UNITED BANCORP INC /OH/ - Quarter Report: 2022 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2022
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT
For the transition period from ___________ to___________
Commission File Number: 0-16540
UNITED BANCORP, INC.
(Exact name of registrant as specified in its charter)
Ohio |
| 34-1405357 |
(State or other jurisdiction of |
| (IRS Employer Identification No.) |
incorporation or organization) |
|
|
201 South Fourth Street, Martins Ferry, Ohio 43935-0010 |
(Address of principal executive offices) |
|
(740) 633-0445 |
(Registrant’s telephone number, including area code) |
|
N/A |
(Former name, former address and former fiscal year, if changed since last report) |
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 $1.00 | UBCP |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
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 (§ 232.405 of this chapter) 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.
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 ☒
Indicate the number of shares outstanding of the issuer’s classes of common stock as of the latest practicable date: As of November 5, 2022, 5,742,130 shares of the Company’s common stock, $1.00 par value, were issued and outstanding.
PART I - FINANCIAL INFORMATION | ||
|
| |
3 | ||
| ||
4 | ||
| ||
5 | ||
| ||
6 | ||
| ||
7 | ||
| ||
9 | ||
| ||
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 33 | |
| ||
40 | ||
|
| |
40 | ||
| ||
|
| |
41 | ||
|
| |
41 | ||
|
| |
41 | ||
|
| |
41 | ||
41 | ||
|
| |
41 | ||
|
| |
42 | ||
| ||
43 |
2
ITEM 1. Financial Statements
United Bancorp, Inc.
Condensed Consolidated Balance Sheets
(In thousands, except share data)
| September 30, |
| December 31, | |||
2022 | 2021 | |||||
(Unaudited) | ||||||
Assets |
|
|
|
| ||
Cash and due from banks | $ | 8,176 | $ | 7,653 | ||
Interest-bearing demand deposits |
| 27,121 |
| 75,346 | ||
Cash and cash equivalents |
| 35,297 |
| 82,999 | ||
Available-for-sale securities |
| 211,842 |
| 146,313 | ||
Loans, net of allowance for loan losses of $2,619 and $3,673 at September 30, 2022 and December 31, 2021, respectively |
| 465,745 |
| 450,699 | ||
Premises and equipment |
| 12,304 |
| 12,757 | ||
Federal Home Loan Bank stock |
| 2,499 |
| 3,704 | ||
Foreclosed assets held for sale, net |
| 237 |
| 415 | ||
Core deposit intangible asset |
| 447 |
| 560 | ||
Goodwill | 682 | 682 | ||||
Accrued interest receivable |
| 3,078 |
| 2,345 | ||
Bank-owned life insurance |
| 18,899 |
| 18,809 | ||
Other assets |
| 9,824 |
| 5,173 | ||
Total assets | $ | 760,854 | $ | 724,456 | ||
Liabilities and Stockholders’ Equity |
|
|
|
| ||
Liabilities |
|
|
|
| ||
Deposits |
|
|
|
| ||
Demand | $ | 417,367 | $ | 408,296 | ||
Savings |
| 145,410 |
| 140,598 | ||
Time |
| 87,324 |
| 56,242 | ||
Total deposits |
| 650,101 |
| 605,136 | ||
Securities sold under repurchase agreements |
| 28,113 |
| 15,701 | ||
Subordinated debentures |
| 23,711 |
| 23,665 | ||
Interest payable and other liabilities |
| 5,783 |
| 8,253 | ||
Total liabilities |
| 707,708 |
| 652,755 | ||
Stockholders’ Equity |
|
|
|
| ||
Preferred stock, no par value, authorized 2,000,000 shares; no shares issued |
|
| ||||
Common stock, $1 par value; authorized 10,000,000 shares; issued 2022 -6,043,851 shares, 2021 – 6,053,851 shares; outstanding 2022 - 5,742,130, 2021 – 5,796,950 |
| 6,044 |
| 6,054 | ||
Additional paid-in capital |
| 24,723 |
| 23,635 | ||
Retained earnings |
| 40,585 |
| 37,847 | ||
Stock held by deferred compensation plan; 2022 –172,358 shares, 2021 – 172,538 shares |
| (1,898) |
| (1,738) | ||
Accumulated other comprehensive (loss) income |
| (14,480) |
| 6,964 | ||
Treasury stock, at cost 2022 –129,363 shares, 2021 – 84,363 shares |
| (1,828) |
| (1,061) | ||
Total stockholders’ equity |
| 53,146 |
| 71,701 | ||
Total liabilities and stockholders’ equity | $ | 760,854 | $ | 724,456 |
See Notes to Condensed Consolidated Financial Statements
3
United Bancorp, Inc.
Condensed Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||
Interest and dividend income | ||||||||||||
Loans, including fees | $ | 5,378 | $ | 5,171 | $ | 15,083 | $ | 15,175 | ||||
Taxable securities | 558 | 19 |
| 1,228 |
| 69 | ||||||
Non-taxable securities | 1,162 | 987 | 3,088 | 3,181 | ||||||||
Federal funds sold | 152 | 37 |
| 246 |
| 68 | ||||||
Dividends on Federal Home Loan Bank stock and other | 47 | 20 |
| 94 |
| 62 | ||||||
Total interest and dividend income | 7,297 | 6,234 |
| 19,739 |
| 18,555 | ||||||
Interest expense |
|
|
|
| ||||||||
Deposits |
| |||||||||||
Demand | 261 | 73 |
| 440 |
| 240 | ||||||
Savings | 35 | 3 |
| 42 |
| 14 | ||||||
Time | 194 | 215 |
| 290 |
| 782 | ||||||
Borrowings | 438 | 338 | 1,120 | 1,044 | ||||||||
Total interest expense | 928 | 629 | 1,892 | 2,080 | ||||||||
Net interest income | 6,369 | 5,605 | 17,847 |
| 16,475 | |||||||
(Credit) Provision for loan losses | 15 | (400) | (970) |
| (855) | |||||||
Net interest income after (credit) provision for loan losses | 6,354 | 6,005 | 18,817 |
| 17,330 | |||||||
Noninterest income |
|
| ||||||||||
Service charges on deposit accounts | 754 | 721 | 2,181 | 2,122 | ||||||||
Realized gains on available-for-sale securities | — | 1,250 | — | 1,250 | ||||||||
Realized gains on sales of loans | 6 | 54 | 33 | 218 | ||||||||
Other income | 283 | 262 |
| 804 |
| 765 | ||||||
Total noninterest income | 1,043 | 2,287 |
| 3,018 |
| 4,355 | ||||||
Noninterest expense |
|
|
| |||||||||
Salaries and employee benefits | 2,399 | 2,772 |
| 7,788 |
| 7,407 | ||||||
Net occupancy and equipment expense | 569 | 566 |
| 1,731 |
| 1,740 | ||||||
Professional services | 358 | 290 |
| 981 |
| 937 | ||||||
Insurance | 144 | 135 | 422 | 394 | ||||||||
Deposit insurance premiums | 50 | 48 | 149 | 146 | ||||||||
Franchise and other taxes | 136 | 144 |
| 408 |
| 418 | ||||||
Advertising | 124 | 113 |
| 277 |
| 338 | ||||||
Stationery and office supplies | 32 | 23 |
| 78 |
| 74 | ||||||
Amortization of core deposit premium | 38 | 38 |
| 113 |
| 113 | ||||||
Other expenses | 1,029 | 813 |
| 2,891 |
| 2,374 | ||||||
Total noninterest expense | 4,879 | 4,942 |
| 14,838 |
| 13,941 | ||||||
Income before federal income taxes | 2,518 | 3,350 |
| 6,997 |
| 7,744 | ||||||
Federal income taxes | 215 | 448 | 646 | 749 | ||||||||
Net income | $ | 2,303 | $ | 2,902 | $ | 6,351 | $ | 6,995 | ||||
EARNINGS PER COMMON SHARE | ||||||||||||
Basic | $ | 0.40 | $ | 0.50 | $ | 1.11 | $ | 1.21 | ||||
Diluted | $ | 0.40 | $ | 0.50 | $ | 1.11 | $ | 1.21 | ||||
DIVIDENDS PER COMMON SHARE | $ | 0.1575 | $ | 0.1475 | $ | 0.6150 | $ | 0.5350 |
See Notes to Condensed Consolidated Financial Statements
4
United Bancorp, Inc.
Condensed Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(Unaudited)
Three months ended | Nine months ended | |||||||||||
September 30, | September 30, | |||||||||||
| 2022 |
| 2021 |
| 2022 |
| 2021 | |||||
Net income | $ | 2,303 | $ | 2,902 | $ | 6,351 | $ | 6,995 | ||||
Reclassification adjustment for realized gains on available-for-sale securities included in net income, net of taxes or $0, $263, or $0 and $263 for each respective period |
| — |
| (987) |
| — |
| (987) | ||||
Unrealized holding (losses) on securities during the period, net of tax (benefits) of $(1,773), $(119), $(5,704), and $(368) for each respective period | (6,670) | (448) | (21,444) | (1,386) | ||||||||
Comprehensive (loss) income | $ | (4,367) | $ | 1,467 | $ | (15,093) | $ | 4,622 |
See Notes to Condensed Consolidated Financial Statements
5
United Bancorp, Inc.
