CITY HOLDING CO
For the period ended Dec 31, 2024. Filed Feb 26, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 26, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
REPORT ON MANAGEMENT’S ASSESSMENT OF INTERNAL CONTROL OVER FINANCIAL REPORTING
The management of City Holding Company is responsible for the preparation, integrity, and fair presentation of the consolidated financial statements included in this annual report. The consolidated financial statements of City Holding Company have been prepared in accordance with U.S. generally accepted accounting principles and necessarily include some amounts that are based on the best estimates and judgments of management.
The management of City Holding Company is responsible for establishing and maintaining adequate internal control over financial reporting that is designed to produce reliable financial statements in conformity with U.S. generally accepted accounting principles. The system of internal control over financial reporting is evaluated for effectiveness by management and tested for reliability through a program of internal audits with actions taken to correct potential deficiencies as they are identified. Because of inherent limitations in any internal control system, no matter how well designed, misstatements due to error or fraud may occur and not be detected, including the possibility of the circumvention or overriding of controls. Accordingly, even an effective internal control system can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, internal control effectiveness may vary over time.
Management assessed the effectiveness of the Company's internal control over financial reporting as of December 31, 2024 based upon the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control - Integrated Framework (2013 Framework). Based on our assessment, management believes that, as of December 31, 2024, the Company's system of internal control over financial reporting is effective based on those criteria. Crowe LLP, the Company’s independent registered public accounting firm, has issued an audit report on the effectiveness of internal control over financial reporting. This report appears on page 54.
February 26, 2025
| /s/ Charles R. Hageboeck | /s/ David L. Bumgarner |
|---|---|
| Charles R. Hageboeck | David L. Bumgarner |
| President & Chief Executive Officer | Chief Financial Officer |
| Principal Executive Officer | Principal Financial Officer |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and the Board of Directors
of City Holding Company and Subsidiaries
Charleston, West Virginia
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of City Holding Company and Subsidiaries (the "Company") as of December 31, 2024 and 2023, the related consolidated statements of income, comprehensive income (loss), changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2024, and the related notes (collectively referred to as the "financial statements"). We also have audited the Company’s internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control – Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2024 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control – Integrated Framework: (2013) issued by COSO.
Basis for Opinions
The Company’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report on Management’s Assessment of Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s financial statements and an opinion on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses – Qualitative Factors
As more fully described in Notes One and Six of the consolidated financial statements, the Company’s allowance for credit losses represents management’s best estimate of expected losses in the loan portfolio. Estimates of expected credit losses for loans are based on reasonable and supportable forecasts of future economic conditions, historical loss experience and qualitative factors.
Management estimates the allowance for credit losses balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information (i.e., qualitative adjustments) are made for differences in current loan-specific risk characteristics, such as differences in underwriting standards, portfolio mix, delinquency level, or term, as well as for changes in environmental conditions, such as changes in unemployment rates, property values, or other relevant factors.
The principal consideration resulting in our determination that auditing the allowance for credit losses qualitative adjustments is a critical audit matter is the high degree of subjectivity involved in management’s assessment of the risk of loss associated with each adjustment, and the determination of the adjustment amounts to historical loss rates.
The primary procedures performed to address this critical audit matter included:
Testing the effectiveness of controls over the Company’s preparation and review of the allowance for credit loss calculation, specifically testing controls over the adherence to the framework aligned with the risk of loss, completeness and accuracy of data used as the basis for adjustments related to the qualitative factors and testing management’s review of the reasonableness of qualitative factors.
Substantively testing management’s process for developing the qualitative factors, including alignment to the established framework, assessing the relevance and reliability of data used to develop the factors, and evaluating for reasonableness the judgments and assumptions used in the determination of the adjustment amounts.
/s/ Crowe LLP
We have served as the Company's auditor since 2019.
Washington, D.C.
February 26, 2025
FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Assets | ||
| Cash and due from banks | $117,580 | $123,033 |
| Interest-bearing deposits in depository institutions | 107,809 | 33,243 |
| Cash and Cash Equivalents | 225,389 | 156,276 |
| Investment securities available for sale, at fair value (amortized cost $1,570,449 and $1,479,545, net of allowance for credit losses of $0 at December 31, 2024 and December 31, 2023, respectively) | 1,421,306 | 1,338,137 |
| Other securities | 29,803 | 30,966 |
| Total Investment Securities | 1,451,109 | 1,369,103 |
| Gross loans | 4,274,776 | 4,125,923 |
| Allowance for credit losses | (21,922) | (22,745) |
| Net Loans | 4,252,854 | 4,103,178 |
| Bank owned life insurance | 120,887 | 118,122 |
| Premises and equipment, net | 70,539 | 72,146 |
| Accrued interest receivable | 20,650 | 20,290 |
| Deferred tax assets, net | 41,704 | 42,216 |
| Goodwill and other intangible assets, net | 160,044 | 162,568 |
| Other assets | 116,283 | 124,153 |
| Total Assets | $6,459,459 | $6,168,052 |
| Liabilities | ||
| Deposits: | ||
| Noninterest-bearing | $1,344,449 | $1,342,804 |
| Interest-bearing: | ||
| Demand deposits | 1,335,220 | 1,291,011 |
| Savings deposits | 1,215,358 | 1,259,457 |
| Time deposits | 1,249,123 | 1,040,990 |
| Total Deposits | 5,144,150 | 4,934,262 |
| Short-term borrowings: | ||
| FHLB short-term advances | — | 25,000 |
| Securities sold under agreements to repurchase | 325,655 | 309,856 |
| FHLB long-term advances | 150,000 | 100,000 |
| Other liabilities | 108,990 | 121,868 |
| Total Liabilities | 5,728,795 | 5,490,986 |
| Commitments and contingencies - see Note Fifteen | ||
| Shareholders’ Equity | ||
| Preferred stock, par value $25 per share: 500,000 shares authorized; 0 issued | — | — |
| Common stock, par value $2.50 per share: 50,000,000 shares authorized; 19,047,548 shares issued at December 31, 2024 and 2023, less 4,342,108 and 4,215,731 shares in treasury, respectively | 47,619 | 47,619 |
| Capital surplus | 176,506 | 177,424 |
| Retained earnings | 852,757 | 780,299 |
| Treasury stock | (230,499) | (217,737) |
| Accumulated other comprehensive loss: | ||
| Unrealized loss on securities available-for-sale | (114,277) | (107,958) |
| Underfunded pension liability | (1,442) | (2,581) |
| Total Accumulated Other Comprehensive (Loss) Income | (115,719) | (110,539) |
| Total Shareholders’ Equity | 730,664 | 677,066 |
| Total Liabilities and Shareholders’ Equity | $6,459,459 | $6,168,052 |
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except earnings per share data)
| Year Ended December 31 | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Interest Income | |||
| Interest and fees on loans | $241,521 | $212,693 | $146,538 |
| Interest on investment securities: | |||
| Taxable | 54,132 | 48,335 | 34,445 |
| Tax-exempt | 3,281 | 3,854 | 4,911 |
| Interest on deposits in depository institutions | 7,495 | 6,382 | 3,794 |
| Total Interest Income | 306,429 | 271,264 | 189,688 |
| Interest Expense | |||
| Interest on deposits | 64,529 | 37,287 | 7,444 |
| Interest on short-term borrowings | 15,500 | 12,027 | 2,211 |
| Interest on FHLB long-term advances | 6,163 | 2,709 | — |
| Total Interest Expense | 86,192 | 52,023 | 9,655 |
| Net Interest Income | 220,237 | 219,241 | 180,033 |
| Provision for credit losses | 1,820 | 3,243 | 474 |
| Net Interest Income After Provision for Credit Losses | 218,417 | 215,998 | 179,559 |
| Non-Interest Income | |||
| Net (losses) gains on sale of investment securities | (2,825) | (4,908) | 4 |
| Unrealized gains (losses) recognized on equity securities still held | 175 | 432 | (1,585) |
| Service charges | 29,225 | 27,751 | 28,335 |
| Bankcard revenue | 28,500 | 27,960 | 27,349 |
| Trust and investment management fee income | 11,255 | 9,563 | 8,798 |
| Bank owned life insurance | 3,992 | 6,037 | 5,559 |
| Other income | 3,012 | 3,794 | 3,617 |
| Total Non-Interest Income | 73,334 | 70,629 | 72,077 |
| Non-Interest Expense | |||
| Salaries and employee benefits | 76,363 | 73,163 | 66,536 |
| Occupancy related expenses | 9,615 | 9,831 | 9,246 |
| Equipment and software related expenses | 13,173 | 11,629 | 11,791 |
| FDIC insurance expense | 2,892 | 2,922 | 1,673 |
| Advertising | 3,821 | 3,112 | 3,405 |
| Bankcard expenses | 8,509 | 7,447 | 6,032 |
| Postage, delivery, and statement mailings | 2,730 | 2,526 | 2,362 |
| Office supplies | 1,809 | 1,945 | 1,744 |
| Legal and professional fees | 2,162 | 2,035 | 2,194 |
| Telecommunications | 2,312 | 2,411 | 2,616 |
| Repossessed asset losses, net of expenses | 246 | 28 | 59 |
| Other tax-related matters | 7,677 | 6,190 | 4,859 |
| Merger related costs | — | 5,150 | 268 |
| Other expenses | 15,926 | 15,132 | 11,517 |
| Total Non-Interest Expense | 147,235 | 143,521 | 124,302 |
| CONSOLIDATED STATEMENTS OF INCOME, CONTINUED | |||
|---|---|---|---|
| CITY HOLDING COMPANY AND SUBSIDIARIES | |||
| (in thousands, except earnings per share data) | |||
| Year Ended December 31 | |||
| 2024 | 2023 | 2022 | |
| Income Before Income Taxes | $144,516 | $143,106 | $127,334 |
| Income tax expense | 27,415 | 28,741 | 25,263 |
| Net Income Available to Common Shareholders | $117,101 | $114,365 | $102,071 |
| Basic earnings per common share | $7.91 | $7.62 | $6.81 |
| Diluted earnings per common share | $7.89 | $7.61 | $6.80 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
| Year Ended December 31 | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net income available to common shareholders | $117,101 | $114,365 | $102,071 |
| Available-for-Sale Securities | |||
| Unrealized (loss) gain on available-for-sale securities arising during period | (11,092) | 21,442 | (192,359) |
| Reclassification adjustment for net losses (gains) | 2,825 | 4,908 | (4) |
| Other comprehensive (loss) income related to available-for-sale securities | (8,267) | 26,350 | (192,363) |
| Defined Benefit Pension Plan | |||
| Net gain (loss) arising during period | 1,128 | 777 | (697) |
| Reclassification adjustment for amortization of actuarial net gains in net periodic pension cost | 372 | 344 | 780 |
| Change in underfunded pension liability | 1,500 | 1,121 | 83 |
| Other comprehensive (loss) income before income taxes | (6,767) | 27,471 | (192,280) |
| Tax effect | 1,587 | (6,522) | 46,532 |
| Other comprehensive (loss) income, net of tax | (5,180) | 20,949 | (145,748) |
| Comprehensive income (loss), net of tax | $111,921 | $135,314 | $(43,677) |
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(dollars and shares in thousands)
| Common Stock | Capital Surplus | Retained Earnings | Treasury Stock | Accumulated Other Comprehensive (Loss) Income | Total Shareholders’ Equity | |
|---|---|---|---|---|---|---|
| Balances at December 31, 2021 | $47,619 | $170,942 | $641,826 | $(193,542) | $14,260 | $681,105 |
| Net income | — | — | 102,071 | — | — | 102,071 |
| Other comprehensive loss, net of tax | — | — | — | — | (145,748) | (145,748) |
| Cash dividends declared ($2.50 per share) | — | — | (37,201) | — | — | (37,201) |
| Stock-based compensation expense, net | — | 3,276 | — | — | — | 3,276 |
| Restricted awards granted | — | (2,821) | — | 2,821 | — | — |
| Exercise of 15 stock options | — | (417) | — | 1,215 | — | 798 |
| Purchase of 325 treasury shares | — | — | — | (26,449) | — | (26,449) |
| Balances at December 31, 2022 | $47,619 | $170,980 | $706,696 | $(215,955) | $(131,488) | $577,852 |
| Balances at December 31, 2022 | $47,619 | $170,980 | $706,696 | $(215,955) | $(131,488) | $577,852 |
|---|---|---|---|---|---|---|
| Adoption of ASU No. 2022-2 | — | — | 175 | — | — | 175 |
| Balances at January 1, 2023 | 47,619 | 170,980 | 706,871 | (215,955) | (131,488) | 578,027 |
| Net income | — | — | 114,365 | — | — | 114,365 |
| Other comprehensive income, net of tax | — | — | — | — | 20,949 | 20,949 |
| Cash dividends declared ($2.73 per share) | — | — | (40,937) | — | — | (40,937) |
| Stock-based compensation expense, net | — | 3,213 | — | — | — | 3,213 |
| Restricted awards granted | — | (3,848) | — | 3,848 | — | — |
| Purchase of 667 treasury shares | — | — | — | (60,134) | — | (60,134) |
| Acquisition of Citizens Commerce Bancshares, Inc. (667 shares) | — | 7,079 | — | 54,504 | — | 61,583 |
| Balances at December 31, 2023 | $47,619 | $177,424 | $780,299 | $(217,737) | $(110,539) | $677,066 |
| Balances at December 31, 2023 | $47,619 | $177,424 | $780,299 | $(217,737) | $(110,539) | $677,066 |
|---|---|---|---|---|---|---|
| Net income | — | — | 117,101 | — | — | 117,101 |
| Other comprehensive loss, net of tax | — | — | — | — | (5,180) | (5,180) |
| Cash dividends declared ($3.01 per share) | — | — | (44,643) | — | — | (44,643) |
| Stock-based compensation expense, net | — | 3,522 | — | — | — | 3,522 |
| Restricted awards granted | — | (4,030) | — | 4,030 | — | — |
| Exercise of 11 stock options | — | (410) | — | 1,104 | — | 694 |
| Purchase of 179 treasury shares | — | — | — | (17,896) | — | (17,896) |
| Balances at December 31, 2024 | $47,619 | $176,506 | $852,757 | $(230,499) | $(115,719) | $730,664 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Year Ended December 31 | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net income available to common shareholders | $117,101 | $114,365 | $102,071 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Amortization and (accretion), net | 8,984 | 6,165 | 10,451 |
| Provision for credit losses | 1,820 | 3,243 | 474 |
| Depreciation of premises and equipment | 4,215 | 4,556 | 5,325 |
| Deferred income tax expense (benefit) | 381 | (2,764) | 1,469 |
| Net periodic employee benefit cost | 62 | 52 | 256 |
| Unrealized and realized securities losses | 2,650 | 4,476 | 1,581 |
| Stock-based compensation expense | 3,522 | 3,213 | 3,276 |
| Excess tax benefit from stock-compensation expense | 387 | 228 | (292) |
| Increase in value of bank-owned life insurance | (3,992) | (6,037) | (5,559) |
| Loans held for sale: | |||
| Loans originated for sale | (10,107) | (11,159) | (31,150) |
| Proceeds from the sale of loans originated for sale | 10,221 | 11,306 | 31,475 |
| Gain on sale of loans | (114) | (147) | (325) |
| Change in accrued interest receivable | (360) | (1,136) | (2,660) |
| Change in other assets | 5,036 | 14,422 | (20,643) |
| Change in other liabilities | (7,910) | (3,203) | 20,068 |
| Net Cash Provided by Operating Activities | 131,896 | 137,580 | 115,817 |
| Net increase in loans | (147,840) | (223,785) | (102,991) |
| Securities available-for-sale | |||
| Purchases | (294,934) | (93,681) | (519,262) |
| Proceeds from sales | 33,394 | 205,627 | — |
| Proceeds from maturities and calls | 169,200 | 119,090 | 210,912 |
| Other securities | |||
| Purchases | (268) | (8,029) | (302) |
| Proceeds from sales | 1,599 | 536 | 449 |
| Proceeds from maturities and calls | — | 780 | — |
| Purchases of premises and equipment | (2,706) | (2,962) | (2,141) |
| Proceeds from the disposals of premises and equipment | 98 | 283 | 190 |
| Proceeds from bank-owned life insurance policies | 1,541 | 10,856 | 6,045 |
| Payments for low income housing tax credits | (12,344) | (8,051) | (3,352) |
| Acquisition of Citizens Commerce Bancshares, Inc. | — | 14,016 | — |
| Net Cash (Used in) Provided by Investing Activities | (252,260) | 14,680 | (410,452) |
| Net increase (decrease) in noninterest-bearing deposits | 1,645 | (68,906) | (21,710) |
| Net increase (decrease) in interest-bearing deposits | 208,353 | (165,414) | (33,677) |
| Net (decrease) increase in short-term borrowings | (9,201) | 37,392 | (21,494) |
| Proceeds from long-term debt | 50,000 | 100,000 | — |
| Purchases of treasury stock | (17,896) | (60,134) | (26,449) |
| Proceeds from exercise of stock options | 694 | — | 798 |
| Other financing activities | (636) | 1,071 | (762) |
| Dividends paid | (43,482) | (39,993) | (36,702) |
| Net Cash Provided by (Used in) Financing Activities | 189,477 | (195,984) | (139,996) |
| Increase (Decrease) in Cash and Cash Equivalents | 69,113 | (43,724) | (434,631) |
| Cash and cash equivalents at beginning of period | 156,276 | 200,000 | 634,631 |
| Cash and Cash Equivalents at End of Period | $225,389 | $156,276 | $200,000 |
| CONSOLIDATED STATEMENTS OF CASH FLOWS CONTINUED | |||
|---|---|---|---|
| CITY HOLDING COMPANY AND SUBSIDIARIES | |||
| (in thousands) | |||
| Year Ended December 31 | |||
| 2024 | 2023 | 2022 | |
| Supplemental Cash Flow Information: | |||
| Interest paid | $83,804 | $49,134 | $9,467 |
| Income taxes paid | 28,040 | 32,813 | 22,434 |
| Acquisition | |||
| Identifiable assets acquired (net of purchase consideration) | $— | $320,099 | $— |
| Liabilities assumed | — | 307,617 | — |
| Goodwill | — | 40,821 | — |
| Core deposit intangible | — | 8,278 | — |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE ONE –SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING POLICIES
Summary of Significant Accounting and Reporting Policies: The accounting and reporting policies of City Holding Company and its subsidiaries (the "Company") conform with U.S. generally accepted accounting principles and require management to make estimates and develop assumptions that affect the amounts reported in the financial statements and related footnotes. Actual results could differ from management’s estimates. The following is a summary of the more significant policies.
