Annual Statements Open main menu

Rhinebeck Bancorp, Inc. - Quarter Report: 2023 September (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 September 30, 2023

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 November 1, 2023, there were 11,072,607 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)

1

Consolidated Statements of Financial Condition at September 30, 2023 and December 31, 2022

1

Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2023 and 2022

2

Consolidated Statements of Comprehensive Income (Loss) for the Three and Nine Months Ended September 30, 2023 and 2022

3

Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended September 30, 2023 and 2022

4

Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2023 and 2022

5

Notes to Consolidated Financial Statements

6

Item 2.

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

40

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

52

Item 4.

Controls and Procedures

52

PART II. OTHER INFORMATION

53

Item 1.

Legal Proceedings

53

Item 1A.

Risk Factors

53

Item 2.

Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities

53

Item 3.

Defaults Upon Senior Securities

53

Item 4.

Mine Safety Disclosures

53

Item 5.

Other Information

53

Item 6.

Exhibits

54

SIGNATURES

55

Table of Contents

PART I — FINANCIAL INFORMATION

ITEM 1.

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Financial Condition (Unaudited)

(In thousands, except share and per share data)

September 30, 

December 31, 

    

2023

    

2022

Assets

Cash and due from banks

$

13,767

$

13,294

Federal funds sold

12,507

14,569

Interest bearing depository accounts

486

3,521

Total cash and cash equivalents

26,760

31,384

Available for sale securities (at fair value)

 

194,252

 

223,659

Loans receivable (net of allowance for credit losses of $8,497 and $7,943, respectively)

 

1,003,766

 

994,368

Federal Home Loan Bank stock

 

4,697

 

3,258

Accrued interest receivable

 

3,463

 

4,255

Cash surrender value of life insurance

 

29,860

 

29,794

Deferred tax assets (net of valuation allowance of $555 and $450, respectively)

 

11,392

 

10,131

Premises and equipment, net

 

18,021

 

18,722

Goodwill

 

2,235

 

2,235

Intangible assets, net

 

267

 

334

Other assets

 

20,726

 

17,837

Total assets

$

1,315,439

$

1,335,977

Liabilities and Stockholders’ Equity

 

  

 

  

Liabilities

 

  

 

  

Deposits

 

  

 

  

Non-interest bearing

$

276,881

$

283,563

Interest bearing

 

805,419

 

846,370

Total deposits

 

1,082,300

 

1,129,933

Mortgagors’ escrow accounts

 

4,797

 

9,732

Advances from the Federal Home Loan Bank

 

87,683

 

57,723

Subordinated debt

 

5,155

 

5,155

Accrued expenses and other liabilities

 

28,832

 

25,302

Total liabilities

 

1,208,767

 

1,227,845

Stockholders’ Equity

 

  

 

  

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

Common stock (par value $0.01; authorized 25,000,000; issued and outstanding 11,072,607 and 11,284,565 at September 30, 2023 and December 31, 2022, respectively)

 

111

 

113

Additional paid-in capital

 

45,976

 

47,075

Unearned common stock held by the employee stock ownership plan

(3,328)

(3,491)

Retained earnings

 

99,456

 

96,624

Accumulated other comprehensive loss:

 

 

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

 

(31,245)

 

(28,192)

Defined benefit pension plan, net of taxes

 

(4,298)

 

(3,997)

Total accumulated other comprehensive loss

 

(35,543)

 

(32,189)

Total stockholders’ equity

 

106,672

 

108,132

Total liabilities and stockholders’ equity

$

1,315,439

$

1,335,977

See accompanying notes to consolidated financial statements

1

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Income (Unaudited)

(In thousands, except share and per share data)

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2023

    

2022

    

2023

    

2022

Interest and Dividend Income

Interest and fees on loans

$

14,139

$

11,404

$

40,847

$

32,212

Interest and dividends on securities

 

1,011

 

1,002

 

3,257

 

2,844

Other income

 

384

 

147

 

971

 

210

Total interest and dividend income

 

15,534

 

12,553

 

45,075

 

35,266

Interest Expense

 

  

 

  

 

  

 

  

Interest expense on deposits

 

4,588

 

1,262

 

12,822

 

2,773

Interest expense on borrowings

 

1,288

 

194

 

3,431

 

415

Total interest expense

 

5,876

 

1,456

 

16,253

 

3,188

Net interest income

 

9,658

 

11,097

 

28,822

 

32,078

Provision for credit losses

 

910

 

545

 

1,472

 

1,112

Net interest income after provision for credit losses

 

8,748

 

10,552

 

27,350

 

30,966

Non-interest Income

 

  

 

  

 

  

 

  

Service charges on deposit accounts

 

738

 

713

 

2,164

 

2,125

Net realized loss on sales and calls of securities

 

 

(8)

 

 

(170)

Net gain on sales of loans

 

30

 

147

 

92

 

840

Increase in cash surrender value of life insurance

 

170

 

163

 

494

 

481

Gain on disposal of premises and equipment

 

 

 

36

 

Gain on life insurance

 

218

 

 

218

 

Investment advisory income

 

321

 

229

 

864

 

932

Other

 

169

 

145

 

512

 

395

Total non-interest income

 

1,646

 

1,389

 

4,380

 

4,603

Non-interest Expense

 

  

 

  

 

  

 

  

Salaries and employee benefits

 

4,673

 

5,357

 

14,865

 

16,393

Occupancy

 

1,049

 

1,097

 

3,215

 

3,394

Data processing

 

501

 

479

 

1,479

 

1,421

Professional fees

 

490

 

419

 

1,472

 

1,292

Marketing

 

131

 

140

 

378

 

458

FDIC deposit insurance and other insurance

 

288

 

226

 

924

 

602

Amortization of intangible assets

 

22

 

24

 

67

 

75

Other

 

1,661

 

1,497

 

4,907

 

4,194

Total non-interest expense

 

8,815

 

9,239

 

27,307

 

27,829

Income before income taxes

 

1,579

 

2,702

 

4,423

 

7,740

Provision for income taxes

 

343

 

595

 

958

 

1,551

Net income

$

1,236

$

2,107

$

3,465

$

6,189

Earnings per common share:

Basic

$

0.12

$

0.19

$

0.32

$

0.57

Diluted

$

0.11

$

0.19

$

0.32

$

0.56

Weighted average shares outstanding, basic

10,710,607

10,844,240

10,804,699

10,826,862

Weighted average shares outstanding, diluted

10,760,118

10,996,309

10,891,730

10,999,745

See accompanying notes to consolidated financial statements

2

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

(In thousands, except share and per share data)

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2023

    

2022

    

2023

    

2022

Net Income

$

1,236

$

2,107

$

3,465

$

6,189

Other Comprehensive Loss

 

 

 

 

Unrealized holding losses arising during the period

 

(2,829)

 

(11,193)

 

(3,865)

 

(32,196)

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

 

 

8

 

 

170

Net unrealized losses on available for sale securities

 

(2,829)

 

(11,185)

 

(3,865)

 

(32,026)

Tax effect (a)

 

594

 

2,349

 

812

 

6,726

Unrealized losses on available for sale securities, net of tax

 

(2,235)

 

(8,836)

 

(3,053)

 

(25,300)

Defined benefit pension plan:

 

  

 

  

 

  

 

  

Actuarial gains (losses) arising during the period

 

288

 

53

 

(101)

 

(919)

Reclassification adjustment for amortization of net actuarial (gain) loss (b)

 

(93)

 

66

 

(280)

 

200

Total

 

195

 

119

 

(381)

 

(719)

Tax effect (c)

 

(41)

 

(25)

 

80

 

151

Defined benefit pension plan gains (losses), net of tax

 

154

 

94

 

(301)

 

(568)

Other comprehensive loss:

 

(2,081)

 

(8,742)

 

(3,354)

 

(25,868)

Total Comprehensive Loss

$

(845)

$

(6,635)

$

111

$

(19,679)

(a)

Includes $0 for both the three and nine months ended September 30, 2023 and $2 and $36 for the three and nine months ended September 30, 2022, respectively, for tax effect of realized gains or losses which are included in the provision for income taxes on the consolidated statements of income.

(b)

Included in other non-interest expense on the consolidated statements of income.

(c)

Includes ($20) and ($59) for both the three and nine months ended September 30, 2023, respectively and $14 and $42 for the three and nine months ended September 30, 2022, respectively, for tax effect of amortization of net actuarial loss, which are included in the provision for income taxes on the consolidated statements of income.

See accompanying notes to consolidated financial statements

3

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)

(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, 2021

$

113

$

46,573

$

(3,709)

$

89,627

$

(6,635)

$

125,969

 

  

 

  

 

  

 

  

 

  

 

Net income

 

 

 

 

2,053

 

 

2,053

Other comprehensive loss

 

 

 

 

(10,939)

 

(10,939)

ESOP shares committed to be allocated

 

4

54

58

Share-based compensation expense

152

 

152

Balance at March 31, 2022

$

113

$

46,729

$

(3,655)

$

91,680

$

(17,574)

$

117,293

Net income

 

 

 

 

2,029

 

 

2,029

Other comprehensive income

 

 

 

 

 

(6,187)

 

(6,187)

ESOP shares committed to be allocated

 

(1)

54

53

Share-based compensation expense

 

153

 

 

 

 

153

Balance at June 30, 2022

$

113

$

46,881

$

(3,601)

$

93,709

$

(23,761)

$

113,341

Net income

 

 

 

 

2,107

 

 

2,107

Other comprehensive income

 

 

 

 

(8,742)

 

(8,742)

ESOP shares committed to be allocated

 

(3)

55

 

52

Share-based compensation expense

 

 

155

 

 

 

 

155

Restricted stock awards, net of taxes withheld

 

(111)

 

 

 

 

(111)

Balance at September 30, 2022

$

113

$

46,922

$

(3,546)

$

95,816

$

(32,503)

$

106,802

Balance at December 31, 2022

$

113

$

47,075

$

(3,491)

$

96,624

$

(32,189)

$

108,132

Cumulative effect of change in accounting principle (See Note 1 of the Consolidated Financial Statements– Impact of Recent Accounting Pronouncements), net of tax

$

$

$

$

(633)

$

$

(633)

Balance at January 1, 2023

$

113

$

47,075

$

(3,491)

$

95,991

$

(32,189)

$

107,499

 

  

 

  

 

  

 

  

 

  

 

Net income

 

 

 

 

798

 

 

798

Other comprehensive income

 

 

 

 

 

2,221

 

2,221

ESOP shares committed to be allocated

(5)

54

49

Share-based compensation expense

150

 

150

Balance at March 31, 2023

$

113

$

47,220

$

(3,437)

$

96,789

$

(29,968)

$

110,717

 

  

 

  

 

  

 

  

 

  

 

Net income

 

 

 

 

1,431

 

 

1,431

Other comprehensive loss

 

 

 

 

 

(3,494)

 

(3,494)

ESOP shares committed to be allocated

(16)

55

39

Share-based compensation expense

 

 

150

 

 

 

 

150

Repurchase of common stock

(2)

(1,378)

(1,380)

Balance at June 30, 2023

$

111

$

45,976

$

(3,382)

$

98,220

$

(33,462)

$

107,463

Net income

 

 

 

 

1,236

 

 

1,236

Other comprehensive loss

 

 

 

 

 

(2,081)

 

(2,081)

ESOP shares committed to be allocated

(17)

54

37

Share-based compensation expense

 

 

95

 

 

 

 

95

Restricted stock awards, net of taxes withheld

(78)

(78)

Balance at September 30, 2023

$

111

$

45,976

$

(3,328)

$

99,456

$

(35,543)

$

106,672

See accompanying notes to consolidated financial statements

4

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Cash Flows (Unaudited)

(In thousands, except share and per share data)

Nine Months Ended September 30, 

    

2023

    

2022

Cash Flows from Operating Activities

Net income

$

3,465

$

6,189

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

 

  

 

  

Amortization and accretion of premiums and discounts on investments, net

 

214

 

181

Net realized loss on sales and calls of securities

 

 

170

Provision for credit losses

 

1,472

 

1,112

Loans originated for sale

 

(3,568)

 

(19,399)

Proceeds from sale of loans

 

3,800

 

24,097

Net gain on sale of loans

 

(92)

 

(840)

Amortization of intangible assets

 

67

 

75

Depreciation and amortization

 

1,075

 

1,167

Gain from disposal of premises and equipment

 

(36)

 

Deferred income tax benefit

 

(369)

 

(27)

Increase in cash surrender value of insurance

 

(494)

 

(481)

Gain on life insurance

(218)

Net decrease in accrued interest receivable

 

792

 

722

Expense of earned ESOP shares

 

125

 

163

Share-based compensation expense

395

460

Net increase in other assets

 

(2,889)

 

(3,122)

Net increase in accrued expenses and other liabilities

 

3,149

 

5,507

Net cash provided by operating activities

 

6,888

 

15,974

Cash Flows from Investing Activities

 

  

 

  

Proceeds from sales and calls of securities

 

 

14,825

Proceeds from maturities and principal repayments of securities

 

25,328

 

34,276

Purchases of securities

 

 

(30,225)

Net purchases of FHLB Stock

 

(1,439)

 

(1,028)

Net increase in loans

 

(11,643)

 

(101,285)

Purchases of bank owned life insurance

 

(23)

 

(23)

Purchases of bank premises and equipment

 

(338)

 

(842)

Net proceeds from life insurance

669

Net cash provided by (used in) investing activities

 

12,554

 

(84,302)

Cash Flows from Financing Activities

 

  

 

  

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

 

(134,129)

 

44,538

Net increase (decrease) in time deposits

 

86,496

 

(36,345)

Decrease in mortgagors' escrow accounts

 

(4,935)

 

(3,235)

Net (decrease) increase in short-term debt

 

(11,273)

 

20,773

Net increase (decrease) in long-term debt

 

41,233

 

(1,273)

Stock repurchase

(1,458)

(111)

Net cash (used in) provided by financing activities

 

(24,066)

 

24,347

Net decrease in cash and cash equivalents

 

(4,624)

 

(43,981)

Cash and Cash Equivalents

 

  

 

  

Beginning balance

 

31,384

 

72,091

Ending balance

$

26,760

$

28,110

Supplemental Disclosures of Cash Flow Information

 

  

 

  

Cash paid for:

 

  

 

  

Interest

$

16,064

$

3,140

Income taxes

$

1,106

$

1,542

See accompanying notes to consolidated financial statements

5

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 financial statements include the 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 fourteen 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.