Consolidated Statements of Stockholders’ Equity
Three and Nine Months Ended September 30, 2022 and 2021
(In thousands except per share data)
(Unaudited)
Three Months Ended | ||||||||||||||||||
Treasury | ||||||||||||||||||
| Additional | Stock and | Other | |||||||||||||||
Common | Paid-in | Deferred | Retained | Comprehensive | ||||||||||||||
| Stock |
| Capital |
| Compensation |
| Earnings |
| Income (Loss) |
| Total | |||||||
Balance July 1, 2021 | $ | 6,046 | $ | 23,368 | $ | (2,660) | $ | 34,277 | $ | 8,345 | $ | 69,376 | ||||||
Net income |
| — |
| — |
| — |
| 2,902 |
| — |
| 2,902 | ||||||
Other comprehensive (loss) |
| — |
| — |
| — |
| — |
| (1,435) |
| (1,435) | ||||||
Cash dividends - $0.1475 per share |
| — |
| — |
| — |
| (893) |
| — |
| (893) | ||||||
Shares sold for deferred compensation plan |
| — |
| 51 |
| (51) |
| — |
| — |
| — | ||||||
Expense related to share-based compensation plans |
| — |
| 104 |
| — |
| — |
| — |
| 104 | ||||||
Restricted stock activity | 10 |
| (10) |
| — |
| — |
| — |
| — | |||||||
Balance, September 30, 2021 | $ | 6,056 | $ | 23,513 | $ | (2,711) | $ | 36,286 | $ | 6,910 | $ | 70,054 | ||||||
| | | | | | | | | | | | | | | ||||
Balance July 1, 2022 | 6,044 |
| 24,528 |
| (3,618) |
| 39,169 |
| (7,810) |
| 58,313 | |||||||
Net income |
| — |
| — |
| — |
| 2,303 |
| — |
| 2,303 | ||||||
Other comprehensive (loss) |
| — |
| — |
| — |
| — |
| (6,670) |
| (6,670) | ||||||
Cash dividends - $0.1575 per share |
| — |
| — |
| — |
| (887) |
| — |
| (887) | ||||||
Shares sold for deferred compensation plan and treasury stock purchase | — |
| 108 |
| (108) |
| — |
| — |
| — | |||||||
Expense related to share-based compensation plans |
| — |
| 87 |
| — |
| — |
| — |
| 87 | ||||||
Restricted stock activity | — | — | — | — | — | — | ||||||||||||
Balance, September 30, 2022 | $ | 6,044 | $ | 24,723 | $ | (3,726) | $ | 40,585 | $ | (14,480) | $ | 53,146 |
Nine Months Ended | ||||||||||||||||||
Treasury | ||||||||||||||||||
Additional | Stock and | Other | ||||||||||||||||
Common | Paid-in | Deferred | Retained | Comprehensive | ||||||||||||||
| Stock |
| Capital |
| Compensation |
| Earnings |
| Income (Loss) |
| Total | |||||||
Balance January 1, 2021 | $ | 6,046 | $ | 23,166 | $ | (2,664) | $ | 32,497 | $ | 9,283 | $ | 68,328 | ||||||
Net income |
| — |
| — |
| — |
| 6,995 |
| — |
| 6,995 | ||||||
Other comprehensive (loss) |
| — |
| — |
| — |
| — |
| (2,373) |
| (2,373) | ||||||
Cash dividends - $0.5350 per share |
| — |
| — |
| — |
| (3,206) |
| — |
| (3,206) | ||||||
Shares sold for deferred compensation plan |
| — |
| 47 |
| (47) |
| — |
| — |
| — | ||||||
Expense related to share-based compensation plans | — | 310 | — | — | — | 310 | ||||||||||||
Restricted stock activity |
| 10 |
| (10) |
| — |
| — |
| — |
| — | ||||||
Balance, September 30, 2021 | $ | 6,056 | $ | 23,513 | $ | (2,711) | $ | 36,286 | $ | 6,910 | $ | 70,054 | ||||||
|
|
|
|
|
| |||||||||||||
Balance January 1, 2022 | 6,054 |
| 23,635 |
| (2,799) |
| 37,847 |
| 6,964 |
| 71,701 | |||||||
Net income |
| — |
| — |
| — |
| 6,351 |
| — |
| 6,351 | ||||||
Other comprehensive (loss) |
| — |
| — |
| — |
| — |
| (21,444) |
| (21,444) | ||||||
Cash dividends - $0.6150 per share |
| — |
| — |
| — |
| (3,613) |
| — |
| (3,613) | ||||||
Shares sold for deferred compensation plan and treasury stock purchase | — | 159 | (927) | — | — | (768) | ||||||||||||
Expense related to share-based compensation plans |
| — |
| 919 |
| — |
| — |
| — |
| 919 | ||||||
Restricted stock activity |
| (10) |
| 10 |
| — |
| — |
| — |
| — | ||||||
Balance, September 30, 2022 | $ | 6,044 | $ | 24,723 | $ | (3,726) | $ | 40,585 | $ | (14,480) | $ | 53,146 |
See Notes to Condensed Consolidated Financial Statements
6
United Bancorp, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine months ended | ||||||
September 30, | ||||||
| 2022 |
| 2021 | |||
Operating Activities | ||||||
Net income | $ | 6,351 |
| $ | 6,995 | |
Items not requiring (providing) cash |
|
|
| |||
Accretion of premiums and discounts on securities, net | 389 | 274 | ||||
Amortization of intangible asset | 113 |
| 113 | |||
Depreciation and amortization |
| 768 |
|
| 861 | |
Expense related to share based compensation plans |
| 919 |
|
| 310 | |
(Credit) Provision for loan losses | (970) | (855) | ||||
Increase in value of bank-owned life insurance |
| (90) |
| (334) | ||
Gain on sale of loans |
| (33) |
| (218) | ||
Proceeds from sale of loans held for sale | 1,819 | 9,674 | ||||
Originations of loans held for sale | (1,786) | (9,456) | ||||
Gain on sale or write down of foreclosed assets | 23 | (75) | ||||
Gain on sale of available-for-sale securities | — | (1,250) | ||||
Amortization of debt service costs |
| 46 |
| 46 | ||
Net change in accrued interest receivable and other assets | (2,014) | (1,037) | ||||
Net change in accrued expenses and other liabilities |
| (173) |
| 1,291 | ||
Net cash provided by operating activities |
| 5,362 |
| 6,339 | ||
Investing Activities | ||||||
Securities available for sale: | ||||||
Maturities, prepayments and calls | 5,570 | 20,774 | ||||
Purchases | (98,634) | (11,400) | ||||
Proceeds from sale of available-for-sale securities | — | 11,125 | ||||
Net change in loans | (14,043) | (18,615) | ||||
redemption of Federal Home Loan Bank Stock | 1,205 | 473 | ||||
Purchase of Bank Owned Life insurance | — | (159) | ||||
Purchases of premises and equipment-net | (425) | (581) | ||||
Proceeds from sale of foreclosed and fixed assets | 267 | 517 | ||||
Net cash (used in) provided by investing activities | (106,060) | 2,134 |
See Notes to Condensed Consolidated Financial Statements
7
United Bancorp, Inc.
Condensed Consolidated Statements of Cash Flows (continued)
(In thousands)
(Unaudited)
Nine months ended | ||||||
September 30, | ||||||
| 2022 |
| 2021 | |||
Financing Activities | ||||||
Net change in deposits | $ | 44,965 | $ | 28,973 | ||
Net change in securities sold under repurchase agreements |
| 12,412 |
| 5,575 | ||
Repurchase of common stock | (768) | — | ||||
Cash dividends paid on common stock | (3,613) | (3,206) | ||||
Net cash provided by financing activities |
| 52,996 |
| 31,342 | ||
|
| |||||
(Decrease) Increase in Cash and Cash Equivalents |
| (47,702) |
| 39,815 | ||
Cash and Cash Equivalents, Beginning of Period |
| 82,999 |
| 51,592 | ||
|
| |||||
Cash and Cash Equivalents, End of Period | $ | 35,297 | $ | 91,407 | ||
|
| |||||
Supplemental Cash Flows Information |
|
|
|
| ||
Interest paid on deposits and borrowings | $ | 2,257 | $ | 2,380 | ||
|
| |||||
Federal income taxes | $ | 300 | $ | 200 | ||
|
| |||||
Supplemental Disclosure of Non-Cash Investing and Financing Activities |
|
|
|
| ||
Transfers from loans to foreclosed assets held for sale | $ | — | $ | 70 |
See Notes to Condensed Consolidated Financial Statements
8
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Note 1: Summary of Significant Accounting Policies
These interim financial statements are prepared without audit and reflect all adjustments which, in the opinion of management, are necessary to present fairly the financial position of United Bancorp, Inc. (“Company”) at September 30, 2022, and its results of operations and cash flows for the interim periods presented. All such adjustments are normal and recurring in nature. The accompanying condensed consolidated financial statements have been prepared in accordance with the instructions for Form 10-Q and, therefore, do not purport to contain all the necessary financial disclosures required by accounting principles generally accepted in the United States of America that might otherwise be necessary in the circumstances and should be read in conjunction with the Company’s consolidated financial statements and related notes for the year ended December 31, 2021 included in its Annual Report on Form 10-K. Reference is made to the accounting policies of the Company described in the Notes to the Consolidated Financial Statements contained in its Annual Report on Form 10-K. The results of operations for the three months and nine months ended September 30, 2022, are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet of the Company as of December 31, 2021 has been derived from the audited consolidated balance sheet of the Company as of that date.
Principles of Consolidation
The consolidated financial statements include the accounts of United Bancorp, Inc. (“United” or “the Company”) and its wholly-owned subsidiary, Unified Bank of Martins Ferry, Ohio (“the Bank”). All intercompany transactions and balances have been eliminated in consolidation.
Nature of Operations
The Company’s revenues, operating income and assets are almost exclusively derived from banking. Accordingly, all of the Company’s banking operations are considered by management to be aggregated in one reportable operating segment. Customers are mainly located in Athens, Belmont, Carroll, Fairfield, Harrison, Jefferson and Tuscarawas Counties and the surrounding localities in northeastern, east-central and southeastern Ohio and include a wide range of individuals, businesses and other organizations. Unified Bank conducts its business through its main office in Martins Ferry, Ohio and branches in Bridgeport, Colerain, Dellroy, Dover, Glouster, Jewett, Lancaster Downtown, Lancaster East, Nelsonville, New Philadelphia, Powhatan, St. Clairsville East, St. Clairsville West, Sherrodsville, Strasburg, Tiltonsville, Ohio and Moudsville, West Virginia.
The Company’s primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential mortgage, commercial, and installment loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets and real estate and are not considered “sub prime” type loans. The targeted lending areas of our Bank operations encompass four separate metropolitan areas, minimizing the risk to changes in economic conditions in the communities housing the Company’s branch locations.
Commercial loans are expected to be repaid from cash flow from operations of businesses. Real estate loans are secured by both residential and commercial real estate. Net interest income is affected by the relative amount of interest-earning assets and interest-bearing liabilities and the interest received or paid on these balances. The level of interest rates paid or received by the Company can be significantly influenced by a number of environmental factors, such as governmental monetary and fiscal policies, that are outside of management’s control.
Revenue Recognition
Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.
9
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, investment securities, as well as revenue related to our mortgage banking activities, as these activities are subject to other GAAP discussed elsewhere within our disclosures.
Descriptions of our revenue-generating activities that are within the scope of ASC 606, which are presented in our income statements as components of non-interest income are as follows:
Service charges on deposit accounts - these represent general service fees for monthly account maintenance and activity- or transaction-based fees and consist of transaction-based revenue, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (such as a wire transfer). Payment for such performance obligations are generally received at the time the performance obligations are satisfied.
Use of Estimates
To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided and future results could differ. The allowance for loan losses and fair values of financial instruments are particularly subject to change.
Loans
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.
For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan.
For all loan classes, the accrual of interest is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. For all loan classes, the entire balance of the loan is considered past due if the minimum payment contractually required to be paid is not received by the contractual due date. For all loan classes, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.
Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral. Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.
For all loan portfolio segments except residential and consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.
10
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The Company charges-off residential and consumer loans when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 120 days past due, charge-off of unsecured open-end loans when the loan is 120 days past due, and charge down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.
For all classes, all interest accrued but not collected for loans that are placed on nonaccrual or charged off are reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost- recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.
When cash payments are received on impaired loans in each loan class, the Company records the payment as interest income unless collection of the remaining recorded principal amount is doubtful, at which time payments are used to reduce the principal balance of the loan. Troubled debt restructured loans recognize interest income on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms, no principal reduction has been granted and the loan has demonstrated the ability to perform in accordance with the renegotiated terms for a period of at least six months.
Allowance for Loan Losses
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-impaired loans and is based on historical charge-off experience by segment. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior five years. Management believes the five year historical loss experience methodology is appropriate in the current economic environment. Other adjustments (qualitative/environmental considerations) for each segment may be added to the allowance for each loan segment after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data.
11
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due based on the loan’s current payment status and the borrower’s financial condition including available sources of cash flows. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for non-homogenous type loans such as commercial, non-owner residential and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. For impaired loans where the Company utilizes the discounted cash flows to determine the level of impairment, the Company includes the entire change in the present value of cash flows as bad debt expense.
The fair values of collateral dependent impaired loans are based on independent appraisals of the collateral. In general, the Company acquires an updated appraisal upon identification of impairment and annually thereafter for commercial, commercial real estate and multi-family loans. If the most recent appraisal is over a year old, and a new appraisal is not performed, due to lack of comparable values or other reasons, the existing appraisal is utilized and discounted generally 10% - 35% based on the age of the appraisal, condition of the subject property, and overall economic conditions. After determining the collateral value as described, the fair value is calculated based on the determined collateral value less selling expenses. The potential for outdated appraisal values is considered in our determination of the allowance for loan losses through our analysis of various trends and conditions including the local economy, trends in charge-offs and delinquencies, etc. and the related qualitative adjustments assigned by the Company.
Segments of loans with similar risk characteristics are collectively evaluated for impairment based on the segment’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower.
In the course of working with borrowers, the Company may choose to restructure the contractual terms of certain loans. In this scenario, the Company attempts to work-out an alternative payment schedule with the borrower in order to optimize collectability of the loan. Any loans that are modified are reviewed by the Company to identify if a troubled debt restructuring (“TDR”) has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two. If such efforts by the Company do not result in a satisfactory arrangement, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Company may terminate foreclosure proceedings if the borrower is able to work-out a satisfactory payment plan.
It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being restructured remain on nonaccrual status until six months of satisfactory borrower performance at which time management would consider its return to accrual status. If a loan was accruing at the time of restructuring, the Company reviews the loan to determine if it is appropriate to continue the accrual of interest on the restructured loan.