Principles of Consolidation: The consolidated financial statements include the accounts of City Holding Company and its wholly owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in the consolidated financial statements.
The Company determines whether it has a controlling financial interest in an entity by first evaluating whether the entity is a voting interest entity or a variable interest entity in conformity with U. S. generally accepted accounting principles. Voting interest entities are entities in which the total equity investment at risk is sufficient to enable the entity to finance itself independently and provides the equity holders with the obligation to absorb losses, the right to receive residual returns and the right to make decisions about the entity’s activities. The Company consolidates voting interest entities in which it has all, or at least a majority of, the voting interest. As defined in applicable accounting standards, variable interest entities (VIEs) are entities that lack one or more of the characteristics of a voting interest entity. A controlling financial interest in a VIE is present when an enterprise has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. The enterprise with a controlling financial interest, known as the primary beneficiary, consolidates the VIE. The Company also invests in certain limited partnerships that operate qualified low-income housing tax credit developments and solar tax credit projects. These investments are considered variable interest entities for which the Company is not the primary beneficiary. Accordingly, the accounts of these entities are not included in the Company’s consolidated financial statements.
Certain amounts in the prior year financial statements have been reclassified to conform to the current year presentation. Such reclassifications had no impact on total shareholders’ equity or net income for any period.
Description of Principal Markets and Services: The Company is a registered financial holding company under the Bank Holding Company Act headquartered in Charleston, West Virginia, and conducts its principal activities through its wholly-owned subsidiary, City National Bank of West Virginia ("City National"). City National is a retail and consumer-oriented community bank with 97 banking offices in West Virginia, Kentucky, Virginia and southeastern Ohio. City National provides credit, deposit, and trust and investment management services to its customers. In addition to its branch network, City National's delivery channels include automated-teller-machines ("ATMs"), interactive-teller-machines ("ITMs"), mobile banking, debit cards, interactive voice response systems and Internet technology.
On March 10, 2023, the Company acquired 100% of the outstanding common shares of Citizens Commerce Bancshares, Inc. ("Citizens") and its principal banking subsidiary, Citizens Commerce Bank of Versailles, Kentucky. See Note Three for additional information on the acquisition.
Cash and Due from Banks: The Company considers cash, due from banks, and interest-bearing deposits in depository institutions as cash and cash equivalents.
Securities: Management determines the appropriate classification of securities at the time of purchase. If management has the intent and the Company has the ability at the time of purchase to hold debt securities to maturity, they are classified as investment securities held-to-maturity and are stated at amortized cost, adjusted for amortization of premiums and accretion of discounts. Debt securities which the Company may not hold to maturity are classified as investment securities available-for-sale. Securities available-for-sale are carried at fair value, with the unrealized gains and losses, net of tax, reported in comprehensive income. Securities classified as available-for-sale include securities that management intends to use as part of its asset/liability and liquidity management strategy and that may be sold in response to changes in interest rates, resultant prepayment risk, and other factors. Certain investment securities that do not have readily determinable fair values and for which the Company does not exercise significant influence are carried at cost and classified as other investment securities on the Consolidated Balance Sheets. These cost-method investments are reviewed for impairment at least annually or sooner if events or changes in circumstances indicate the carrying value may not be recoverable. Marketable equity securities that consist of investments made by the Company in equity positions of various community banks are also classified as other investment securities on the Consolidated Balance Sheets. Changes in the fair value of the marketable equity securities are recorded in the Consolidated Statements of Income.
For available-for-sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For available-for-sale debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive (loss) income.
Management employs a continuous monitoring process in regards to its marketable equity securities, specifically its portfolio of regional community bank holdings. Although the regional community bank stocks that are owned by the Company are publicly traded, the trading activity for these stocks is minimal.
Changes in the allowance for credit losses are recorded as a provision for (or recovery of) credit loss expense. Losses are charged against the allowance when management believes the uncollectibility of an available-for-sale debt security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
The specific identification method is used to determine the cost basis of securities sold.
Fair Value of Financial Instruments: ASC Topic 825 "Financial Instruments," as amended, requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including discount rate and estimate of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. ASC Topic 825 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.
Loans: Loans are reported at the principal amount outstanding, net of unearned income. Portfolio loans include those for which management has the intent and the Company has the ability to hold for the foreseeable future, or until maturity or payoff. The foreseeable future is based upon management’s judgment of current business strategies and market conditions, the type of loan, asset/liability management, and liquidity.
Interest income on loans is accrued and credited to operations based upon the principal amount outstanding, using methods that generally result in level rates of return. Loan origination fees, and certain direct costs, are deferred and amortized as an adjustment to the yield over the term of the loan. The accrual of interest income generally is discontinued when a loan becomes 90 days past due as to principal or interest for all loan types. However, any loan may be placed on non-accrual status if the Company receives information that indicates that it is probable a borrower will be unable to meet the contractual terms of their respective loan agreement. Other indicators considered for placing a loan on non-accrual status include the borrower’s involvement in bankruptcies, foreclosures, repossessions, litigation and any other situation resulting in doubt as to whether full collection of contractual principal and interest is attainable. When interest accruals are discontinued, unpaid interest recognized in income in the current year is reversed, and interest accrued in prior years is charged to the allowance for credit losses. Management may elect to continue the accrual of interest when the estimated net realizable value of collateral exceeds the principal balance and related accrued interest, and the loan is in process of collection.
Generally for all loan classes, payments during the period the loan is non-performing are recorded on a cash basis. Payments received on non-performing loans are typically applied directly against the outstanding principal balance until the loan is fully repaid. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time, and the ultimate collectability of the total contractual principal and interest is no longer in doubt.
Generally, all loan types are considered past due when the contractual terms of a loan are not met and the borrower is 30 days or more past due on a payment. Furthermore, all loans are generally subject to charge-off when the loan becomes
120 days past due, depending on the estimated fair value of the collateral less cost to dispose versus the outstanding loan balance.
Allowance for Credit Losses: The allowance for credit losses is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics, such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental conditions, such as changes in unemployment rates, property values, or other relevant factors. These evaluations are conducted at least quarterly and more frequently if deemed necessary.
Inevaluating the appropriateness of its allowance for credit losses, the Company stratifies the loan portfolio into six major groupings. The Company has identified the following portfolio segments and measures the allowance for credit losses using the following methods:
| Portfolio Segment | Measurement Method |
|---|---|
| Commercial and industrial | Migration |
| Commercial real estate: | |
| 1-4 family | Migration |
| Hotels | Migration |
| Multi-family | Migration |
| Non Residential Non-Owner Occupied | Migration |
| Non Residential Owner Occupied | Migration |
| Residential real estate | Vintage |
| Home equity | Vintage |
| Consumer | Vintage |
Migration is an analysis that tracks a closed pool of loans for a configurable period of time and calculates a loss ratio on only those loans in the pool at the start date based on outstanding balance. Vintage is a predictive loss model that includes a reasonable approximation of probable and estimable future losses by tracking each loan's net losses over the life of the loan as compared to its original balance. For demand deposit overdrafts, the allowance for credit losses is measured using the historical loss rate. Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. When management determines that foreclosure is probable, the expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Expected credit losses are estimated over the contractual term of the loan, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a restructured loan will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
Bank Owned Life Insurance: The Company has purchased life insurance on certain executive officers and employees. The Company receives the cash surrender value of each policy upon its termination or benefits are payable upon the death of the insured. These policies are recorded on the Consolidated Balance Sheets at their net cash surrender value. Changes in the net cash surrender value are recognized in Bank Owned Life Insurance in the Consolidated Statements of Income.
Premises and Equipment: Land is stated at cost. The remaining items included within premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed primarily by the straight-line method over the estimated useful lives of the assets. Depreciation of leasehold improvements is computed using the straight-line method over the lesser of the term of the respective lease or the estimated useful life of the respective asset. Maintenance and repairs are charged to expense as incurred, while improvements that extend the useful life of premises and equipment are capitalized and depreciated over the estimated remaining life of the asset.
Other Real Estate Owned: Other real estate owned ("OREO") is comprised principally of commercial and residential real estate properties obtained in partial or total satisfaction of loan obligations. OREO acquired in settlement of indebtedness is included in Other Assets at fair value less estimated selling costs. Changes to the value subsequent to transfer are recorded in non-interest expense, along with direct operating expenses. Gains or losses not previously recognized from sales of OREO are recognized in non-interest expense on the date of the sale. Physical possession of property collateralizing a loan occurs when legal title is obtained upon completion of foreclosure or when the borrower conveys all interest in the property to satisfy the loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. As of December 31, 2024 and 2023, the amount of OREO included in Other Assets was $0.8 million and $0.7 million, respectively.
Goodwill and Other Intangible Assets: Goodwill is the excess of the cost of an acquisition over the fair value of tangible and intangible assets acquired. Goodwill is not amortized. Intangible assets represent purchased assets that also lack physical substance, but can be separately distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset or liability. Intangible assets with determinable useful lives, such as core deposits, are amortized over their estimated useful lives.
The Company performs an annual review for impairment in the recorded value of goodwill and indefinite lived intangible assets. Goodwill is tested for impairment between the annual tests if an event occurs or circumstances change that more than likely reduce the fair value of a reporting unit below its carrying value. An indefinite-lived intangible asset is tested for impairment between the annual tests if an event occurs or circumstances change indicating that the asset might be impaired.
Securities Sold Under Agreements to Repurchase: Securities sold under agreements to repurchase are accounted for as collateralized financing transactions and are recorded at the amounts at which the securities were sold plus accrued interest. Securities sold primarily consists of U.S. government, federal agency, and municipal securities pledged as collateral under these financing arrangements and cannot be repledged or sold, unless replaced by the secured party.
Derivative Financial Instruments: Derivative instruments are carried at fair value in the Company’s financial statements. The accounting for changes in the fair value of a derivative instrument is determined by whether it has been designated and qualifies as part of a hedging relationship, and further, by the type of hedging relationship. The Company primarily utilizes non-hedging derivative financial instruments with commercial banking customers to facilitate their interest rate management strategies. For these instruments, the Company acts as an intermediary for its customers and has offsetting contracts with financial institution counterparties. Changes in the fair value of these underlying derivative contracts generally offset each other and do not significantly impact the Company's results of operations. The Company also utilizes fair value hedge agreements to reduce the interest rate risk associated with the change in fair value of certain securities and loans. The gains or losses on these hedges are recognized in current earnings as fair value change. Realized gains (losses) from derivative assets and liabilities are classified as operating activities in the Consolidated Statements of Cash Flows.
Trust Assets: Assets held in a fiduciary or agency capacity for customers are not included in the accompanying financial statements since such items are not assets of the Company.
Income Taxes: The consolidated provision for income taxes is based upon reported income and expense. Deferred income taxes are provided for temporary differences between financial reporting and tax bases of assets and liabilities, computed using enacted tax rates. The income tax effects related to settlements of share-based compensation awards are reported in earnings as an increase (or decrease) to income tax expense. The Company files a consolidated income tax return. The respective subsidiaries generally provide for income taxes on a separate return basis and remit amounts determined to be currently payable to the Parent Company.
The Company and its subsidiaries are subject to examinations and challenges from federal and state taxing authorities regarding positions taken in returns. Uncertain tax positions are initially recognized in the consolidated financial statements when it is more likely than not the position will be sustained upon examination. These positions are initially and subsequently measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement with the taxing authority and assuming full knowledge of the position and all relevant facts by the taxing authority.
The Company invests in certain limited partnerships that operate qualified low-income housing tax credit developments. The tax credits are reflected in the Consolidated Statements of Income as a reduction in income tax expense. The unamortized amount of the investments is recorded within Other Assets within the Consolidated Balance Sheets. The Company’s investments in affordable housing limited partnerships were $43.8 million and $44.6 million at December 31, 2024 and 2023, respectively. The unfunded commitments associated with these investments were $19.1 million and $27.9 million at December 31, 2024 and 2023, respectively, and were recorded within Other Liabilities within the Consolidated Balance Sheets.
Advertising Costs: Advertising costs are expensed as incurred.
Stock-Based Compensation: Compensation expense related to restricted stock awards issued to employees is based upon the fair value of the award at the date of grant. The fair value of restricted stock awards is based upon the stock price at the date of grant. Compensation expense is recognized on a straight line basis over the respective period for stock awards. Forfeitures are recognized as they occur, rather than estimated over the life of the award.
Basic and Diluted Earnings per Common Share: Basic earnings per share is computed by dividing net income available to common shareholders by the weighted-average number of shares of common stock outstanding, excluding participating securities. Diluted earnings per share is computed by dividing net income by the weighted-average number of shares outstanding, excluding participating securities, increased by the number of shares of common stock which would be issued assuming the exercise of stock options and other common stock equivalents.
NOTE TWO – RECENT ACCOUNTING PRONOUNCEMENTS
Recently Adopted
In June 2022, the FASB issued ASU 2022-03, "Fair Value Measurement Topic 820: Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions." The FASB issued this ASU to (1) clarify the guidance in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, (2) amend a related illustrative example, and (3) introduce new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. The amendments in this ASU clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments also clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The amendments in this ASU also require the following disclosures for equity securities subject to contractual sale restrictions: (1) the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet; (2) the nature and remaining duration of the restriction(s); and (3) the circumstances that could cause a lapse in the restriction(s). This ASU became effective for the Company on March 31, 2024. The adoption of ASU No. 2022-03 did not have a material impact to the Company's financial statements.