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 or nine months ended September 30, 2023 are not necessarily indicative of the results that may be expected for the year ending December 31, 2023 or for any other period.

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 the Company at and for the year ended December 31, 2022 contained in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 23, 2023.

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, 2022, filed with the Securities and Exchange Commission. As of September 30, 2023 , 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, 2022, with the exception of the allowance for credit losses (“ACL”). See Note 1 of the Consolidated Financial Statements– Impact of Recent Accounting Pronouncements.

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 credit losses, the evaluation of goodwill for impairment and the valuation of deferred tax assets.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company and the Bank. 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.

6

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Impact of Recent Accounting Pronouncements

Adoption of New Accounting Standards in 2023

Effective January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13 “ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which replaced the prior incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL” or the “CECL Standard”). The measurement of expected credit losses under the CECL Standard is applicable to financial assets measured at amortized cost, including portfolio loans and investment securities classified as held-to-maturity. It also applies to off-balance sheet credit exposures including loan commitments, standby letters of credit, financial guarantees and other similar instruments. In addition, the CECL Standard changes the accounting for investment securities classified as available for sale, including a requirement that estimated credit losses on available for sale securities be presented as an allowance rather than as a direct write-down of the carrying balance of securities which we do not intend to sell, or believe that it is more likely than not, that we will be required to sell.

The Company adopted the CECL Standard using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning on or after January 1, 2023 are presented under the CECL Standard while prior period amounts continue to be reported in accordance with previously applicable accounting guidance. The adoption of the CECL Standard resulted in the following adjustments to our financial statements as of January 1, 2023:

Change in Consolidated

Change to Retained Earnings

Statement of Condition

Tax Effect

from Adoption of CECL

ACL (loans)

$

580

$

122

$

458

ACL (unfunded credit commitments)

221

46

175

Total impact of CECL adoption

$

801

$

168

$

633

Effective January 1, 2023, the Company adopted ASU 2022-02, “Financial Instruments – Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”). ASU 2022-02 eliminates the accounting guidance for troubled debt restructurings (“TDRs”) in ASC 310-40, “Receivables - Troubled Debt Restructurings by Creditors” for entities that have adopted the CECL model introduced by ASU 2016-13. ASU 2022-02 also requires that public business entities disclose current-period gross charge-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, “Financial Instruments—Credit Losses—Measured at Amortized Cost”. The Company adopted ASU 2022-02 on January 1, 2023. The adoption of ASU 2022-02 did not have a material effect on the Company’s consolidated financial statements.

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 is taking 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.

7

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

2.    Investment Securities

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

September 30, 2023

Gross

Gross

Unrealized

Unrealized

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

U.S. Treasury securities

$

30,099

$

$

(1,533)

$

28,566

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

160,314

(33,092)

127,222

U.S. government agency securities

 

24,777

 

 

(2,247)

 

22,530

Municipal securities(1)

 

3,164

 

 

(365)

 

2,799

Corporate bonds

 

14,700

 

 

(2,261)

 

12,439

Other

 

748

 

 

(52)

 

696

Total

$

233,802

$

$

(39,550)

$

194,252

    

December 31, 2022

Gross

Gross

Unrealized

Unrealized

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

U.S. Treasury securities

$

40,172

$

$

(2,315)

$

37,857

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

173,926

(29,392)

144,534

U.S. government agency securities

24,785

 

 

(2,336)

 

22,449

Municipal securities(1)

 

5,117

 

 

(331)

 

4,786

Corporate bonds

14,700

 

 

(1,483)

 

13,217

Other

644

 

172

 

 

816

Total

$

259,344

$

172

$

(35,857)

$

223,659

(1)

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

The following tables present 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:

September 30, 2023

Less Than 12 Months

12 Months or Longer

Total

Unrealized

Unrealized

Unrealized

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

U.S. Treasury securities

$

$

$

28,566

$

(1,533)

$

28,566

$

(1,533)

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

127,222

(33,092)

127,222

(33,092)

U.S. government agency securities

22,530

(2,247)

22,530

(2,247)

Municipal securities

487

(43)

2,197

(322)

2,684

(365)

Corporate bonds

1,250

(250)

11,189

(2,011)

12,439

(2,261)

Other

669

(52)

669

(52)

Total

$

2,406

$

(345)

$

191,704

$

(39,205)

$

194,110

$

(39,550)

8

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, 2022

Less Than 12 Months

12 Months or Longer

Total

Unrealized

Unrealized

Unrealized

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

U.S. Treasury securities

$

$

$

37,857

$

(2,315)

$

37,857

$

(2,315)

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

23,384

(2,711)

121,151

(26,681)

144,535

(29,392)

U.S. government agency securities

9,160

(869)

13,289

(1,467)

22,449

(2,336)

Municipal securities

1,529

(4)

3,127

(327)

4,656

(331)

Corporate bonds

6,873

(627)

5,844

(856)

12,717

(1,483)

Total

$

40,946

$

(4,211)

$

181,268

$

(31,646)

$

222,214

$

(35,857)

At September 30, 2023, the Company had 234 individual available-for-sale securities in an unrealized loss position with unrealized losses totaling $39,550 with an aggregate depreciation of 16.93% from the Company’s amortized cost.

On January 1, 2023, the Company adopted ASU 2016-13 and implemented the CECL methodology for allowance for credit losses on its investment securities available-for-sale. The new CECL methodology replaces the other-than-temporary impairment model that previously existed. The Company did not have a CECL day 1 impact attributable to its investment securities portfolio and did not have an allowance for credit losses on its investment securities available for sale as of September 30, 2023.

The Company evaluates securities in an unrealized loss position for impairment related to credit losses on at least a quarterly basis. Securities in unrealized loss positions are first assessed as to whether we intend to sell, or if it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If one of the criteria is met, the security’s amortized cost basis is written down to fair value through current earnings. For securities that do not meet these criteria, the Company evaluates whether the decline in fair value resulted from credit losses or other factors. If this assessment indicates that a credit loss exists, we compare the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis. Unrealized losses on asset backed securities, state and municipal securities, and corporate bonds have not been recognized into income because the issuers are of high credit quality, we do not intend to sell and it is likely that we will not be required to sell the securities prior to their anticipated recovery. The decline in fair value is largely due to changes in interest rates and other market conditions. The issuers continue to make timely principal and interest payments on the securities. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was recorded as of September 30, 2023.

Federal agency obligations, residential mortgage backed pass-through securities and commercial mortgage backed pass-through securities are issued by U.S. Government agencies and U.S. Government sponsored enterprises. Although a government guarantee exists on these investments, these entities are not legally backed by the full faith and credit of the federal government. Nonetheless, at this time we do not foresee any set of circumstances in which the government would not fund its commitments on these investments.

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 amortized cost and fair value of available for sale debt securities at September 30, 2023 and December 31, 2022, 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. 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:

September 30, 2023

December 31, 2022

    

Amortized Cost

    

Fair Value

    

Amortized Cost

    

Fair Value

Maturity:

Within 1 year

$

20,470

$

19,949

$

16,923

$

16,512

After 1 but within 5 years

 

32,870

 

29,806

 

46,162

 

42,225

After 5 but within 10 years

 

19,400

 

16,579

 

21,689

 

19,572

After 10 years

 

 

 

 

Total Maturities

 

72,740

 

66,334

 

84,774

 

78,309

Mortgage-backed securities

 

160,314

 

127,222

 

173,926

 

144,534

Other

 

748

 

696

 

644

 

816

Total

$

233,802

$

194,252

$

259,344

$

223,659

At September 30, 2023 and December 31, 2022, available for sale securities with a carrying value of $13,151 and $15,407, respectively, were pledged to secure Federal Home Loan Bank of New York (“FHLB”) borrowings. In addition, at September 30, 2023 and December 31, 2022, $79,074 and $958 of available for sale securities were pledged to secure borrowings at the Federal Reserve Bank of New York (“FRB”), respectively.

During the nine months ended September 30, 2023, there were no sales of available for sale securities and no realized gains or losses.

10

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

3.    Loans and Allowance for Credit Losses

As of and prior to December 31, 2022, loans receivable was accounted for under the incurred loss model. As of January 1, 2023, portfolio loans are accounted for under the current expected credit loss model. Accordingly, some of the information presented is not comparable from period to period.

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

September 30, 

December 31, 

    

2023

    

2022

Commercial real estate loans:

 

 

  

Construction

$

28,231

$

20,329

Non-residential

 

305,752

 

282,422

Multi-family

 

84,033

 

67,777

Residential real estate loans

 

70,019

 

53,720

Commercial and industrial loans(1)

 

87,421

 

87,982

Consumer loans:

 

  

 

  

Indirect automobile

 

406,585

 

457,223

Home equity

 

11,654

 

11,507

Other consumer

 

8,872

 

9,479

Total gross loans

 

1,002,567

 

990,439

Net deferred loan costs

 

9,696

 

11,872

Allowance for credit losses

 

(8,497)

 

(7,943)

Total net loans

$

1,003,766

$

994,368

(1)

Includes $321 and $537 in U.S. Small Business Administration (“SBA”), paycheck protection program (“PPP”) loans at September 30, 2023 and December 31, 2022, respectively.

At September 30, 2023 and December 31, 2022, the unpaid principal balances of loans held for sale included in the residential real estate category above were $107 and $247, respectively.

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

September 30, 2023

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

$

28,231

$

$

$

$

28,231

$

Non-residential

299,723

3,768

2,261

305,752

2,261

Multifamily

83,673

360

84,033

Residential real estate

 

69,157

 

235

 

122

 

505

 

70,019

 

1,630

Commercial and industrial

 

86,997

 

188

 

78

 

158

 

87,421

 

158

Consumer:

 

  

 

  

 

 

  

 

  

 

Indirect automobile

 

395,521

 

8,772

1,771

 

521

 

406,585

 

567

Home equity

 

11,436

 

14

29

 

175

 

11,654

 

175

Other consumer

 

8,681

 

129

 

25

 

37

 

8,872

 

37

Total

$

983,419

$

9,338

$

6,153

$

3,657

$

1,002,567

$

4,828

11

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, 2022

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

$

20,329

$

$

$

$

20,329

$

Non-residential

275,860

4,701

479

1,382

282,422

1,382

Multifamily

67,413

364

67,777

Residential real estate

 

51,476

 

1,417

 

246

 

581

 

53,720

 

1,794

Commercial and industrial

 

87,742

 

57

 

 

183

 

87,982

 

183

Consumer:

 

  

 

  

 

 

  

 

  

 

Indirect automobile

 

444,418

 

10,714

1,389

 

702

 

457,223

 

797

Home equity

 

11,279

 

51

58

 

119

 

11,507

 

217

Other consumer

 

9,208

 

149

 

71

 

51

 

9,479

 

51

Total

$

967,725

$

17,453

$

2,243

$

3,018

$

990,439

$

4,424

All of our non-accrual loans are individually analyzed. The Company has one individually analyzed home equity loan of $98 that was accruing interest at September 30, 2023.

The following table presents the Company’s amortized cost basis of individually analyzed loans for which there is no  related ACL at September 30, 2023:

September 30, 2023

Commercial real estate:

 

  

Non-residential

$

1,364

Residential real estate

1,629

Commercial and industrial

158

Consumer:

  

Indirect automobile

278

Home equity

273

Other consumer

35

Total

$

3,737

Effective January 1, 2023, the Company has modified its accounting policy for the ACL on loans as described below.

The ACL on loans is management’s estimate of expected credit losses over the expected life of the loans at the reporting date. The ACL on loans is increased through a provision for credit losses recognized in the Consolidated Statements of Income and by recoveries of amounts previously charged off. The ACL on loans is reduced by charge-offs on loans. Loan charge-offs are recognized when management believes the collectability of the principal balance outstanding is unlikely. Full or partial charge-offs on individually analyzed loans are generally recognized when the collateral or future cash flows are deemed to be insufficient to support the carrying value of the loan.

The level of the ACL on loans is based on management’s ongoing review of all relevant information, from internal and external sources, relating to past events, current conditions and reasonable and supportable economic forecasts. Historical credit loss experience provides the basis for the calculation of loss given default and the estimation of expected credit losses. As discussed further below, adjustments to historical information are made for differences in specific risk characteristics, such as differences in underwriting standards, portfolio mix, delinquency levels, or terms, as well as for changes in environmental conditions, that may not be reflected in historical loss rates.

