810

 

 

770

 

1.91

%  

Total interest-bearing deposits

 

 

603,939

 

 

1,998

 

1.33

%  

 

513,095

 

 

1,364

 

1.08

%  

Escrow accounts

 

 

6,647

 

 

19

 

1.15

%  

 

6,352

 

 

18

 

1.15

%  

Federal Home Loan Bank advances

 

 

64,986

 

 

352

 

2.18

%  

 

54,621

 

 

355

 

2.64

%  

Subordinated debt

 

 

5,155

 

 

50

 

3.90

%  

 

6,016

 

 

51

 

3.44

%  

Other interest-bearing liabilities

 

 

76,788

 

 

421

 

2.21

%  

 

66,989

 

 

424

 

2.57

%  

Total interest-bearing liabilities

 

 

680,727

 

 

2,419

 

1.43

%  

 

580,084

 

 

1,788

 

1.25

%  

Non-interest-bearing deposits

 

 

175,857

 

 

  

 

  

 

 

163,766

 

 

  

 

  

 

Other non-interest-bearing liabilities

 

 

14,814

 

 

  

 

  

 

 

23,605

 

 

  

 

  

 

Total liabilities

 

 

871,398

 

 

  

 

  

 

 

767,455

 

 

  

 

  

 

Total stockholders’ equity

 

 

112,217

 

 

  

 

  

 

 

94,104

 

 

  

 

  

 

Total liabilities and stockholders’ equity

 

$

983,615

 

 

  

 

  

 

$

861,559

 

 

  

 

  

 

Net interest income

 

 

  

 

$

8,321

 

  

 

 

  

 

$

7,570

 

  

 

Interest rate spread

 

 

  

 

 

  

 

3.24

%  

 

  

 

 

  

 

3.44

%

Net interest margin(2)

 

 

  

 

 

  

 

3.62

%  

 

  

 

 

  

 

3.79

%  

Average interest-earning assets to average interest-bearing liabilities

 

 

  

 

 

  

 

135.85

%  

 

  

 

 

  

 

139.46

%  


(1)Non-accruing loans are included in the outstanding loan balance.

(2)Represents the difference between interest earned and interest paid, divided by average total interest earning assets.

 

41

Table of Contents

Rate/Volume Analysis

The following tables present the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume (in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

 

Compared to Three Months Ended

 

 

 

March 31, 2019

 

 

 

Increase (Decrease)

 

 

 

Due to

 

 

    

Volume

    

Rate

    

Net

 

 

 

(unaudited)

 

Interest income:

 

 

  

 

 

  

 

 

  

 

Interest bearing depository accounts

 

$

(7)

 

$

(17)

 

$

(24)

 

Loans receivable

 

 

1,419

 

 

(88)

 

 

1,331

 

Marketable securities

 

 

63

 

 

12

 

 

75

 

Total interest-earning assets

 

 

1,475

 

 

(93)

 

 

1,382

 

Interest expense:

 

 

  

 

 

  

 

 

  

 

Deposits

 

 

424

 

 

211

 

 

635

 

Escrow accounts

 

 

 1

 

 

 —

 

 

 1

 

Federal Home Loan Bank advances

 

 

(35)

 

 

32

 

 

(3)

 

Subordinated debt

 

 

(17)

 

 

15

 

 

(2)

 

Total interest-bearing liabilities

 

 

373

 

 

258

 

 

631

 

Net increase in net interest income

 

$

1,102

 

$

(351)

 

$

751

 

 

Management of Market Risk

General. The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of loans, have longer maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage our exposure to changes in market interest rates. Accordingly, the Board of Directors established a management-level Asset/Liability Management Committee (the “ALCO”), which takes initial responsibility for reviewing the asset/liability management process and related procedures, establishing and monitoring reporting systems and ascertaining that established asset/liability strategies are being maintained. On at least a quarterly basis, the ALCO reviews and reports asset/liability management outcomes. This committee also implements any changes in strategies and reviews the performance of any specific asset/liability management actions that have been implemented.

We try to manage our interest rate risk to minimize the exposure of our earnings and capital to changes in market interest rates. We have implemented the following strategies to manage our interest rate risk: originating loans with adjustable interest rates or with shorter terms, promoting core deposit products, and adjusting the interest rates and maturities of funding sources, as necessary. By following these strategies, we believe that we are better positioned to react to changes in market interest rates.