In March 2023, the FASB issued ASU No. 2023-02,"Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures using the Proportional Amortization Method." The amendments in this update permit reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. This ASU became effective for the Company on January 1, 2024. The Company did not elect to account for their tax equity investments using the proportional amortization method and as such, ASU No. 2023-02 did not have an impact on the Company's financial statements.
In November 2023, the FASB issued ASU No. 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures". The amendment requires companies to disclose significant segment expenses that are regularly provided to the chief operating decision maker. This ASU became effective for the Company on December 31, 2024. The Company has one reportable segment and as such, adoption of ASU No. 2023-07 did not have a material impact on the Company's financial statements. See Note Twenty-Three for additional information.
Pending Adoption
In December 2023, the FASB issued ASU No. 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures". The amendment requires companies to disclose, on an annual basis, specific categories in the effective tax rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. In addition, ASU 2023-09 requires companies to disclose additional information about income taxes paid. ASU 2023-09 will be effective for annual periods beginning January 1, 2025 and will be applied on a prospective basis with the option to apply the standard retrospectively. The adoption of ASU No. 2023-09 is not expected to have a material impact on the Company's financial statements, but will impact our income tax disclosures
In March 2024, the FASB issued ASU No. 2024-01, "Stock Compensation (Topic 718): Scope Application of Profits Interest Awards". The amendment clarifies how an entity determines whether a profits interest or similar award is within the scope of ASC 718 or not a share-based payment arrangement and therefore within the scope of other guidance. This ASU will become effective for the Company on March 31, 2025. The adoption of ASU No. 2024-01 is not expected to have a material impact on the Company's financial statements.
In March 2024, the FASB issued ASU No. 2024-02, "Codification Improvements: Amendments to Remove References to the Concepts Statements". The amendment removes various references to the FASB’s Concepts Statements from the FASB’s Accounting Standards Codification (Codification or GAAP). This ASU will become effective for the Company on March 31, 2025. The adoption of ASU No. 2024-02 is not expected to have a material impact on the Company's financial statements
In November 2024, the FASB issued ASU No. 2024-03, "Expense Disaggregation Disclosures (Topic 230): Disaggregation of Income Statement Expenses". The amendment requires disclosure of disaggregated information about specific expense categories underlying certain income statement expense line items. This ASU will become effective for the Company on December 31, 2027. The adoption of ASU No. 2024-03 is not expected to have a material impact on the Company's financial statements.
NOTE THREE -ACQUISITION AND PURCHASE PRICE ALLOCATION
On March 10, 2023, the Company acquired 100% of the outstanding common shares of Citizens, and its principal banking subsidiary, Citizens Commerce Bank of Versailles, Kentucky, in order to strengthen the Company's market presence in the Lexington, Kentucky area. The acquisition of Citizens was structured as a stock transaction in which the Company issued approximately 0.7 million shares, valued at approximately $61.6 million.
The following table summarizes the consideration paid for Citizens and the amounts of the assets acquired and liabilities assumed as of the date of acquisition (in thousands):
| Consideration: | |
|---|---|
| Common stock | $61,570 |
| Cash | 13 |
| Identifiable assets: | |
| Cash and cash equivalents | 14,041 |
| Investment securities | 41,008 |
| FHLB stock | 620 |
| Loans | 251,406 |
| Fixed assets | 3,237 |
| Bank owned life insurance | 2,966 |
| Deferred tax assets, net | 1,623 |
| Other assets | 5,198 |
| Total identifiable assets | 320,099 |
| Identifiable liabilities: | |
| Deposits | 299,251 |
| Short-term borrowings | 6,500 |
| Other liabilities | 1,864 |
| Total identifiable liabilities | 307,615 |
| Net identifiable assets (liabilities) | 12,484 |
| Goodwill | 40,821 |
| Core deposit intangible | 8,278 |
| $61,583 | |
Investment Securities
Citizen's entire investment portfolio of $41 million was sold shortly after the acquisition date and resulted in a $0.7 million realized gain.
Acquired Loans
The fair value of net assets acquired includes fair value adjustments to certain receivables that were not considered impaired as of the acquisition date. The fair value adjustments were determined using discounted contractual cash flows. However, the Company believes that there was not deterioration of credit at the date of acquisition. As such, these receivables were not considered impaired at the acquisition date and were not subject to the guidance relating to purchased credit deteriorated loans, which have shown evidence of credit deterioration since origination. Receivables acquired that were not subject to these requirements include non-impaired loans with a fair value of $246.4 million on the date of acquisition.
In connection with the completion of the acquisition of Citizens during the year ended December 31, 2023, the Company recorded $2.0 million of credit loss expense associated with loans acquired from Citizens in its total provision for credit losses.
The fair value of purchased financial assets with credit deterioration ("PCD") was $4.9 million on the date of acquisition. The gross contractual amounts receivable relating to the purchased financial asset with credit deterioration was
$8.5 million. The Company estimates, on the date of acquisition, that $3.6 million of the contractual cash flows specific to the purchased financial assets with credit deterioration will not be collected.
Assumed Deposits
The fair values of non-time deposits approximated their carrying value at the acquisition date. For time deposits, the fair values were estimated based on discounted cash flows, using interest rates that were being offered at the time of acquisition compared to the contractual interest rates. Based on this analysis, management recorded a premium on time deposits acquired of $0.6 million which is being amortized over 5 years.
Core Deposit Intangible
The Company believes that the customer relationships with the deposits acquired have an intangible value. In connection with the acquisition, the Company recorded a core deposit intangible asset of $8.3 million. The core deposit intangible asset represents the value that the acquiree had with their deposit customers. The fair value was estimated based on a discounted cash flow methodology that considered the type of deposit, deposit retention and the cost of the deposit base. The core deposit intangible is being amortized over 10 years.
Goodwill
Under GAAP, management has up to twelve months following the date of the acquisition to finalize the fair value of acquired assets and liabilities. The measurement period ends as soon as the Company receives information it was seeking about facts and circumstances that existed as of the acquisition date or learns that more information is not obtainable. Any subsequent adjustments to the fair value of the acquired assets and liabilities, intangible assets or other purchase accounting adjustments will resultin adjustments to the goodwill recorded. As of December 31, 2024, over twelve months have occurred since the date of acquisition on March 10, 2023, and the measurement period is now complete. The following table summarizes adjustments to goodwill subsequent to December 31, 2023 (in thousands):
| Goodwill | |
|---|---|
| Balance at December 31, 2023 | $149,902 |
| Adjustment to goodwill acquired in conjunction with the acquisition of Citizens | (140) |
| Balance at December 31, 2024 | $149,762 |
NOTE FOUR –INVESTMENTS
The aggregate carrying and approximate fair values of investment securities follow (in thousands). Fair values are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable financial instruments.
| December 31, 2024 | December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | |
| Securities available-for-sale: | ||||||||
| Obligations of states and | ||||||||
| political subdivisions | $199,131 | $139 | $15,519 | $183,751 | $228,456 | $371 | $16,089 | $212,738 |
| Mortgage-backed securities: | ||||||||
| U.S. government agencies | 1,334,755 | 1,993 | 134,667 | 1,202,081 | 1,211,484 | 2,362 | 125,753 | 1,088,093 |
| Private label | 5,096 | — | 163 | 4,933 | 6,997 | — | 293 | 6,704 |
| Trust preferred securities | 4,605 | 141 | — | 4,746 | 4,599 | — | 321 | 4,278 |
| Corporate securities | 26,862 | 144 | 1,211 | 25,795 | 28,009 | 137 | 1,822 | 26,324 |
| Total Securities | ||||||||
| Available-for-Sale | $1,570,449 | $2,417 | $151,560 | $1,421,306 | $1,479,545 | $2,870 | $144,278 | $1,338,137 |
The Company's other investment securities include marketable equity and non-marketable equity securities held for investment. At December 31, 2024 and 2023, the Company held $6.2 million and $7.5 million, respectively, in marketable equity securities, respectively. Changes in the fair value of the marketable equity securities are recorded in "unrealized gain (losses) recognized on equity securities still held" in the Consolidated Statements of Income. The Company's non-marketable securities consist of securities with limited marketability, such as stock in the Federal Reserve Bank ("FRB") or the Federal Home Loan Bank ("FHLB"). At December 31, 2024 and 2023, the Company held $23.6 million and $23.5 million, respectively, in non-marketable equity securities. These securities are carried at cost due to the restrictions placed on their transferability. The Company held no certificates of deposits for investment at December 31, 2024 and 2023.
The majority of the Company’s investment securities are mortgage-backed securities. These securities are collateralized by both residential and commercial properties. The mortgage-backed securities in which the Company has invested are predominantly issued by government-sponsored agencies such as Fannie Mae, Freddie Mac, and Ginnie Mae. At December 31, 2024 and 2023, there wereno securities of any non-governmental issuer whose aggregate carrying value or estimated fair value exceeded 10% of shareholders' equity.
Certain investment securities owned by the Company were in an unrealized loss position (i.e., amortized cost basis exceeded the estimated fair value of the securities) as of December 31, 2024 and 2023. The following table shows the gross unrealized losses and fair value of the Company’s investments aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position (in thousands):
| December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| Less Than Twelve Months | Twelve Months or Greater | Total | ||||
| Estimated Fair Value | Unrealized Loss | Estimated Fair Value | Unrealized Loss | Estimated Fair Value | Unrealized Loss | |
| Securities available-for-sale: | ||||||
| Obligations of states and political subdivisions | $19,724 | $422 | $151,508 | $15,097 | $171,232 | $15,519 |
| Mortgage-backed securities: | ||||||
| U.S. Government agencies | 114,560 | 12,669 | 710,651 | 121,998 | 825,211 | 134,667 |
| Private Label | — | — | 4,933 | 163 | 4,933 | 163 |
| Trust preferred securities | — | — | — | — | — | — |
| Corporate securities | — | — | 24,035 | 1,211 | 24,035 | 1,211 |
| Total available-for-sale | $134,284 | $13,091 | $891,127 | $138,469 | $1,025,411 | $151,560 |
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Less Than Twelve Months | Twelve Months or Greater | Total | ||||
| Estimated Fair Value | Unrealized Loss | Estimated Fair Value | Unrealized Loss | Estimated Fair Value | Unrealized Loss | |
| Securities available-for-sale: | ||||||
| Obligations of states and political subdivisions | $7,591 | $66 | $180,560 | $16,023 | $188,151 | $16,089 |
| Mortgage-backed securities: | ||||||
| U.S. Government agencies | 2,046 | 10,271 | 741,011 | 115,482 | 743,057 | 125,753 |
| Private Label | — | — | 4,738 | 293 | 4,738 | 293 |
| Trust preferred securities | — | — | 4,278 | 321 | 4,278 | 321 |
| Corporate securities | — | — | 24,609 | 1,822 | 24,609 | 1,822 |
| Total available-for-sale | $9,637 | $10,337 | $955,196 | $133,941 | $964,833 | $144,278 |
As of December 31, 2024, management does not intend to sell any impaired security and it is not more than likely that it will be required to sell any impaired security before the recovery of the amortized cost basis. The unrealized losses on debt securities are primarily the result of interest rate changes, credit spread fluctuations on agency-issued mortgage related securities, general financial market uncertainty and market volatility. These conditions should not prohibit the Company from receiving its contractual principal and interest payments on its debt securities. The fair value is expected to recover as the securities approach their maturity date or repricing date. As of December 31, 2024, management believes the unrealized losses detailed in the table above are temporary andno allowance for credit losses has been recognized in the Company’s securities. 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 will be recognized in net income in the period the other-than-temporary impairment is identified, while any noncredit loss will be recognized in other comprehensive income.
The amortized cost and estimated fair value of debt securities at December 31, 2024, by contractual maturity, is shown in the following table (in thousands). Expected maturities will differ from contractual maturities because the issuers of the securities may have the right to prepay obligations without prepayment penalties. Mortgage-backed securities have been allocated to their respective maturity groupings based on their contractual maturity.
| Cost | Estimated Fair Value | |
|---|---|---|
| Securities Available-for-Sale | ||
| Due in one year or less | $15,521 | $15,409 |
| Due after one year through five years | 153,680 | 145,551 |
| Due after five years through ten years | 316,167 | 293,665 |
| Due after ten years | 1,085,081 | 966,681 |
| $1,570,449 | $1,421,306 | |
Proceeds from sales, gross gains and gross losses recognized by the Company from investment security transactions are summarized in the table below (in thousands):
| For the year ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Proceeds on sales of available for sale securities | $33,394 | $205,627 | $— |
| Gross unrealized gains recognized on equity securities still held | $517 | $769 | $38 |
| Gross unrealized losses recognized on equity securities still held | (342) | (337) | (1,623) |
| Net unrealized gains (losses) recognized on equity securities still held | $175 | $432 | $(1,585) |
| Gross realized gains | $5 | $996 | $4 |
| Gross realized losses | (2,830) | (5,904) | — |
| Net realized investment security (losses) gains | $(2,825) | $(4,908) | $4 |
During November 2023, the Company repositioned a portion of its investment portfolio and recorded sales of mortgage-backed securities that resulted in a pre-tax realized loss of $5.0 million. The carrying value of the securities sold on the Company's balance sheet was $107.4 million.
Similarly, during December 2024, the Company further repositioned a portion of its investment portfolio and recorded sales of non-taxable municipal securities and a mortgage-backed security that resulted in a pre-tax realized loss of $2.8 million. The carrying value of the securities sold on the Company's balance sheet was $36 million.
The carrying value of securities pledged to secure public deposits and for other purposes as required or permitted by law approximated $694 million and $709 million at December 31, 2024 and 2023, respectively.
NOTE FIVE – LOANS
The following summarizes the Company’s major classifications for loans (in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Commercial and industrial | $419,838 | $426,951 |
| 1-4 Family | 197,258 | 206,237 |
| Hotels | 389,660 | 357,142 |
| Multi-family | 240,943 | 189,165 |
| Non Residential Non-Owner Occupied | 707,265 | 680,590 |
| Non Residential Owner Occupied | 233,497 | 240,328 |
| Commercial real estate | 1,768,623 | 1,673,462 |
| Residential real estate | 1,823,610 | 1,788,149 |
| Home equity | 199,192 | 167,201 |
| Consumer | 57,816 | 65,246 |
| DDA overdrafts | 5,697 | 4,914 |
| Gross loans | 4,274,776 | 4,125,923 |
| Allowance for credit losses | (21,922) | (22,745) |
| Net loans | $4,252,854 | $4,103,178 |
| Construction loans included in: | ||
| Residential real estate | $7,547 | $23,066 |
| Commercial real estate | 24,681 | 2,459 |
The Company's commercial and residential real estate construction loans are primarily secured by real estate within the Company's principal markets. These loans were originated under the Company's loan policy, which is focused on the risk characteristics of the loan portfolio, including construction loans. In the judgment of the Company's management, adequate consideration has been given to these loans in establishing the Company's allowance for credit losses.