12

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Management employs a process and methodology to estimate the ACL on loans that evaluate both quantitative and qualitative factors. The methodology for evaluating quantitative factors consists of two basic components. The first component involves pooling loans into portfolio segments for loans that share similar risk characteristics. Pooled loan portfolio segments include commercial construction, commercial real estate, multi-family, commercial and industrial, residential real estate (including homeowner construction), home equity, indirect automobile and other consumer loans. The second component involves individually analyzed loans that do not share similar risk characteristics with loans that are pooled into portfolio segments or are determined for foreclosure.

For loans that are individually analyzed, the ACL is measured using a discounted cash flow (“DCF”) methodology based upon the loan’s contractual effective interest rate, or, if the loan is collateral-dependent, at the fair value of the collateral. Factors management considers when measuring the extent of expected credit loss include payment status, collateral value, borrower financial condition, guarantor support and the probability of collecting scheduled principal and interest payments when due. For collateral-dependent loans for which repayment is to be provided substantially through the sale of the collateral, management adjusts the fair value for estimated costs to sell. Management may also adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values for unobservable factors resulting from its knowledge of circumstances associated with the collateral.

For pooled loans, the Company utilizes a DCF methodology to estimate credit losses over the expected life of the loans. The life of the loan excludes expected extensions, renewals and modifications. Management utilizes the national unemployment rate as an econometric factor with a one-year forecast period and one-year straight-line reversion period to the historical mean of its macroeconomic assumption in order to estimate the probability of default for each loan portfolio segment. The DCF methodology combines the probability of default, the loss given default, maturity date and prepayment speeds to estimate a reserve for each loan. The sum of all the loan level reserves are aggregated for each portfolio segment and a loss rate factor is derived.

Because the methodology is based upon historical experience and trends, current economic data, reasonable and supportable economic forecasts, as well as management’s judgment, factors may arise that result in different estimations. Deteriorating conditions or assumptions could lead to further increases in the ACL on loans. In addition, various regulatory agencies periodically review the ACL on loans. Such agencies may require additions to the allowance based on their judgments about information available to them at the time of their examination. The ACL on loans is an estimate, and ultimate losses may vary from management’s estimate.

The Company made an accounting policy election to exclude accrued interest from the amortized cost basis of loans. In addition, the Company elected not to measure an allowance for credit losses for accrued interest receivable, because a timely write-off policy exists. The policy generally requires loans to be placed on non-accrual when principal or interest is 90 days or more past due unless the loan is well-secured and in the process of collection. When a loan is placed on non-accrual, accrued interest is reversed against interest income. For the nine months ended September 30, 2023, $42 in accrued interest was reversed during the period for non-accrual loans. Total accrued interest receivable associated with loans totaled $2,925 and $3,723, at September 30, 2023 and December 31, 2022, respectively, and was reported in accrued interest receivable on the consolidated statements of financial condition.

13

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Impaired loans disclosures presented below as of December 31, 2022 represent requirements prior to the adoption of CECL on January 1, 2023. The following table summarizes information regarding impaired loans by loan portfolio class:

December 31, 2022

Recorded 

Unpaid Principal 

Related 

Average Recorded 

    

Investment

    

Balance

    

Allowance

    

Investment

With no related allowance recorded:

  

  

  

  

Commercial real estate:

  

  

  

  

Non-residential

$

1,382

$

2,472

$

$

1,967

Residential real estate

 

1,794

 

2,445

 

 

1,890

Commercial and industrial

 

183

 

242

 

 

309

Consumer:

 

 

  

 

  

 

Indirect automobile

 

371

 

439

 

 

336

Home equity

 

217

 

219

 

 

146

Other consumer

 

49

 

53

 

 

38

Total

$

3,996

$

5,870

$

$

4,686

With an allowance recorded:

 

  

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

 

  

Commercial and industrial

$

$

$

$

114

Consumer:

 

  

 

  

 

 

Indirect automobile

426

435

107

293

Other consumer

 

2

 

2

 

2

 

11

Total

$

428

$

437

$

109

$

418

Total:

 

  

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

 

  

Non-residential

$

1,382

$

2,472

$

$

1,967

Residential real estate

 

1,794

 

2,445

 

 

1,890

Commercial and industrial

 

183

 

242

 

 

423

Consumer:

 

  

 

  

 

  

 

  

Indirect automobile

 

797

 

874

 

107

 

629

Home equity

 

217

 

219

 

 

146

Other consumer

 

51

 

55

 

2

 

49

Total

$

4,424

$

6,307

$

109

$

5,104

The Company has transferred a portion of its originated commercial real estate loans to participating lenders. The amounts transferred have been accounted for as sales and are therefore not included in the Company’s accompanying statements of financial condition. The Company and participating lenders share ratably in any gains or losses that may result from a loan’s performance under its contractual terms. The Company continues to service the loans on behalf of the participating lenders and, as such, collects cash payments from the borrowers, remits payments to participating lenders and disburses required escrow funds to relevant parties. At September 30, 2023 and December 31, 2022, the Company was servicing loans for participants aggregating $41,506 and $8,466, respectively.

Residential mortgage and consumer loans secured by residential real estate properties for which formal foreclosure proceedings are in process totaled $415 and $625 at September 30, 2023 and December 31, 2022, respectively, and are all individually analyzed.

As a result of the adoption of ASU 2022-02, “Financial Instruments – Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures” on January 1, 2023, the Company had no reportable balances related to TDRs as of and for the nine months ended September 30, 2023.

14

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

The Company services certain loans that it has sold to third parties. The aggregate balances of loans serviced for others were $287,036 and $301,235 as of September 30, 2023 and December 31, 2022, respectively.  Included in these loans serviced for others are loans serviced for the Federal Home Loan Mortgage Corporation with a recourse provision whereby the Company is obligated to bear all costs when a default, including foreclosure, occurs. At September 30, 2023 and December 31, 2022, the maximum contingent liability associated with loans sold with recourse was $1,075 and $276, respectively, which is not recorded in the consolidated financial statements. Losses are borne in priority order by the borrower, private mortgage insurance and the Company. The Company has never repurchased any loans or incurred any losses under these recourse provisions.

The balances of capitalized servicing rights, included in other assets at September 30, 2023 and December 31, 2022, were $2,081 and $2,409, respectively. Fair value exceeds carrying value, and thus, no impairment charges related to servicing rights were recognized during the nine month period ended September 30, 2023 or the year ended December 31, 2022.

Activity in the Company’s ACL for loans for the three and nine months ended September 30, 2023 is summarized in the table below. The Adoption of the CECL Standard row presents adjustments recorded on January 1, 2023 through retained earnings.

    

Commercial 

    

    

Commercial 

    

    

    

    

Real Estate

    

Residential

    

and Industrial

    

Indirect

    

Consumer

    

Totals

    

Three months ended September 30, 2023

Allowance for credit losses:

Beginning balance

$

2,294

$

179

$

454

$

4,968

$

108

$

8,003

Provision for (reversal of) credit losses

517

13

13

341

(5)

879

Loans charged-off

 

 

 

(1,098)

 

(1,098)

Recoveries

 

$

49

$

69

$

588

$

7

 

713

Ending balance

$

2,811

$

241

$

536

$

4,799

$

110

$

8,497

Commercial

Residential

Commercial

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

    

Consumer

    

Totals

Nine months ended September 30, 2023

Allowance for credit losses:

Beginning balance

$

3,031

$

103

$

881

$

3,868

$

60

$

7,943

Adoption of CECL standard

(860)

54

(383)

1,710

59

580

Provision for (reversal of) credit losses

640

32

639

118

(35)

1,394

Loans charged-off

(710)

(2,584)

(25)

(3,319)

Recoveries

 

 

52

 

109

 

1,687

 

51

 

1,899

Ending balance

$

2,811

$

241

$

536

$

4,799

$

110

$

8,497

Ending balance:

 

  

 

  

 

  

 

  

 

  

 

  

Loans individually analyzed

$

126

$

$

$

87

$

2

$

215

Loans collectively analyzed

$

2,685

$

241

$

536

$

4,712

$

108

$

8,282

Loan receivables:

 

  

 

  

 

  

 

  

 

  

 

  

Ending balance

$

418,016

$

70,019

$

87,421

$

406,585

$

20,526

$

1,002,567

Ending balance:

 

  

 

 

  

 

  

 

  

 

  

Loans individually analyzed

$

2,259

$

1,629

$

158

$

573

$

310

$

4,929

Loans collectively analyzed

$

415,757

$

68,390

$

87,263

$

406,012

$

20,216

$

997,638

15

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Activity in the Company’s allowance for loan losses for the three and nine months ended September 30, 2022 and December 31, 2022 is summarized in the tables below.

Commercial

Residential

Commercial

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

Consumer

    

Totals

Three months ended September 30, 2022

Allowance for loan losses:

Beginning balance

$

3,440

$

59

$

859

$

3,738

$

73

$

8,169

(Reversal of) provision for loan losses

(86)

26

344

238

23

545

Loans charged-off

(6)

(736)

(39)

(781)

Recoveries

 

117

 

1

 

 

430

 

11

 

559

Ending balance

$

3,471

$

86

$

1,197

$

3,670

$

68

$

8,492

Commercial

Residential

Commercial

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

Consumer

    

Totals

Nine months ended September 30, 2022

Allowance for loan losses:

Beginning balance

$

3,317

$

54

$

725

$

3,416

$

47

$

7,559

Provision for (reversal of) loan losses

37

(79)

477

593

84

1,112

Loans charged-off

(44)

(6)

(1,790)

(100)

(1,940)

Recoveries

 

117

 

155

 

1

 

1,451

 

37

 

1,761

Ending balance

$

3,471

$

86

$

1,197

$

3,670

$

68

$

8,492

Commercial

Residential

Commercial

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

    

Consumer

    

Totals

December 31, 2022

Allowance for loan losses:

Ending balance:

 

  

 

  

 

  

 

  

 

  

 

  

Loans deemed impaired

$

$

$

$

107

$

2

$

109

Loans not deemed impaired

$

3,031

$

103

$

881

$

3,761

$

58

$

7,834

Loan receivables:

 

  

 

  

 

  

 

  

 

  

 

  

Ending balance

$

370,528

$

53,720

$

87,982

$

457,223

$

20,986

$

990,439

Ending balance:

 

  

 

 

  

 

  

 

  

 

  

Loans deemed impaired

$

1,382

$

1,794

$

183

$

797

$

268

$

4,424

Loans not deemed impaired

$

369,146

$

51,926

$

87,799

$

456,426

$

20,718

$

986,015

The Company has also recorded an ACL for unfunded commitments, which was recorded in other liabilities; see Note 9 to the consolidated financial statements. The provision is recorded within the provision for credit losses on the Company’s income statement.

The following table summarizes the provision for credit losses for the three months and nine months ended September 30, 2023 and 2022:

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2023

    

2022

    

2023

    

2022

Provision for credit losses - loans

$

879

$

545

$

1,394

$

1,112

Provision for credit losses - unfunded commitments

31

78

Provision for credit losses

$

910

$

545

$

1,472

$

1,112

16

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

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.  

On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, multifamily, construction and commercial loans. To assist in the review process, the Company engages an independent third-party to review a significant portion of loans within these segments. Consumer loans are rated as performing or non-performing based on payment status in accordance with regulatory retail credit guidance. Management uses the results of these reviews as part of its annual review process. In addition, management utilizes delinquency reports, the watch list and other loan reports to monitor credit quality of other loan segments.

Credit Quality Indicators. The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on all loans at origination and is updated on a quarterly basis for loans risk rated Watch, Special Mention, Substandard, or Doubtful.

The Company uses the following definitions for risk ratings:

Watch – Loans classified as watch exhibit weaknesses that require more than usual monitoring. Issues may include deteriorating financial condition, payments made after due date but within 30 days, adverse industry conditions or management problems.

Special Mention – Loans classified as special mention exhibit signs of further deterioration but still generally make payments within 30 days. This is a transitional rating and loans should typically not be rated Special Mention for more than 12 months.

Substandard – Loans classified as substandard possess weaknesses that jeopardize the ultimate collection of the principal and interest outstanding. These loans exhibit continued financial losses, ongoing delinquency, overall poor financial condition, and/or insufficient collateral. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful – Loans classified as non-performing have all the weaknesses of substandard loans, and have deteriorated to the level that there is a high probability of substantial loss.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered Pass rated loans.

17

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 credit risk profile of the Company’s loan portfolio (excluding loans in process and deferred loan fees) based on rating category, as well as gross write-offs for the nine months ended September 30, 2023, and by fiscal year of origination as of September 30, 2023.