With regard to determination of the amount of the allowance for credit losses, trouble debt restructured loans are considered to be impaired. As a result, the determination of the amount of impaired loans for each portfolio segment within troubled debt restructurings is the same as detailed previously.
12
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Earnings Per Share
Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during each period. Diluted earnings per share reflects additional potential common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and restricted stock awards and are determined using the treasury stock method.
Treasury stock shares, deferred compensation shares and unearned ESOP shares are not deemed outstanding for earnings per share calculations.
Earnings per share (EPS) were computed as follows:
Three Months Ended September 30, 2022 | ||||||||
| | Weighted- | Per | |||||
Net | | Average | Share | |||||
| Income |
| Shares |
| Amount | |||
| (In thousands) | |||||||
Net income | $ | 2,303 |
|
| ||||
Less allocated earnings on non-vested restricted stock |
| (61) |
|
| ||||
Less allocated dividends on non-vested restricted stock | (40) | |||||||
Net income allocated to common stockholders | 2,202 | |||||||
5,488,121 | ||||||||
Basic and diluted earnings per share |
|
|
| 0.40 |
Three Months Ended September 30, 2021 | ||||||||
| | Weighted- |
| |||||
Net | | Average | Per Share | |||||
| Income |
| Shares |
| Amount | |||
| (In thousands) | |||||||
Net income | $ | 2,902 | ||||||
Less allocated earnings on non-vested restricted stock |
| (114) |
| |||||
Less dividends on non-vested restricted stock | (49) | |||||||
Net income allocated to common stockholders | 2,739 | |||||||
5,478,496 | ||||||||
Basic and diluted earnings per share |
| |
| 0.50 |
Nine Months Ended September 30, 2022 | ||||||||
Weighted- | Per | |||||||
Net | Average | Share | ||||||
| Income |
| Shares |
| Amount | |||
| (In thousands) | |||||||
Net income | $ | 6,351 | ||||||
Less allocated earnings on non-vested restricted stock |
| (124) |
| |||||
Less allocated dividends on non-vested restricted stock | (161) | |||||||
Net income allocated to common stockholders | 6,066 | |||||||
| 5,482,865 | |||||||
Basic and diluted earnings per share |
| |
| 1.11 |
13
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Nine Months Ended September 30, 2021 | ||||||||
Weighted- | ||||||||
Average | Per Share | |||||||
| Net Income |
| Shares |
| Amount | |||
| (In thousands) | |||||||
Net income | $ | 6,995 | ||||||
Less allocated earnings on non-vested restricted stock |
| (211) |
| |||||
Less dividends on non-vested restricted stock | (173) | |||||||
Net income allocated to common stockholders | 6,611 | |||||||
5,476,359 | ||||||||
Basic and diluted earnings per share |
| |
| 1.21 |
Income Taxes
The Company is subject to income taxes in the U.S. federal jurisdiction, as well as various state jurisdictions. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. With few exceptions, the Company is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for the years before 2018.
Recent Accounting Pronouncements
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments.” The provisions of ASU 2016-13 were issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments that are not accounted for at fair value through net income, including loans held for investment, held-to-maturity debt securities, trade and other receivables, net investment in leases and other commitments to extend credit held by a reporting entity at each reporting date. ASU 2016-13 requires that financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The amendments in ASU 2016-13 eliminate the probable incurred loss recognition in current GAAP and reflect an entity’s current estimate of all expected credit losses. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the financial assets.
For purchased financial assets with a more-than-insignificant amount of credit deterioration since origination (“PCD assets”) that are measured at amortized cost, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Subsequent changes in the allowance for credit losses on PCD assets are recognized through the statement of income as a credit loss expense.
Credit losses relating to available-for-sale debt securities will be recorded through an allowance for credit losses rather than as a direct write-down to the security.
On October 16, 2019, FASB approved a final ASU delaying the effective date of ASU 2016-13 for small reporting companies to interim and annual periods beginning after December 15, 2022. The Company is currently evaluating the impact of these amendments to the Company’s financial position and results of operations and currently does not know or cannot reasonably quantify the impact of the adoption of the amendments as a result of the complexity and extensive changes from the amendments. The Allowance for Loan Losses (ALL) estimate is material to the Company and given the change from an incurred loss model to a methodology that considers the credit loss over the life of the loan, there is the potential for an increase in the ALL at adoption date. The Company is anticipating a significant change in the processes and procedures to calculate the ALL, including changes in assumptions and estimates to consider expected credit losses over the life of the loan versus the current accounting practice that utilizes the incurred loss model. In addition, the current accounting policy and procedures for the other-than-temporary impairment on available-for-sale securities will be replaced with an allowance approach. It is anticipate the Company will use the Weighted-Average Remaining Maturity (WARM) method upon adoption of ASU No. 2016-13. The Company continues to run projections and review segmentation to ensure it is fully compliant with the amendments at adoption date. For additional information on the allowance for loan losses, see Note 3.
14
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Note 2: Securities
The amortized cost and approximate fair values, together with gross unrealized gains and losses of securities are as follows:
Gross | Gross | |||||||||||
Unrealized | Unrealized | |||||||||||
| Amortized Cost |
| Gains |
| Losses |
| Fair Value | |||||
(In thousands) | ||||||||||||
Available-for-sale Securities: | ||||||||||||
September 30, 2022: |
|
|
|
|
|
|
|
| ||||
U.S. government agencies | $ | 45,000 | $ | — | $ | (904) | $ | 44,096 | ||||
Subordinated notes | 31,206 | — | (2,789) | 28,417 | ||||||||
State and municipal obligations |
| 151,839 | 2 |
| (12,512) |
| 139,329 | |||||
Total debt securities | $ | 228,045 | $ | 2 | $ | (16,205) | $ | 211,842 |
Gross | Gross | |||||||||||
Unrealized | Unrealized | |||||||||||
| Amortized Cost |
| Gains |
| Losses |
| Fair Value | |||||
(In thousands) | ||||||||||||
Available-for-sale Securities: |
|
|
|
|
|
|
|
| ||||
December 31, 2021: |
|
|
|
|
|
|
|
| ||||
Subordinated notes | $ | 28,837 | $ | 76 | $ | (148) | $ | 28,765 | ||||
State and municipal obligations | 106,533 | 11,015 | — | 117,548 | ||||||||
Total debt securities | $ | 135,370 | $ | 11,091 | $ | (148) | $ | 146,313 |
The amortized cost and fair value of available-for-sale securities at September 30, 2022, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Available-for-sale | ||||||
Amortized | Fair | |||||
|
| Cost |
| Value | ||
(In thousands) | ||||||
Within one year | $ | — | $ | — | ||
One to five years |
| 45,664 |
| 44,671 | ||
Five to ten year |
| 33,474 |
| 30,447 | ||
Due after ten years |
| 148,907 |
| 136,724 | ||
Totals | $ | 228,045 | $ | 211,842 |
The carrying value of securities pledged to secure public deposits and for other purpose, was $65.9 million and $55.8 million at September 30, 2022 and December 31, 2021, respectively.
Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. The total fair value of these investments at September 30, 2022 and December 31, 2021, was $211.3 million and $14.2 million, which represented approximately 87.6% and 10%, respectively, of the Company’s available-for-sale investment portfolio.
Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary and are a result on an general increase in longer term interest rates.
Should the impairment of any of these securities become other-than-temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.
15
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following tables show the Company’s investments’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2022 and December 31, 2021:
September 30, 2022 | ||||||||||||||||||
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||
Description of | Unrealized | Unrealized | Unrealized | |||||||||||||||
Securities |
| Fair Value |
| Losses |
| Fair Value |
| Losses |
| Fair Value |
| Losses | ||||||
| (In thousands) | |||||||||||||||||
US government agencies | $ | 44,096 | $ | (904) | $ | — | $ | — | $ | 44,096 | $ | (904) | ||||||
Subordinated notes | 16,851 | (2,063) | 4,924 | (726) | 21,775 | (2,789) | ||||||||||||
State and municipal obligations | 138,831 | (12,512) | — | — | 138,831 | (12,512) | ||||||||||||
Total temporarily impaired securities | $ | 199,778 | $ | (15,479) | $ | 4,924 | $ | (726) | $ | 204,702 | $ | (16,205) |
December 31, 2021 | ||||||||||||||||||
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||
Description of | Unrealized | Unrealized | Unrealized | |||||||||||||||
Securities |
| Fair Value |
| Losses |
| Fair Value |
| Losses |
| Fair Value |
| Losses | ||||||
| (In thousands) | |||||||||||||||||
Subordinated notes | $ | 14,204 | $ | (148) | $ | — | $ | — | $ | 14,204 | $ | (148) | ||||||
State and municipal obligations | — | — | — | — | — | — | ||||||||||||
Total temporarily impaired securities | $ | 14,204 | $ | (148) | $ | — | $ | — | $ | 14,204 | $ | (148) |
The unrealized losses on the Company’s subordinated notes were caused primarily by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2022 and December 31, 2021. The Company had 189 investments securities that were temporarily impaired at September 30, 2022.
During the nine months ended September 30, 2021 the Company sold $11.1 million of State and Municipal securities for a total gain of approximately $1,250,000. The Company did not sell any securities for the nine months ended September 30, 2022
Note 3: Loans and Allowance for Loan Losses
Categories of loans include:
September 30, | December 31, | |||||
| 2022 |
| 2021 | |||
(In thousands) | ||||||
Commercial loans | $ | 92,470 | $ | 90,892 | ||
Commercial real estate |
| 273,998 |
| 266,777 | ||
Residential real estate |
| 95,666 |
| 90,132 | ||
Installment loans |
| 6,230 |
| 6,571 | ||
Total gross loans |
| 468,364 |
| 454,372 | ||
Less allowance for loan losses |
| (2,619) |
| (3,673) | ||
Total loans | $ | 465,745 | $ | 450,699 |
16
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The risk characteristics of each loan portfolio segment are as follows:
Commercial
Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Commercial Real Estate
Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate versus nonowner-occupied loans.