NOTE SIX – ALLOWANCE FOR CREDIT LOSSES
The following table summarizes the activity in the allowance for credit losses, by portfolio loan classification, for the years ended December 31, 2024,2023 and 2022 (in thousands). The allocation of a portion of the allowance in one portfolio segment does not preclude its availability to absorb losses in other portfolio segments.
| Beginning Balance · Charge-offs · Recoveries · Provision for (recovery of) credit losses · Ending Balance | |||||||
|---|---|---|---|---|---|---|---|
| Commercial and industrial | $4,474 | $(672) | $88 | $651 | $4,541 | ||
| 1-4 Family | 1,402 | (177) | 211 | (70) | 1,366 | ||
| Hotels | 2,211 | — | — | 144 | 2,355 | ||
| Multi-family | 1,002 | — | — | 388 | 1,390 | ||
| Non Residential Non-Owner Occupied | 4,077 | (3) | 9 | (1,082) | 3,001 | ||
| Non Residential Owner Occupied | 2,453 | (1,800) | 161 | 911 | 1,725 | ||
| Commercial real estate | 11,145 | (1,980) | 381 | 291 | 9,837 | ||
| Residential real estate | 5,398 | (423) | 258 | 565 | 5,798 | ||
| Home equity | 490 | (228) | 77 | 304 | 643 | ||
| Consumer | 269 | (182) | 162 | 65 | 314 | ||
| DDA overdrafts | 969 | (1,570) | 1,446 | (56) | 789 | ||
| $22,745 | $(5,055) | $2,412 | $1,820 | $21,922 | |||
| Beginning Balance | Impact of Adopting ASU 2022-02 | PCD Loan Reserves | Charge-offs | Recoveries | Provision for (recovery of) credit losses | Ending Balance | |
| Commercial and industrial | $3,568 | $12 | $— | $(153) | $836 | $211 | $4,474 |
| 1-4 Family | 566 | (1) | — | (340) | 50 | 1,127 | 1,402 |
| Hotels | 2,332 | — | — | (40) | — | (81) | 2,211 |
| Multi-family | 380 | — | 500 | — | — | 122 | 1,002 |
| Non Residential Non-Owner Occupied | 2,019 | — | 1,536 | — | 171 | 351 | 4,077 |
| Non Residential Owner Occupied | 1,315 | — | 775 | — | 56 | 307 | 2,453 |
| Commercial real estate | 6,612 | (1) | 2,811 | (380) | 277 | 1,826 | 11,145 |
| Residential real estate | 5,427 | (138) | — | (209) | 47 | 271 | 5,398 |
| Home equity | 290 | (46) | — | (400) | 47 | 599 | 490 |
| Consumer | 110 | (2) | — | (187) | 123 | 225 | 269 |
| DDA Overdrafts | 1,101 | — | — | (1,645) | 1,402 | 111 | 969 |
| $17,108 | $(175) | $2,811 | $(2,974) | $2,732 | $3,243 | $22,745 | |
| Beginning Balance | Charge-offs | Recoveries | Provision for (recovery of) credit losses | Ending Balance | |
|---|---|---|---|---|---|
| Commercial and industrial | $3,480 | $(562) | $334 | $316 | $3,568 |
| 1-4 Family | 598 | (55) | 160 | (137) | 566 |
| Hotels | 2,426 | — | — | (94) | 2,332 |
| Multi-family | 483 | — | — | (103) | 380 |
| Non Residential Non-Owner Occupied | 2,319 | — | 47 | (347) | 2,019 |
| Non Residential Owner Occupied | 1,485 | — | — | (170) | 1,315 |
| Commercial real estate | 7,311 | (55) | 207 | (851) | 6,612 |
| Residential real estate | 5,716 | (265) | 99 | (123) | 5,427 |
| Home equity | 517 | (279) | 56 | (4) | 290 |
| Consumer | 106 | (63) | 107 | (40) | 110 |
| DDA Overdrafts | 1,036 | (2,624) | 1,513 | 1,176 | 1,101 |
| $18,166 | $(3,848) | $2,316 | $474 | $17,108 |
Management systematically monitors the loan portfolio and the appropriateness of the allowance for credit losses on a quarterly basis to provide for expected losses inherent in the portfolio. Management assesses the risk in each loan type based on historical trends, the general economic environment of its local markets, individual loan performance and other relevant factors. The Company's estimate of future economic conditions utilized in its provision estimate is primarily dependent on expected unemployment ranges over a two-year period. Beyond two years, a straight line reversion to historical average loss rates is applied over the life of the loan pool in the migration methodology. The vintage methodology applies future average loss rates based on net losses in historical periods where the unemployment rate was within the forecasted range.
Individual credits in excess of $1 million are selected at least annually for detailed loan reviews, which are utilized by management to assess the risk in the portfolio and the appropriateness of the allowance.
Non-Performing Loans
Interest income on loans is accrued and credited to operations based upon the principal amount outstanding, using methods that generally result in level rates of return. Loan origination fees, and certain direct costs, are deferred and amortized as an adjustment to the yield over the term of the loan. The accrual of interest generally is discontinued when a loan becomes 90 days past due as to principal or interest for all loan types. However, any loan may be placed on non-accrual status if the Company receives information that indicates a borrower is unable to meet the contractual terms of its respective loan agreement. Other indicators considered for placing a loan on non-accrual status include the borrower’s involvement in bankruptcies, foreclosures, repossessions, litigation and any other situation resulting in doubt as to whether full collection of contractual principal and interest is attainable. When interest accruals are discontinued, unpaid interest recognized in income in the current year is reversed, and interest accrued in prior years is charged to the allowance for credit losses. Management may elect to continue the accrual of interest when the net realizable value of collateral exceeds the principal balance and related accrued interest, and the loan is in the process of collection.
Generally for all loan classes, interest income during the period the loan is non-performing is recorded on a cash basis after recovery of principal is reasonably assured. Cash payments received on non-performing loans are typically applied directly against the outstanding principal balance until the loan is fully repaid. Generally, loans are restored to accrual status when the obligation is brought current, the borrower has performed in accordance with the contractual terms for a reasonable period of time, and the ultimate collectability of the total contractual principal and interest is no longer in doubt.
The following table presents the amortized cost basis of loans on non-accrual status and loans past due over 90 days still accruing as of December 31, 2024 (in thousands):
| Non-accrual With No | Non-accrual With | Loans Past Due | |
|---|---|---|---|
| Allowance for | Allowance for | Over 90 Days | |
| Credit Losses | Credit Losses | Still Accruing | |
| Commercial & Industrial | $590 | $2,571 | $— |
| 1-4 Family | — | 134 | — |
| Hotels | — | — | — |
| Multi-family | — | — | — |
| Non Residential Non-Owner Occupied | — | 346 | — |
| Non Residential Owner Occupied | 6,012 | 1,341 | — |
| Commercial Real Estate | 6,012 | 1,821 | — |
| Residential Real Estate | — | 2,823 | 156 |
| Home Equity | — | 212 | 26 |
| Consumer | — | — | — |
| Total | $6,602 | $7,427 | $182 |
The following table presents the amortized cost basis of loans on non-accrual status and loans past due over 90 days still accruing as of December 31, 2023 (in thousands):
| Non-accrual With No | Non-accrual With | Loans Past Due | |
|---|---|---|---|
| Allowance for | Allowance for | Over 90 Days | |
| Credit Losses | Credit Losses | Still Accruing | |
| Commercial & Industrial | $1,000 | $1,211 | $— |
| 1-4 Family | — | 521 | — |
| Hotels | — | — | — |
| Multi-family | — | — | — |
| Non Residential Non-Owner Occupied | — | 446 | — |
| Non Residential Owner Occupied | — | 1,420 | — |
| Commercial Real Estate | — | 2,387 | — |
| Residential Real Estate | — | 2,849 | 214 |
| Home Equity | — | 111 | 56 |
| Consumer | — | — | — |
| Total | $1,000 | $6,558 | $270 |
The Company recognizedno interest income on non-accrual loans during each of the years ended December 31, 2024, 2023, and 2022, respectively.
As of December 31, 2024, the Company had one commercial and industrial loan and three owner occupied commercial real estate loans that were considered individually evaluated collateral-dependent loans totaling $6.6 million. The Company had one commercial and industrial individually evaluated collateral-dependent loan recorded at $1.0 million as of December 31, 2023. Changes in the fair value of the collateral for collateral-dependent loans are reported as credit loss expense or a reversal of credit loss expense in the period of change. The fair value of the collateral on the one commercial and industrial individually evaluated collateral-dependent loan exceeded the carrying amount and as a result, no allowance was recorded.
Generally, all loan types are considered past due when the contractual terms of a loan are not met and the borrower is 30 days or more past due on a payment. Furthermore, residential and home equity loans are generally subject to charge-off when the loan becomes 120 days past due, depending on the estimated fair value of the collateral less cost to dispose, versus the outstanding loan balance. Commercial loans are generally charged off when the loan becomes 120 days past due. Open-end consumer loans are generally charged off when the loan becomes 90 days past due.
The following presents the aging of the amortized cost basis in past-due loans as of December 31, 2024 and 2023 by class of loan (in thousands):
| December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| 30-59Past Due | 60-89Past Due | 90+Past Due | Total Past Due | Current Loans | Non-accrual | Total Loans | |
| Commercial and industrial | $— | $— | $— | $— | $416,677 | $3,161 | $419,838 |
| 1-4 Family | 106 | — | — | 106 | 197,018 | 134 | 197,258 |
| Hotels | — | — | — | — | 389,660 | — | 389,660 |
| Multi-family | — | — | — | — | 240,943 | — | 240,943 |
| Non Residential Non-Owner Occupied | — | — | — | — | 706,919 | 346 | 707,265 |
| Non Residential Owner Occupied | 134 | — | — | 134 | 226,010 | 7,353 | 233,497 |
| Commercial real estate | 240 | — | — | 240 | 1,760,550 | 7,833 | 1,768,623 |
| Residential real estate | 6,014 | 842 | 156 | 7,012 | 1,813,775 | 2,823 | 1,823,610 |
| Home equity | 687 | 189 | 26 | 902 | 198,078 | 212 | 199,192 |
| Consumer | 145 | 128 | — | 273 | 57,543 | — | 57,816 |
| Overdrafts | 384 | 7 | — | 391 | 5,306 | — | 5,697 |
| Total | $7,470 | $1,166 | $182 | $8,818 | $4,251,929 | $14,029 | $4,274,776 |
| December 31, 2023 | |||||||
| 30-59Past Due | 60-89Past Due | 90+Past Due | Total Past Due | Current Loans | Non-accrual | Total Loans | |
| Commercial and industrial | $185 | $250 | $— | $435 | $424,305 | $2,211 | $426,951 |
| 1-4 Family | 67 | 25 | — | 92 | 205,624 | 521 | 206,237 |
| Hotels | — | — | — | — | 357,142 | — | 357,142 |
| Multi-family | — | — | — | — | 189,165 | — | 189,165 |
| Non Residential Non-Owner Occupied | — | — | — | — | 680,144 | 446 | 680,590 |
| Non Residential Owner Occupied | 623 | — | — | 623 | 238,285 | 1,420 | 240,328 |
| Commercial real estate | 690 | 25 | — | 715 | 1,670,360 | 2,387 | 1,673,462 |
| Residential real estate | 7,034 | 811 | 214 | 8,059 | 1,777,241 | 2,849 | 1,788,149 |
| Home equity | 1,020 | 159 | 56 | 1,235 | 165,855 | 111 | 167,201 |
| Consumer | 129 | — | — | 129 | 65,117 | — | 65,246 |
| Overdrafts | 355 | 9 | — | 364 | 4,550 | — | 4,914 |
| Total | $9,413 | $1,254 | $270 | $10,937 | $4,107,428 | $7,558 | $4,125,923 |
Loan Restructurings
The Company adopted the accounting guidance in ASU No. 2022-02, effective as of January 1, 2023, which eliminates the recognition and measurement of troubled debt restructurings ("TDRs"). Due to the removal of the TDR designation, the Company evaluates all loan restructurings according to the accounting guidance for loan modifications to determine if the restructuring results in a new loan or a continuation of the existing loan. Loan modifications to borrowers experiencing financial difficulty that result in a direct change in the timing or amount of contractual cash flows include situations where there is principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, and combinations of the listed modifications. Therefore, the disclosures related to loan restructurings are only for modifications that directly affect cash flows. As of December 31, 2024, the Company had one loan considered to be a restructured loan with a total balance of $0.2 million. The Company had no loan modifications that were considered restructured loans as of December 31, 2023.
A loan that is considered a restructured loan may be subject to the individually evaluated loan analysis, otherwise, the restructured loan will remain in the appropriate segment in the allowance for credit losses model and associated reserves will be adjusted based on changes in the discounted cash flows resulting from the modification of the restructured loan.
Credit Quality Indicators
All commercial loans within the portfolio are subject to internal risk rating. All non-commercial loans are evaluated based on payment history. The Company’s internal risk ratings for commercial loans are: Exceptional, Good, Acceptable, Pass/Watch, Special Mention, Substandard and Doubtful. Each internal risk rating is defined in the loan policy using the following criteria: balance sheet yields; ratios and leverage; cash flow spread and coverage; prior history; capability of management; market position/industry; potential impact of changing economic, legal, regulatory or environmental conditions; purpose; structure; collateral support; and guarantor support. Risk grades are generally assigned by the primary lending officer and are periodically evaluated by the Company’s internal loan review process. Based on an individual loan’s risk grade, estimated loss percentages are applied to the outstanding balance of the loan to determine the amount of expected loss.
The Company categorizes loans into risk categories based on relevant information regarding the customer’s debt service ability, capacity and overall collateral position, along with other economic trends and historical payment performance. The risk rating for each credit is updated when the Company receives current financial information, the loan is reviewed by the Company’s internal loan review and credit administration departments, or the loan becomes delinquent or impaired. The risk grades are updated a minimum of annually for loans rated Exceptional, Good, Acceptable, or Pass/Watch. Loans rated Special Mention, Substandard or Doubtful are reviewed at least quarterly. The Company uses the following definitions for its risk ratings:
| Risk Rating | Description |
|---|---|
| Pass Ratings: | |
| (a) Exceptional | Loans classified as exceptional are secured with liquid collateral conforming to the internal loan policy. Loans rated within this category pose minimal risk of loss to the bank. |
| (b) Good | Loans classified as good have similar characteristics that include a strong balance sheet, satisfactory debt service coverage ratios, strong management and/or guarantors, and little exposure to economic cycles. Loans in this category generally have a low chance of loss to the bank. |
| (c) Acceptable | Loans classified as acceptable have acceptable liquidity levels, adequate debt service coverage ratios, experienced management, and have average exposure to economic cycles. Loans within this category generally have a low risk of loss to the bank. |
| (d) Pass/watch | Loans classified as pass/watch have erratic levels of leverage and/or liquidity, cash flow is volatile and the borrower is subject to moderate economic risk. A borrower in this category poses a low to moderate risk of loss to the bank. |
| Special mention | Loans classified as special mention have a potential weakness(es) that deserves management’s close attention. The potential weakness could result in deterioration of the loan repayment or the bank’s credit position at some future date. A loan rated in this category poses a moderate loss risk to the bank. |
| Substandard | Loans classified as substandard reflect a customer with a well-defined weakness that jeopardizes the liquidation of the debt. Loans in this category have the possibility that the bank will sustain some loss if the deficiencies are not corrected and the bank’s collateral value is weakened by the financial deterioration of the borrower. |
| Doubtful | Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristics that make collection of the full contract amount highly improbable. Loans rated in this category are most likely to cause the bank to have a loss due to a collateral shortfall or a negative capital position. |
Based on the most recent analysis performed, the risk category of loans by class of loans at December 31, 2024 is as follows (in thousands ) with the loans acquired from Citizens categorized by their origination date. Retail and mortgage loans are considered performing if they are less than 90 days delinquent and non-performing if they are 90 days or more delinquent.