Revolving

Loans by Origination Year

Loans

2023

2022

2021

2020

2019

Prior

Amortized Cost

Total

Commercial construction

Pass

$

-

$

6,531

$

-

$

-

$

-

$

-

$

-

$

6,531

Watch

4,213

11,725

5,762

-

-

-

-

21,700

Total commercial construction

4,213

18,256

5,762

-

-

-

-

28,231

Commercial non-residential

Pass

$

25,475

$

43,949

$

26,855

$

16,876

$

40,433

$

47,220

$

-

$

200,808

Watch

16,669

9,402

8,526

13,024

8,515

38,255

-

94,391

Special mention

-

-

-

-

5,927

1,445

-

7,372

Substandard

-

-

-

-

480

2,701

-

3,181

Total commercial non-residential

42,144

53,351

35,381

29,900

55,355

89,621

-

305,752

Multifamily

Pass

$

816

$

18,854

$

30,614

$

2,120

$

1,555

$

4,396

$

-

$

58,355

Watch

1,000

6,785

7,007

-

1,284

9,602

-

25,678

Total multifamily

1,816

25,639

37,621

2,120

2,839

13,998

-

84,033

Residential

Performing

$

19,934

$

26,280

$

2,172

$

2,745

$

2,638

$

14,620

$

-

$

68,389

Non-performing

-

-

-

-

-

1,630

-

1,630

Total residential

19,934

26,280

2,172

2,745

2,638

16,250

-

70,019

Commercial and industrial

Pass

$

9,577

$

27,242

$

11,561

$

1,671

$

1,160

$

1,449

$

11,171

$

63,831

Watch

1,223

1,425

344

674

592

1,687

16,011

21,956

Special mention

224

-

326

7

39

28

-

624

Substandard

-

-

-

-

112

854

44

1,010

Total commercial and industrial

11,024

28,667

12,231

2,352

1,903

4,018

27,226

87,421

Current-period gross write-offs

-

-

710

-

-

-

-

710

Indirect automobile

Performing

$

78,575

$

174,314

$

81,424

$

39,927

$

23,396

$

8,382

$

-

$

406,018

Non-performing

54

155

199

40

114

5

-

567

Total indirect automobile

78,629

174,469

81,623

39,967

23,510

8,387

-

406,585

Current-period gross write-offs

92

1,083

716

324

259

110

-

2,584

Home equity

Performing

$

-

$

-

$

-

$

-

$

34

$

3,991

$

7,454

$

11,479

Non-performing

-

-

-

-

-

175

-

175

Total home equity

-

-

-

-

34

4,166

7,454

11,654

Other consumer

Performing

$

2,697

$

4,034

$

1,032

$

520

$

170

$

157

$

225

$

8,835

Non-performing

2

1

10

24

-

-

-

37

Total other consumer

2,699

4,035

1,042

544

170

157

225

8,872

Current-period gross write-offs

-

13

-

11

-

1

-

25

Total Loans

Pass/performing

$

137,074

$

301,204

$

153,658

$

63,859

$

69,386

$

80,215

$

18,850

$

824,246

Watch

23,105

29,337

21,639

13,698

10,391

49,544

16,011

163,725

Special mention

224

-

326

7

5,966

1,473

-

7,996

Substandard

-

-

-

-

592

3,555

44

4,191

Non-performing

56

156

209

64

114

1,810

-

2,409

Total Loans

$

160,459

$

330,697

$

175,832

$

77,628

$

86,449

$

136,597

$

34,905

$

1,002,567

Total Current-period gross write-offs

$

92

$

1,096

$

1,426

$

335

$

259

$

111

$

-

$

3,319

18

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

    

December 31, 2022

    

Pass

    

Special Mention

    

Substandard

    

Total

Commercial real estate:

  

  

  

  

Construction

$

20,329

$

$

$

20,329

Non-residential

271,491

7,904

3,027

282,422

Multifamily

 

67,777

 

 

 

67,777

Residential real estate

 

52,265

 

 

1,455

 

53,720

Commercial and industrial

 

83,680

 

3,825

 

477

 

87,982

Consumer:

 

 

  

 

  

 

  

Indirect automobile

 

456,112

 

 

1,111

 

457,223

Home equity

 

11,290

 

 

217

 

11,507

Other consumer

 

9,428

 

 

51

 

9,479

Total

$

972,372

$

11,729

$

6,338

$

990,439

19

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

4.    Goodwill and Intangible Assets

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

Nine Months Ended

Year Ended

September 30, 

December 31, 

    

    

2023

    

2022

Beginning balance

$

2,235

$

2,235

Activity during the period

 

 

 

  

 

  

Ending balance

$

2,235

$

2,235

The Company evaluates goodwill annually in the fourth quarter of the fiscal year and has determined that no write-down was required for the year ended December 31, 2022.

The changes in the carrying value of the customer list and core deposit intangibles are as follows:

Nine Months Ended

Year Ended

September 30, 

December 31, 

    

2023

    

2022

Beginning balance

$

334

$

433

Amortization

 

(67)

 

(99)

 

  

 

  

Ending balance

$

267

$

334

Accumulated amortization and impairment

$

1,010

$

943

Core deposit intangibles represent the estimated fair value of acquired customer deposit relationships on the date of acquisition and are amortized over their estimated useful lives. Purchased customer accounts primarily consist of records and files that contain information about investment holdings. The values assigned to customer lists and core deposit intangibles are based upon the application of the income approach. The intangibles are expected to have useful lives of approximately 13 years. The Company recognized $22 and $24 of amortization expense related to its intangible assets for the three months ended September 30, 2023 and 2022, respectively. The Company recognized $67 and $75 of amortization expense related to its intangible assets for the nine months ended September 30, 2023 and 2022, respectively.

As of September 30, 2023, the future amortization expense for amortizable intangible assets for the years ended December 31, was as follows:

2023

    

$

21

2024

 

79

2025

 

60

2026

 

29

2027

 

21

Thereafter

57

Total

$

267

20

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

5.    Deposits

Deposits balances are summarized as follows:

September 30, 

December 31,

    

2023

    

2022

Non-interest bearing demand deposits

$

276,881

$

283,563

Interest bearing accounts:

 

  

 

  

NOW

 

138,200

 

156,285

Savings

 

154,129

 

176,916

Money market

 

210,212

 

296,787

Time certificates of deposit

 

302,878

 

216,382

Total interest bearing accounts

 

805,419

 

846,370

Total deposits

$

1,082,300

$

1,129,933

The Company has established a relationship to participate in a reciprocal deposit program with other financial institutions. The reciprocal deposit program provides access to FDIC-insured deposit products in aggregate amounts exceeding the current limits for depositors. At September 30, 2023 and December 31, 2022, total reciprocal deposits were $31,187 and $10,023. Included in time certificates of deposit at September 30, 2023 and December 31, 2022 were reciprocal deposits totaling $28,772 and $10,023, respectively, with original maturities of one to three years. Reciprocal deposits included in money market accounts totaled $2,415 and $0 at September 30, 2023 and December 31, 2022, respectively.

Time deposits included brokered deposits of $12,000 and $34,041 at September 30, 2023 and December 31, 2022, respectively. Time certificates of deposit in denominations of $250 or greater were $80,369 and $38,897 as of September 30, 2023 and December 31, 2022, respectively.

Contractual maturities of time certificates of deposit at September 30, 2023 are summarized below:

September 30, 

    

2023

Within 1 year

$

292,161

1 – 2 years

 

6,822

2 – 3 years

 

1,866

3 – 4 years

 

521

4 – 5 years

 

1,508

Total

$

302,878

21

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

6.    Long-Term Debt and FHLB Stock

FHLB Borrowings and Stock

The Bank is a member of the FHLB. At September 30, 2023 and December 31, 2022, the Bank had access to a preapproved secured line of credit with the FHLB of $657,633 and $667,905, respectively. Borrowings under this line require collateralization through the pledge of specific loans and securities. At September 30, 2023 and December 31, 2022, the Bank had pledged assets of $208,911 and $195,455, respectively. The Company had no outstanding overnight line of credit balances with the FHLB at either September 30, 2023 or December 31, 2022. These borrowings would mature the following business day.

The outstanding principal amounts and the related terms and rates at September 30, 2023 were as follows:

Term

    

Principal

    

Maturity

    

Rate

    

Due in one year

    

Long term

Fixed short-term

$

10,000

October 23, 2023

5.23

%  

$

10,000

$

Fixed short-term

10,000

December 21, 2023

5.24

%  

10,000

Fixed medium-term

20,000

March 21, 2024

5.18

%  

20,000

Fixed medium-term

20,000

March 20, 2025

4.47

%  

20,000

Fixed medium-term

722

October 31, 2025

4.87

%  

722

Fixed medium-term

5,000

November 3, 2025

4.87

%  

5,000

Fixed medium-term

728

December 5, 2025

4.34

%  

728

Fixed medium-term

1,233

September 21, 2026

5.20

%

1,233

Fixed medium-term

20,000

May 2, 2028

3.88

%

20,000

Total

$

87,683

Weighted Average Rate

 

4.71

%  

$

40,000

$

47,683

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 FHLB stock for impairment based on the ultimate recovery ability of the cost. No impairment was recognized at either September 30, 2023 or December 31, 2022.

Subordinated Debt

In addition to the Bank, the Company has one other wholly-owned subsidiary, RSB Capital Trust I (the “Trust”). In 2005, the Trust issued $5,000 of pooled trust preferred securities in a private placement and issued 155 shares of common stock at $1 par value per share, to the Company. 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 securities were down-streamed to the Bank and are currently considered Tier 1 capital for purposes of determining the Bank’s capital ratios. 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 three month CME term Secured Overnight Financing Rate (“SOFR”) plus 2% and a relative spread adjustment of 0.26% was 7.64% at September 30, 2023. The rate at December 31, 2022 was 6.69% and was based on the three month LIBOR plus 2.00%.  The subordinated debentures mature on May 23, 2035.

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 Borrowings

The Bank has an unsecured, uncommitted $10,000 line of credit with Zions Bank. There were no advances outstanding under this line of credit at either September 30, 2023 or December 31, 2022.

The Bank also has an unsecured, uncommitted $50,000 line of credit with Pacific Coast Bankers Bank. There were no advances outstanding under this line of credit at either September 30, 2023 or December 31, 2022.

7.  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 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:

September 30, 

December 31, 

    

2023

    

2022

Projected and accumulated benefit obligation

$

(17,342)

$

(17,138)

Plan assets at fair value

 

16,501

 

16,906

Funded status included in accrued expenses and other liabilities

$

(841)

$

(232)

The net periodic pension cost and amounts recognized in other expense are as follows:

Nine months ended September 30,

    

2023

    

2022

Interest cost

$

646

$

476

Expected return on plan assets

 

(698)

 

(755)

Amortization of unrecognized loss

 

280

 

200

Net periodic cost (benefit)

$

228

$

(79)

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 eight diversified investment funds.

As of September 30, 2023, the investment funds included six equity funds and two fixed income bond funds, 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 nine months of 2023 or 2022.

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

September 30, 2023

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Investment in separate accounts

Fixed income

$

11,309

$

$

$

11,309

Equity

 

5,192

 

 

 

5,192

Total assets at fair value

$

16,501

$

$

$

16,501

December 31, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Investment in separate accounts

Fixed income

$

11,600

$

$

$

11,600

Equity

 

5,306

 

 

 

5,306

Total assets at fair value

$

16,906

$

$

$

16,906

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.

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, 2022 included in the Company’s Annual Report on Form 10-K.

Defined Contribution Plan

The Bank 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 Bank matching up to 6%, subject to Internal Revenue Service limitations. The Bank’s contributions charged to operations amounted to $823 and $882 for the nine months ended September 30, 2023 and 2022, respectively.

24

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Deferred Compensation Arrangements

Directors’ Plan, (formerly the “Trustees 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 September 30, 2023 and December 31, 2022, total amounts due to participants of $3,055 and $2,761, respectively, were included in accrued expenses and other liabilities. Total expenses related to the Directors’ Plan were $155 and $172 for the nine months ended September 30, 2023 and 2022, respectively, which were included in other non-interest 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. 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 Executive 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 September 30, 2023 and December 31, 2022, $1,908 and $1,649, respectively, was included in accrued expenses and other liabilities, which represents the cumulative amounts deferred and earnings thereon. The Company recognized expenses of $259 and $565 for the nine months ended September 30, 2023 and 2022, 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 accrued over the individual participants’ service period and aggregated $1,619 and $1,580 at September 30, 2023 and December 31, 2022, respectively. The Company recognized expenses of $39 and $36 for the nine-month periods ended September 30, 2023 and September 30, 2022, respectively, related to this plan, which are included in salaries and employee benefits expense in the consolidated statements of income.

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, each of which provide fixed postretirement benefits to be paid to the directors or the officer, or their beneficiaries, for periods ranging from 15 to 20 years. In addition, the Company has agreements with certain directors which provide certain postretirement life insurance benefits. The liability related to these postretirement benefits is accrued over the individual participants’ service period and aggregated $2,045 and $2,031 at September 30, 2023 and December 31, 2022, respectively. The Company recognized expenses of $45 and $65 for the nine months ended September 30, 2023 and 2022, respectively, related to these benefits, which are included in other non-interest expenses in the consolidated statements of income.

25

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Employee Stock Ownership Plan

On January 1, 2019, the Bank established an Employee Stock Ownership Plan (“ESOP”) to provide Company stock to eligible employees. 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 to purchase 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 is payable annually over 20 years at a rate per annum equal to the Prime Rate, reset annually on January 1st (7.50% at January 1, 2023). 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 September 30, 2023 was $3,741. 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:

September 30, 

December 31, 

2023

    

2022

Allocated

87,284

 

65,463

Committed to be allocated

16,362

 

21,821

Unallocated

332,779

 

349,141

Paid out to participants

(4,376)

(4,376)

Total shares

432,049

 

432,049

The fair value of unallocated shares was $2,253 at September 30, 2023.