Residential and Installment
Residential and installment loans consist of two segments - residential mortgage loans and personal loans. For residential mortgage loans that are secured by 1-4 family residences and are generally owner-occupied, the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some installment personal loans are unsecured, such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
17
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Allowance for Loan Losses and Recorded Investment in Loans
As of and for the three and nine month periods ended September 30, 2022
Commercial | |||||||||||||||
| Commercial |
| Real Estate |
| Residential |
| Installment |
| Total | ||||||
(In thousands) | |||||||||||||||
Allowance for loan losses: | |||||||||||||||
Balance, July 1, 2022 | $ | 497 | $ | 1,219 | $ | 814 | $ | 123 | $ | 2,653 | |||||
Provision (credit) charged to expense | (125) | 24 | (7) | 123 | 15 | ||||||||||
Losses charged off | (16) | — | (2) | (38) | (56) | ||||||||||
Recoveries | — | — | — | 7 | 7 | ||||||||||
Balance, September 30, 2022 | $ | 356 | $ | 1,243 | $ | 805 | $ | 215 | $ | 2,619 | |||||
Balance, January 1, 2022 | $ | 1,046 | $ | 1,235 | $ | 1,121 | $ | 271 | $ | 3,673 | |||||
Provision (credit) charged to expense | (696) | 8 | (314) | 32 | (970) | ||||||||||
Losses charged off | (16) | — | (2) | (112) | (130) | ||||||||||
Recoveries | 22 | — | | — | 24 | 46 | |||||||||
| |||||||||||||||
Balance, September 30, 2022 | $ | 356 | $ | 1,243 | $ | 805 | $ | 215 | $ | 2,619 | |||||
|
|
|
|
| |||||||||||
Allocation: |
|
|
|
|
| ||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 406 | $ | — | $ | — | $ | 406 | |||||
Ending balance: collectively evaluated for impairment | $ | 356 | $ | 837 | $ | 805 | $ | 215 | $ | 2,213 | |||||
Loans: | |||||||||||||||
Ending balance: individually evaluated for impairment | $ | 15 | $ | 3,792 | $ | — | $ | — | $ | 3,807 | |||||
Ending balance: collectively evaluated for impairment | $ | 92,455 | $ | 270,206 | $ | 95,666 | $ | 6,230 | $ | 464,557 |
18
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Allowance for Loan Losses and Recorded Investment in Loans
As of and for the three and nine month period ended September 30, 2021
Commercial | Residential | ||||||||||||||
| Commercial |
| Real Estate |
| Real Estate | Installment |
| Total | |||||||
(In thousands) | |||||||||||||||
Allowance for loan losses: | |||||||||||||||
Balance, July 1, 2021 | $ | 1,140 | $ | 1,710 | $ | 1,353 | $ | 339 | $ | 4,542 | |||||
Provision charged to expense | (249) | (155) | (34) | 38 | (400) | ||||||||||
Losses charged off | — | — | — | (31) | (31) | ||||||||||
Recoveries | 3 | — | — | 9 | 12 | ||||||||||
Balance, September 30, 2021 | $ | 894 | $ | 1,555 | $ | 1,319 | $ | 355 | $ | 4,123 | |||||
Balance, January 1, 2021 | $ | 1,397 | $ | 1,821 | $ | 1,471 | $ | 424 | $ | 5,113 | |||||
Provision charged to expense | (428) | (266) | (133) | (28) | (855) | ||||||||||
Losses charged off | (78) | — | (26) | (69) | (173) | ||||||||||
Recoveries | 3 | — | | 7 | 28 | 38 | |||||||||
| |||||||||||||||
Balance, September 30, 2021 | $ | 894 | $ | 1,555 | $ | 1,319 | $ | 355 | $ | 4,123 | |||||
|
|
|
|
| |||||||||||
Allocation: |
|
|
|
|
| ||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 85 | $ | — | $ | — | $ | 85 | |||||
Ending balance: collectively evaluated for impairment | $ | 894 | $ | 1,470 | $ | 1,319 | $ | 355 | $ | 4,038 | |||||
Loans: | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | ||
Ending balance: individually evaluated for impairment | $ | — | $ | 2,640 | $ | — | $ | — | $ | 2,640 | |||||
Ending balance: collectively evaluated for impairment | $ | 99,880 | $ | 263,383 | $ | 89,280 | $ | 6,936 | $ | 459,479 |
Allowance for Loan Losses and Recorded Investment in Loans
As of December 31, 2021
Commercial | |||||||||||||||
| Commercial |
| Real Estate |
| Residential |
| Installment |
| Total | ||||||
(In thousands) | |||||||||||||||
Allowance for loan losses: | |||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 230 | $ | –– | $ | –– | $ | 230 | |||||
Ending balance: collectively evaluated for impairment | $ | 1,046 | $ | 1,005 | $ | 1,121 | $ | 271 | $ | 3,443 | |||||
Loans: |
|
|
|
|
|
|
|
|
| ||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 3,933 | $ | — | $ | — | $ | 3,933 | |||||
Ending balance: collectively evaluated for impairment | $ | 90,892 | $ | 262,844 | $ | 90,132 | $ | 6,571 | $ | 450,439 |
19
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following tables show the portfolio quality indicators.
September 30, 2022 | |||||||||||||||
Commercial | |||||||||||||||
Loan Class |
| Commercial |
| Real Estate |
| Residential |
| Installment |
| Total | |||||
(In thousands) | |||||||||||||||
Pass Grade | $ | 92,455 | $ | 262,316 | $ | 95,666 | $ | 6,230 | $ | 456,667 | |||||
Special Mention |
| — |
| 4,100 |
| — |
| — |
| 4,100 | |||||
Substandard |
| 15 |
| 7,582 |
| — |
| — |
| 7,597 | |||||
Doubtful |
| — |
| — |
| — |
| — |
| — | |||||
$ | 92,470 | $ | 273,998 | $ | 95,666 | $ | 6,230 | $ | 468,364 |
December 31, 2021 | |||||||||||||||
Commercial | |||||||||||||||
Loan Class |
| Commercial |
| Real Estate |
| Residential |
| Installment |
| Total | |||||
(In thousands) | |||||||||||||||
Pass Grade | $ | 90,892 | $ | 254,760 | $ | 90,132 | $ | 6,571 | $ | 442,355 | |||||
Special Mention |
| — |
| 4,115 |
| — |
| — |
| 7,943 | |||||
Substandard |
| — |
| 7,902 |
| — |
| — |
| 4,074 | |||||
Doubtful |
| — |
| — |
| — |
| — |
| — | |||||
$ | 90,892 | $ | 266,777 | $ | 90,132 | $ | 6,571 | $ | 454,372 |
To facilitate the monitoring of credit quality within the loan portfolio, and for purposes of analyzing historical loss rates used in the determination of the ALLL, the Company utilizes the following categories of credit grades: pass, special mention, substandard, and doubtful. The four categories, which are derived from standard regulatory rating definitions, are assigned upon initial approval of credit to borrowers and updated periodically thereafter. Pass ratings, which are assigned to those borrowers that do not have identified potential or well defined weaknesses and for which there is a high likelihood of orderly repayment, are updated periodically based on the size and credit characteristics of the borrower. All other categories are updated on at least a quarterly basis.
The Company assigns a special mention rating to loans that have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the loan or the Company’s credit position.
The Company assigns a substandard rating to loans that are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged. Substandard loans have well defined weaknesses or weaknesses that could jeopardize the orderly repayment of the debt. Loans and leases in this grade also are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies noted are not addressed and corrected.
The Company assigns a doubtful rating to loans that have all the attributes of a substandard rating with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to the advantage of and strengthen the credit quality of the loan or lease, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors may include a proposed merger or acquisition, liquidation proceeding, capital injection, perfecting liens on additional collateral or refinancing plans.
20
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The Company evaluates the loan risk grading system definitions and allowance for loan losses methodology on an ongoing basis. No significant changes were made to either during the current and past year to date periods presented.
Loan Portfolio Aging Analysis
As of September 30, 2022
30-59 Days | 60‑89 Days | Greater | |||||||||||||||||||
Past Due | Past Due | Than 90 Days | Total Past | ||||||||||||||||||
and | and | and | Due and | Total Loans | |||||||||||||||||
| Accruing |
| Accruing |
| Accruing |
| Non Accrual |
| Non Accrual |
| Current |
| Receivable | ||||||||
(In thousands) | |||||||||||||||||||||
Commercial | $ | 92 | $ | — | $ | — | $ | 15 | $ | 107 | $ | 92,363 | $ | 92,470 | |||||||
Commercial real estate |
| 159 |
| — |
| — |
| 3,792 |
| 3,951 |
| 270,047 |
| 273,998 | |||||||
Residential |
| 126 |
| 19 |
| — |
| 211 |
| 356 |
| 95,310 |
| 95,666 | |||||||
Installment |
| 2 |
| — |
| — |
| — |
| 2 |
| 6,228 |
| 6,230 | |||||||
Total | $ | 379 | $ | 19 | $ | — | $ | 4,018 | $ | 4,416 | $ | 463,948 | $ | 468,364 |
Loan Portfolio Aging Analysis
As of December 31, 2021
30‑59 Days | 60‑89 Days | Greater | |||||||||||||||||||
Past Due | Past Due | Than 90 Days | Total Past | ||||||||||||||||||
and | and | and | Due and | Total Loans | |||||||||||||||||
| Accruing |
| Accruing |
| Accruing |
| Non Accrual |
| Non Accrual |
| Current |
| Receivable | ||||||||
(In thousands) | |||||||||||||||||||||
Commercial | $ | 63 | $ | — | $ | — | $ | — | $ | 63 | $ | 90,829 | $ | 90,892 | |||||||
Commercial real estate |
| 220 |
| — |
| — |
| 3,818 |
| 4,038 |
| 262,739 |
| 266,777 | |||||||
Residential |
| 22 |
| — |
| — |
| 391 |
| 413 |
| 89,719 |
| 90,132 | |||||||
Installment |
| 40 |
| — |
| — |
| — |
| 40 |
| 6,531 |
| 6,571 | |||||||
Total | $ | 345 | $ | — | $ | — | $ | 4,209 | $ | 4,554 | $ | 449,818 | $ | 454,372 |
A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.
21
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Impaired Loans
For the three months ended | For the nine months ended | ||||||||||||||||||||
As of September 30, 2022 | September 30, 2022 | September 30, 2022 | |||||||||||||||||||
Unpaid | Average | Interest | Average | Interest | |||||||||||||||||
Recorded | Principal | Specific | Investment in | Income | Investment in | Income | |||||||||||||||
| Balance |
| Balance |
| Allowance |
| Impaired Loans |
| Recognized |
| Impaired Loans |
| Recognized | ||||||||
(In thousands) | |||||||||||||||||||||
Loans without a specific valuation allowance: |
|
| |||||||||||||||||||
Commercial | $ | 15 | $ | 30 | $ | — | $ | 30 | $ | 1 | $ | 31 | $ | 1 | |||||||
Commercial real estate |
| 2,839 |
| 2,839 |
| — |
| 2,844 |
| — |
| 2,842 |
| — | |||||||
Residential |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Installment |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
| 2,854 |
| 2,869 |
| — |
| 2,844 |
| 1 |
| 2,873 |
| 1 | ||||||||
Loans with a specific valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Commercial real estate |
| 953 |
| 953 |
| 406 |
| 983 |
| — |
| 983 |
| 30 | |||||||
Residential |
| — |
| — |
| — |
| — |
| — |
| — |
| –– | |||||||
Installment |
| –– |
| –– |
| –– |
| –– |
| — |
| — |
| — | |||||||
953 | 953 | 406 | 983 | — | 983 | 30 | |||||||||||||||
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial | $ | 15 | $ | 30 | $ | — | $ | 30 | $ | 1 | $ | 31 | $ | 1 | |||||||
Commercial real estate | $ | 3,792 | $ | 3,792 | $ | 406 | $ | 3,827 | $ | — | $ | 3,825 | $ | 30 | |||||||
Residential | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
Installment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — |
22
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Impaired Loans
For the three months ended | For the nine months ended | ||||||||||||||||||||
As of December 31, 2021 | September 30, 2021 | September 30, 2021 | |||||||||||||||||||
Unpaid | Average | Interest | Average | Interest | |||||||||||||||||
Recorded | Principal | Specific | Investment in | Income | Investment in | Income | |||||||||||||||
| Balance |
| Balance |
| Allowance |
| Impaired Loans |
| Recognized |
| Impaired Loans |
| Recognized | ||||||||
(In thousands) | |||||||||||||||||||||
Loans without a specific valuation allowance: |
|
|
|
|
|
| |||||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
Commercial real estate |
| 128 |
| 128 |
| — |
| 158 |
| 2 |
| 156 |
| 3 | |||||||
Residential |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Installment |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
| 128 |
| 128 |
| — |
| 158 |
| 2 |
| 156 |
| 3 | ||||||||
Loans with a specific valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Commercial |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Commercial real estate |
| 3,805 |
| 3,805 |
| 230 |
| 2,489 |
| — |
| 2,489 |
| — | |||||||
Residential |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Installment |
| –– |
| –– |
| –– |
| –– |
| –– |
| –– |
| — | |||||||
| 3,805 | 3,805 | 230 | 2,489 | — |
| 2,489 |
| — | ||||||||||||
Total: |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
Commercial real estate | $ | 3,933 | $ | 3,933 | $ | 230 | $ | 85 | $ | 2 | $ | 2,645 | $ | 3 | |||||||
Residential | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
Installment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — |
Interest income recognized on a cash basis was not materiality different than interest income recognized.
For the TDRs noted in the tables below, the Company extended the maturity dates and granted interest rate concessions as part of each of those loan restructurings. The loans included in the tables are considered impaired and specific loss calculations are performed on the individual loans. In conjunction with the restructuring there were no amounts charged-off.