| Revolving | ||||||||
|---|---|---|---|---|---|---|---|---|
| Term Loans · Loans | ||||||||
| Amortized Cost Basis by Origination Year and Risk Level · Amortized | ||||||||
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Cost Basis | Total | |
| Commercial and industrial | ||||||||
| Pass | $65,161 | $63,650 | $26,201 | $62,445 | $36,440 | $21,148 | $109,869 | $384,914 |
| Special mention | 60 | 5 | — | — | — | — | — | 65 |
| Substandard | 1,134 | 452 | 1,926 | 548 | 2,449 | 2,051 | 26,299 | 34,859 |
| Total | $66,355 | $64,107 | $28,127 | $62,993 | $38,889 | $23,199 | $136,168 | $419,838 |
| YTD Gross Charge-offs | $— | $6 | $99 | $69 | $— | $248 | $250 | $672 |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - | ||||||||
| 1-4 Family | ||||||||
| Pass | $39,992 | $28,545 | $38,562 | $27,846 | $18,218 | $29,102 | $10,011 | $192,276 |
| Special mention | — | — | 180 | — | 842 | 613 | — | 1,635 |
| Substandard | — | — | 1,688 | 411 | 312 | 936 | — | 3,347 |
| Total | $39,992 | $28,545 | $40,430 | $28,257 | $19,372 | $30,651 | $10,011 | $197,258 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $— | $177 | $— | $177 |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - | ||||||||
| Hotels | ||||||||
| Pass | $46,980 | $48,278 | $78,225 | $31,161 | $6,742 | $152,896 | $288 | $364,570 |
| Special mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | 25,090 | — | 25,090 |
| Total | $46,980 | $48,278 | $78,225 | $31,161 | $6,742 | $177,986 | $288 | $389,660 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - | ||||||||
| Multi-family | ||||||||
| Pass | $73,914 | $6,939 | $18,191 | $19,174 | $56,587 | $63,314 | $1,825 | $239,944 |
| Special mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | 542 | 457 | — | — | — | 999 |
| Total | $73,914 | $6,939 | $18,733 | $19,631 | $56,587 | $63,314 | $1,825 | $240,943 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Revolving | ||||||||
|---|---|---|---|---|---|---|---|---|
| Term Loans · Loans | ||||||||
| Amortized Cost Basis by Origination Year and Risk Level · Amortized | ||||||||
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Cost Basis | Total | |
| Commercial real estate - | ||||||||
| Non Residential Non-Owner Occupied | ||||||||
| Pass | $76,051 | $110,212 | $115,753 | $92,783 | $53,513 | $213,886 | $16,284 | $678,482 |
| Special mention | — | — | 839 | 92 | 486 | 24,108 | — | 25,525 |
| Substandard | 73 | 15 | — | 139 | — | 3,031 | — | 3,258 |
| Total | $76,124 | $110,227 | $116,592 | $93,014 | $53,999 | $241,025 | $16,284 | $707,265 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $— | $3 | $— | $3 |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - | ||||||||
| Non Residential Owner Occupied | ||||||||
| Pass | $23,376 | $45,011 | $28,830 | $38,061 | $15,154 | $58,846 | $3,938 | $213,216 |
| Special mention | — | — | — | — | — | 2,029 | — | 2,029 |
| Substandard | — | 3,713 | 842 | 1,950 | 1,167 | 10,221 | 359 | 18,252 |
| Total | $23,376 | $48,724 | $29,672 | $40,011 | $16,321 | $71,096 | $4,297 | $233,497 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $— | $1,800 | $— | $1,800 |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - | ||||||||
| Total | ||||||||
| Pass | $260,313 | $238,984 | $279,562 | $209,025 | $150,213 | $518,042 | $32,346 | $1,688,485 |
| Special mention | — | — | 1,019 | 92 | 1,327 | 26,751 | — | 29,189 |
| Substandard | 73 | 3,728 | 3,073 | 2,958 | 1,479 | 39,279 | 359 | 50,949 |
| Total | $260,386 | $242,712 | $283,654 | $212,075 | $153,019 | $584,072 | $32,705 | $1,768,623 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $— | $1,980 | $— | $1,980 |
|---|---|---|---|---|---|---|---|---|
| Residential real estate | ||||||||
| Performing | $230,045 | $209,641 | $355,495 | $283,509 | $223,004 | $451,144 | $67,949 | $1,820,787 |
| Non-performing | 179 | 91 | 44 | 628 | — | 1,521 | 360 | 2,823 |
| Total | $230,224 | $209,732 | $355,539 | $284,137 | $223,004 | $452,665 | $68,309 | $1,823,610 |
| YTD Gross Charge-offs | $— | $— | $89 | $— | $4 | $220 | $110 | $423 |
|---|---|---|---|---|---|---|---|---|
| Home equity | ||||||||
| Performing | $31,751 | $25,164 | $11,344 | $5,232 | $2,832 | $7,346 | $115,311 | $198,980 |
| Non-performing | — | — | — | — | — | — | 212 | 212 |
| Total | $31,751 | $25,164 | $11,344 | $5,232 | $2,832 | $7,346 | $115,523 | $199,192 |
| YTD Gross Charge-offs | $— | $— | $— | $— | $27 | $162 | $39 | $228 |
| Revolving | ||||||||
|---|---|---|---|---|---|---|---|---|
| Term Loans · Loans | ||||||||
| Amortized Cost Basis by Origination Year and Risk Level · Amortized | ||||||||
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Cost Basis | Total | |
| Consumer | ||||||||
| Performing | $17,621 | $21,062 | $11,628 | $2,374 | $1,456 | $1,180 | $2,495 | $57,816 |
| Non-performing | — | — | — | — | — | — | — | — |
| Total | $17,621 | $21,062 | $11,628 | $2,374 | $1,456 | $1,180 | $2,495 | $57,816 |
| YTD Gross Charge-offs | $4 | $45 | $40 | $4 | $10 | $78 | $1 | $182 |
Based on the most recent analysis performed, the risk category of loans by class of loans at December 31, 2023 is as follows (in thousands):
| Revolving | ||||||||
|---|---|---|---|---|---|---|---|---|
| Term Loans · Loans | ||||||||
| Amortized Cost Basis by Origination Year and Risk Level · Amortized | ||||||||
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Cost Basis | Total | |
| Commercial and industrial | ||||||||
| Pass | $70,494 | $47,473 | $76,605 | $47,688 | $21,820 | $18,328 | $111,546 | $393,954 |
| Special mention | — | 33 | — | 2,600 | 22 | — | 70 | 2,725 |
| Substandard | 379 | 2,748 | 854 | 775 | 923 | 1,538 | 23,055 | 30,272 |
| Total | $70,873 | $50,254 | $77,459 | $51,063 | $22,765 | $19,866 | $134,671 | $426,951 |
| Commercial real estate - | ||||||||
|---|---|---|---|---|---|---|---|---|
| 1-4 Family | ||||||||
| Pass | $38,143 | $53,907 | $32,058 | $21,363 | $12,073 | $29,846 | $13,967 | $201,357 |
| Special mention | 565 | 451 | — | 1,167 | — | 730 | 250 | 3,163 |
| Substandard | — | 77 | — | 250 | 131 | 1,259 | — | 1,717 |
| Total | $38,708 | $54,435 | $32,058 | $22,780 | $12,204 | $31,835 | $14,217 | $206,237 |
| Commercial real estate - | ||||||||
|---|---|---|---|---|---|---|---|---|
| Hotels | ||||||||
| Pass | $47,739 | $82,200 | $33,560 | $3,327 | $58,384 | $101,740 | $305 | $327,255 |
| Special mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | 4,020 | 23,604 | 2,263 | — | 29,887 |
| Total | $47,739 | $82,200 | $33,560 | $7,347 | $81,988 | $104,003 | $305 | $357,142 |
| Commercial real estate - | ||||||||
|---|---|---|---|---|---|---|---|---|
| Multi-family | ||||||||
| Pass | $6,925 | $21,320 | $28,268 | $63,750 | $38,007 | $29,814 | $1,081 | $189,165 |
| Special mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — |
| Total | $6,925 | $21,320 | $28,268 | $63,750 | $38,007 | $29,814 | $1,081 | $189,165 |
| Revolving | ||||||||
|---|---|---|---|---|---|---|---|---|
| Term Loans · Loans | ||||||||
| Amortized Cost Basis by Origination Year and Risk Level · Amortized | ||||||||
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Cost Basis | Total | |
| Commercial real estate - | ||||||||
| Non Residential Non-Owner Occupied | ||||||||
| Pass | $117,515 | $119,382 | $99,210 | $59,083 | $64,332 | $156,941 | $32,111 | $648,574 |
| Special mention | — | — | 102 | 731 | 165 | 24,747 | — | 25,745 |
| Substandard | — | — | 145 | 2,395 | 79 | 3,652 | — | 6,271 |
| Total | $117,515 | $119,382 | $99,457 | $62,209 | $64,576 | $185,340 | $32,111 | $680,590 |
| Commercial real estate - | ||||||||
|---|---|---|---|---|---|---|---|---|
| Non Residential Owner Occupied | ||||||||
| Pass | $41,481 | $34,320 | $42,203 | $16,990 | $21,772 | $52,363 | $6,060 | $215,189 |
| Special mention | — | — | 164 | — | 2,880 | 431 | 188 | 3,663 |
| Substandard | 3,957 | 909 | 2,010 | 1,212 | 1,335 | 11,792 | 261 | 21,476 |
| Total | $45,438 | $35,229 | $44,377 | $18,202 | $25,987 | $64,586 | $6,509 | $240,328 |
| Commercial real estate - | ||||||||
|---|---|---|---|---|---|---|---|---|
| Total | ||||||||
| Pass | $251,802 | $311,129 | $235,298 | $164,514 | $194,569 | $370,704 | $53,522 | $1,581,538 |
| Special mention | 565 | 451 | 266 | 1,898 | 3,045 | 25,909 | 438 | 32,572 |
| Substandard | 3,957 | 986 | 2,155 | 7,877 | 25,148 | 18,968 | 261 | 59,352 |
| Total | $256,324 | $312,566 | $237,719 | $174,289 | $222,762 | $415,581 | $54,221 | $1,673,462 |
| Residential real estate | ||||||||
|---|---|---|---|---|---|---|---|---|
| Performing | $234,802 | $392,865 | $314,617 | $250,030 | $109,736 | $410,925 | $72,324 | $1,785,299 |
| Non-performing | 161 | 119 | 183 | 26 | 713 | 1,349 | 299 | 2,850 |
| Total | $234,963 | $392,984 | $314,800 | $250,056 | $110,449 | $412,274 | $72,623 | $1,788,149 |
| Home equity | ||||||||
|---|---|---|---|---|---|---|---|---|
| Performing | $29,611 | $13,921 | $6,218 | $3,826 | $2,510 | $5,108 | $105,896 | $167,090 |
| Non-performing | — | — | — | 14 | — | — | 97 | 111 |
| Total | $29,611 | $13,921 | $6,218 | $3,840 | $2,510 | $5,108 | $105,993 | $167,201 |
| Consumer | ||||||||
| Performing | $33,700 | $18,293 | $4,531 | $3,148 | $2,120 | $1,645 | $1,809 | $65,246 |
| Non-performing | — | — | — | — | — | — | — | — |
| Total | $33,700 | $18,293 | $4,531 | $3,148 | $2,120 | $1,645 | $1,809 | $65,246 |
NOTE SEVEN – PREMISES AND EQUIPMENT
A summary of premises and equipment and related accumulated depreciation is summarized as follows (in thousands):
| Estimated Useful Life | 2024 | 2023 | |
|---|---|---|---|
| Land | $35,163 | $35,135 | |
| Buildings and improvements | 10 to 30 yrs. | 102,342 | 101,279 |
| Equipment | 3 to 10 yrs. | 39,810 | 45,773 |
| 177,315 | 182,187 | ||
| Less: accumulated depreciation | (106,776) | (110,041) | |
| $70,539 | $72,146 | ||
The depreciation expense for the years ended December 31, 2024, 2023, and 2022 was $4.2 million, $4.6 million, and $5.3 million, respectively.
There wasno impairment of the Company's premises and equipment for the years ended December 31, 2024, December 31, 2023, and December 31, 2022.
NOTE EIGHT –GOODWILL AND OTHER INTANGIBLE ASSETS
The Company completed its annual assessment of the carrying value of goodwill during 2024 and concluded that its carrying value wasnot impaired. The Company's reporting unit had positive equity and a qualitative assessment was completed, indicating that it was not more likely than not that goodwill was impaired. The following table presents a roll forward of the Company's goodwill activity (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Beginning balance | $149,902 | $108,941 |
| Goodwill acquired in conjunction with the acquisition of Citizens Commerce (preliminary) | (140) | 40,961 |
| Ending balance | $149,762 | $149,902 |
See Note Three for additional information on the acquisition of Citizens Commerce.
The Company believes that the customer relationships with the deposits acquired have an intangible value. In connection with acquisitions, the Company recorded a core deposit intangible, which represented the value that the acquiree had with their deposit customers. The fair value was estimated based on a discounted cash flow methodology that considered the type of deposit, estimated deposit retention, the cost of the deposit base and an alternate cost of funds. The following tables present the details of the Company's core deposit intangibles (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Gross carrying amount | $29,462 | $29,462 |
| Accumulated amortization | (19,180) | (16,796) |
| $10,282 | $12,666 | |
| Beginning balance | $12,666 | $6,793 |
| Core deposit intangible acquired in conjunction with the acquisition of Citizens Commerce | — | 8,272 |
| Amortization expense | (2,384) | (2,399) |
| Ending balance | $10,282 | $12,666 |
The core deposit intangibles are being amortized over 10 years. The estimated amortization expense for core deposit intangible assets for each of the next five years is as follows (in thousands):
| 2025 | $2,172 |
| 2026 | 1,953 |
| 2027 | 1,855 |
| 2028 | 1,713 |
| 2029 | 674 |
| Thereafter | 1,915 |
| $10,282 |
NOTE NINE – SCHEDULED MATURITIES OF TIME DEPOSITS
Scheduled maturities of the Company's time deposits outstanding at December 31, 2024 are summarized as follows (in thousands):
| 2025 | $1,151,813 |
| 2026 | 50,795 |
| 2027 | 27,058 |
| 2028 | 11,879 |
| 2029 | 7,397 |
| Over five years | 181 |
| $1,249,123 |
The Company's time deposits that meet or exceed the FDIC insurance limit of $250,000 were $441.9 million and $338.4 million at December 31, 2024 and 2023, respectively.
NOTE TEN –BORROWINGS
The Company had short-term and long-term funding with the Federal Home Loan Bank ("FHLB") in the form of collateralized advances in conjunction with FHLB stock ownership. Financing obtained from the FHLB is based, in part, on the amount of qualifying collateral available, specifically 1-4 family residential mortgages, other residential mortgages, and commercial real estate and other non-residential mortgage loans.
Additionally, the Company had other short-term borrowings throughout 2024 from federal funds purchased from the Federal Reserve Discount Window which provide a source of short-term funds to ensure adequate liquidity. Federal funds purchased are short-term borrowings from correspondent banks that typically mature within one to ninety days and are collateralized by similar qualifying assets required for FHLB collateralized advances. Interest on federal funds purchased is set daily by the correspondent bank based on prevailing market rates.
Further, the Company utilizes securities sold under agreements to repurchase as a liquidity management tool. Securities sold under agreements to repurchase include interests in government agency and municipal securities. These agreements mature daily at par.
The Company has approximately 35,900 shares of FHLB stock at par value as of December 31, 2024. Purchases of FHLB stock are required based on the Company’s maximum borrowing capacity with the FHLB. In addition to the short-term and long-term collateralized advances, FHLB stock entitles the Company to receive dividends declared by the FHLB.
Collateral pledged to the FHLB and Federal Reserve Discount Window was approximately$1.7 billion at December 31, 2024 and $2.0 billion at December 31, 2023 and consisted primarily of 1-4 family residential property loans. City National had an additional $1.5 billion and $1.9 billion available from unused portions of lines of credit with the FHLB and Federal Reserve Discount Window at December 31, 2024 and 2023, respectively. No short-term or long-term funding has been utilized with certain other financial institutions the Company maintains business relationships as of December 31, 2024 or December 31, 2023.
Short-term borrowings
A summary of the Company's borrowings is as follows (dollars in thousands):
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Balance at end of year: | |||
| Securities sold under agreements to repurchase | $325,655 | $309,856 | $290,964 |
| FHLB short-term advances | — | 25,000 | — |
| Weighted-average interest rate at end of year: | |||
| Securities sold under agreements to repurchase | 4.74% | 3.86% | 0.76% |
| FHLB short-term advances | — | 5.63 | — |
| Average balance outstanding during the year: | |||
| Securities sold under agreements to repurchase | $336,447 | $289,480 | $284,570 |
| FHLB short-term advances | 908 | 847 | 3 |
| Federal Funds purchased | 13 | 113 | 38 |
| Weighted-average interest rate during the year: | |||
| Securities sold under agreements to repurchase | 4.59% | 4.13% | 0.78% |
| FHLB short-term advances | 5.74 | 5.76 | 0.26 |
| Federal Funds purchased | 4.66 | 5.74 | 0.25 |
Long-term borrowings
The Company's long-term collateralized advances from the FHLB and related weighted-average interest rates are as follows (dollars in thousands):
| 2024 | 2023 | |
|---|---|---|
| Balance at end of year: | ||
| FHLB long-term advances | $150,000 | $100,000 |
| Weighted-average interest rate at end of year: | ||
| FHLB long-term advances | 4.14% | 4.01% |
As of December 31, 2024, the maturities of the FHLB long-term advances are as follows (in thousands):
| 2025 | $— |
| 2026 | — |
| 2027 | 50,000 |
| 2028 | 50,000 |
| 2029 and thereafter | 50,000 |
| $150,000 |
NOTE ELEVEN –DERIVATIVE INSTRUMENTS
The Company has exposure to certain risks arising from both its business operations and economic conditions, including interest rate risk, which are managed through use of derivative instruments. The Company maintains non-hedging interest swap derivatives with customer counterparties. Additionally, the Company has fair value hedge derivative instruments on certain available-for-sale securities and loan relationships.