Total compensation expense recognized in connection with the ESOP for the nine months ended September 30, 2023 and 2022 was $126 and $163, respectively.

Share-Based Compensation Plan

On May 26, 2020, stockholders of the Company approved the 2020 Equity Incentive Plan (the “EIP”).  The  EIP authorizes the issuance to participants of up to 763,743 shares of Rhinebeck Bancorp common stock pursuant to grants of incentive and non-qualified stock options, restricted stock awards and restricted stock units.  Of this number, the maximum number of shares of Rhinebeck Bancorp common stock that may be issued under the EIP pursuant to the exercise of stock options is 545,531 shares, and the maximum number of shares of Rhinebeck Bancorp common stock that may be issued as restricted stock awards or restricted stock units is 218,212 shares.  These amounts represented 4.90% and 1.96%, respectively, of the number of shares of common stock issued in the stock offering of Rhinebeck Bancorp, including the shares issued to Rhinebeck Bancorp, MHC.

Pursuant to terms of the EIP, on August 25, 2020, the Board of Directors granted restricted stock and stock options to employees and directors. All of these awards vest annually over a three-year period from the date of the grant and the term of each option is ten years. As of September 30, 2023, there were 103,479 stock options and 49,778 restricted stock awards that remained available for future grants.

26

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

The fair value of each option granted under the EIP is estimated on the date of grant using the Black-Scholes Option-Pricing Model. The expected volatility is based on the historical volatility of a peer group of comparable SEC-reporting bank holding companies. The dividend yield assumption is based on the Company’s expectation of dividend payouts. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the date of grant. The Company has elected to recognize forfeitures as they occur.

A summary of options under the 2020 EIP as of September 30, 2023 is presented below:

Weighted -

Weighted-Average

Number of

Average

Remaining Contractual

Shares

Exercise Price

Term (in Years)

Options outstanding at beginning of year

437,930

$

6.62

7.66

Expired

(666)

6.57

-

Forfeited

(1,001)

6.57

-

Options outstanding at September 30, 2023

436,263

$

6.62

6.90

Options exercisable at September 30, 2023

431,263

$

6.60

6.89

At September 30, 2023, the aggregate intrinsic value of the stock options outstanding, which fluctuates based on changes in the fair market value of the Company’s stock, was $101. The aggregate intrinsic value represents the total pre-tax intrinsic value (i.e., the difference between the Company’s closing stock price on the last trading day of period and the weighted-average exercise price, multiplied by the number of shares) that would have been received by the option holders had all option holders exercised their options on September 30, 2023.

As of September 30, 2023 , there was $2 of unrecognized compensation cost related to the nonvested stock options granted under the 2020 EIP. The cost is expected to be recognized over a remaining period of 0.15 years.

The following table summarizes the Company’s restricted stock activity for the nine months ended September 30, 2023:

    

    

Weighted-Average

Number

Grant Date

 of Shares

Fair Value per Share

Non-vested restricted stock at beginning of year

56,266

$

6.57

Vested

(55,598)

 

6.57

Forfeited

(668)

 

6.57

Non-vested restricted stock at September 30, 2023

-

$

-

As of September 30, 2023, there were no unrecognized compensation costs related to the nonvested restricted stock awards granted under the 2020 EIP.

For the nine months ended September 30, 2023, share-based compensation of options and restricted stock under the plan totaled $395.

27

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

8.  Leases

As of September 30, 2023 , the Company leased real estate for seven branch offices and two administrative offices under various lease agreements. All of our leases are classified as operating leases.

The calculated amount of the right-of-use assets and lease liabilities are impacted by the length of the lease term and the discount rate used to present the value of the minimum lease payments. The Company’s leases have maturities which range from 2024 to 2041, some of which include lessee options to extend the lease term. If the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the right-of-use asset and lease liability. The weighted average remaining life of the lease terms for these leases was 10.5 years and 11.6 years as of September 30, 2023 and December 31, 2022, respectively. 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 2.48% and 2.58% in determining the lease liability as of September 30, 2023 and December 31, 2022, respectively.

For the nine months ended September 30, 2023 and 2022, total operating lease costs were $537 and $597, respectively, and were included in occupancy and other expense. Deferred rent liability was $77 and $105 at September 30, 2023 and December 31, 2022, respectively. The right-of-use asset, included in other assets, was $6,456 and $6,896 and the corresponding lease liability, included in accrued expenses and other liabilities, was $6,456 and $6,896 as of September 30, 2023 and December 31, 2022, respectively.

Future minimum payments for operating leases with initial or remaining terms of one year or more as of September 30, 2023 were as follows:

Years ending December 31:

    

2023

$

191

2024

 

764

2025

 

739

2026

 

720

2027

 

676

Thereafter

 

4,394

Total future minimum lease payments

7,484

Amounts representing interest

(1,028)

Present Value of Net Future Minimum Lease Payments

$

6,456

28

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

9.  Commitments and Contingencies and Derivatives

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, undisbursed portions of construction loans and other lines of credit and loans sold with recourse. We are obligated under a recourse provision associated with certain first mortgage renovation loans sold in the secondary market to bear all costs when a default, including a foreclosure, occurs. These financial instruments involve, to varying degrees, elements of interest rate risk in excess of the amounts recognized in the statements of financial condition. The contractual amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

On January 1, 2023, the Company adopted ASU 2016-13 and implemented the CECL methodology for allowance for credit losses which requires the measurement of expected lifetime credit losses for unfunded commitments that are considered off-balance sheet credit exposures.

The ACL on unfunded commitments is management’s estimate of expected credit losses over the expected contractual term (or life) in which the Company is exposed to credit risk via a contractual obligation to extend credit unless that obligation is unconditionally cancellable by the Company. For each portfolio, estimated loss rates and funding factors are applied to the corresponding balance of unfunded commitments. For each portfolio, the estimated loss rates applied to unfunded commitments are the same quantitative and qualitative loss rates applied to the corresponding on-balance sheet amounts in determining the ACL on loans. The estimated funding factor applied to unfunded commitments represents the likelihood that the funding will occur and is based upon the Company’s average historical utilization rate for each portfolio. As a result of adopting the CECL standard, the Company recognized an increase in the ACL on unfunded commitments of $221 on January 1, 2023.

29

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

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

September 30, 

December 31, 

    

2023

    

2022

Commitments to extend credit summarized as follows:

Future loan commitments

$

7,544

$

3,815

Undisbursed construction loans

 

40,487

 

30,274

Undisbursed home equity lines of credit

 

10,674

 

9,561

Undisbursed commercial and other line of credit

 

63,782

 

77,719

Standby letters of credit

 

5,350

 

4,571

Loans sold with recourse

 

1,075

 

276

Total

$

128,912

$

126,216

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 an 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.

Activity in the Company’s ACL for unfunded commitments for the three and nine months ended September 30, 2023 is summarized in the tables below and included in accrued expenses and other liabilities. The Adoption of the CECL Standard row presents adjustments recorded on January 1, 2023 through retained earnings.

    

Commercial 

    

    

Commercial 

    

    

    

    

Real Estate

    

Residential

    

and Industrial

    

Indirect

    

Consumer

    

Totals

    

Three months ended September 30, 2023

Allowance for credit losses:

Beginning balance

$

200

$

$

61

$

$

7

$

268

Provision for credit losses

26

4

1

31

Ending balance

$

226

$

$

65

$

$

8

$

299

    

Commercial 

    

    

Commercial 

    

    

    

    

Real Estate

    

Residential

    

and Industrial

    

Indirect

    

Consumer

    

Totals

    

Nine months ended September 30, 2023

Allowance for credit losses:

Beginning balance

$

$

$

$

$

$

Adoption of CECL standard

149

65

7

221

Provision for credit losses

77

1

78

Ending balance

$

226

$

$

65

$

$

8

$

299

30

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

Interest Rate Swaps

The Company enters into interest rate swaps that allow commercial loan customers to effectively convert a variable-rate loan agreement to a fixed-rate loan agreement. Under these agreements, the Company simultaneously enters into a variable-rate loan and an interest rate swap agreement with a customer. The Company then enters into a corresponding and offsetting swap agreement with a third party to hedge its exposure created by the customer agreements. The interest rate swaps with both the customers and third parties are not designated as hedges under FASB ASC Topic 815, Derivatives and Hedging, and are marked to market through earnings. The fair values of the swaps are recorded as both an asset and a liability, in other assets and other liabilities, respectively, in equal amounts for these transactions.  The accrued interest receivable and payable of $122 and $56 related to our swaps is recorded in other assets and other liabilities as of September 30, 2023 and December 31, 2022, respectively.

Summary information regarding these derivatives is presented below:

September 30, 

December 31,

2023

2022

Notational amount

$

60,948

$

26,541

Fair value

$

5,080

$

3,578

Weighted average pay rates

5.03

%

3.69

%

Weighted average receive rates

7.37

%

6.30

%

Weighted average maturity (in years)

8.93

8.79

Number of Contracts

14

7

Not included in the table above are five contracted forward rate swaps with a notional value of $35,326 and a fair value of $2,598 with effective dates at various points in 2023 and 2024. These forward swaps have a fixed weighted average pay rate of 4.97% and the related weighted average adjustable receive rates will be determined at the time the forward swaps become effective.

31

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

10.  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.

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 September 30, 2023 and December 31, 2022, 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

 

September 30, 2023

 

Rhinebeck Bank

 

  

 

Total capital (to risk-weighted assets)

$

144,261

 

12.47

%  

$

92,543

 

8.00

%  

$

115,679

 

10.00

%

Tier 1 capital (to risk-weighted assets)

 

135,465

 

11.71

%  

 

69,407

 

6.00

%  

 

92,543

 

8.00

%

Common equity tier one capital (to risk weighted assets)

 

135,465

 

11.71

%  

 

52,055

 

4.50

%  

 

75,191

 

6.50

%

Tier 1 capital (to average assets)

 

135,465

 

9.93

%  

 

54,559

 

4.00

%  

 

68,199

 

5.00

%

December 31, 2022

 

Rhinebeck Bank

 

  

 

  

 

  

 

  

 

  

 

  

Total capital (to risk-weighted assets)

$

139,257

 

12.25

%  

$

90,980

 

8.00

%  

$

113,725

 

10.00

%

Tier 1 capital (to risk-weighted assets)

 

131,314

 

11.55

%  

 

68,235

 

6.00

%  

 

90,980

 

8.00

%

Common equity tier one capital (to risk weighted assets)

 

131,314

 

11.55

%  

 

51,176

 

4.50

%  

 

73,921

 

6.50

%

Tier 1 capital (to average assets)

 

131,314

 

9.75

%  

 

53,868

 

4.00

%  

 

67,335

 

5.00

%

32

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

11.  Fair Value

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 Cash Equivalents

The carrying amount is a reasonable estimate of fair value.

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. Level 1 securities include marketable equity securities and U.S. Treasury obligations. 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. Level 3 securities include 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, 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 individually analyzed loans are recorded to reflect partial write-downs based on the observable market price or current appraised value of collateral.

Other Real Estate Owned

Other real estate owned represents real estate acquired through foreclosure and is carried at 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.

Accrued Interest

The carrying amounts of accrued interest approximate fair value.

33

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

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. Mortgage servicing rights are carried at the lower of amortized cost or estimated fair value and are included in other assets on the consolidated statements of financial condition.

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.

Mortgagors’ Escrow Accounts

The fair value is estimated using a discounted cash flow calculation that applies interest rates currently being offered on deposited escrow accounts of similarly expected maturities.

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.

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.

Loan Level Interest Rate Swaps

The fair value is based on settlement values adjusted for credit risks associated with the counterparties and the Company and observable market interest rate curves.

34

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)

September 30, 2023

Assets:

U.S. Treasury securities

$

28,566

$

28,566

$

$

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

127,222

127,222

U.S. government agency securities

 

22,530

 

 

22,530

 

Municipal securities

 

2,799

 

 

2,684

 

115

Corporate Bonds

12,439

12,439

Other

 

696

 

 

696

 

Total available for sale securities

194,252

28,566

165,571

115

Loan level interest rate swaps

7,678

7,678

Total assets

$

201,930

$

28,566

$

173,249

$

115

Liabilities:

Loan level interest rate swaps

$

7,678

$

$

7,678

$

Total liabilities

$

7,678

$

$

7,678

$

    

December 31, 2022

Assets:

U.S. Treasury securities

$

37,857

$

37,857

$

$

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

144,534

144,534

U.S. government agency securities

 

22,449

 

 

22,449

 

Municipal securities

 

4,786

 

 

4,656

 

130

Corporate Bonds

13,217

13,217

Other

 

816

 

 

816

 

Total available for sale securities

223,659

37,857

185,672

130

Loan level interest rate swaps

4,548

4,548

Total assets

$

228,207

$

37,857

$

190,220

$

130

Liabilities:

Loan level interest rate swaps

$

4,548

$

$

4,548

$

Total liabilities

$

4,548

$

$

4,548

$

35

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 carried at fair value and measured at fair value on a nonrecurring basis as of September 30, 2023 and December 31, 2022 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)

September 30, 2023

Individually analyzed loans, with specific reserves

$

977

$

$

$

977

Total

$

977

$

$

$

977

    

December 31, 2022

Impaired loans, with specific reserves

$

319

$

$

$

319

Total

$

319

$

$

$

319

Loans that were individually analyzed using the fair value of the collateral had recorded investments of $1,192 and $428 with valuation allowances of $215 and $109 resulting in fair values of $977 and $319 at September 30, 2023 and December 31, 2022, respectively. The valuation allowance represents specific allocations to the allowance for credit losses.

