MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following management’s discussion and analysis focuses on the consolidated financial condition of the Company on March 31, 2023 as compared to December 31, 2022, and the consolidated results of operations for the three months ended March 31, 2023 compared to the same period in 2022. The purpose of this discussion is to provide the reader with a more thorough understanding of the Consolidated Financial Statements. This discussion should be read in conjunction with the interim condensed Consolidated Financial Statements and related footnotes contained in Part I, Item 1 of this Quarterly Report.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this Quarterly Report are not historical facts but rather are forward-looking statements that are subject to certain risks and uncertainties. When used herein, the terms “anticipates”, “plans”, “expects”, “believes”, and similar expressions as they relate to the Company or its management are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company’s actual results, performance or achievements may materially differ from those expressed or implied in the forward-looking statements. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, general economic conditions, interest rate environment, competitive conditions in the financial services industry, changes in law, governmental policies and regulations, and rapidly changing technology affecting financial services. Other factors not currently anticipated may also materially and adversely affect the Company’s results of operations, cash flows, and financial position. There can be no assurance that future results will meet expectations. While the Company believes that the forward-looking statements in this report are reasonable, the reader should not place undue reliance on any forward-looking statement.
The Company does not undertake, and specifically disclaims any obligation, to publicly revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events, except as may be required by applicable law.
FINANCIAL CONDITION
Total assets decreased to $1.14 billion at March 31, 2023 compared to $1.16 billion December 31, 2022. During the three months ended March 31, 2023, securities decreased $7 million, net loans increased $21 million, and cash and cash equivalents decreased $31 million. Deposits and short-term borrowings decreased $19 million.
Net loans increased $21 million, or 3%, as construction loans decreased $11 million, or 20%, and residential real estate loans increased $8 million, or 3%, from December 31, 2022. Commercial and commercial real estate loans increased $25 million compared to December 31, 2022. Consumer refinance activity slowed significantly on mortgage loans, home purchase activity remained stable despite limited inventory, and home equity line balances decreased by $1 million. Residential mortgage loan originations for the three months ended March 31, 2023 totaled $11 million, a decrease from $17 million in originations during the three months ended March 31, 2022. As interest rates continued to rise in 2023, more variable rate residential mortgage loans were originated for the portfolio. Originations sold into the secondary market were $52 thousand and $3 million, respectively during the three months ended March 31, 2023 and March 31, 2022. The Bank originates and sells primarily fixed rate thirty-year mortgages into the secondary market.
The allowance for credit losses decreased $1 million from the year ago quarter to $6.3 million. The Company adopted CECL on January 1, 2023. Net charge-offs were $4 thousand, or an annualized 0.00% of average loans, in the current three-month period compared to net charge-offs of $13 thousand, or 0.01% of average loans in the year-ago three-month period. At March 31, 2023, the allowance for credit losses to total loans was 0.97%. We believe the allowance level is appropriate given the low level of problem loans and composition of the overall loan portfolio in the current economic environment.
29
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Nonperforming loans decreased $38 thousand to $218 thousand, or 0.03%, of total loans from $256 thousand, or 0.04% of total loans, on December 31, 2022. For the three months ended March 31, 2023, $2 thousand in loans were placed on nonaccrual status, $38 thousand in paydowns were received, and $2 thousand in personal loans were charged-off due to non-payment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
March 31, |
|
(Dollars in thousands) |
|
2023 |
|
|
2022 |
|
|
2022 |
|
Non-performing loans |
|
$ |
218 |
|
|
$ |
256 |
|
|
$ |
1,181 |
|
Other real estate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Repossessed assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Allowance for credit/loan losses |
|
|
6,307 |
|
|
|
6,838 |
|
|
|
7,305 |
|
Total loans |
|
$ |
647,773 |
|
|
$ |
627,171 |
|
|
$ |
567,375 |
|
Allowance for credit/loan losses as a percentage of total loans |
|
|
0.97 |
% |
|
|
1.09 |
% |
|
|
1.29 |
% |
Allowance for credit/loan losses to total nonperforming loans |
|
28.9X |
|
|
26.7X |
|
|
6.2X |
|
The ratio of gross loans to deposits was 64.3% at March 31, 2023, compared to 61.3% at December 31, 2022.