Net Economic Value Simulation. We analyze our sensitivity to changes in interest rates through a net economic value of equity (“EVE”) model. EVE represents the present value of the expected cash flows from our assets less the present value of the expected cash flows arising from our liabilities adjusted for the value of off-balance sheet contracts. The EVE ratio represents the dollar amount of our EVE divided by the present value of our total assets for a given interest rate scenario. EVE attempts to quantify our economic value using a discounted cash flow methodology while the EVE ratio reflects that value as a form of capital ratio. We estimate what our EVE would be at a specific date. We then forecast what the EVE might be at the same date throughout a series of interest rate scenarios representing immediate and permanent, parallel shifts in the yield curve. We currently calculate EVE under scenarios where interest rates increase 100,

42

Table of Contents

200, 300 and 400 basis points from current market rates and where interest rates decrease 100 basis points from current market rates.

The following table presents the estimated changes in our EVE that would result from changes in market interest rates at March 31, 2020. All estimated changes presented in the table are within the policy limits approved by our Board of Directors (dollars in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Economic

 

 

 

 

 

 

 

 

 

 

 

Value as Percent of

 

 

 

Net Economic Value

 

of Assets

 

 

    

Dollar

    

Dollar

    

Percent

    

EVE

    

Percent

 

Basis Point Change in Interest Rates

 

Amount

 

Change

 

Change

 

Ratio

 

Change

 

 

 

(unaudited)

 

 

 

 

 

400

 

$

72,776

 

$

(35,850)

 

(33.0)

%  

7.90

%  

(25.8)

%

300

 

 

78,706

 

 

(29,920)

 

(27.5)

%  

8.36

%  

(21.5)

%

200

 

 

87,857

 

 

(20,769)

 

(19.1)

%  

9.10

%  

(14.6)

%

100

 

 

99,737

 

 

(8,889)

 

(8.2)

%  

10.04

%  

(5.7)

%

0

 

 

108,626

 

 

 —

 

 —

%  

10.65

%  

 —

%

(100)

 

$

107,805

 

$

(821)

 

(0.8)

%  

10.34

%  

(2.9)

%

 

Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. The above table assumes that the composition of our interest-sensitive assets and liabilities existing at the date indicated remains constant uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the table provides an indication of our interest rate risk exposure at a point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our EVE and will likely differ from actual results.

Liquidity and Capital Resources

We maintain liquid assets at levels we consider adequate to meet both our short-term and long-term liquidity needs. We adjust our liquidity levels to fund deposit outflows, repay our borrowings and to fund loan commitments. We also adjust liquidity as appropriate to meet asset and liability management objectives.

Our primary sources of liquidity are deposits, loan sales, amortization and prepayment of loans and mortgage-backed securities, maturities of investment securities and other short-term investments, and earnings and funds provided from operations, as well as access to FHLB advances and other borrowings. While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows and loan sales and prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. We set the interest rates on our deposits to maintain a desired level of total deposits.

A portion of our liquidity consists of cash and cash equivalents and borrowings, which are a product of our operating, investing and financing activities. At March 31, 2020, $21.8 million of our assets were held in cash and cash equivalents. Short-term investment securities (maturing in one year or less) totaled $175,000 at March 31, 2020. As of March 31, 2020, we had $79.6 million of structured borrowings outstanding from the FHLB, of which $43.2 million is due within the next 12 months. We have access to FHLB advances of up to $503.5 million.

At March 31, 2020, we had $90.0 million in loan commitments outstanding, which included $8.8 million in undisbursed construction loans, $10.3 million in unused home equity lines of credit, $57.1 million in commercial lines of credit, $8.5 million in future loan commitments and $5.3 million in standby letters of credit. Certificates of deposit due within one year of March 31, 2020 totaled $197.3 million, or 85.6% of certificates of deposit. If these maturing deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before March 31, 2021. We believe, however, based on past

43

Table of Contents

experience that a significant portion of our certificates of deposit will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.

As reported in the Consolidated Statements of Cash Flows, our cash flows are classified for financial reporting purposes as operating, investing or financing cash flows. Net cash provided by operating activities was $3.8 million and $1.3 million for the three months ended March 31, 2020 and 2019, respectively. These amounts differ from our net income because of a variety of cash receipts and disbursements that did not affect net income for the respective periods. Net cash used for investing activities was $17.6 million and $37.2 million in the three months ended March 31, 2020 and 2019, respectively, principally reflecting our loan and investment security activities in the respective periods. Net increase in loan balances outstanding had the most significant effect, as net cash used amounted to $19.4 million and $28.2 million in the three months ended March 31, 2020 and 2019, respectively. Deposit and borrowing cash flows have traditionally comprised most of our financing activities which resulted in net cash provided of $23.6 million and $798,000 for the three months ended March 31, 2020 and 2019, respectively. For the three months ended March 31, 2019, deposit and borrowing cash flows were primarily offset by the return of unfulfilled offering subscriptions of $41.1 million.

We also have obligations under our post retirement plan as described in Note 9 to the Consolidated Financial Statements. The post retirement benefit payments represent actuarially determined future payments to eligible plan participants. We froze our pension plan in 2012.