Certain financial instruments, including derivatives, may be eligible for offset in the consolidated balance sheet and/or subject to master netting arrangements. The Company's derivative transactions with financial institution counterparties are generally executed under International Swaps and Derivative Association ("ISDA") master agreements which include "right of setoff" provisions. In such cases there is generally a legally enforceable right to offset recognized amounts and there may be an intention to settle such amounts on a net basis. Nonetheless, the Company does not generally offset financial instruments for financial reporting purposes.
Pursuant to the Company's agreements with certain of its derivative financial institution counterparties, the Company may receive collateral or post collateral, which may be in the form of cash or securities, based upon mark-to-mark positions. The Company has received collateral with a value of $57.3 million and $55.6 million as of December 31, 2024 and December 31, 2023, respectively.
Non-hedging interest rate derivatives
As of December 31, 2024 and 2023, the Company primarily utilizes non-hedging derivative financial instruments with commercial banking customers to facilitate their interest rate management strategies. For these instruments, the Company acts as an intermediary for its customers and has offsetting contracts with financial institution counterparties. Changes in the fair value of these underlying derivative contracts generally offset each other and do not significantly impact the Company's results of operations.
The following table summarizes the notional and fair value of these derivative instruments (in thousands) which are included within "other assets" and "other liabilities" in the accompanying consolidated balance sheets:
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Notional Amount | Fair Value | Notional Amount | Fair Value | |
| Non-hedging interest rate derivatives: | ||||
| Customer counterparties: | ||||
| Loan interest rate swap - assets | $43,075 | $1,264 | $61,242 | $2,176 |
| Loan interest rate swap - liabilities | 623,844 | 49,993 | 555,693 | 46,402 |
| Non-hedging interest rate derivatives: | ||||
| Financial institution counterparties: | ||||
| Loan interest rate swap - assets | 641,844 | 51,075 | 573,693 | 47,555 |
| Loan interest rate swap - liabilities | 43,075 | 1,264 | 61,242 | 2,176 |
The following table summarizes the change in fair value of these derivative instruments (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Change in Fair Value Non-Hedging Interest Rate Derivatives: | |||
| Other income - derivative assets | $2,766 | $(14,016) | $37,537 |
| Other income - derivative liabilities | (2,766) | 14,016 | (37,537) |
| Other expense - derivative liabilities | (70) | (306) | 1,219 |
Loans associated with a customer counterparty loan interest rate swap agreement may be subject to a make whole penalty upon termination of the agreement. The dollar amount of the make whole penalty varies based on the remaining term of the agreement and market rates at that time. The make whole penalty is secured by equity in the specific collateral securing the loan. The Company estimates the make whole penalty when determining if there is sufficient collateral to pay off both the potential make whole penalty and the outstanding loan balance at the origination of the loan. In the event of a customer default, the make whole penalty is capitalized into the existing loan balance; however, no guarantees can be made that the collateral will be sufficient to cover both the make whole provision and the outstanding loan balance at the time of foreclosure.
Fair Value Hedges
During the year ended December 31, 2020, the Company entered into a series of fair value hedge agreements to reduce the interest rate risk associated with the change in fair value of certain securities. The total notional amount of these agreements was$150 million and the amortized cost of the hedged assets was $282.5 million and $303.7 million at December 31, 2024 and 2023, respectively. During the years ended December 31, 2024 and 2023, the fair value hedge agreements were effective. The gains or losses on these hedges are recognized in current earnings as fair value changes.
The following table summarizes the financial statement impact of these derivative instruments (in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Investment securities available for sale, at fair value | $(4,740) | $(10,075) |
| Other assets | 4,581 | 10,095 |
| Cumulative adjustment to Interest on investment securities | 159 | (20) |
In addition to the agreements entered into in the year ended December 31, 2020, the Company has less than $0.1 million of other fair value hedges to reduce the interest rate risk associated with the change in fair value of certain investment securities as of December 31, 2024 and 2023.
During thetwelve months ended December 31, 2023, the Company entered into a fair value hedge agreement to reduce the interest rate risk associated with the change in fair value of certain loans. The total notional amount of these agreements was$100 million. During the twelve months ended December 31, 2024, the fair value hedge agreements were effective. The gains or losses on these hedges are recognized in current earnings as fair value changes.
The following table summarizes the financial statement impact of these derivative instruments (in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Gross loans | $(582) | $(691) |
| Other assets | 566 | 675 |
| Cumulative adjustment to Interest and fees on loans | 16 | 16 |
NOTE TWELVE – INCOME TAXES
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets and liabilities are as follows (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Allowance for credit losses | $4,495 | $4,553 |
| Deferred compensation payable | 3,441 | 3,336 |
| Accrued expenses | 2,365 | 2,575 |
| Unrealized securities losses | 34,973 | 33,524 |
| Other | 6,910 | 8,602 |
| Total Deferred Tax Assets | 52,184 | 52,590 |
| Goodwill and other intangible assets | 3,080 | 4,180 |
| Other | 7,400 | 6,194 |
| Total Deferred Tax Liabilities | 10,480 | 10,374 |
| Deferred Tax Assets, net | $41,704 | $42,216 |
No material valuation allowances for deferred tax assets were recorded at December 31, 2024 or 2023 as the Company believes it is more likely than not that all of the deferred tax assets will be realized because they were supported by recoverable taxes paid in prior years.
Significant components of the provision for income taxes are as follows (in thousands):
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Current: | |||
| Federal | $23,883 | $27,156 | $20,481 |
| State | 3,151 | 4,349 | 3,313 |
| Total current tax expense | 27,034 | 31,505 | 23,794 |
| Total deferred tax expense | 381 | (2,764) | 1,469 |
| Income tax expense | $27,415 | $28,741 | $25,263 |
A reconciliation of the significant differences between the federal statutory income tax rate and the Company’s effective income tax rate is as follows (in thousands):
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Computed federal taxes at statutory rate | $30,348 | $30,052 | $26,740 |
| State income taxes, net of federal tax benefit | 2,577 | 3,225 | 2,871 |
| Tax effects of: | |||
| Tax-exempt interest income | (732) | (925) | (1,142) |
| Bank-owned life insurance | (818) | (1,268) | (1,167) |
| Income tax credits | (4,008) | (2,747) | (1,904) |
| Other items, net | 48 | 404 | (135) |
| Income tax expense | $27,415 | $28,741 | $25,263 |
| Effective tax rate | 19.0% | 20.1% | 19.8% |
The entire amount of the Company’s unrecognized tax benefits, if recognized, would favorably affect the Company’s effective tax rate. The Company anticipates that it will release $0.4 million over the next 12 months. A reconciliation of the beginning and ending balance of unrecognized tax benefits is as follows (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Beginning balance | $1,256 | $1,619 |
| Additions for current year tax positions | 309 | 230 |
| Increases (decreases) for prior year tax positions | 78 | (44) |
| Decreases related to lapse of applicable statute of limitation | (368) | (549) |
| Ending balance | $1,275 | $1,256 |
Interest and penalties on income tax uncertainties are included in income tax expense. During 2024, 2023 and 2022, the provision related to interest and penalties was not material in any period. The balance of accrued interest and penalties at December 31, 2024 and 2023 was approximately$1.0 million.
The Company is currently open to audit under the statute of limitations by the Internal Revenue Service and various state taxing authorities for the years ended December 31, 2021 and forward.
NOTE THIRTEEN – EMPLOYEE BENEFIT PLANS
Pursuant to the terms of the City Holding Company 2023 Incentive Plan (the "2023 Plan"), the Compensation Committee of the Board of Directors, or its delegate, may, from time-to-time, grant stock options, stock appreciation rights, ("SARs"), restricted stock units, or stock awards (collectively, the "awards") to employees, directors and individuals who provide service to the Company (collectively, "Plan Participants"). The 2023 Plan was approved by the shareholders in April 2023 and replaced the City Holding 2013 Incentive Plan (the "2013 Plan") that expired in April 2023. A maximum of 600,000 shares of the Company’s common stock may be issued under the 2023 Plan, subject to certain limitations. These limitations may be adjusted in the event of a change in the number of outstanding shares of common stock by reason of a stock dividend, stock split, combination, reclassification, recapitalization or other similar event. Specific terms of the awards granted, including the number of shares, vesting periods, exercise prices (for stock options) and expiration dates are determined at the date of grant and are evidenced by agreements between the Company and the awardee. The exercise price of the stock option grants equals the fair market value of the Company’s stock on the date of grant. All incentive stock options and SARs will be exercisable up to 10 years from the date granted and all options and SARs are exercisable for the period specified in the individual agreement. Upon a change-in-control of the Company, as defined in the 2023 Plan, all outstanding awards shall immediately vest. As of December 31, 2024, approximately 546,000 shares were still available to be issued under the 2023 Plan.
Stock Options
During the year ended December 31, 2024,11,074 stock options were exercised. The Company had 512 outstanding and exercisable options issued as of December 31, 2024 at a weighted average exercise price of $66.32 per share. All previously issued stock options granted under the 2013 Plan that was replaced by the 2023 Plan were fully vested prior to December 31, 2022.
Shares issued in connection with stock option exercises are issued from available treasury shares. If no treasury shares are available, new shares would be issued from available authorized shares. During 2024 and 2022, all shares issued in connection with stock option exercises were issued from available treasury stock. No stock options were exercised during 2023.
Restricted Shares, Restricted Stock Units (“RSUs”), and Performance Stock Units (“PSUs”)
The Company records compensation expense with respect to restricted shares, RSUs, and PSUs (collectively, the "restricted shares") in an amount equal to the fair value of the common stock covered by each award on the date of grant. The restricted shares awarded become fully vested after various periods of continued employment from the respective dates of grant. The Company is entitled to an income tax deduction in an amount equal to the taxable income reported by the holders of the restricted shares when the restrictions are released and the shares are issued. Compensation is charged to expense over the respective vesting periods.
Restricted shares are generally forfeited if officers and employees terminate employment with the Company prior to the lapsing of restrictions. The Company records forfeitures of restricted stock as treasury share repurchases and any compensation cost previously recognized is reversed in the period of forfeiture. Recipients of restricted shares do not pay any cash consideration to the Company for the shares, and, except for RSUs and PSUs, have the right to vote all shares subject to such grant and receive all dividends with respect to such shares, whether or not the shares have vested. For the restricted shares that have performance-based criteria, management has evaluated those criteria and has determined that, as of December 31, 2024, the criteria were probable of being met. During 2024, 2023, 2022, all shares issued in connection with restricted shares, RSUs, and PSUs were issued from available treasury stock.
The Board of Directors, annually, grants the named executive officers ("NEOs") of the Company RSUs and PSUs. The RSUs vest in three separate annual installments of approximately 33.33% per installment on the first, second and third anniversaries of the grant date, subject to a two-year holding period. The PSUs vest on the third anniversary of the grant date. The payout for the PSUs will be determined based on two factors: (1) the Company's three-year average return on assets ("ROA") during the three-year performance period relative to the ROA for the selected peer companies and (2) the Company's total shareholder return ("TSR") during the three-year performance period relative to the TSR of the selected peer companies. Until the time these shares transfer to the participant, the participant does not have the right to vote these shares, nor does the participant receive dividends during the outstanding period (however, dividends are accrued and payable upon transfer). For the restricted shares that have performance-based criteria, management periodically evaluates those criteria and adjusts the number of shares awarded, if necessary.
A summary of the Company’s restricted shares activity and related information is presented below:
| 2024 · 2023 · 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Restricted Awards · Average Market Price at Grant · Restricted Awards · Average Market Price at Grant · Restricted Awards · Average Market Price at Grant | |||||||
| Outstanding at January 1 | 135,558 | 140,606 | 146,755 | ||||
| Granted | 37,239 | $98.20 | 35,358 | $91.46 | 33,327 | $77.21 | |
| Forfeited/Vested | (37,848) | (40,406) | (39,476) | ||||
| Outstanding at December 31 | 134,949 | 135,558 | 140,606 | ||||
Information regarding stock-based compensation associated with restricted shares is provided in the following table (dollars in thousands):
| For the year ended December 31, | ||||
|---|---|---|---|---|
| 2024 · 2023 · 2022 | ||||
| Stock-based compensation expense associated with restricted shares, RSUs and PSUs | $3,218 | $3,047 | $2,817 | |
| At period-end: | 2024 | |||
| Unrecognized stock-based compensation expense | $5,355 | |||
| Weighted average period in which the above amount is expected to be recognized | 3.1 | years | ||
401(k) Plan
The Company provides retirement benefits to its employees through matching contributions to the City Holding Company 401(k) Plan and Trust (the "401(k) Plan"), which is intended to be compliant with Employee Retirement Income Security Act (ERISA) section 404(c). Information regarding the Company’s 401(k) Plan is provided in the following table (dollars in thousands):
| For the year ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Expense associated with the Company's 401(k) Plan | $1,289 | $1,246 | $1,138 |
| At period-end: | |||
| Number of shares of the Company's common stock held by the 401(k) Plan | 158,486 | 165,489 | 168,332 |
Defined Benefit Plan
The Company maintains a defined benefit pension plan (the "Defined Benefit Plan"), which was inherited from the Company's acquisition of the plan sponsor (Horizon Bancorp, Inc.). The Horizon Defined Benefit Plan was frozen in 1999 and maintains a December 31st year-end for purposes of computing its benefit obligations.
Primarily as a result of the interest rate environment and mortality table revisions, the estimated fair value of plan assets exceeded the benefit obligation at December 31, 2024 and at December 31, 2023.
The following table summarizes activity within the Company's Defined Benefit Plan (dollars in thousands):
| Pension Benefits | ||
|---|---|---|
| 2024 | 2023 | |
| Change in fair value of plan assets: | ||
| Fair value at beginning of measurement period | $12,351 | $11,460 |
| Actual gain on plan assets | 1,495 | 1,839 |
| Benefits paid | (993) | (948) |
| Fair value at end of measurement period | 12,853 | 12,351 |
| Change in benefit obligation: | ||
| Benefit obligation at beginning of measurement period | (11,051) | (11,229) |
| Interest cost | (518) | (549) |
| Actuarial gain (loss) | 44 | (43) |
| Assumption changes | 417 | (178) |
| Benefits paid | 993 | 948 |
| Benefit obligation at end of measurement period | (10,115) | (11,051) |
| Funded status | $2,738 | $1,300 |
| Weighted-average assumptions for benefit obligation: | ||
| Discount rate | 5.47% | 4.93% |
| Expected long-term rate of return | 6.75% | 6.75% |
| Weighted-average assumptions for net periodic pension cost: | ||
| Discount rate | 4.93% | 5.14% |
| Expected long-term rate of return | 6.75% | 6.75% |
Based on the funding status of the Horizon Defined Benefit Plan, no contributions were required during the years ended December 31, 2024 and 2023.
The following table presents the components of the net periodic pension cost of the Company's Defined Benefit Plan, which is recognized in Other Expenses in the Consolidated Statements of Income (in thousands). Since the Company's Defined Benefit Plan is frozen, there is no service cost component.