The Company has no exposure to government-sponsored enterprise preferred stocks, collateralized debt obligations, or trust preferred securities. Management has considered industry analyst reports, sector credit reports, and the volatility within the bond market in concluding that the gross unrealized losses of $43.5 million within the available-for-sale and held-to-maturity portfolios as of March 31, 2023, was primarily the result of current market yields compared to the yields at the time the investments were purchased by the Company and not due to credit quality. As a result, all embedded security losses on March 31, 2023, are considered temporary and no impairment loss relating to these securities has been recognized.
The effective duration of total debt securities was 4.25 years at March 31, 2023 as compared to 4.36 years at December 31, 2022. If interest rates declined 100 basis points, the effective duration was estimated to fall to 3.71 years at March 31, 2023 and 3.84 years at December 31, 2022. If interest rates rose 100 basis points the effective duration would be expected to increase to 4.74 years at March 31, 2023 and December 31, 2022.
Deposits decreased $16 million, or 2%, from December 31, 2022 with noninterest-bearing deposits decreasing approximately $21 million, or 6%, and interest-bearing deposit accounts increasing approximately $5 million, or 1%. Total deposits as of March 31, 2023 are $1.01 billion, or 1%, greater than March 31, 2022 deposit balances. On a year over year comparison, decreases were recognized in noninterest-bearing demand deposits of $6 million and savings of $8 million. Increases were recognized in interest bearing demand of $9 million, money market accounts of $10 million, and time deposits of $9 million. Deposit growth has normalized following the Bank’s customers increasing deposits through stimulus payments and cash conservation as a result of the COVID-19 pandemic.
Short-term borrowings consisting of overnight repurchase agreements with retail customers decreased $3 million, or 8%, to $30 million at March 31, 2023 as compared to December 31, 2022 and other borrowings decreased $67 thousand as the Company repaid FHLB advances.
Total shareholders’ equity amounted to $99 million, or 8.7%, of total assets at March 31, 2023, an increase of $3 million, or 3%, from $96 million December 31, 2022. The increase in shareholders’ equity during the three months ended March 31, 2023 was due to net income of $3.9 million, accumulated other comprehensive loss (“AOCL”) change of $1.1 million, less cash dividends of $964 thousand. A decline of U.S. Treasury rates in first quarter 2023 caused the AOCI to increase as AFS securities are marked to fair market value. As interest rates decline, the fair value of AFS fixed-rate securities rise with a corresponding net of tax decline recorded in the AOCL portion of equity. This remaining unrealized loss in securities is temporary and is adjusted monthly for additional interest rate fluctuations, principal paydowns, calls, and maturities. The Company and the Bank met all regulatory capital requirements at March 31, 2023.
30
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
Three months ended March 31, 2023 and 2022
For the quarters ended March 31, 2023 and 2022, the Company recorded net income of $3.9 million and $2.7 million and $1.46 and $0.99 per share, respectively. The $1.2 million increase in net income for the period was primarily the result of a $2.1 million increase in net interest income, offset by an increase in noninterest expenses of $251 thousand, and a decrease of $14 thousand in noninterest income. The recovery of provision for credit losses was $31 thousand in 2023 compared to $300 thousand for the three-month period in 2022, and the federal income tax provision increased $333 thousand. Return on average assets and return on average equity were 1.39% and 16.39%, respectively, for the three-month period of 2023, compared to 0.96% and 11.26%, respectively for the same quarter in 2022.