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)

September 30, 2023

Individually analyzed loans, with specific reserves

$

977

 

Appraisal of collateral

(1)  

Liquidation expenses

(3)  

0% to 8%

Appraisal adjustments

(2)  

0% to 20%

December 31, 2022

Impaired loans

$

319

 

Appraisal of collateral

(1)  

Liquidation expenses

(3)  

0% to 8%

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 percentage of the appraised value.

(3)

Estimated costs to sell.

The estimated fair value amounts for 2023 and 2022 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.

36

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:

September 30, 

December 31, 

2023

2022

    

Carrying Value

    

Fair Value

    

Carrying Value

    

Fair Value

Financial Assets:

  

  

  

  

Cash and cash equivalents (Level 1)

$

26,760

$

26,760

$

31,384

$

31,384

Available for sale securities (Level 1)

 

28,566

 

28,566

 

37,857

 

37,857

Available for sale securities (Level 2)

 

165,571

 

165,571

 

185,672

 

185,672

Available for sale securities (Level 3)

 

115

 

115

 

130

 

130

Loan level interest rate swaps (Level 2)

7,678

7,678

4,548

4,548

FHLB stock (Level 2)

 

4,697

 

4,697

 

3,258

 

3,258

Loans, net (Level 3)

 

1,003,766

 

968,289

 

994,368

 

953,432

Accrued interest receivable (Level 2)

 

3,463

 

3,463

 

4,255

 

4,255

Mortgage servicing rights (Level 3)

 

2,081

 

4,786

 

2,409

 

5,211

Financial Liabilities:

 

  

 

  

 

  

 

  

Deposits (Level 2)

 

1,082,300

 

968,426

 

1,129,933

 

1,001,455

Mortgagors' escrow accounts (Level 2)

 

4,797

 

4,797

 

9,732

 

9,723

FHLB advances (Level 2)

 

87,683

 

86,128

 

57,723

 

57,739

Subordinated debt (Level 2)

 

5,155

 

5,155

 

5,155

 

5,155

Loan level interest rate swaps (Level 2)

7,678

7,678

4,548

4,548

Accrued interest payable (Level 2)

958

958

774

774

37

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

12.  Accumulated Other Comprehensive Loss

The activity in accumulated other comprehensive loss for the three and nine months ended September 30, 2023 and 2022 was as follows:

Accumulated Other Comprehensive Loss(1)

Unrealized (losses)

gains on

Defined Benefit

available for sale

    

Pension Plan

    

securities

    

Total

Balance at June 30, 2023

$

(4,452)

$

(29,010)

$

(33,462)

Other comprehensive gain (loss) before reclassifications

 

227

 

(2,235)

 

(2,008)

Amounts reclassified from accumulated other comprehensive gain

 

(73)

 

 

(73)

Period change

 

154

 

(2,235)

 

(2,081)

Balance at September 30, 2023

$

(4,298)

$

(31,245)

$

(35,543)

Balance at June 30, 2022

$

(4,563)

$

(19,198)

$

(23,761)

Other comprehensive gain (loss) before reclassifications

 

42

 

(8,842)

 

(8,800)

Amounts reclassified from accumulated other comprehensive loss

 

52

 

6

 

58

Period change

 

94

 

(8,836)

 

(8,742)

Balance at September 30, 2022

$

(4,469)

$

(28,034)

$

(32,503)

Accumulated Other Comprehensive Loss(1)

Unrealized (losses)

gains on

Defined Benefit

available for sale

    

Pension Plan

    

securities

    

Total

Balance at December 31, 2022

$

(3,997)

$

(28,192)

$

(32,189)

Other comprehensive loss before reclassifications

 

(80)

 

(3,053)

 

(3,133)

Amounts reclassified from accumulated other comprehensive gain

 

(221)

 

 

(221)

Period change

 

(301)

 

(3,053)

 

(3,354)

Balance at September 30, 2023

$

(4,298)

$

(31,245)

$

(35,543)

Balance at December 31, 2021

$

(3,901)

$

(2,734)

$

(6,635)

Other comprehensive loss before reclassifications

 

(726)

 

(25,434)

 

(26,160)

Amounts reclassified from accumulated other comprehensive loss

 

158

 

134

 

292

Period change

 

(568)

 

(25,300)

 

(25,868)

Balance at September 30, 2022

$

(4,469)

$

(28,034)

$

(32,503)

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

38

Table of Contents

Rhinebeck Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

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

13.  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. Diluted earnings per share is computed in a manner similar to that of basic earnings per share except that the weighted-average number of common shares outstanding is increased to include the number of incremental shares (computed using the treasury method) that would have been outstanding if all potentially dilutive common stock equivalents (such as options) were issued during the period. For the three and nine months ended September 30, 2023, there were 15,000 options outstanding at an average weighted price of $7.90 per share that were not included in the computation of diluted earnings per share because to do so would be anti-dilutive. There were no anti-dilutive options for the three or nine months ended September 30, 2022. Unearned ESOP shares are not deemed outstanding for earnings per share calculations.

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2023

    

2022

2023

2022

Net income applicable to common stock

$

1,236

$

2,107

$

3,465

$

6,189

 

  

 

  

 

  

 

  

Average number of common shares outstanding

 

11,046,118

 

11,201,567

 

11,145,659

 

11,189,643

Less: Average unearned ESOP shares

 

335,511

 

357,327

 

340,960

 

362,781

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

 

10,710,607

 

10,844,240

 

10,804,699

 

10,826,862

Additional common stock equivalents (nonvested stock) used to calculate diluted earnings per share

30,770

49,534

34,791

57,603

Additional common stock equivalents (stock options) used to calculate diluted earnings per share

18,741

102,535

52,240

115,280

Weighted-average common shares and common stock equivalents used to calculate diluted earnings per share

10,760,118

10,996,309

10,891,730

10,999,745

 

  

 

  

 

  

 

  

Earnings per Common share:

 

  

 

  

 

  

 

  

Basic

$

0.12

$

0.19

$

0.32

$

0.57

Diluted

$

0.11

$

0.19

$

0.32

$

0.56

39

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 September 30, 2023 and December 31, 2022 and for the three and nine months ended September 30, 2023 and 2022 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, including potential recessionary conditions;

changes in liquidity, including the size and composition of our deposit portfolio, including the percentage of uninsured deposits in the portfolio;

·

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

our ability to manage or reduce expenses;

40

Table of Contents

changes in the determination of goodwill impairment;

·

competition among depository and other financial institutions;

·

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

adverse changes in the securities markets;
changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees, Federal Deposit Insurance Corporation premiums and capital requirements, and changes in the monetary and fiscal policies of the Board of Governors of the Federal Reserve System;
negative financial impact from unfavorable regulatory penalties and/or settlements;

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;

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;

the current or anticipated impact of military conflict, terrorism or other geopolitical events;

·

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;

·

a failure in or breach of our operational or security systems or infrastructure, including cyberattacks;

·

the failure to maintain current technologies;

·

the inability to successfully implement future information technology enhancements;

·

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

·

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

conditions relating to the Coronavirus (“COVID-19”) pandemic, or other public health emergencies.

Additional factors that may affect our results are discussed in our Annual Report on Form 10-K 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.

41

Table of Contents

Critical Accounting Policies

Our most significant accounting policies are described in Note 1 to the consolidated financial statements.  Certain of these accounting policies require management to use significant judgment and estimates, which can have a material impact on the carrying value of certain assets and liabilities, and we consider these policies to be our critical accounting estimates.  The judgment and assumptions made are based upon historical experience, future forecasts, or other factors that management believes to be reasonable under the circumstances.  Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations.

On January 1, 2023, the Company adopted ASU 2016-13, Financial Instruments – Credit Losses, also known as the current expected credit loss (“CECL”) standard, which created material changes to the existing critical accounting policy that existed at December 31, 2022. Effective January 1, 2023, the accounting policy which was considered to be the most critical in preparing the Company’s consolidated financial statements is the determination of the allowance for credit losses (“ACL”) on loans.

Allowance for Credit Losses

The Company's allowance for credit losses is its estimate of credit losses currently expected in the loan portfolio, on unfunded lending commitments, and in its available-for-sale securities portfolio over the expected life of those assets. While these estimates are based on substantive methods for determining the required allowance, actual outcomes may differ significantly from estimated results, especially when determining required allowances for larger, complex commercial credits or unfunded lending commitments to commercial borrowers. Consumer loans, including indirect automobile loans and single family residential real estate, are smaller and generally behave in a similar manner, and loss estimates for these credits are considered more predictable. Additionally, the Company estimates the allowance for credit losses as a calculation of expected lifetime credit losses utilizing a forward-looking forecast of macroeconomic conditions, which may differ significantly from actual results. Further discussion of the methodology used in establishing the allowance is provided in Note 3 and Note 9 to the Notes to the Consolidated Financial Statements included in this Form 10-Q and in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Terms of Critical Accounting Policies” in our Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 23, 2023.

42

Table of Contents

Comparison of Financial Condition at September 30, 2023 and December 31, 2022

Total Assets. Total assets were $1.315 billion at September 30, 2023 as compared to $1.336 billion at December 31, 2022, reflecting a decrease of $20.5 million, or 1.5%. Available for sale securities decreased $29.4 million, or 13.1%, and cash and cash equivalents decreased $4.6 million, or 14.7%. The decreases were partially offset by an increase in loans receivable of $9.4 million, an increase in Federal Home Loan Bank stock of $1.4 million and an increase in other assets of $2.9 million, or 16.2%.

Cash and Cash Equivalents. Cash and cash equivalents decreased $4.6 million, or 14.7%, to $26.8 million at September 30, 2023 from $31.4 million at December 31, 2022, primarily due to a decrease in deposits held at the Federal Home Loan Bank of New York and the Federal Reserve Bank of New York as cash was used to fund deposit outflows and to support loan growth.

Investment Securities Available for Sale. Investment securities available for sale decreased $29.4 million, or 13.1%, to $194.3 million at September 30, 2023 from $223.7 million at December 31, 2022, primarily due to paydowns, calls and maturities of $25.5 million and an increase in the unrealized loss of $3.9 million. The paydowns on securities were primarily used to fund deposit outflows and to support loan growth.

Net Loans. Total net loans receivable were $1.004 billion at September 30, 2023, an increase of $9.4 million, or 0.9%, as compared to $994.4 million at December 31, 2022. Commercial real estate loans increased $47.5 million or 12.8% and residential real estate loans increased $16.3 million, or 30.3%, while indirect automobile loans decreased $50.6 million, or 11.1%. The increase in commercial real estate was primarily due to the closing of two large loans, secured by an auto dealership and a retail shopping center. The decrease in our indirect automobile portfolio was due to a strategic decision to reduce that loan portfolio as a percentage of our balance sheet. Non-accrual loans and non-performing assets increased $404,000, or 9.1%, to $4.8 million at September 30, 2023 from $4.4 million at December 31, 2022. The Company had no other real estate owned at the end of either period.

Federal Home Loan Bank Stock. FHLB stock increased $1.4 million, or 44.2%, to $4.7 million at September 30, 2023, primarily due to the required purchase of additional shares to support additional borrowing activity.

Total Liabilities. Total liabilities decreased $19.1 million, or 1.6%, to $1.209 billion at September 30, 2023 from $1.228 billion at December 31, 2022, primarily due to a decrease in deposits of $47.6 million, or 4.2%, and a decrease in mortgagors’ escrow accounts of $4.9 million, partially offset by an increase in advances from the FHLB of $30.0 million, or 51.9%, to offset deposit outflows.

Deposits. Deposits decreased $47.6 million, or 4.2%, to $1.082 billion at September 30, 2023 from $1.130 billion at December 31, 2022. Interest bearing accounts decreased $41.0 million, or 4.8%, to $805.4 million while non-interest bearing balances decreased $6.7 million, or 2.4%, finishing the first nine months of 2023 at $276.9 million. Of the interest bearing accounts, transaction accounts including NOW, savings and money market accounts decreased $127.4 million, or 20.2%, which was partially offset by an increase in time deposits of $86.5 million, or 40.0%. The continued growth in time deposits was primarily due to depositors seeking higher interest rates, which contributed to the decrease in non-interest bearing and lower interest-bearing deposits.  Deposits were also impacted as some depositors withdrew funds in reaction to the highly publicized bank failures in the first quarter of 2023 and as competition for deposits increased.  

We participate in reciprocal deposit programs, obtained through the Certificate Deposit Account Registry Service (CDARS) and IntraFi Cash Service (ICS) networks, that provide access to FDIC-insured deposit products in aggregate amounts exceeding the current limits for depositors. This allows us to maintain deposits that might otherwise be uninsured. Our reciprocal deposits obtained through the CDARS and ICS networks totaled $28.8 million and $2.4 million, respectively, at September 30, 2023. We had brokered deposits of $12.0 million and $34.0 million at September 30, 2023 and December 31, 2022, respectively.