Impact of Inflation and Changing Prices

The financial statements and related notes of Rhinebeck Bancorp, Inc. have been prepared in accordance with United States generally accepted accounting principles (“GAAP”). GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than the effects of inflation.

Item 3.          Quantitative and Qualitative Disclosures About Market Risk

For information regarding market risk, see “Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operation- Management of Market Risk.”

Item 4.           Controls and Procedures

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a‑15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of March 31, 2020. Based on that evaluation, the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.

During the three months ended March 31, 2020, there have been no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART 2 — OTHER INFORMATION

Item 1.           Legal Proceedings

Periodically, there have been various claims and lawsuits against us, such as claims to enforce liens, condemnation proceedings on properties in which we hold security interests, claims involving the making and servicing of real property loans and other issues incident to our business. At March 31, 2020, we were not a party to any pending

44

Table of Contents

legal proceedings that we believe would have a material adverse effect on our financial condition, results of operations or cash flows.

Item 1A.        Risk Factors

In addition to the other information contained in this Quarterly Report on Form 10-Q, the following risk factors represent material updates and additions to the risk factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019 as filed with the Securities and Exchange Commission. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition, or results of operations. Further, to the extent that any of the information contained in this Quarterly Report on Form 10-Q constitutes forward-looking statements, the risk factors set forth below also are a cautionary statement identifying important factors that could cause our actual results to differ materially from those expressed in any forward-looking statements made by or on behalf of us.

 

 On March 11, 2020, the World Health Organization declared the outbreak of the coronavirus, COVID-19,  a pandemic. The state of the pandemic has been evolving and its impact, both directly and indirectly, has been and will be negatively impacting our business. Currently, the specifics are mostly speculative, very unpredictable, and depend upon many factors outside of the institution’s control. Examples are the nature and duration of the pandemic (including the possibility of additional waves of outbreaks), the nature and scope of any resulting economic downturn, customer response and actions that the governmental authorities may take in response. A list of additional risks that we might encounter include:

 

·

Charged-Off Accounts. The biggest risk the Bank faces due to the pandemic is the possibility it will face an unprecedented number and total amount of charge-offs as a result of the general overall economic disruption that has occurred and will occur over time. The amount of loss being faced by the Bank is anticipated to be material, but the extent is unknowable at present. There are no past events of this magnitude that give rise to a suitable or reasonable method of comparable forecasting. The future outcome of this primary risk is unpredictable.

 

Adverse Economic Conditions. Reduction in demand for our products, decreases in market values of loans and securities, impairment of intangible assets, decreases in interest and other income, and increases in customer delinquencies and defaults.

 

Loan and Credit Losses. The mandated closure of non-essential businesses and the resulting wave of unemployed individuals may exist for an indeterminate period into the future and the recovery may be delayed by the practicalities of restarting the economy. The direct impact of this may be a significant change in the quality of our loan portfolios. It is expected that the small and mid-size businesses that make up most of our commercial market presence, which rely on a steady continuing cash flow to support operations, may be particularly hard hit by closure and inability to quickly restart operations.  Furthermore, we may be hampered by governmental regulation or executive orders that restrict or limit our ability to take certain actions that we would otherwise take, in the ordinary course – such as following standard collection and foreclosure procedures. New York State has already required state-chartered banks to suspend foreclosures and payments on residential mortgages for a 90-day period for borrowers experiencing financial hardship due to COVID-19. The federal government has taken similar action under Title IV of the CARES Act, which provides that individuals with single-family, federally backed mortgages may request a 180-day mortgage forbearance (which can be extended for another 180 days) due to difficulties related to the virus.  We have also voluntarily taken similar actions on a customer by customer basis.

 

Indirect Automobile Lending. The essential shut down of the business of selling automobiles and the potential negative impact of the pandemic on consumers’ ongoing financial health may reduce our interest income and increase losses through diminished loan production, increased rates of default and the diminishment of collateral values.  While, presently, the significantly reduced demand for funding new automobile loans has helped us meet the temporary increased demands required to meet the funding needs of the new SBA lending programs, long-

45

Table of Contents

term, an extended disruption to this line of business and significantly increased loan defaults may be detrimental to our overall growth plans and profits as a result of disarray in this strategically important line of business.

 

Real Estate Market and Real Estate Lending. We face the risk that as a result of the impact of the pandemic our commercial and residential real estate markets may face reduced lending rates (which have reached an all-time low during the first quarter), decreasing property values, reducing demand for properties, and increasing vacancies if businesses fail or close locations.

 

Cybersecurity. Almost directly as a result of allowing remote access to primary banking systems the Bank faces significantly increased cybersecurity risks. With the large number of employees working from home, the expanded number of access points creates additional opportunities for cyber criminals to exploit vulnerabilities. Employees may be more susceptible to phishing, social engineering attempts, or other ploys and efforts from those wishing to gain unauthorized access to our data. We have increased our efforts to monitor and control our remote operating environment and have continued a regular regimen of reminders and training for remote users.