Three Months ended September 30, 2022 | ||||||||
Pre- Modification | Post-Modification | |||||||
Outstanding | Outstanding | |||||||
Number of | Recorded | Recorded | ||||||
| Contracts |
| Investment |
| Investment | |||
(In thousands) | ||||||||
Commercial |
| — | $ | — | $ | — | ||
Commercial real estate |
| — |
| — |
| — | ||
Residential |
| — |
| — |
| — | ||
Installment |
| — |
| — |
| — |
Three Months Ended September 30, 2022 | ||||||||||||
Interest | Total | |||||||||||
| Only |
| Term |
| Combination |
| Modification | |||||
(In thousands) | ||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | ||||
Commercial real estate |
| — |
| — |
| — |
| — | ||||
Residential |
| — |
| — |
| — |
| — | ||||
Consumer |
| — |
| — |
| — |
| — |
23
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Nine Months ended September 30, 2022 | ||||||||
Pre- Modification | Post-Modification | |||||||
Outstanding | Outstanding | |||||||
Number of | Recorded | Recorded | ||||||
| Contracts |
| Investment |
| Investment | |||
(In thousands) | ||||||||
Commercial |
| — | $ | — | $ | — | ||
Commercial real estate |
| 1 |
| 48 |
| 48 | ||
Residential |
| — |
| — |
| — | ||
Installment |
| — |
| — |
| — |
Nine Months Ended September 30, 2022 | ||||||||||||
Interest | Total | |||||||||||
| Only |
| Term |
| Combination |
| Modification | |||||
(In thousands) | ||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | ||||
Commercial real estate |
| 1 |
| 1 |
| — |
| 1 | ||||
Residential |
| — |
| — |
| — |
| — | ||||
Consumer |
| — |
| — |
| — |
| — |
Three Months ended September 30, 2021 | ||||||||
Pre- Modification | Post-Modification | |||||||
Outstanding | Outstanding | |||||||
Number of | Recorded | Recorded | ||||||
| Contracts |
| Investment |
| Investment | |||
(In thousands) | ||||||||
Commercial |
| — | $ | — | $ | — | ||
Commercial real estate |
| — |
| — |
| — | ||
Residential |
| — |
| — |
| — | ||
Installment |
| — |
| — |
| — |
Three Months Ended September 30, 2021 | ||||||||||||
Interest | Total | |||||||||||
| Only |
| Term |
| Combination |
| Modification | |||||
(In thousands) | ||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | ||||
Commercial real estate |
| — |
| — |
| — |
| — | ||||
Residential |
| — |
| — |
| — |
| — | ||||
Consumer |
| — |
| — |
| — |
| — |
Nine Months ended September 30, 2021 | ||||||||
Pre- Modification | Post-Modification | |||||||
Outstanding | Outstanding | |||||||
Number of | Recorded | Recorded | ||||||
| Contracts |
| Investment |
| Investment | |||
(In thousands) | ||||||||
Commercial |
| — | $ | — | $ | — | ||
Commercial real estate |
| — |
| — |
| — | ||
Residential |
| — |
| — |
| — | ||
Installment |
| — |
| — |
| — |
24
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Nine Months Ended September 30, 2021 | ||||||||||||
Interest | Total | |||||||||||
| Only |
| Term |
| Combination |
| Modification | |||||
(In thousands) | ||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | ||||
Commercial real estate |
| — |
| — |
| — |
| — | ||||
Residential |
| — |
| — |
| — |
| — | ||||
Consumer |
| — |
| — |
| — |
| — |
During the nine months ended September 30, 2022 and 2021 troubled debt restructurings did not have an impact on the allowance for loan losses. At September 30, 2022 and 2021 and for three and nine month periods then ended, there were no defaults of any troubled debt restructurings that were modified in the last 12 months. The Company generally considers TDR’s that become 90 days or more past due under the modified terms as subsequently defaulted.
Note 4: Benefit Plans
Pension expense includes the following:
Three months ended | Nine months ended | |||||||||||
September 30, | September 30, | |||||||||||
| 2022 |
| 2021 |
| 2022 |
| 2021 | |||||
(In thousands) | ||||||||||||
Service cost | $ | 130 | $ | 132 | $ | 390 | $ | 396 | ||||
Interest cost |
| 68 |
| 60 |
| 204 |
| 180 | ||||
Expected return on assets |
| (144) |
| (122) |
| (432) |
| (366) | ||||
Amortization of prior service cost and net loss |
| 24 |
| 45 |
| 72 |
| 135 | ||||
|
|
|
| |||||||||
Pension expense | $ | 78 | $ | 115 | $ | 234 | $ | 345 |
Note 5: Off-balance-sheet Activities
Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection, are issued to meet customer financing needs. These are agreements to provide credit or to support the credit of others, as long as conditions established in the contracts are met, and usually have expiration dates. Commitments may expire without being used. Off-balance-sheet risk to credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.
A summary of the notional or contractual amounts of financial instruments with off-balance-sheet risk at the indicated dates is as follows:
| September 30, |
| December 31, | |||
2022 | 2021 | |||||
(In thousands) | ||||||
Commercial loans unused lines of credit | $ | 79,044 | $ | 78,148 | ||
Commitment to originate loans |
| 77,769 |
| 75,832 | ||
Consumer open end lines of credit |
| 38,110 |
| 39,622 | ||
Standby lines of credit |
| 241 |
| 127 |
25
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Note 6: Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows:
| September 30, |
| December 31, | |||
2022 | 2021 | |||||
(In thousands) | ||||||
Net unrealized gain (loss) on securities available-for-sale | $ | (16,203) | $ | 10,943 | ||
Net unrealized loss for unfunded status of defined benefit plan liability |
| (2,127) |
| (2,127) | ||
(18,330) | 8,816 | |||||
Tax effect |
| 3,850 |
| (1,852) | ||
Net-of-tax amount | $ | (14,480) | $ | 6,964 |
Note 7: Fair Value Measurements
The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company also utilizes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities that the entity can access at the measurement date
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
Following is a description of the valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy.
Available-for-sale Securities
Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy.
26
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2022 and December 31, 2021:
| Fair Value Measurements Using | |||||||||||
|
| Quoted Prices |
|
| ||||||||
in Active | Significant | |||||||||||
Markets for | Other | Significant | ||||||||||
Identical | Observable | Unobservable | ||||||||||
Assets | Inputs | Inputs | ||||||||||
Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
September 30, 2022 | ||||||||||||
U.S. government agencies | $ | 44,096 | $ | — | $ | 44,096 | $ | — | ||||
Subordinated Notes | $ | 28,417 | $ | — | $ | 28,417 | $ | — | ||||
State and municipal obligations | $ | 139,329 | $ | — | $ | 139,329 | $ | — | ||||
| | | | | | | | | | | | |
December 31, 2021 |
|
|
|
|
|
|
|
| ||||
Subordinated Notes | $ | 28,765 | $ | — | $ | 28,765 | $ | — | ||||
State and municipal obligations | $ | 117,548 | $ | — | $ | 117,548 | $ | — |
Following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.
Impaired Loans (Collateral Dependent)
Collateral dependent impaired loans consisted primarily of loans secured by nonresidential real estate. Management has determined fair value measurements on impaired loans primarily through evaluations of appraisals performed. Due to the nature of the valuation inputs, impaired loans are classified within Level 3 of the hierarchy.
The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the Company’s Chief Lender. Appraisals are reviewed for accuracy and consistency by the Company’s Chief Lender. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the Company’s Chief Lender by comparison to historical results.
Foreclosed Assets Held for Sale
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value (based on current appraised value) at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Management has determined fair value measurements on other real estate owned primarily through evaluations of appraisals performed, and current and past offers. Due to the nature of the valuation inputs, foreclosed assets held for sale are classified within Level 3 of the hierarchy.
Appraisals of foreclosed assets held for sale are obtained when the real estate is acquired and subsequently as deemed necessary by the Company’s Chief Lender. Appraisals are reviewed for accuracy and consistency by the Company’s Chief Lender and are selected from the list of approved appraisers maintained by management.
27
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2022 and December 31, 2021.
| Fair Value Measurements Using | |||||||||||
|
|
| Quoted Prices |
|
| |||||||
in Active | Significant | |||||||||||
| Markets for | Other | Significant | |||||||||
| Identical | Observable | Unobservable | |||||||||
Fair | Assets | Inputs | Inputs | |||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
(In thousands) | ||||||||||||
September 30, 2022 |
|
|
|
|
|
|
|
| ||||
Collateral dependent impaired loans | $ | 547 | $ | — | $ | — | $ | 547 | ||||
Foreclosed assets held for sale |
| — |
| — |
| — |
| — | ||||
|
|
|
|
|
|
| ||||||
December 31, 2021 |
|
|
|
|
|
|
|
| ||||
Collateral dependent impaired loans | $ | 2,822 | $ | — | $ | — | $ | 2,822 | ||||
Foreclosed assets held for sale |
| — |
| — |
| — |
| — |
Unobservable (Level 3) Inputs
The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.
|
| Fair Value at |
| Valuation |
| Unobservable |
| ||
9/30/22 | Technique | Inputs | Range | ||||||
(In thousands) | |||||||||
Collateral-dependent impaired loans | $ | 547 |
| Market comparable properties |
| Marketability discount |
| 10% – 25% | |
Foreclosed assets held for sale | $ | — |
| Market comparable properties |
| Marketability discount |
| 10% – 35% |
|
| Fair Value at |
| Valuation |
| Unobservable |
| ||
12/31/21 | Technique | Inputs | Range | ||||||
(In thousands) | |||||||||
Collateral-dependent impaired loans | $ | 2,822 |
| Market comparable properties |
| Comparability adjustments |
| 5% – 10% | |
Foreclosed assets held for sale | $ | — |
| Market comparable properties |
| Marketability discount |
| 10% – 35% |
There were no significant changes in the valuation techniques used during 2022 and 2021.
28
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following table presents estimated fair values of the Company’s financial instruments not required to be reported at fair value. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.
| Fair Value Measurements Using | |||||||||||
|
|
| Quoted Prices |
|
| |||||||
in Active | Significant | |||||||||||
| Markets for | Other | Significant | |||||||||
| Identical | Observable | Unobservable | |||||||||
Carrying | Assets | Inputs | Inputs | |||||||||
Amount | (Level 1) | (Level 2) | (Level 3) | |||||||||
(In thousands) | ||||||||||||
September 30, 2022 | ||||||||||||
| ||||||||||||
Financial assets |
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents | $ | 35,297 | $ | 35,297 | $ | — | $ | — | ||||
Loans, net of allowance |
| 465,745 |
| — |
| — |
| 453,547 | ||||
Federal Home Loan Bank stock |
| 2,499 |
| — |
| 2,499 |
| — | ||||
Accrued interest receivable |
| 3,078 |
| — |
| 3,078 |
| — | ||||
|
|
|
|
| ||||||||
Financial liabilities |
|
|
|
|
| |||||||
Deposits |
| 650,101 |
| — |
| 647,065 |
| — | ||||
Short term borrowings |
| 28,113 |
| — |
| 28,113 |
| — | ||||
Subordinated debentures | 23,711 | — | 24,415 | — | ||||||||
Interest payable |
| 524 |
| — |
| 524 |
| — |
Fair Value Measurements Using | ||||||||||||
|
|
| Quoted Prices |
|
| |||||||
in Active | Significant | |||||||||||
Markets for | Other | Significant | ||||||||||
Identical | Observable | Unobservable | ||||||||||
Carrying | Assets | Inputs | Inputs | |||||||||
Amount | (Level 1) | (Level 2) | (Level 3) | |||||||||
(In thousands) | ||||||||||||
December 31, 2021: |
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Financial assets |
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents | $ | 82,999 | $ | 82,999 | $ | — | $ | — | ||||
Loans, net of allowance |
| 450,699 |
| — |
| — |
| 459,031 | ||||
Federal Home Loan Bank stock |
| 3,704 |
| — |
| 3,704 |
| — | ||||
Accrued interest receivable |
| 2,345 |
| — |
| 2,345 |
| — | ||||
| ||||||||||||
Financial liabilities |
|
|
|
|
| |||||||
Deposits |
| 605,136 |
| — |
| 605,855 |
| — | ||||
Short term borrowings |
| 15,701 |
| — |
| 15,701 |
| — | ||||
Federal Home Loan Bank Advances |
| — |
| — |
| — |
| — | ||||
Subordinated debentures |
| 23,665 |
| — |
| 23,575 |
| — | ||||
Interest payable |
| 180 |
| — |
| 180 |
| — |
29
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following methods and assumptions were used to estimate the fair value of each class of financial instruments.