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Interest cost | $518 | $549 | $362 |
| Expected return on plan assets | (828) | (840) | (886) |
| Net amortization and deferral | 372 | 343 | 780 |
| Net Periodic Pension Cost | $62 | $52 | $256 |
Amounts related to the Company's Defined Benefit Pension Plan recognized as a component of other comprehensive (loss) income were as follows (in thousands):
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Net actuarial gain | $1,500 | $1,121 | $83 |
| Deferred tax expense | (361) | (280) | (20) |
| Other comprehensive income, net of tax | $1,139 | $841 | $63 |
Amounts recognized as a component of accumulated other comprehensive (loss) income as of December 31, 2024 and 2023 were as follows (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Net actuarial loss | $1,898 | $3,398 |
| Deferred tax benefit | (456) | (817) |
| Amounts included in accumulated other comprehensive loss, net of tax | $1,442 | $2,581 |
The following table summarizes the expected benefits to be paid in each of the next five years and in the aggregate for the five years thereafter (in thousands):
| Plan Year Ending December 31, | Expected Benefits to be Paid |
|---|---|
| 2025 | $1,003 |
| 2026 | 987 |
| 2027 | 970 |
| 2028 | 955 |
| 2029 | 938 |
| 2030 through 2034 | 4,145 |
The major categories of assets in the Company’s Defined Benefit Plan as of year-end are presented in the following table (in thousands). Assets are segregated by the level of the valuation inputs within the fair value hierarchy established by ASC Topic 820 utilized to measure fair value (See Note Eighteen).
| Total | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|
| Cash and cash equivalents | $108 | $108 | $— | $— |
| Common stocks | 8,751 | 8,751 | — | — |
| Corporate bonds | 3,994 | — | 3,994 | — |
| Total | $12,853 | $8,859 | $3,994 | $— |
| Cash and cash equivalents | $62 | $62 | $— | $— |
| Common stocks | 9,487 | 9,487 | — | — |
| Corporate bonds | 2,802 | — | 2,802 | — |
| Total | $12,351 | $9,549 | $2,802 | $— |
Horizon Defined Benefit Plan (Investment Strategy)
The Company's pension committee has revised the plan's investment strategy and set a target allocation of 75% equity securities and 25% fixed income securities. The assets will be reallocated periodically to meet the above target allocations. A range is developed around each of these target allocations such that at any given time the actual allocation may be higher or lower than stated above (+ or - 10%). The overall investment return goal is to achieve a rate of return greater than a blended index of the S&P 500 and the Barclay's Capital Aggregate Bond Index, which is tailored to the same asset mix of the retirement plans assets, by 1/2 or 1% annualized after fees over a rolling five year moving average basis. At December 31, 2024, the plan assets were invested in equity securities (68%) and fixed income securities (31%), which are in the allowable allocation range under the policy.
Pentegra Defined Benefit Plan
The Company and its subsidiary participate in the Pentegra Defined Benefit Plan for Financial Institutions ("The Pentegra DB Plan"), a tax-qualified defined benefit pension plan. The Pentegra DB Plan operates as a multi-employer plan for accounting purposes and as a multiple-employer plan under the Employee Retirement Income Security Act of 1974 and the Internal Revenue Code. There are no collective bargaining agreements in place that require contributions to the Pentegra DB Plan. The Pentegra DB Plan is a single plan under Internal Revenue Code Section 413(c) and, as a result, all of the assets stand behind all of the liabilities. Accordingly, under the Pentegra DB Plan, contributions made by a participating employer may be used to provide benefits to participants of other participating employers. The funded statuses below are as of July 1, 2024 (the latest available valuation report). It is the policy of the Company to fund the normal cost of the Pentegra DB Plan on an annual basis. Other than for normal plan expenses, no contributions were required for the years ended December 31, 2024, 2023 and 2022. The benefits of the original Pentegra Defined Benefit Plan were frozen prior to the acquisition of Classic Bancshares ("Classic") in 2005, and the benefits of the Poage Pentegra Defined Benefit Plan were frozen prior to the acquisition of Poage in 2018. It is the intention of the Company to fund benefit amounts when assets of the plan are not sufficient.
| Pentegra DB Plan's Employer Identification Number | 13-5645888 |
|---|---|
| Plan Number | 333 |
| Funded status for plan inherited with Classic acquisition | 86.92% |
| Funded status for plan inherited with Poage acquisition | 81.05% |
Employment Contracts
The Company has entered into employment contracts with certain of its current executive officers. The employment contracts provide for, among other things, the payment of termination compensation in the event an executive officer either voluntarily or involuntarily terminates his employment with the Company for other than "Just Cause" as defined in the applicable employment contract. Certain of the employment contracts provide for a termination benefit that became fully vested in 2005 and is payable if and when the executive officer terminates his employment with the Company. The termination benefit grows each year at an amount equal to the one-year constant maturity treasury rate and cannot be forfeited except where the executive officer personally profits from willful fraudulent activity that materially and adversely affects the Company. The costs of this vested termination benefit have been fully accrued and expensed by the Company as of December 31, 2024. The liability was $1.5 million and $1.4 million at December 31, 2024 and 2023, respectively.
Other Post-Retirement Benefit Plans
Certain entities previously acquired by the Company had entered into individual deferred compensation and supplemental retirement agreements with certain current and former directors and officers. The Company has assumed the liabilities associated with these agreements, the cost of which is being accrued over the period of active service from the date of the respective agreement. To assist in funding these liabilities, the acquired entities had insured the lives of certain current and former directors and officers. The Company is the current owner and beneficiary of those insurance policies. The following table presents a summary of the Company's other post-retirement benefit plans (in thousands):
| For the year ended December 31 | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Cost of other post-retirement benefits | $222 | $231 | $251 |
| At period-end: | |||
| Other post-retirement benefit liability (included in Other Liabilities) | 4,857 | 5,175 | |
| Cash surrender value of insurance policies (included in Other Assets) | 4,649 | 4,841 | |
NOTE FOURTEEN – RELATED PARTY TRANSACTIONS
City National has granted loans to certain non-executive officers and directors of the Company and its subsidiaries, and to their associates.
| Principal · Principal | ||||
|---|---|---|---|---|
| December 31, 2023 | Additions | Reductions | December 31, 2024 | |
| Related Party Loans | $6,809 | $— | $(506) | $6,303 |
Additionally, the unfunded commitments on the related party loans remained stable at $5.7 million as of December 31, 2024 and 2023, respectively.
NOTE FIFTEEN – COMMITMENTS AND CONTINGENCIES
Credit Related Financial Instruments
The Company is a party to certain financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. The Company has entered into agreements with certain customers to extend credit or provide conditional commitment to provide payment on drafts presented in accordance with the terms of the underlying credit documents. The Company also provides overdraft protection to certain demand deposit customers that represent an unfunded commitment. Overdraft protection commitments, which are included with other commitments below, are uncollateralized and are paid at the Company’s discretion. Conditional commitments generally include standby and commercial letters of credit. Standby letters of credit represent an obligation of the Company to a designated third party contingent upon the failure of a customer of the Company to perform under the terms of the underlying contract between the customer and the third party. Commercial letters of credit are issued specifically to facilitate trade or commerce. Under the terms of a commercial letter of credit, drafts will be drawn when the underlying transaction is consummated, as intended, between the customer and a third party. The majority of the Company's commitments have variable interest rates. The funded portion of these financial instruments is reflected in the Company’s balance sheet, while the unfunded portion of these commitments is not reflected in the balance sheet.
The table below presents a summary of the contractual obligations of the Company resulting from significant commitments (in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Commitments to extend credit: | ||
| Home equity lines | $248,664 | $243,893 |
| Commercial real estate | 141,967 | 52,002 |
| Other commitments | 347,744 | 316,200 |
| Standby letters of credit | 2,170 | 4,916 |
| Commercial letters of credit | 8,432 | 6,117 |
Loan commitments and standby and commercial letters of credit have credit risks essentially the same as those involved in extending loans to customers and are subject to the Company’s standard credit policies. Collateral is obtained based on management’s credit assessment of the customer. Management does not anticipate any material losses as a result of these commitments.
Litigation
The Company is engaged in various legal actions through its normal course of business. As these legal actions are resolved, the Company could realize positive and/or negative impact to its financial performance in the period in which these legal actions are ultimately decided. There can be no assurance that current legal actions will have an immaterial impact on financial results, either positive or negative, or that no material legal actions may be presented in the future. As of December 31, 2024, management expects the resolution of current legal actions will not have a material impact on the Company's financial statements.
NOTE SIXTEEN – PREFERRED STOCK
The Company’s Board of Directors has the authority to issue preferred stock, and to determine the designation, preferences, rights, dividends and all other attributes of such preferred stock, without any vote or action by the shareholders. As of December 31, 2024 and December 31, 2023, no such shares were outstanding, nor were any expected to be issued.
NOTE SEVENTEEN – REGULATORY REQUIREMENTS, RESTRICTIONS ON DIVIDENDS AND CAPITAL RATIOS
The principal source of income and cash for City Holding (the "Parent Company") is dividends from City National. Dividends paid by City National to the Parent Company are subject to certain legal and regulatory limitations. Generally, any dividends in amounts that exceed the earnings retained by City National in the current year plus retained net profits for the preceding two years must be approved by regulatory authorities. Approval is also required if dividends declared would cause City National’s regulatory capital to fall below specified minimum levels. At December 31, 2024, City National could pay dividends up to $48.2 million without prior regulatory permission.
During 2024, the Parent Company used cash obtained from the dividends received primarily to: (1) pay common dividends to shareholders and (2) fund repurchases of the Company's common shares. As of December 31, 2024, the Parent Company reported a cash balance of approximately $117.3 million. Management believes that the Parent Company’s available cash balance, together with cash dividends from City National, is adequate to satisfy its funding and cash needs in 2025.
The Basel III Capital Rules require City Holding and City National to maintain minimum CET 1, Tier 1 and Total Capital ratios, along with a capital conservation buffer, effectively resulting in minimum capital ratios (which are shown in the table below). The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of CET 1 capital to risk-weighted assets above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall. The Basel III Capital Rules also provide for a "countercyclical capital buffer" that is applicable to only certain covered institutions and does not have any current applicability to City Holding Company or City National Bank.
The Company’s minimum required regulatory capital ratios for both City Holding and City National include the 2.5% capital conservation buffer and are illustrated in the following tables (in thousands):
| December 31, 2024 · Actual · Minimum Required - Basel III · Required to be Considered Well Capitalized | ||||||
|---|---|---|---|---|---|---|
| Capital Amount · Ratio · Capital Amount · Ratio · Capital Amount · Ratio | ||||||
| CET 1 Capital | ||||||
| City Holding Company | $688,707 | 16.5% | $291,989 | 7.0% | $271,133 | 6.5% |
| City National Bank | 563,301 | 13.6% | 291,068 | 7.0% | 270,277 | 6.5% |
| Tier 1 Capital | ||||||
| City Holding Company | 688,707 | 16.5% | 354,558 | 8.5% | 333,702 | 8.0% |
| City National Bank | 563,301 | 13.6% | 353,439 | 8.5% | 332,649 | 8.0% |
| Total Capital | ||||||
| City Holding Company | 709,820 | 17.0% | 437,983 | 10.5% | 417,127 | 10.0% |
| City National Bank | 584,415 | 14.1% | 436,602 | 10.5% | 415,811 | 10.0% |
| Tier 1 Leverage Ratio | ||||||
| City Holding Company | 688,707 | 10.6% | 259,325 | 4.0% | 324,156 | 5.0% |
| City National Bank | 563,301 | 8.7% | 258,477 | 4.0% | 323,096 | 5.0% |
| December 31, 2023: · Actual · Minimum Required - Basel III · Required to be Considered Well Capitalized | ||||||
|---|---|---|---|---|---|---|
| Capital Amount · Ratio · Capital Amount · Ratio · Capital Amount · Ratio | ||||||
| CET 1 Capital | ||||||
| City Holding Company | $627,579 | 15.7% | $279,768 | 7.0% | $259,875 | 6.5% |
| City National Bank | 549,031 | 13.8% | 278,692 | 7.0% | 258,785 | 6.5% |
| Tier 1 Capital | ||||||
| City Holding Company | 627,579 | 15.7% | 339,718 | 8.5% | 319,735 | 8.0% |
| City National Bank | 549,031 | 13.8% | 338,412 | 8.5% | 318,505 | 8.0% |
| Total Capital | ||||||
| City Holding Company | 648,646 | 16.2% | 419,652 | 10.5% | 399,669 | 10.0% |
| City National Bank | 570,099 | 14.3% | 418,038 | 10.5% | 398,131 | 10.0% |
| Tier 1 Leverage Ratio | ||||||
| City Holding Company | 627,579 | 10.2% | 245,468 | 4.0% | 306,835 | 5.0% |
| City National Bank | 549,031 | 8.9% | 245,587 | 4.0% | 306,984 | 5.0% |
As of December 31, 2024, management believes that City Holding Company, and its banking subsidiary, City National, were "well capitalized." City Holding is subject to regulatory capital requirements administered by the Federal Reserve, while City National is subject to regulatory capital requirements administered by the Office of the Comptroller of the Currency ("OCC") and the Federal Deposit Insurance Corporation ("FDIC"). Regulatory agencies can initiate certain mandatory actions if either City Holding or City National fails to meet the minimum capital requirements, as shown above. As of December 31, 2024, management believes that City Holding and City National meet all capital adequacy requirements.
NOTE EIGHTEEN –FAIR VALUE MEASUREMENTS
Fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the Company has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The Company bases fair value of assets and liabilities on quoted market prices, prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data. If such information is not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty creditworthiness, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Furthermore, the reported fair value amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein. A more detailed description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.
Financial Assets and Liabilities
The Company used the following methods and significant assumptions to estimate fair value for financial assets and liabilities measured on a recurring basis.
Securities Available for Sale. Securities available for sale are reported at fair value utilizing Level 1, Level 2, and Level 3 inputs. The fair value of securities available for sale is determined by utilizing a market approach by obtaining quoted prices on nationally recognized securities exchanges (other than forced or distressed transactions) that occur in sufficient volume or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities. If such measurements are unavailable, the security is classified as Level 3. Significant judgment is required to make this determination.
The Company utilizes a third-party pricing service provider to value its Level 1 and Level 2 investment securities. Annually, the Company obtains an independent auditor’s report from its third-party pricing service provider regarding its controls over investment securities. On a quarterly basis, the Company reprices its debt securities with a third party that is independent of the primary pricing service provider to verify the reasonableness of the fair values.
Derivatives. Derivatives are reported at fair value utilizing Level 2 inputs. The Company utilizes a market approach by obtaining dealer quotations to value its customer interest rate swaps. The Company’s derivatives are included within "other assets" and "other liabilities" in the accompanying consolidated balance sheets. Derivative assets are typically secured through securities with financial counterparties or cross collateralization with a borrowing customer. Derivative liabilities are typically secured by the Company pledging securities to financial counterparties or, in the case of a borrowing customer, by the right of setoff. The Company considers factors such as the likelihood of default by itself and its counterparties, right of setoff, and remaining maturities in determining the appropriate fair value adjustments. All derivative counterparties approved by the Company's Asset and Liability Committee ("ALCO") are regularly reviewed, and appropriate business action is taken to adjust the exposure to certain counterparties, if necessary. Counterparty exposure is evaluated by netting positions that are subject to master netting agreements, as well as considering the amount of marketable collateral securing the position. This approach used to estimate impacted exposures to counterparties is also used by the Company to estimate its own credit risk in derivative liability positions. To date, no material losses have been incurred due to a counterparty's inability to pay any undercollateralized position. There was no significant change in the value of derivative assets and liabilities attributed to credit risk that would have resulted in a derivative credit risk valuation adjustment at December 31, 2024.