43

Table of Contents

Stockholders’ Equity. Stockholders' equity decreased $1.5 million, or 1.4%, to $106.7 million at September 30, 2023. The decrease was primarily due to a $3.4 million increase in accumulated other comprehensive loss primarily reflecting valuation changes in our available-for-sale securities portfolio due to current financial market conditions, the repurchase of 200,000 shares of the Company’s stock, totaling $1.4 million, and a reduction in retained earnings of $633,000 due to the adoption of the current expected credit loss standard on January 1, 2023. These decreases were partially offset by our net income for the first nine months of 2023 of $3.5 million. At September 30, 2023, the Company’s book value per share was $9.63 and the Company’s ratio of stockholders’ equity-to-total assets was 8.11%. At December 31, 2022, the Company’s book value per share was $9.58 and the Company’s ratio of stockholders’ equity-to-total assets was 8.09%. Unearned common stock held by the Bank’s employee stock ownership plan was $3.3 million and $3.5 million at September 30, 2023 and December 31, 2022, respectively.

Comparison of Operating Results for the Three and Nine Months Ended September 30, 2023 and 2022

Net Income. Net income for the three months ended September 30, 2023 decreased $871,000, or 41.3%, to $1.2 million, or $0.11 per diluted share, compared to net income of $2.1 million, or $0.19 per diluted share, for the three months ended September 30, 2022. Interest and dividend income increased $3.0 million, or 23.7%, interest expense increased $4.4 million, or 303.6%, the provision for credit losses increased $365,000, non-interest income increased $257,000, or 18.5%, non-interest expense decreased $424,000, or 4.6%, and taxes decreased $252,000, or 42.4%, between comparable quarters.

Net income for the nine months ended September 30, 2023 decreased $2.7 million, or 44.0%, to $3.5 million, or $0.32 per diluted share, compared to net income of $6.2 million, or $0.56 per diluted share, for the nine months ended September 30, 2022. Interest and dividend income increased $9.8 million, or 27.8%, interest expense increased $13.1 million, or 409.8%, the provision for credit losses increased $360,000, or 32.4%, non-interest income decreased $223,000, or 4.8%, non-interest expense decreased $522,000, or 1.9%, and taxes decreased $593,000, or 38.2%, between comparable periods.

Net Interest Income. Net interest income decreased $1.4 million, or 13.0%, to $9.7 million for the three months ended September 30, 2023, compared to $11.1 million for the quarter ended September 30, 2022. The ratio of average interest-earning assets to average interest-bearing liabilities decreased 6.8% to 132.95% while our net interest margin decreased by 52 basis points to 3.09% when comparing the third quarter of 2023 to the same quarter in 2022.

Net interest income decreased $3.3 million, or 10.2%, to $28.8 million for the nine months ended September 30, 2023, compared to $32.1 million for the nine months ended September 30, 2022. The ratio of average interest-earning assets to average interest-bearing liabilities decreased 6.6% to 134.08% while our net interest margin decreased by 46 basis points to 3.09% when comparing the first nine months of 2023 to the same period in 2022.

Interest Income. Interest income increased $3.0 million, or 23.7%, to $15.5 million for the three months ended September 30, 2023 from $12.6 million for the comparable 2022 period primarily due to the rising interest rate environment and an increase in the average balance of loans. For the three months ended September 30, 2023, the average balance of loans increased $55.9 million, while the average balance of available for sale securities decreased $38.8 million when compared to the three months ended September 30, 2022. The average yield on loans increased 81 basis points, while the average yield on available for sale securities increased 14 basis points. The overall average yield of interest-earning assets increased by 88 basis points to 4.96% and the overall average balance of interest-earning assets increased $22.2 million, or 1.8%.

Interest income increased $9.8 million, or 27.8%, to $45.1 million for the nine months ended September 30, 2023 from $35.3 million for the comparable 2022 period primarily due to the rising interest rate environment and an increase in the average balance of loans. For the nine months ended September 30, 2023, the average balance of loans increased $99.3 million, while the average balance of available for sale securities decreased $51.9 million when compared to the nine months ended September 30, 2022. The average yield on loans increased 68 basis points and the average yield on interest bearing depository accounts increased 426 basis points, while the average yield on available for sale securities increased 45 basis points. The overall average yield of interest-earning assets increased by 92 basis points to 4.83% and the overall average balance of interest-earning assets increased $41.5 million, or 3.4%.

44

Table of Contents

Interest Expense. Interest expense increased $4.4 million, or 303.6%, from $1.5 million for the quarter ended September 30, 2022, to $5.9 million for the quarter ended September 30, 2023. The average cost of interest-bearing liabilities increased 182 basis points to 2.50% for the quarter ended September 30, 2023, due to the current interest rate environment and a greater proportion of deposits consisting of higher-rate certificates of deposit. The average balance of total interest-bearing liabilities also increased $78.9 million, or 9.2%, to $934.1 million. Between the three months ended September 30, 2022 and 2023, the average cost of Federal Home Loan Bank advances increased by 251 basis points and the average balance increased by $74.7 million. An increase of $166.4 million, or 134.0%, in the average balance of certificates of deposit was mostly offset by a decrease of $162.5 million, or 23.6%, in the average balance of our core interest-bearing deposits (consisting of savings, NOW and money market accounts) as depositors sought higher yields in the increasing interest rate environment.

Interest expense increased $13.1 million, or 409.8%, from $3.2 million for the nine months ended September 30, 2022, to $16.3 million for the nine months ended September 30, 2023. The average cost of interest-bearing liabilities increased 182 basis points to 2.33% for the nine months ended September 30, 2023, due to the current interest rate environment and a greater proportion of deposits consisting of higher-rate certificates of deposit. The average balance of total interest-bearing liabilities also increased $90.0 million, or 10.7%, to $931.2 million. Between the nine months ended September 30, 2022 and 2023, the average cost of Federal Home Loan Bank advances increased by 267 basis points and the average balance increased by $69.6 million. An increase of $136.8 million, or 99.4%, in the average balance of certificates of deposit was mostly offset by a decrease of $116.7 million, or 17.4%, in the average balance of our core interest-bearing deposits (consisting of savings, NOW and money market accounts) as depositors sought higher yields in the increasing interest rate environment.

Provision for Credit Losses. The provision for credit losses on loans increased by $365,000, from $545,000 for the quarter ended September 30, 2022 to $910,000 for the current quarter. The increase to the provision for the three months ended September 30, 2023 was primarily attributable to an increase in loan balances and increased charge-offs.  

We recorded a provision for credit losses of $1.5 million for the nine months ended September 30, 2023, which represented a $360,000 increase from $1.1 million for the prior year comparable period. The increase to the provision for the nine months ended September 30, 2023 was attributable to an increase in loan balances, higher charge-offs, the impact of adopting the new CECL methodology, and one specific loss totaling $710,000 taken on a $975,000 commercial loan.  

Net charge-offs increased $163,000 from $222,000 for the third quarter of 2022 to $385,000 for the third quarter of 2023. Net charge-offs increased $1.2 million from $179,000 for the first nine months of 2022 to $1.4 million for the first nine months of 2023. Year-to-date, the increase was primarily due to a $710,000 charge-off of one commercial loan in the second quarter of 2023 and increased charge-offs in indirect automobile loans of $794,000. The percentage of overdue account balances to total loans decreased to 1.91% as of September 30, 2023 from 2.29% as of December 31, 2022, while non-performing assets increased $404,000, or 9.1%, to $4.8 million at September 30, 2023.

45

Table of Contents

Non-Interest Income. Non-interest income totaled $1.6 million for the three months ended September 30, 2023, an increase of $257,000, or 18.5%, from the comparable period in the prior year, due primarily to a $218,000 gain on life insurance and an increase in investment advisory income.  The increase was partially offset by a decrease in the net gain on sales of mortgage loans of $117,000 as activity decreased due to fewer originations in the increasing interest rate environment and a strategic decision to hold new production in our portfolio instead of selling these loans. We sold $1.1 million of residential mortgage loans for the three months ended September 30, 2023 compared to $5.5 million of residential mortgage loans for the three months ended September 30, 2022.

Non-interest income totaled $4.4 million for the nine months ended September 30, 2023, a decrease of $223,000, or 4.8%, from the comparable period in 2022, due primarily to a decrease in the net gain on sales of mortgage loans as activity decreased due to fewer originations in the increasing interest rate environment and a strategic decision to hold new production in our portfolio instead of selling these loans. Gain on sales of mortgage loans decreased $748,000, or 89.0%, compared to the prior year period as we sold $3.7 million of residential mortgage loans in the first nine months of 2023 as compared to $23.3 million in the first nine months of 2022. Investment advisory income decreased $68,000, or 7.3%, primarily the result of a challenging investment market and economic conditions. These decreases were partially offset by a $218,000 gain on life insurance, the prior year period net realized loss on the sale of securities of $170,000 and a $118,000 increase in other income as the income from mortgage servicing rights increased.

Non-Interest Expense. For the third quarter of 2023, non-interest expense totaled $8.8 million, a decrease of $424,000, or 4.6%, from the comparable 2022 period. This decrease was primarily due to a decrease in salaries and benefits of $684,000, or 12.8%, as the number of employees decreased. Occupancy expense decreased $48,000, or 4.4%, due to a branch closure at the end of 2022. These decreases were partially offset by increased professional fees of $71,000 and an increase in other non-interest expenses of $164,000.

For the first nine months of 2023, non-interest expense totaled $27.3 million, a decrease of $522,000, or 1.9%, from the comparable 2022 period. The decrease was primarily due to a decrease in salaries and benefits of $1.5 million as the number of employees decreased when the Company made the difficult decision to layoff approximately 5% of its workforce in the first quarter of 2023, a decrease in occupancy expense of $179,000 due to the closure of our Monroe branch at the end of 2022 and a decrease in marketing fees of $80,000 due to decreased advertising. These decreases were partially offset by the growth in other non-interest expense of $713,000, or 17.0%, primarily due to a decrease in deferred loan commitments and inflationary pressures on our service contracts, an increase in FDIC deposit insurance assessments of $322,000, or 53.5%, and an increase in professional fees of $180,000.

Income Taxes. Income taxes decreased by $252,000 for the three months ended September 30, 2023 as compared to the same three month period in 2022 as our income before income taxes decreased. Our effective tax rate for the three months ended September 30, 2023 was 21.72% compared to 22.02% for the three months ended September 30, 2022.

Income taxes decreased by $593,000 for the nine months ended September 30, 2023 as compared to the same nine month period in 2022 as our income before income taxes decreased. Our effective tax rate for the nine months ended September 30, 2023 was 21.66% compared to 20.04% for the nine months ended September 30, 2022.

46

Table of Contents

Average Balance Sheets for the Three and Nine Months Ended September 30, 2023 and 2022

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 September 30, 

2023

2022

    

Average

    

Interest and

    

    

Average

    

Interest and

    

    

Balance

Dividends

Yield/Cost(3)

Balance

Dividends

Yield/Cost(3)

Assets:

 

  

 

  

 

  

 

  

 

  

 

  

 

Interest bearing depository accounts and federal funds sold

$

28,282

$

384

 

5.39

%  

$

26,612

$

147

 

2.19

%  

Loans(1)

 

1,004,420

 

14,139

 

5.58

%  

 

948,536

 

11,404

 

4.77

%  

Available for sale securities

 

203,769

 

889

 

1.73

%  

 

242,608

 

975

 

1.59

%  

Other interest-earning assets

 

5,386

 

122

 

8.99

%  

 

1,935

27

5.54

%  

Total interest-earning assets

1,241,857

15,534

 

4.96

%  

1,219,691

12,553

 

4.08

%  

Non-interest-earning assets

 

91,118

 

  

 

  

 

85,480

 

  

 

  

Total assets

$

1,332,975

 

  

 

  

$

1,305,171

 

  

 

  

Liabilities and equity:

 

  

 

  

 

  

 

  

 

  

 

  

NOW accounts

$

139,318

$

49

 

0.14

%  

$

163,765

$

59

 

0.14

%  

Money market accounts

 

227,116

 

1,552

 

2.71

%  

 

329,932

 

820

 

0.99

%  

Savings accounts

 

158,352

 

144

 

0.36

%  

 

193,597

 

134

 

0.27

%  

Certificates of deposit

 

290,634

 

2,804

 

3.83

%  

 

124,217

 

210

 

0.67

%  

Total interest-bearing deposits

 

815,420

 

4,549

 

2.21

%  

 

811,511

 

1,223

 

0.60

%  

Escrow accounts

 

13,946

 

39

 

1.11

%  

 

13,676

 

39

 

1.13

%  

Federal Home Loan Bank advances

 

99,541

 

1,189

 

4.74

%  

 

24,870

 

140

 

2.23

%  

Subordinated debt

 

5,155

 

99

 

7.62

%  

 

5,155

 

54

 

4.16

%  

Other interest-bearing liabilities

 

118,642

 

1,327

 

4.44

%  

 

43,701

 

233

 

2.12

%  

Total interest-bearing liabilities

934,062

5,876

 

2.50

%  

855,212

1,456

 

0.68

%  

Non-interest-bearing deposits

 

263,021

 

  

 

  

 

310,219

 

  

 

  

Other non-interest-bearing liabilities

 

27,565

 

  

 

  

 

25,018

 

  

 

  

Total liabilities

1,224,648

 

  

 

  

1,190,449

 

  

 

  

Total stockholders’ equity

 

108,327

 

  

 

  

 

114,722

 

  

 

  

Total liabilities and stockholders’ equity

$

1,332,975

 

  

 

  

$

1,305,171

 

  

 

  

Net interest income

 

  

$

9,658

 

  

 

  

$

11,097

 

  

Interest rate spread

 

  

 

  

 

2.46

%  

 

  

 

  

 

3.40

%

Net interest margin(2)

 

  

 

  

 

3.09

%  

 

  

 

  

 

3.61

%  

Average interest-earning assets to average interest-bearing liabilities

 

  

 

  

 

132.95

%  

 

  

 

  

 

142.62

%  

(1)

Non-accruing loans are included in the outstanding loan balance. Deferred loan fees included in interest income totaled $17,000 and $25,000 for the three months ended September 30, 2023 and 2022, respectively.