Cash and Cash Equivalents, Accrued Interest Receivable and Federal Home Loan Bank Stock
The carrying amounts approximate fair value.
Loans
Fair values of loans and leases are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.
Deposits
Deposits include demand deposits, savings accounts, NOW accounts and certain money market deposits. The carrying amount approximates fair value. The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.
Interest Payable
The carrying amount approximates fair value.
Short-term Borrowings, Federal Home Loan Bank Advances and Subordinated Debentures
Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt.
Commitments to Originate Loans, Letters of Credit and Lines of Credit
The fair value of commitments to originate loans is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date. Fair values of commitments were not material at September 30, 2022 and December 31, 2021.
Note 8: Repurchase Agreements
Securities sold under agreements to repurchase (“repurchase agreements”) with customers represent funds deposited by customers, generally on an overnight basis that are collateralized by investment securities owned by the Company.
At September 30, 2022 and December 31, 2021, repurchase agreement borrowings totaled $28,113,000 and $15,701,000, respectively and are included in short-term borrowings on the consolidated condensed balance sheets. All repurchase agreements are subject to term and conditions of repurchase/security agreements between the Company and the customer and are accounted for as secured borrowings. The Company’s repurchase agreements reflected in short-term borrowings, consist of customer accounts and securities which are pledged on an individual security basis.
30
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following table presents the Company’s repurchase agreements accounted for as secured borrowings:
Remaining Contractual Maturity of the Agreement
(In thousands)
| Overnight and |
|
|
| Greater than |
| |||||||||
September 30, 2022 | Continuous | Up to 30 Days | 30‑90 Days | 90 Days | Total | ||||||||||
Repurchase Agreements |
|
|
|
|
|
|
|
|
|
| |||||
U.S. government agencies | $ | 28,113 | $ | — | $ | — | $ | — | $ | 28,113 | |||||
Total | $ | 28,113 | $ | — | $ | — | $ | — | $ | 28,113 |
|
|
|
|
| |||||||||||
| Overnight and |
|
|
| Greater than |
| |||||||||
December 31, 2021 | Continuous | Up to 30 Days | 30‑90 Days | 90 Days | Total | ||||||||||
Repurchase Agreements |
|
|
|
|
|
|
|
|
|
| |||||
State and municipal obligations | $ | 15,701 |
| $ | — | $ | — | $ | — | $ | 15,701 | ||||
Total | $ | 15,701 |
| $ | — | $ | — | $ | — | $ | 15,701 |
These borrowings were collateralized with U.S. government and agency securities with a carrying value of $40.6 million at September 30, 2022 and $37.5 million at December 31, 2021. Declines in the fair value would require the Company to pledge additional securities.
Note 9: Goodwill and Intangible Assets
The following table shows the changes in the carrying amount of goodwill for September 30, 2022 and December 31, 2021 (in thousands):
| September 30, |
| December 31, |
| |||
2022 | 2021 | ||||||
Balance beginning of year | $ | 682 | $ | 682 | |||
Additions from acquisition |
| — |
| — |
| ||
Balance, end of period | $ | 682 | $ | 682 |
Intangible assets in the consolidated balance sheets at September 30, 2022 and December 31, 2021 were as follows (in thousands):
Nine Months Ended September 30, 2022 | Year Ended December 31, 2021 | ||||||||||||
Gross | Gross | ||||||||||||
Intangible | Accumulated | Net Intangible | Intangible | Accumulated | Net Intangible | ||||||||
| Assets |
| Amortization |
| Assets |
| Assets |
| Amortization |
| Assets | ||
Core deposit intangibles | $ | 1,041 |
| 594 |
| 447 |
| 1,041 | 481 |
| 560 |
31
United Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The estimated aggregate future amortization expense for each of the next four years for intangible assets remaining as of September 30, 2022 is as follows (in thousands):
2022 | $ | 37 |
2023 |
| 150 |
2024 |
| 150 |
2025 | 110 |
At each reporting date between annual goodwill impairment tests, the Company considers potential indicators of impairment. Given the current economic uncertainty and volatility surrounding COVID-19, the Company assessed whether the events and circumstances resulted in it being more likely than not that the fair value of any reporting unit was less than its carrying value. Impairment indicators considered comprised the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company’s stock and other relevant events. The Company further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and sensitivities performed. At the conclusion of the assessment, the Company determined that as of September 30, 2022 it was more likely than not that the fair value exceeded its carrying values. The Company will continue to monitor developments regarding the COVID-19 pandemic and measures implemented in response to the pandemic, market capitalization, overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.
32
Introduction
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
United Bancorp, Inc. (NASDAQ: UBCP) reported diluted earnings per share of $0.40 and net income of $2,303,000 for the three months ended September 30, 2022. For the first nine months of the current year, UBCP reported diluted earnings per share of $1.11 and net income of $6,351,000.
We are pleased to report on the earnings performance of our Company for the third quarter and the first nine months of 2022. For the quarter ending September 30, 2022, our Company achieved net income of $2,303,000 and diluted earnings per share of $0.40, which were respective decreases of $600,000 and $0.10 over the previous year. For the nine months ending September 30, 2022, our Company produced net income of $6,351,000 and diluted earnings per share of $1.11, which were both respectively lower than the same period the previous year by $644,000 and $0.10. Significantly impacting our Company’s earnings performance for the most recently ended quarter in comparison to last year, the previous year we had a large, nonrecurring gain of $1.25 million on the sale of investment securities along with a negative provision for loan losses (or, credit) of $400,000. In the current year, we have been able to somewhat offset this nonrecurring income realized last year by more fully leveraging of our capital and changing of the mix of our Company’s balance sheet from lower-yielding cash investments into higher-yielding loan and securities investments. With the extreme tightening bias of the Federal Open Market Committee (FOMC) with monetary policy, which began in the first quarter of this year and has become much stronger as the current year has progressed (especially… over the course of the most recently ended quarter), we have experienced a prime opportunity to invest, once again, in both municipal and agency securities as both intermediate and longer-term yields have risen to levels that we have not seen for a couple of years. Remaining patient and not investing in any municipal or agency securities since the first quarter of 2020 until this year, we are pleased to have the opportunity that has developed over the course of this year to change the overall mix of our balance sheet from a more cash-intensive, liquid position to one that is longer-duration and higher yielding. This has allowed our Company to more fully leverage capital by growing total assets as of September 30, 2022 to a level of $760.9 million, an increase over the previous year of $30.5 million or 4.2%. This growth in our total assets was fueled by the growth that our Company has seen in both gross loans and securities and other restricted stock. As of September 30, 2022, gross loans increased by $6.2 million, or 1.4%, over the previous year to a level of $468.4 million. Regarding securities and other restricted stock, we saw our balances increase year-over-year by $75.1 million, or 53.9%, to a level of $214.3 million. Of significance is the quarter-ending balances for both gross loans and securities and other restricted stock are at higher levels than their respective quarterly averages by $6.0 million and $55.4 million respectively. With the changing mix of and added horsepower to our balance sheet in the first nine months of 2022, for the second consecutive quarter we have seen an increase in the level of interest income that we generated. Until the last two quarters of this year, we had not experienced growth in our interest income level since the first quarter of 2020 (which was the quarter the pandemic-related slowdown and related Zero Interest Rate Policy commenced). For the most recently ended quarter, interest income increased by $1.1 million or 17.1%. We are highly optimistic that we will continue to see improvement in the level of interest income that we will generate in the coming quarters.
Considering the increase in the level of interest income that we generated and the marginal increase in our total interest expense in the third quarter ending September 30, 2022, our Company experienced an increase in the net interest income that it realized during the quarter of $764,000 or 13.6%. We were able to achieve this increase in our net interest income because we continued to have success in the current year in managing our overall interest expense, even though our Company experienced growth in total deposits of $41.6 million, or 6.8%, year-over-year and operated in an extreme rising rate environment. Due to both volume and rate, our interest expense increased in the most recently ended quarter by $299,000 from the previous year. But, for the nine months ending September 30, 2022, our interest expense was still lower on a year-over-year basis by $188,000, or 9.0%, even though our ability to lower the interest expense of our Company went away over the course of the third quarter as our economy experienced, for the first time in decades, the most aggressive tightening of our country’s monetary policy by the FOMC. As we progress toward the end of the current year, we believe that the increase in the level of the interest income that we realize will outpace the degree to which interest expense rises; thus, continuing the positive trend relating to the improvement in the level of net interest income that our Company realizes. Contributing to this anticipated improvement is the level of fixed rate, term deposits that we successfully attracted early in the third quarter at reasonably priced levels relative to current rates. Attracting this fixed rate, term funding very early in the tightening cycle at reasonable pricing levels should afford our Company the ability to not be as price competitive for term funding as rates continue to increase. As of September 30, 2022, total deposits were $650.1 million. Of the aforementioned growth in total deposits year-over-year, $23.7 million was achieved in term funding ($44.9 million on a linked-quarter basis) while $17.9 million was in lower-costing deposits consisting of
33
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
demand and savings balances. As of September 30, 2022 and on a linked-quarter basis, we saw our net interest margin increase by six basis points from 3.54% to 3.60%. We anticipate this positive trend to continue for the remainder of the current year.
Over the course of the first nine months of 2022, our Company’s bottom-line net income was impacted by the strong inflationary and corresponding fast-paced, rising-rate environment in which we operated. As of September 30, 2022, the decline in some of our fee-income related lines of business (primarily relating to mortgage origination) and, as previously mentioned, the nonrecurrence of substantial security gains realized the previous year strongly influenced the decrease in the level of non-interest income that our Company realized. At the end of the most recently ended quarter, non-interest income was down on a quarter-over-quarter basis primarily due to a large security gain of $1.25 million realized the prior year. On a year-to-date basis, non-interest income declined by $1.3 million. With the strong inflationary pressures under which we are currently operating, our Company experienced an increase in noninterest expense. Most of this increase in non-interest expense is correlated to a higher level of employee-related expenses tied to more optimum staffing levels throughout our company, higher wage levels attributed to the tight labor market and incentive payouts that occurred in the first quarter. Interestingly, even though our Company saw non-interest expense increase for the nine months ending on September 30, 2022 by $897,000, or 6.4%, we experienced a decline on a quarter-over-quarter basis for the third quarter of $30,000. Leading to some of this reduction in our non-interest expense level are a few of the cost containment initiatives implemented within the past year by our Company; such as the consolidation of our former banking centers located in both Dillonvale and Amesville, Ohio into other in-market banking centers and the closure of our Loan Production Office in Wheeling, West Virginia. We will continue to focus on containing non-interest expense levels throughout our Company while selectively investing in our future as the environment in which we operate becomes more challenging.
We have successfully maintained credit-related strength and stability within our loan portfolio over the course of the past two years during the pandemic-induced economic downturn and this trend continued for our Company into the most recently ended quarter. As of September 30, 2022, our total non-accrual loans were $4.0 million or 0.86% of gross loans. Even though this total has increased year-over-year, a majority of the non-accrual loans balance is with one commercial relationship, which accounts for approximately $3.8 million, or 95%, of this total. We have allocated a portion of specific reserves to this one relationship and, overall, the underlying trend of solid credit quality within our loan portfolio has remained stable. Regarding net loans charged off in the first nine months of 2022, our Company experienced a low-level of net-charge offs totaling under $1,000. After having negative provisions from our loan loss reserve over the course of the past several consecutive quarters, our Company had a provision for loan losses of $15,000 during the most recently ended quarter, which was an increase of $415,000 year-over-year. As of September 30, 2022, our Company continues to be well capitalized with equity to assets of 7.0% and total shareholders’ equity of $53.1 million. As with most financial institutions in this time of rapidly rising rates from a zero-interest rate environment, our Company did see a reduction in total shareholder’s equity. This reduction is primarily attributed to an accumulated other comprehensive income (AOCI) adjustment related to current losses within our securities portfolio. As of September 30, 2022, total shareholder’s equity was reduced by an accumulated other accumulated loss, net of tax benefits of $14.5 million. Accordingly, we saw our book value decline from $11.74 to $8.98 period-over-period.