 

Changes in Consumptive Behavior. Consumers and businesses may continue to demonstrate changed behavior even after (and perhaps, long after) the crisis has diminished. Both may decrease discretionary spending on a permanent or long-term basis. Due to supply chain interruptions and other factors, some businesses may take longer to recover. Those businesses relying on travel or social gathering might face significant barriers to a quick recovery. Consumers may be hesitant to return to full social interactions, become more comfortable with technology, and perhaps learn to devalue the need for the traditional face-to-face transactions which are generally deemed an asset to the community banking world.

 

Reliance on Important Vendors. The Bank relies on vendors and other third parties to provide critical systems and services. Issues at these vendors and suppliers can have significant impact on the Bank’s ability to function properly and continue to meet the demand for its services. While we continually monitor the level of services we are receiving and stay in regular contact with key parties it is possible that either through the direct impact of the contagion or indirectly though things like mandated government shut downs among others, the Bank faces increased operating and other risks in this current and future environment.  While to date, the number of operating issues has been relatively small and mostly evolved from supply chain interruptions, we do face unpredictable challenges into the future.

 

Changes to Interest Rates. In response to the pandemic, the Federal Reserve reduced the Federal Funds Rate to zero percent in March. The outlook for the rest of 2020 is uncertain and there is a possibility that the Federal Reserve may keep interest rates low or even use negative rates if economic conditions warrant. The Bank could be subject to significantly decreased interest income if such conditions persist for a significant length of time.

 

Other Impacts on Financial Condition. A prolonged pandemic event might have a number of adverse impacts on our institution’s financial condition. Continuing decreases in our stock price and future cash flow projections reduced by deferrals, decreased earnings, or actual losses could have a negative impact on the valuation of goodwill, intangible assets, and long-lived and other assets. At March 31, 2020, management determined that there is no material risk that one or more of these items have been significantly impacted on an other-than-temporary basis and that no write downs were necessary.

 

Negative Impact to Investment Management Business Lines. The Bank offers investment related services though its RAM division. Volatile market conditions caused by the pandemic could reduce the value of assets under management and/or cause clients to withdraw funds. Further, the impact of limited access to our branch staff, has reduced the ability to generate referrals that have been a source of new business for our investment arm. Extended or diminished face-to-face interactions with customers could reduce the growth potential of this line of business.

 

Pension Plan Assets. A prolonged negative impact on the value of stocks and other asset classes will result in a significant reduction to pension plan asset values. This can impact us directly as we maintain a defined benefit pension plan and/or indirectly through the impact on our customers who maintain similar pension assets.

 

46

Table of Contents

Reputational Risks. Failure to meet customer demands for the SBA lending programs could create issues that negatively reflect on our community reputation. While we have focused a significant effort to meet demand for these loans: assigning most of our lending and operations staff, investing in technology, creating service procedures and processes, extending operating hours, and providing significant customer assistance; the external limitations of the programs (especially the level of funding) may leave many customers unable to gain the funding requested, which may result in negative publicity that might hurt us in the marketplace.

 

Item 2.           Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.           Defaults Upon Senior Securities

None.

Item 4.           Mine Safety Disclosures

Not applicable.

Item 5.           Other Information

None.

Item 6.           Exhibits

 

 

3.1

Articles of Incorporation of Rhinebeck Bancorp, Inc. (Incorporated by reference to the Registration Statement on Form S‑1 of Rhinebeck Bancorp, Inc. (File no. 333‑227266), originally filed with the Securities and Exchange Commission on September 10, 2018.)

 

 

3.2

Bylaws of Rhinebeck Bancorp, Inc. (Incorporated by reference to the Current Report on Form 8-K of Rhinebeck Bancorp, Inc. (File no. 333‑227266), filed with the Securities and Exchange Commission on September 27, 2019.)

 

 

4.0

Form of Common Stock Certificate of Rhinebeck Bancorp, Inc. (Incorporated by reference to the Registration Statement on Form S‑1 of Rhinebeck Bancorp, Inc. (File no. 333‑227266), originally filed with the Securities and Exchange Commission on September 10, 2018.)

 

 

31.1

Certification required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

31.2

Certification required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

32.1

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

101.0

The following materials for the period ended March 31, 2020, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Statements of Financial Condition, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Stockholders’ Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements

 

 

47

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

 

 

 

 

RHINEBECK BANCORP, INC.

 

 

 

Date: May 14, 2020

 

/s/ Michael J. Quinn

 

 

Michael J. Quinn
President and Chief Executive Officer

 

 

 

Date: May 14, 2020

 

/s/ Michael J. McDermott

 

 

Michael J. McDermott
Chief Financial Officer

 

48