(2)

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

(3)

Annualized.

47

Table of Contents

For the Nine Months Ended September 30, 

2023

2022

    

Average

    

Interest and

    

    

Average

    

Interest and

    

    

Balance

Dividends

Yield/Cost

Balance

Dividends

Yield/Cost

(Dollars in thousands)

Assets:

 

  

 

  

 

  

 

  

 

  

 

  

 

Interest bearing depository accounts

$

25,601

$

971

 

5.07

%  

$

34,762

$

210

 

0.81

%  

Loans(1)

 

1,004,270

 

40,847

 

5.44

%  

 

905,004

 

32,212

 

4.76

%  

Available for sale securities

 

213,773

 

2,958

 

1.85

%  

 

265,664

 

2,788

 

1.40

%  

Other interest-earning assets

 

4,847

 

299

 

8.25

%  

 

1,602

56

4.67

%  

Total interest-earning assets

1,248,491

45,075

 

4.83

%  

1,207,032

35,266

 

3.91

%  

Non-interest-earning assets

 

89,619

 

  

 

  

 

82,152

 

  

 

  

Total assets

$

1,338,110

 

  

 

  

$

1,289,184

 

  

 

  

Liabilities and equity:

 

  

 

  

 

  

 

  

 

  

 

  

NOW accounts

$

142,056

$

148

 

0.14

%  

$

161,500

$

172

 

0.14

%  

Money market accounts

 

244,662

 

4,826

 

2.64

%  

 

317,509

 

1,583

 

0.67

%  

Savings accounts

 

165,774

 

450

 

0.36

%  

 

190,218

 

279

 

0.20

%  

Certificates of deposit

 

274,375

 

7,308

 

3.56

%  

 

137,610

 

650

 

0.63

%  

Total interest-bearing deposits

 

826,867

 

12,732

 

2.06

%  

 

806,837

 

2,684

 

0.44

%  

Escrow accounts

 

10,931

 

90

 

1.10

%  

 

10,579

 

89

 

1.12

%  

Federal Home Loan Bank advances

 

88,225

 

3,152

 

4.78

%  

 

18,586

 

293

 

2.11

%  

Subordinated debt

 

5,155

 

279

 

7.24

%  

 

5,155

 

122

 

3.16

%  

Other interest-bearing liabilities

 

104,311

 

3,521

 

4.51

%  

 

34,320

 

504

 

1.96

%  

Total interest-bearing liabilities

931,178

16,253

 

2.33

%  

841,157

3,188

 

0.51

%  

Non-interest-bearing deposits

 

270,992

 

  

 

  

 

306,748

 

  

 

  

Other non-interest-bearing liabilities

 

26,322

 

  

 

  

 

23,023

 

  

 

  

Total liabilities

1,228,492

 

  

 

  

1,170,928

 

  

 

  

Total stockholders’ equity

 

109,618

 

  

 

  

 

118,256

 

  

 

  

Total liabilities and stockholders’ equity

$

1,338,110

 

  

 

  

$

1,289,184

 

  

 

  

Net interest income

 

  

$

28,822

 

  

 

  

$

32,078

 

  

Interest rate spread

 

  

 

  

 

2.50

%  

 

  

 

  

 

3.40

%  

Net interest margin(2)

 

  

 

  

 

3.09

%  

 

  

 

  

 

3.55

%  

Average interest-earning assets to average interest-bearing liabilities

 

  

 

  

 

134.08

%  

 

  

 

  

 

143.50

%  

(1)

Non-accruing loans are included in the outstanding loan balance. Deferred loan fees included in interest income totaled $53,000 and $1.1 million for the nine months ended September 30, 2023 and 2022, respectively.

(2)

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

(3)

Annualized.

48

Table of Contents

Rate/Volume Analysis

The following table presents the effects of changing rates and volumes on our net interest income for the period indicated (in thousands). 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 rate and volume 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. The Company does not have any excludable out-of-period items or adjustments.

Three Months Ended September 30, 2023

Nine Months Ended September 30, 2023

Compared to Three Months Ended

Compared to Nine Months Ended

September 30, 2022

September 30, 2022

Increase (Decrease)

Increase (Decrease)

Due to

Due to

    

Volume

    

Rate

    

Net

    

Volume

    

Rate

    

Net

(unaudited)

(unaudited)

Interest income:

 

  

 

  

 

  

 

  

 

  

 

  

Interest bearing depository accounts

$

10

$

227

$

237

$

(70)

$

831

$

761

Loans receivable

 

701

 

2,034

 

2,735

 

3,752

 

4,883

 

8,635

Available for sale securities

 

(165)

 

79

 

(86)

 

(610)

 

781

 

171

Other interest-earning assets

 

70

 

25

 

95

 

176

 

66

 

242

Total interest-earning assets

 

616

 

2,365

 

2,981

 

3,248

 

6,561

 

9,809

Interest expense:

 

  

 

  

 

  

 

  

 

  

 

  

Deposits

 

213

 

3,113

 

3,326

 

674

 

9,374

 

10,048

Escrow accounts

 

1

 

(1)

 

 

3

 

(2)

 

1

Federal Home Loan Bank advances

 

761

 

288

 

1,049

 

2,137

 

722

 

2,859

Subordinated debt

 

 

45

 

45

 

 

157

 

157

Total interest-bearing liabilities

 

975

 

3,445

 

4,420

 

2,814

 

10,251

 

13,065

Net increase in net interest income

$

(359)

$

(1,080)

$

(1,439)

$

434

$

(3,690)

$

(3,256)

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 and Federal Home Loan Bank advances. 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 maintains a management-level Asset/Liability Management Committee (the “ALCO”), which takes primary responsibility for reviewing the Company’s 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 to the Board asset/liability management outcomes from various modeling scenarios. This committee also implements any changes in strategies and reviews the performance of any specific asset/liability management actions that have been implemented.

We 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.

49

Table of Contents

Net Economic Value Simulation. We analyze the Bank’s 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 the EVE under scenarios where interest rates increase 100, 200, 300 and 400 basis points from current market rates and where interest rates decrease 100, 200, 300 and 400 basis points from current market rates.

The following table presents the estimated changes in the Bank’s EVE that would result from changes in market interest rates at September 30, 2023 (dollars in thousands).

Net Economic Value as a 

Net Economic Value

Percentage of Assets

    

Dollar

    

Dollar

    

Percent

    

EVE

    

Percent

 

Basis Point Change in Interest Rates

Amount

Change

Change

Ratio

Change

 

(Dollars in thousands)

 

400

$

136,430

$

(46,464)

 

(25.4)

%  

11.61

%  

(18.8)

%

300

 

147,362

 

(35,532)

 

(19.4)

%  

12.29

%  

(14.0)

%

200

 

158,621

 

(24,273)

 

(13.3)

%  

12.95

%  

(9.4)

%

100

 

170,561

 

(12,333)

 

(6.7)

%  

13.63

%  

(4.6)

%

0

 

182,894

 

 

%  

14.29

%  

%

(100)

189,145

6,251

 

3.4

%  

14.46

%  

1.2

%

(200)

188,944

6,050

3.3

%  

14.13

%  

(1.2)

%  

(300)

178,079

(4,815)

(2.6)

%  

13.03

%  

(8.9)

%  

(400)

155,442

(27,452)

 

(15.0)

%  

11.13

%  

(22.1)

%

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 Management

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, sales and calls of investment securities and other short-term investments, earnings, 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 and security 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.

We participate in the IntraFi Network, which allows us to provide access to multi-million-dollar FDIC deposit insurance protection on deposits for customers, businesses and public entities. We can elect to sell or repurchase this funding as reciprocal deposits from other IntraFi Network banks depending on our funding needs. At September 30, 2023, we had $31.2 million of IntraFi Network deposits, all of which were repurchased as reciprocal deposits from the IntraFi Network.

50

Table of Contents

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 $6.9 million and $16.0 million for the nine-month periods ended September 30, 2023 and 2022, 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 provided by investing activities was $12.6 million for the nine months ended September 30, 2023, while net cash used in investing activities was $84.3 million for the nine months ended September 30, 2022, respectively, principally reflecting our investment security and loan activities in the respective periods. A cash outlay of $101.3 million for an increase in loans was the primary contributor to the cash used in investing activities for the nine months ended September 30, 2022. Cash outlays for the purchase of securities also decreased in the first nine months of 2023, from $30.2 million for the nine-month period ended September 30, 2022 to $0 for the period ended September 30, 2023. Deposit and borrowing cash flows have traditionally comprised most of our financing activities, which resulted in a net cash outflow $24.1 million in the nine months ended September 30, 2023, as opposed to a net cash inflow of $24.3 million in the comparable 2022 period.

At September 30, 2023, we had the following main sources of availability of liquid funds and borrowings:

(In thousands)

    

Total

Available liquid funds:

  

Cash and cash equivalents

$

26,760

Unencumbered securities

119,781

Amount available from the Paycheck Protection Plan Loan Facility

321

Availability of borrowings:

Zions Bank line of credit

10,000

Pacific Coast Bankers Bank line of credit

50,000

FHLB secured line of credit

121,249

FRB secured line of credit

363,885

Total available sources of funds

$

691,996

The Bank has access to a preapproved secured line of credit with the FHLB which totaled $657,633 at September 30, 2023. Additional funds available under this line are not included in the table above as we do not consider it to be as readily accessible as the funds above.

The following table summarizes our main contractual obligations and other commitments to make future payments as of September 30, 2023. The amount of the obligations presented in the table reflect principal amounts only and exclude the amount of interest we are obligated to pay. Also excluded from the table are a number of obligations to be settled in cash. These excluded items are reflected in our consolidated balance sheet and include deposits with no stated maturity, trade payables, and accrued interest payable.

September 30, 2023

(In thousands)

    

Total

    

One Year or Less

    

After One but within Five Years

    

After 5 Years

Payments Due:

  

  

  

  

Federal Home Loan Bank advances

$

87,683

$

40,000

$

47,683

$

Operating lease agreements

7,484

763

2,835

3,886

Subordinated debt

5,155

5,155

Time deposits with stated maturity dates

302,878

292,161

10,717

Total contractual obligations

$

403,200

$

332,924

$

61,235

$

9,041

We also have commitments and obligations under our off-balance sheet financial instruments, post-retirement plan and other benefit plans as described in Note 7 and Note 9 to the consolidated financial statements.

51

Table of Contents

Impact of Inflation and Changing Prices

The financial statements and related notes of the Company have been prepared in accordance with GAAP. GAAP generally requires the measurement of financial condition 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 September 30, 2023. 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.

There were no changes in the Company’s internal controls over financial reporting during the quarter ended September 30, 2023, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. 

52

Table of Contents

PART II — OTHER INFORMATION

Item 1.           Legal Proceedings

We are periodically involved in legal proceedings, such as employment related claims against us, claims to enforce liens, foreclosure or condemnation proceedings on properties in which we hold security interests, claims involving the making and servicing of real property loans, and other issues incidental to our business. As of the date of this Quarterly Report on Form 10-Q, we are not a party to any pending legal proceedings that we believe would have a material effect on our financial condition, results of operations or cash flows.

Item 1A.        Risk Factors

There have been no material changes to the risk factors applicable to the Company from those disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as updated by our Quarterly Report on Form 10-Q for the quarter ended March 31, 2023.

Item 2.           Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities

In September 2022, the Board approved a stock repurchase plan pursuant to which the Company is authorized to repurchase up to 247,506 shares of its common stock.

Participants in the Company’s equity incentive plans also may have awarded shares withheld to cover income taxes upon the vesting of restricted stock awards. Shares withheld to cover income taxes upon the vesting of restricted stock awards are retired pursuant to the terms of the applicable plan and not under a share repurchase program. Shares retired pursuant to these plans during the three months ended September 30, 2023 were as follows:

Period

Total Number of Shares

Average Price Paid per share

July 1 - 31, 2023

-

-

August 1 - 31, 2023

11,290

$

6.92

September 1 - 31, 2023

-

-

Total

11,290

$

6.92

Item 3.           Defaults Upon Senior Securities

None.

Item 4.           Mine Safety Disclosures

Not applicable.

Item 5.           Other Information

None.

53

Table of Contents

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 September 30, 2023, formatted in inline XBRL (Extensible Business Reporting Language): (i) Consolidated Statements of Financial Condition, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Stockholders’ Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements

104.0

The cover page from Rhinebeck Bancorp’s Form 10-Q for the quarterly period ended September 30, 2023, formatted in inline XBRL (contained in Exhibit 101.0)

54

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: November 9, 2023

/s/ Michael J. Quinn

 

Michael J. Quinn
President and Chief Executive Officer

 

 

Date: November 9, 2023

/s/ Michael J. McDermott

 

Michael J. McDermott
Chief Financial Officer

55