As our economy has recovered and started to heat-up over the course of the first nine months of this year, we have seen opportunities to more fully leverage our capital and change the mix of our balance sheet into longer-term, higher-yielding assets and, once again, focus on growing our Company. Even though the Federal Open Market Committee (FOMC) of the Federal Reserve has aggressively raised the target rate for federal funds over this period, we are hopeful that our positive trend in rebalancing and growing our balance sheet will continue as the year progresses and produce positive operating results for our Company. For the third quarter in a row, we saw an increase in the level of net interest income that our Company generated after not experiencing this for several quarters after the commencement of the slowdown relating to the pandemic. With the change in the mix of our balance sheet into higher yielding assets, we continued to see our net interest margin increase in a positive fashion, once again, this past quarter. In addition, by investing in municipal securities and having higher balances in these tax-exempt investments for the first time in a couple of years, we believe that our Company will see greater tax efficiency going forward which should provide additional benefit to our bottom-line. Like almost every other financial services organization in today’s rapidly rising interest rate environment, our Company does have an accumulated other comprehensive loss primarily attributed to its investment portfolio, which continued to have an impact on our reported capital levels at the most recent quarter-end. Ultimately, our Company is considered to be well capitalized and this does not have an impact on regulatory capital at the bank-level. Our growth goal for our Company remains to increase our total assets to a level of $1.0 billion or greater in the short to intermediate term. This will be a challenge for us as rates are rapidly increasing and there are signs that our economy is now slowing as the FOMC fights off the heightened inflation. With the higher costs with which we are presently confronted due to inflation and expenses related to achieving the growth that we seek, we have seen some increase in our overhead expenses. But,
34
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
we firmly believe that we are doing the things necessary for us to remain relevant in these ever-changing times and will see a positive return on our investments, which will help us to achieve greater efficiencies and better returns as we execute on our strategy for growth.
Our primary focus is protecting the investment of our shareholders in our Company and rewarding them in a balanced fashion by growing their value and paying an attractive cash dividend. In these areas, our shareholders have been nicely rewarded with a year-over-year increase in cash dividends paid of $0.08, or 15.0%, (inclusive of a special cash dividend of $0.15 paid in the first quarter), and a market value increase of $1.77, or 12.4%, to a level of $16.07 as of September 30, 2022. Even though our Company and industry have been through a couple of challenging years from an operating perspective due to the pandemic, we are now fully looking forward and focusing on growing and building a better, more profitable company. In the short-term, there is clearly a threat that the FOMC could overcorrect by raising rates too quickly and highly; thus, having a negative impact on our economy by pushing it into a recessionary state. We are hopeful that this does not occur and obstruct our vision for growth. As always, we are highly optimistic about the potential of our Company. Over the last couple of years, we have become more efficient and better at delivering our products and services in a fashion demanded by our evolving markets. We will continue to build upon our solid foundation and have a longer-term vision. With a keen focus on continual process improvement, product development and delivery, we firmly believe the future for our Company is very bright.
The following discusses the financial condition of the Company as of September 30, 2022, as compared to December 31, 2021, and the results of operations for the three and nine months ended September 30, 2022, compared to the same period in 2021. This discussion should be read in conjunction with the interim condensed consolidated financial statements and related footnotes included herein.
Forward-Looking Statements
This report, including MD&A, contains certain forward-looking statements, including, but not limited to, certain plans, expectations, goals, projections, and statements, which are not historical facts and are subject to numerous assumptions, risks, and uncertainties. Statements that do not describe historical or current facts, including statements about beliefs and expectations, are forward-looking statements. Forward-looking statements may be identified by words and phrases such as optimistic that, expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations. The forward-looking statements are intended to be subject to the safe harbor provided by Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: changes in general economic, political, or industry conditions; the magnitude and duration of the COVID-19 pandemic and its impact on the global economy and financial market conditions and our business, results of operations, and financial condition; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets; movements in interest rates; reform of LIBOR; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services; the nature, extent, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those related to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Basel III regulatory capital reforms, as well as those involving the Ohio Division of Financial Institutions, Federal Reserve, FDIC, and CFPB; potential adverse reactions or changes to business or employee relationships; and other factors that may affect the future results of the Company.
All forward-looking statements speak only as of the date they are made and are based on information available at that time. The Company does not assume any obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.
Critical Accounting Policies
Management makes certain judgments that affect the amounts reported in the financial statements and footnotes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements, and as this information changes, the financial statements could reflect different estimates, assumptions, and judgments.
35
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
The procedures for assessing the adequacy of the allowance for loan losses reflect our evaluation of credit risk after careful consideration of all information available to management. In developing this assessment, management must rely on estimates and exercise judgment regarding matters where the ultimate outcome is unknown such as economic factors, developments affecting companies in specific industries and issues with respect to single borrowers. Depending on changes in circumstances, future assessments of credit risk may yield materially different results, which may require an increase or a decrease in the allowance for loan losses.
The allowance is regularly reviewed by management and the board to determine whether the amount is considered adequate to absorb probable losses. This evaluation includes specific loss estimates on certain individually reviewed loans, statistical loss estimates for loan pools that are based on historical loss experience, and general loss estimates that are based on the size, quality and concentration characteristics of the various loan portfolios, adverse situations that may affect a borrower’s ability to repay and current economic and industry conditions. Also, considered as part of that judgment, is a review of the Bank’s trend in delinquencies and loan losses, and economic factors.
The allowance for loan losses is maintained at a level believed adequate by management to absorb probable loan losses inherent in the loan portfolio. Management’s evaluation of the adequacy of the allowance is an estimate based on management’s current judgment about the credit quality of the loan portfolio. While the Company strives to reflect all known risk factors in its evaluation, judgment errors may occur.
Analysis of Financial Condition
Earning Assets – Loans
Our focus as a community bank is to meet the credit needs of the markets we serve. At September 30, 2022, gross loans were $468.4 million, compared to $454.4 million at December 31, 2021, an increase of $14.0 million after offsetting repayments for the period. The overall increase in the loan portfolio was comprised of an $8.8 million increase in commercial and commercial real estate loans, a $5.5 million increase in residential loans and a $341,000 decrease in installment loans since December 31, 2021.
Commercial and commercial real estate loans comprised 78.2% of total loans at September 30, 2022, compared to 78.7% at December 31, 2021. Commercial and commercial real estate loans have increased $8.8 million, or 2.46%, since December 31, 2021. This segment of the loan portfolio includes originated loans in our market areas and purchased participations in loans from other banks.
Installment loans represented 1.4% of total loans at September 30, 2022 and 1.5% at December 31, 2021. Some of the installment loans carry somewhat more risk than real estate lending; however, it also provides for higher yields. Installment loans have decreased $341,000, or 5.2%, since December 31, 2021. The targeted lending areas encompass four separate metropolitan areas, minimizing the risk to changes in economic conditions in the communities housing the Company’s banking locations.
Residential real estate loans were 20.4% of total loans at September 30, 2022 and 19.8% at December 31, 2021, representing an increase of $5.5 million, or 6.1% since December 31, 2021. At September 30, 2022, the Company did not hold any loans for sale.
The allowance for loan losses totaled $2.6 million at September 30, 2022, which represented 0.56% of total loans, and $3.7 million at December 31, 2021, or 0.81% of total loans. The allowance represents the amount which management and the Board of Directors estimates is adequate to provide for probable losses inherent in the loan portfolio. The allowance balance and the provision charged to expense are reviewed by management and the Board of Directors monthly using a risk evaluation model that considers borrowers’ past due experience, economic conditions and various other circumstances that are subject to change over time. For the three and nine months ended September 30, 2022, Management did update its model to account for the recent market conditions brought on by the COVID-19 pandemic. Management believes the current balance of the allowance for loan losses is adequate to absorb probable incurred credit losses associated with the loan portfolio. The Company had (excluding overdrafts) net recoveries of $1,000 for the nine months ended September 30, 2022 compared to net charge-offs of $91,000 for the nine months ended September 30, 2021.
Earning Assets – Securities
The securities portfolio is comprised of tax-exempt obligations of state and political subdivisions, U.S. gov’t agencies, and subordinated notes. Securities available for sale at September 30, 2022 increased approximately $65.5 million from December 31, 2021 totals.
36
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Sources of Funds – Deposits
The Company’s primary source of funds is core deposits from retail and business customers. These core deposits include all categories of interest-bearing and noninterest-bearing deposits, excluding certificates of deposit greater than $250,000. For the period ended September 30, 2022, total core deposits increased approximately $40.1 million or 6.7%. The Company’s savings accounts increased $4.8 million, or 3.4%, from December 31, 2021 totals. The Company’s interest-bearing and non-interest bearing demand deposits increased $9.1 million, or 2.2%, while certificates of deposit under $250,000 increased by $26.2 million, or 50.6%. The Company considers core deposit to be stable; therefore, the amount of funds anticipated to flow out in the next three to six months is not considered material to the overall liquidity position of the Company.
The Company has a strong deposit base from public agencies, including local school districts, city and township municipalities, public works facilities and others that may tend to be more seasonal in nature resulting from the receipt and disbursement of state and federal grants. These entities have maintained fairly static balances with the Company due to various funding and disbursement timeframes.
Certificates of deposit greater than $250,000 are not considered part of core deposits and, as such, are used to balance rate sensitivity as a tool of funds management. At September 30, 2022, certificates of deposit greater than $250,000 increased $4.9 million from December 31, 2021 totals.
Sources of Funds – Long Term Debt
During the second quarter of 2019 the Company announced a private placement of $20 million in fixed-to-floating rate subordinated notes due 2029 (the “Notes”). The Notes have been structured to qualify as Tier 2 capital under bank regulatory guidelines, and the proceeds from the sale of the Notes are being utilized to support regulatory capital ratios and for general corporate purposes, including growth initiatives at Unified Bank.
Sources of Funds – Securities Sold under Agreements to Repurchase and Other Borrowings
Other interest-bearing liabilities include securities sold under agreements to repurchase and Federal Home Loan Bank (“FHLB”) advances. The majority of the Company’s repurchase agreements are with local school districts and city and county governments. The Company’s short-term borrowings increased approximately $12.4 million from December 31, 2021 totals.
Results of Operations for the Nine Months Ended September 30, 2022 and 2021
Net Income
For the nine months ended September 30, 2022 the Company reported net earnings of $6,351,000, compared to $6,995,000 for the nine months ended September 30, 2021. On a per share basis, the Company’s diluted earnings were $1.11 for the nine months ended September 30, 2022, as compared to $1.21 for the nine months ended September 30, 2021 a decrease of 8.3%.
Net Interest Income
Net interest income, by definition, is the difference between interest income generated on interest-earning assets and the interest expense incurred on interest-bearing liabilities. Various factors contribute to changes in net interest income, including volumes, interest rates and the composition or mix of interest-earning assets in relation to interest-bearing liabilities. Net interest income before provision for loan losses decreased 8.3%, or $1.4 million for the nine months ended September 30, 2022 compared to the same period in 2021.
Provision for Loan Losses
Net loans recoveries, excluding overdrafts, was $1,000. Giving strong consideration to our overall solid credit related metrics and the improving economy, our Company had a credit reserve releases of $970,000 during the nine months ended September 30, 2022. The impact of inflation on the economy and a possible increase in unemployment may impact the Company’s provision for loan losses for the remainder of the year. The credit reserve release was $855,000 for the nine months ended September 30, 2021.
37
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Noninterest Income
Total noninterest income is made up of bank related fees and service charges, as well as other income producing services provided, sales of available-for-sale securities, sales of loans in the secondary market, ATM income, early redemption penalties for certificates of deposit, safe deposit rental income, internet bank service fees, earnings on bank-owned life insurance and other miscellaneous items.