The Company may be required, from time to time, to measure certain financial assets and financial liabilities at fair value on a nonrecurring basis. Financial assets measured at fair value on a nonrecurring basis include individually evaluated loans reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 3 inputs based on observable market data for both real estate collateral and non-real estate collateral. The following table presents assets and liabilities measured at fair value (in thousands):
| Total | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|
| Recurring fair value measurements | ||||
| Financial Assets | ||||
| Obligations of states and political subdivisions | $183,751 | $— | $183,751 | $— |
| Mortgage-backed securities: | ||||
| U.S. Government agencies | 1,202,081 | — | 1,202,081 | — |
| Private label | 4,933 | — | 4,933 | — |
| Trust preferred securities | 4,746 | — | 4,746 | — |
| Corporate securities | 25,795 | — | 25,795 | — |
| Marketable equity securities | 6,157 | 1,682 | 4,475 | — |
| Derivative assets | 57,491 | — | 57,491 | — |
| Financial Liabilities | ||||
| Derivative liabilities | 51,257 | — | 51,257 | — |
| Nonrecurring fair value measurements | ||||
| Non-Financial Assets | ||||
| Other real estate owned | 754 | — | — | 754 |
| Total | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|
| Recurring fair value measurements | ||||
| Financial Assets | ||||
| Obligations of states and political subdivisions | $212,738 | $— | $212,738 | $— |
| Mortgage-backed securities: | ||||
| U.S. Government agencies | 1,088,093 | — | 1,088,093 | — |
| Private label | 6,704 | — | 4,833 | 1,871 |
| Trust preferred securities | 4,278 | — | 4,278 | — |
| Corporate securities | 26,324 | — | 26,324 | — |
| Marketable equity securities | 7,538 | 3,093 | 4,445 | — |
| Derivative assets | 60,527 | — | 60,527 | — |
| Financial Liabilities | ||||
| Derivative liabilities | 48,578 | — | 48,578 | — |
| Nonrecurring fair value measurements | ||||
| Non-Financial Assets | ||||
| Other real estate owned | 731 | — | — | 731 |
Changes in Level 3 Fair Value Measurements
The following table presents the changes in Level 3 assets recorded at fair value on a recurring basis during the periods indicated (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Beginning balance | $1,871 | $2,459 |
| Changes in fair value | — | 95 |
| Changes due to principal reduction | (1,871) | (683) |
| Ending balance | $— | $1,871 |
No transfers into or out of Level 3 of the fair value hierarchy occurred during the year ended December 31, 2024 or 2023.
The Company's financial assets and liabilities measured at fair value on a nonrecurring basis using significant unobservable inputs (Level 3) include individually evaluated loans that were remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for credit losses based upon the fair value of the underlying collateral. The fair value of individually evaluated loans is estimated using one of several methods, including collateral value, liquidation value and discounted cash flows. The significant unobservable inputs used in the fair value measurement of collateral for collateral-dependent individually evaluated loans primarily relate to discounts applied to the customers’ reported amount of collateral. The amount of collateral discount depends upon the marketability of the underlying collateral. Generally, the Company has applied collateral discounts, ranging from 10% to 30%. As of December 31, 2024, the Company had one commercial and industrial loan and three owner occupied commercial real estate loans that were considered individually evaluated collateral-dependent loans and were recorded at $6.6 million. For the year ended December 31, 2023, the collateral discount on the one collateral-dependent individually evaluated loan was recorded at $1.0 million. During the years ended December 31, 2024 and 2023, the Company had no Level 2 financial assets and liabilities that were measured on a nonrecurring basis.
Non-Financial Assets and Liabilities
The Company has no non-financial assets or liabilities measured at fair value on a recurring basis. Certain non-financial assets measured at fair value on a non-recurring basis include other real estate owned ("OREO"), which is measured at the lower of cost or fair value.
Fair Value of Financial Instruments
ASC Topic 825 "Financial Instruments," as amended, requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including discount rates and estimate of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. ASC Topic 825 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.
The following table represents the estimates of fair value of financial instruments (in thousands). For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. For financial liabilities such as noninterest-bearing demand, interest-bearing demand and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.
| Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|---|
| Assets: | |||||
| Cash and cash equivalents | $225,389 | $225,389 | $225,389 | $— | $— |
| Securities available-for-sale | 1,421,306 | 1,421,306 | — | 1,421,306 | — |
| Marketable equity securities | 6,157 | 6,157 | 1,682 | 4,475 | — |
| Net loans | 4,252,854 | 4,126,124 | — | — | 4,126,124 |
| Accrued interest receivable | 20,650 | 20,650 | — | 20,650 | — |
| Derivative assets | 57,491 | 57,491 | — | 57,491 | — |
| Liabilities: | |||||
| Deposits | 5,144,150 | 5,039,503 | 3,799,701 | 1,239,802 | — |
| Short-term debt | 325,655 | 325,655 | — | 325,655 | — |
| FHLB long-term advances | 150,000 | 149,137 | — | 149,137 | — |
| Accrued interest payable | 6,798 | 6,798 | — | 6,798 | — |
| Derivative liabilities | 51,257 | 51,257 | — | 51,257 | — |
| Assets: | |||||
| Cash and cash equivalents | $156,276 | $156,276 | $156,276 | $— | $— |
| Securities available-for-sale | 1,338,137 | 1,338,137 | — | 1,336,266 | 1,871 |
| Marketable equity securities | 7,538 | 7,538 | 3,093 | 4,445 | — |
| Net loans | 4,103,178 | 3,922,638 | — | — | 3,922,638 |
| Accrued interest receivable | 20,290 | 20,290 | — | 20,290 | — |
| Derivative assets | 60,527 | 60,527 | — | 60,527 | — |
| Liabilities: | |||||
| Deposits | 4,934,262 | 4,617,487 | 3,591,458 | 1,026,029 | — |
| Short-term debt | 334,856 | 334,856 | — | 334,856 | — |
| FHLB long-term advances | 100,000 | 99,928 | — | 99,928 | — |
| Accrued interest payable | 4,301 | 4,301 | — | 4,301 | — |
| Derivative liabilities | 48,578 | 48,578 | — | 48,578 | — |
NOTE NINETEEN – CITY HOLDING COMPANY (PARENT COMPANY ONLY) FINANCIAL INFORMATION
Condensed Balance Sheets
The following table presents the condensed balance sheets of City Holding Company, parent company only (in thousands):
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Assets | ||
| Cash | $117,331 | $63,988 |
| Investment securities available for sale, at fair value | 382 | 1,781 |
| Investment in subsidiaries | 624,363 | 620,757 |
| Loans, net | 305 | 372 |
| Deferred tax asset, net | 279 | 182 |
| Other assets | 534 | 1,193 |
| Total Assets | $743,194 | $688,273 |
| Liabilities | ||
| Dividends payable | $11,853 | $10,692 |
| Other liabilities | 677 | 515 |
| Total Liabilities | 12,530 | 11,207 |
| Total Shareholders’ Equity | 730,664 | 677,066 |
| Total Liabilities and Shareholders’ Equity | $743,194 | $688,273 |
Condensed Statements of Comprehensive Income (Loss)
The following table presents the condensed statements of comprehensive income (loss) of City Holding Company, parent company only (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Income | |||
| Dividends from subsidiaries | $113,000 | $108,895 | $90,500 |
| Realized and unrealized investment securities gains (losses) | 149 | (302) | (52) |
| Other income | 181 | 98 | 99 |
| 113,330 | 108,691 | 90,547 | |
| Expenses | |||
| Other expenses | 2,399 | 2,024 | 2,077 |
| 2,399 | 2,024 | 2,077 | |
| Income Before Income Tax Benefit and Equity in Undistributed Net Income (Excess Dividends) of Subsidiaries | 110,931 | 106,667 | 88,470 |
| Income tax benefit | (567) | (650) | (604) |
| Income Before Equity in Undistributed Net Income (Excess Dividends) of Subsidiaries | 111,498 | 107,317 | 89,074 |
| Equity in undistributed net income (excess dividends) of subsidiaries | 5,603 | 7,048 | 12,997 |
| Net Income | $117,101 | $114,365 | $102,071 |
| Total Comprehensive Income (Loss) | $111,921 | $135,316 | $(43,677) |
Condensed Statements of Cash Flows
The following table presents the condensed statements of cash flows of City Holding Company, parent company only (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Operating Activities | |||
| Net income | $117,101 | $114,365 | $102,071 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Unrealized and realized investment securities (gains) losses | (149) | 302 | 52 |
| (Benefit) provision for deferred income taxes | (97) | (150) | (136) |
| Stock based compensation | 3,522 | 3,213 | 3,277 |
| Change in other assets | 660 | 128 | (465) |
| Change in other liabilities | (3,022) | (4,134) | (1,851) |
| (Equity in undistributed net income) excess dividends of subsidiaries | (5,603) | (7,048) | (12,997) |
| Net Cash Provided by Operating Activities | 112,412 | 106,676 | 89,951 |
| Investing Activities | |||
| Proceeds from sales of available for sale securities | — | — | 61 |
| Proceeds from sales of other investments | 1,548 | 447 | — |
| Net decrease in loans | 67 | 52 | 55 |
| Acquisition of Citizens Commerce Bancshares, Inc. | — | 2,343 | — |
| Net Cash Provided by Investing Activities | 1,615 | 2,842 | 116 |
| Financing Activities | |||
| Dividends paid | (43,482) | (39,993) | (36,702) |
| Purchases of treasury stock | (17,896) | (60,134) | (26,449) |
| Exercise of stock options | 694 | — | 797 |
| Net Cash Used in Financing Activities | (60,684) | (100,127) | (62,354) |
| Increase in Cash and Cash Equivalents | 53,343 | 9,391 | 27,713 |
| Cash and cash equivalents at beginning of year | 63,988 | 54,597 | 26,884 |
| Cash and Cash Equivalents at End of Year | $117,331 | $63,988 | $54,597 |
NOTE TWENTY – EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted earnings per share (in thousands, except per share data):
| For the Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net income available to common shareholders | $117,101 | $114,365 | $102,071 |
| Less: earnings allocated to participating securities | (1,069) | (1,036) | (958) |
| Net earnings allocated to common shareholders | $116,032 | $113,329 | $101,113 |
| Distributed earnings allocated to common shares outstanding | $43,857 | $40,121 | $36,619 |
| Undistributed earnings allocated to common shares outstanding | 72,175 | 73,208 | 64,494 |
| Net earnings allocated to common shareholders | $116,032 | $113,329 | $101,113 |
| Average shares outstanding, basic | 14,676 | 14,868 | 14,847 |
| Effect of dilutive securities | 21 | 23 | 26 |
| Average shares outstanding, diluted | 14,697 | 14,891 | 14,873 |
| Basic earnings per share | $7.91 | $7.62 | $6.81 |
| Diluted earnings per share | $7.89 | $7.61 | $6.80 |
Anti-dilutive options are not included in the computation of diluted earnings per share because the options’ exercise price was greater than the average market price of the common shares and therefore, the effect would have been anti-dilutive. Anti-dilutive options were not significant for any of the periods shown above.
NOTE TWENTY-ONE – ACCUMULATED OTHER COMPREHENSIVE LOSS
The activity in accumulated other comprehensive (loss) income is presented in the tables below (in thousands). The activity is shown net of tax, which is calculated using a combined Federal and state income tax rate approximating 23% for 2024 and 2023.
| Accumulated Other Comprehensive (Loss) Income | |||
|---|---|---|---|
| Unrealized | |||
| Gains (Losses) on | |||
| Defined Benefit · Securities | |||
| Pension Plans | Available-for-Sale | Total | |
| Balance at December 31, 2022 | $(3,422) | $(128,066) | $(131,488) |
| Other comprehensive income (loss) before reclassifications, net of tax | 841 | 16,366 | 17,207 |
| Amounts reclassified from other comprehensive (loss) income, net of tax | — | 3,742 | 3,742 |
| 841 | 20,108 | 20,949 | |
| Balance at December 31, 2023 | $(2,581) | $(107,958) | $(110,539) |
| Other comprehensive income (loss) before reclassifications, net of tax | 1,139 | (8,482) | (7,343) |
| Amounts reclassified from other comprehensive (loss) income, net of tax | — | 2,163 | 2,163 |
| 1,139 | (6,319) | (5,180) | |
| Balance at December 31, 2024 | $(1,442) | $(114,277) | $(115,719) |
| Amounts reclassified from Other Comprehensive (Loss) Income · Affected line item | ||||
|---|---|---|---|---|
| December 31, · in the Consolidated | ||||
| 2024 | 2023 | 2022 | Statements of Income | |
| Securities available-for-sale: | ||||
| Net securities losses (gains) reclassified into earnings | $2,825 | $4,908 | $(4) | Net (losses) gains on sale of investment securities |
| Related income tax (benefit) expense | (662) | (1,166) | 1 | Income tax expense (benefit) |
| Net effect on accumulated other comprehensive (loss) income | $2,163 | $3,742 | $(3) | |
NOTE TWENTY-TWO – CONTRACTS WITH CUSTOMERS
The Company's largest source of revenue is comprised of net interest income on financial assets and financial liabilities, which is explicitly excluded from the scope of ASC Topic 606, Revenue from Contracts with Customers ("ASC 606"), and non-interest income. The Company's significant sources of non-interest income are: service charges, bankcard revenue, trust and investment management fee income and bank owned life insurance (which is also excluded from ASC 606).
The Company's significant policies related to contracts with customers are discussed below.
Service Charges: Service charges consist of service charges on deposit accounts (monthly service fees, account analysis fees, non-sufficient funds ("NSF") fees and other deposit account related fees). For transaction-based fees, the Company's performance obligation is generally satisfied, and the related revenue recognized, at a point in time. For non-transaction-based fees, the Company's performance obligation is generally satisfied, and the related revenue recognized, over the period in which the service is provided (typically a month). Generally, payments are received immediately through a direct charge to the customer's account.
Bankcard Revenue: Bankcard revenue is primarily comprised of debit card income and ATM fees. Debit card income is primarily comprised of interchange fees earned whenever the Company's debit cards are processed through card payment networks such as Mastercard. ATM fees are primarily generated when a non-Company cardholder uses a Company ATM or when a Company cardholder uses a non-Company ATM. The Company's performance obligation for bankcard revenue is generally satisfied, and the related revenue recognized, when the services are rendered. Generally, payments are received immediately or in the following month.
Trust and Investment Management Fee Income: Trust and investment management fee income is primarily comprised of fees earned from the management and administration of customer assets. The Company's performance obligation is generally satisfied over time (typically a quarter), and the related revenue recognized, based upon the quarter-end market value of the assets under management and the applicable fee rate. Generally, payments are received a few days after quarter-end through a direct charge to the customer's account.
The following table illustrates the disaggregation by the Company's major revenue streams (in thousands):
| Point of Revenue | ||||
|---|---|---|---|---|
| Recognition | 2024 | 2023 | 2022 | |
| Major revenue streams | ||||
| Service charges | At a point in time and over time | $29,225 | $27,751 | $28,335 |
| Bankcard revenue | At a point in time | 28,500 | 27,960 | 27,349 |
| Trust and investment management fee income | Over time | 11,255 | 9,563 | 8,798 |
| Other income | At a point in time and over time | 3,012 | 3,794 | 3,617 |
| Net revenue from contracts with customers | 71,992 | 69,068 | 68,099 | |
| Non-interest income within the scope of other GAAP topics | 1,342 | 1,561 | 3,978 | |
| Total non-interest income | $73,334 | $70,629 | $72,077 | |
NOTE TWENTY-THREE – REPORTABLE SEGMENT
The Company conducts its business activities through community banking. Community banking revolves around serving the community and customers where the bank has branches and offices. Community banking consists of lending, depository, and trust relationships.
The Company’schief executive officer is in charge of allocating the Company’s resources and assessing the Company's performance, and as such, has been identified as the chief operating decision maker. The chief operating decision maker regularly reviews a multitude of reports that have a varying level of combined detail on products offered, however, all of the information and activity reviewed fall under the definition of community banking.
Based on the business activities and information reviewed by the chief operating decision maker, the Company hasone reportable segment - Community Banking.
The accounting policies of the community banking segment are the same as those for the Company described in Note One. In accordance with ASC 280, the Company has concluded that consolidated net income is the measure of segment profit or loss that is required to be reported because it is the measure determined in accordance with measurement principles that are most consistent with US GAAP. As the Company only has one reportable segment, total segment net income and total segment assets are equivalent to the results disclosed in the accompanying Consolidated Statements of Income (reported as "Income Available to Common Shareholders" and Consol idated Balance Sheets (reported as "Total Assets"), respectively.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.