Noninterest income for the nine months ended September 30, 2022 as compared to the same period in 2021 decreased $1.3 million or 30.7%. During the nine months ended September 30, 2021 the Company recognized a gain of $1,250,000 on the sale of available-for-sale securities. The Company did not have and security sales during the nine months ended September 30, 2022.
Noninterest Expense
The Company saw its noninterest expense increase by $897,000 or 6.4% year-over-year. Most of the increase in our noninterest expense levels was related to personnel-related expenses.
Federal Income Taxes
The provision for federal income taxes was $646,000 for the nine months ended September 30, 2022, a decrease of $103,000 compared to the same period in 2021. The effective tax rate was 9.2% and 9.7% for the nine months ended September 30, 2022 and 2021, respectively. The effective tax rate is lower in 2022 due to the increase in tax exempt state and political subdivision investments.
Results of Operations for the Three Months Ended September 30, 2022 and 2021
Net Income
For the three months ended September 30, 2022 the Company reported net earnings of $2,303,000, compared to $2,902,000 for the three months ended September 30, 2021. On a per share basis, the Company’s diluted earnings were $0.40 for the three months ended September 30, 2022, as compared to $0.50 for the three months ended September 30, 2021.
Net Interest Income
Net interest income before the provision for loan losses increased 13.6%, or $764,000 for the three months ended September 30, 2022 compared to the same period in 2021.
Provision for Loan Losses
Giving strong consideration to our overall solid credit related metrics, our Company had a nominal provision of $15,000 during the three months ended September 30, 2022. The impact of inflation on the economy and a possible increase in unemployment may impact the Company’s provision for loan losses for the remainder of the year. The credit reserve release was $400,000 for the three months ended September 30, 2021.
Noninterest Income
Total noninterest income is made up of bank related fees and service charges, as well as other income producing services provided, sales of available-for-sale securities, sales of loans in the secondary market, ATM income, early redemption penalties for certificates of deposit, safe deposit rental income, internet bank service fees, earnings on bank-owned life insurance and other miscellaneous items.
Noninterest income for the three months ended September 30, 2022 as compared to the same period in 2021 decreased $1.2 million. During the three months ended September 30, 2021 the Company recognized a gain of $1,250,000 on the sale of available-for-sale securities. The Company did not have and security sales during the three months ended September 30, 2022.
Noninterest Expense
The Company saw its noninterest expense decrease by $63,000 or 1.3% quarter-over-quarter.
38
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Federal Income Taxes
The provision for federal income taxes was $215,000 for the three months ended September 30, 2022, a decrease of $233,000 compared to the same period in 2021. The effective tax rate was 8.5% and 13.4% for the three months ended September 30, 2022 and 2021, respectively.
Capital Resources
Stockholders’ equity totaled $53.1 million at September 30, 2022 compared to $71.7 million at December 31, 2021, an $18.6 million decrease mainly due a $21.4 swing from an accumulated other comprehensive income at December, 2021 of $6.9 million to an accumulated other comprehensive loss of $14.5 million at September 30, 2022. The negative movement to an accumulated comprehensive loss is a result of the rapid movement in interest rates during the first nine months of 2022, which resulted in a temporary decline in the Company’s available-for-sale securities. The Company has the ability and intent to hold these bonds to maturity and therefore considers the decline in market value to be temporary.
Total stockholders’ equity in relation to total assets was 6.99% at September 30, 2022 and 9.90% at December 31, 2021. On May 14, 2019 the Company issued $20,000,000 of junior subordinated debentures in denominations of not less than $250,000. To increase the capital level of Unified Bank, $16 million of the proceeds were paid as a dividend during the second quarter of 2019.
The Company’s Articles of Incorporation provides flexibility to create a class of preferred shares with 2,000,000 authorized shares. This enables the Company, at the option of the Board of Directors, to issue series of preferred shares in a manner calculated to take advantage of financing techniques which may provide a lower effective cost of capital to the Company. The ability to issue preferred shares also provides greater flexibility to the Board of Directors in structuring the terms of equity securities that may be issued by the Company. Although this preferred stock is a financial tool, it has not been utilized to date.
The Company has offered for many years a Dividend Reinvestment Plan (“The Plan”) for shareholders under which the Company’s common stock will be purchased by the Plan for participants with automatically reinvested dividends. The Plan does not represent a change in the Company’s dividend policy or a guarantee of future dividends.
The Company is subject to the regulatory requirements of The Federal Reserve System as a bank holding company. The Bank is subject to regulations of the FDIC and the State of Ohio, Division of Financial Institutions. The most important of these various regulations address capital adequacy.
On January 1, 2015, the final rules of the Federal Reserve Board went into effect implementing in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Wall Street Reform and Consumer Protection Act.
The rule requires a new minimum ratio of common equity tier 1 capital to risk-weighted assets of 4.5 percent and a common equity tier 1 capital conservation buffer of 2.5 percent of risk-weighted assets that will apply to all supervised financial institutions. The rule also requires a minimum ratio of tier 1 capital to risk-weighted assets of 6 percent and includes a minimum leverage ratio of 4 percent for all banking organizations.
The Company continues to be well-capitalized in accordance with Federal regulatory capital requirements as the capital ratios below show:
Common equity tier 1 capital ratio |
| 13.57 | % |
Tier 1 capital ratio |
| 14.38 | % |
Total capital ratio |
| 19.24 | % |
Leverage ratio |
| 10.09 | % |
Liquidity
Management’s objective in managing liquidity is maintaining the ability to continue meeting the cash flow needs of its customers, such as borrowings or deposit withdrawals, as well as its own financial commitments. The principal sources of liquidity are net income, loan
39
United Bancorp, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
payments, maturing securities and sales of securities available for sale, federal funds sold and cash and deposits with banks. Along with its liquid assets, the Company has additional sources of liquidity available to ensure that adequate funds are available as needed. These include, but are not limited to the ability to borrow funds under line of credit agreements with correspondent banks, a borrowing agreement with the Federal Home Loan Bank of Cincinnati and the adjustment of interest rates to obtain depositors. Management feels that it has the capital adequacy and profitability to meet the current and projected liquidity needs of its customers.
Inflation
Substantially all of the Company’s assets and liabilities relate to banking activities and are monetary in nature. The consolidated financial statements and related financial data are presented in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). U.S. GAAP currently requires the Company to measure the financial position and results of operations in terms of historical dollars, with the exception of securities available for sale, certain impaired loans and certain other real estate and loans that may be measured at fair value. Changes in the value of money due to rising inflation can cause purchasing power loss.
Management’s opinion is that movements in interest rates affect the financial condition and results of operations to a greater degree than changes in the rate of inflation. It should be noted that interest rates and inflation do affect each other, but do not always move in correlation with each other. The Company’s ability to match the interest sensitivity of its financial assets to the interest sensitivity of its liabilities in its asset/liability management may tend to minimize the effect of changes in interest rates on the Company’s performance.
COVID-19: Update on Company Action and Ongoing Risks
The U.S. economy continued its slow recovery during the nine months of 2022 despite pressures from higher inflation and rising energy prices as well as concerns over the Russia-Ukraine war and the continued economic uncertainty caused by the COVID-19 pandemic. As previously discussed, the COVID-19 pandemic has resulted in disruption to business and economic activity. While the Omicron variant took COVID-19 infection rates to a new high in January 2022, COVID-19 cases declined by the end of the first quarter. However, the duration of the pandemic, including the emergence of new variants, and the ultimate repercussions continue to remain unclear.
ITEM 3 Quantitative and Qualitative Disclosures About Market Risk
Smaller Reporting Companies are not required to provide this disclosure.
ITEM 4.Controls and Procedures
The Company, under the supervision, and with the participation, of its management, including the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to the requirements of Exchange Act Rule 13a-15. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of September 30, 2022, in timely alerting them to material information relating to the Company (including its consolidated subsidiary) required to be included in the Company’s periodic SEC filings.
There was no change in the Company’s internal control over financial reporting that occurred during the Company’s fiscal quarter ended September 30, 2022 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
40
United Bancorp, Inc.
Part II – Other Information
ITEM 1. Legal Proceedings
None, other than ordinary routine litigation incidental to the Company’s business.
ITEM 1A. Risk Factors
Smaller Reporting Companies are not required to provide this disclosure.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
ISSUER PURCHASES OF EQUITY SECURITIES
|
|
| (c) |
| (d) | ||||
Total Number of | Maximum Number or | ||||||||
Shares (or Units) | Approximate Dollar | ||||||||
(a) | Purchased as Part | Value) of Shares (or | |||||||
Total Number of | (b) | Of Publicly | Units) that May Yet | ||||||
Shares (or Units) | Average Price Paid | Announced Plans | Be Purchased Under | ||||||
Period | Purchased | Per Share (or Unit) |
| Or Programs |
| the Plans or Programs | |||
Month #1 7/1/2022 to 7/31/2022 |
| –– |
| –– |
| –– |
| –– | |
Month #2 8/1/2022 to 8/31/2022 |
| 3,916 |
| $ | 15.96 |
| –– |
| –– |
Month #3 9/1/2022 to 9/30/2022 |
| –– | –– |
| –– |
| –– |
The Company adopted the United Bancorp, Inc. Affiliate Banks Directors and Officers Deferred Compensation Plan (the “Plan”), which is an unfunded deferred compensation plan. Amounts deferred pursuant to the Plan remain unrestricted assets of the Company, and the right to participate in the Plan is limited to members of the Board of Directors and Company officers. Under the Plan, directors or other eligible participants may defer fees and up to 50% of their annual incentive award payable to them by the Company, which are used to acquire common shares which are credited to a participant’s respective account. Except in the event of certain emergencies, no distributions are to be made from any account as long as the participant continues to be an employee or member of the Board of Directors. Upon termination of service, the aggregate number of shares credited to the participant’s account are distributed to him or her along with any cash proceeds credited to the account which have not yet been invested in the Company’s stock. All purchases under this deferred compensation plan are funded with either earned director fees or officer incentive award payments. No underwriting fees, discounts, or commissions are paid in connection with the Plan. During the quarter ended September 30, 2022, the Plan purchased 3,916 shares at an average cost of $15.96, which were allocated to participant accounts. The shares allocated to participant accounts have not been registered under the Securities Act of 1933 in reliance upon the exemption provided by Section 4(2) thereof.
ITEM 3.Defaults Upon Senior Securities
Not applicable.
ITEM 4. Mine Safety Disclosures
Not applicable.
ITEM 5. Other Information.
None.
41
United Bancorp, Inc.
Part II – Other Information
ITEM 6. Exhibits
EX 3.1 |
| Amended Articles of Incorporation of United Bancorp, Inc. (1) | |
EX 3.2 | Amended and Restated Code of Regulations of United Bancorp, Inc. (2) | ||
EX 4.1 | |||
EX 4.2 | Forms of 6.00% Fixed to Floating Rate Subordinated Note due May 15, 2029 (3) | ||
EX 31.1 | |||
EX 31.2 | |||
EX 32.1 | |||
EX 32.2 | |||
EX 101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | ||
EX 101.SCH | XBRL Taxonomy Extension Schema Document | ||
EX 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | ||
EX 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | ||
EX 101.LAB | XBRL Taxonomy Extension Label Linkbase Document | ||
EX 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | ||
EX 104 | Cover Page Interactive Data File - The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document |
(1) | Incorporated by reference to Appendix B to the registrant’s Definitive Proxy Statement filed with the Securities and Exchange Commission on March 14, 2001. |
(2) | Incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 18, 2016. |
(3) | Incorporated by reference to Exhibit 4 to the registrant’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 20, 2020 |
(4) | Incorporated by reference to Exhibit 4.1 to the registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 14, 2019 |
42
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| United Bancorp, Inc. | |
|
| |
Date: November 14, 2022 | By: | /s/Scott A. Everson |
| Scott A. Everson | |
|
| President and Chief Executive Officer |
|
| |
Date: November 14, 2022 | By: | /s/Randall M. Greenwood |
| Randall M. Greenwood | |
|
| Senior Vice President, Chief Financial Officer and Treasurer |
43