Average Balance Sheets and Net Interest Margin Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
|
|
|
|
2023 |
|
|
|
2022 |
|
|
(Dollars in thousands) |
|
Average balance1 |
|
|
Interest |
|
|
Average rate2 |
|
|
|
Average balance1 |
|
|
Interest |
|
|
Average rate2 |
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits |
|
$ |
47,644 |
|
|
$ |
545 |
|
|
|
4.64 |
|
% |
|
$ |
158,161 |
|
|
$ |
74 |
|
|
|
0.19 |
|
% |
Taxable securities |
|
|
375,867 |
|
|
|
2,012 |
|
|
|
2.17 |
|
|
|
|
334,357 |
|
|
|
1,281 |
|
|
|
1.55 |
|
|
Tax-exempt securities 4 |
|
|
22,093 |
|
|
|
129 |
|
|
|
2.37 |
|
|
|
|
25,311 |
|
|
|
140 |
|
|
|
2.24 |
|
|
Loans 3,4 |
|
|
637,392 |
|
|
|
7,975 |
|
|
|
5.07 |
|
|
|
|
560,440 |
|
|
|
5,784 |
|
|
|
4.19 |
|
|
Total interest-earning assets |
|
|
1,082,996 |
|
|
|
10,661 |
|
|
|
3.99 |
|
% |
|
|
1,078,269 |
|
|
|
7,279 |
|
|
|
2.74 |
|
% |
Noninterest-earning assets |
|
|
64,037 |
|
|
|
|
|
|
|
|
|
|
60,329 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,147,033 |
|
|
|
|
|
|
|
|
|
$ |
1,138,598 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits |
|
$ |
237,387 |
|
|
$ |
505 |
|
|
|
0.86 |
|
% |
|
$ |
237,680 |
|
|
$ |
49 |
|
|
|
0.08 |
|
% |
Savings deposits |
|
|
317,357 |
|
|
|
532 |
|
|
|
0.68 |
|
|
|
|
309,094 |
|
|
|
68 |
|
|
|
0.09 |
|
|
Time deposits |
|
|
122,329 |
|
|
|
547 |
|
|
|
1.81 |
|
|
|
|
119,912 |
|
|
|
232 |
|
|
|
0.78 |
|
|
Borrowed funds |
|
|
35,483 |
|
|
|
78 |
|
|
|
0.89 |
|
|
|
|
44,027 |
|
|
|
28 |
|
|
|
0.26 |
|
|
Total interest-bearing liabilities |
|
|
712,556 |
|
|
|
1,662 |
|
|
|
0.95 |
|
% |
|
|
710,713 |
|
|
|
377 |
|
|
|
0.22 |
|
% |
Noninterest-bearing demand deposits |
|
|
331,648 |
|
|
|
|
|
|
|
|
|
|
326,725 |
|
|
|
|
|
|
|
|
Other liabilities |
|
|
5,510 |
|
|
|
|
|
|
|
|
|
|
3,918 |
|
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
97,319 |
|
|
|
|
|
|
|
|
|
|
97,242 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ |
1,147,033 |
|
|
|
|
|
|
|
|
|
$ |
1,138,598 |
|
|
|
|
|
|
|
|
Taxable equivalent net interest income, (Non-GAAP) |
|
|
|
|
$ |
8,999 |
|
|
|
|
|
|
|
|
|
$ |
6,902 |
|
|
|
|
|
Tax equivalent adjustment 4 |
|
|
|
|
|
(34 |
) |
|
|
|
|
|
|
|
|
|
(37 |
) |
|
|
|
|
Net interest income, (GAAP) |
|
|
|
|
$ |
8,965 |
|
|
|
|
|
|
|
|
|
$ |
6,865 |
|
|
|
|
|
Net interest margin, (GAAP) |
|
|
|
|
|
|
|
|
3.36 |
|
% |
|
|
|
|
|
|
|
|
2.58 |
|
% |
Tax equivalent adjustment 4 |
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
Net interest margin-taxable equivalent, (Non-GAAP) |
|
|
|
|
|
|
|
|
3.37 |
|
% |
|
|
|
|
|
|
|
|
2.60 |
|
% |
Taxable equivalent net interest spread |
|
|
|
|
|
|
|
|
3.04 |
|
% |
|
|
|
|
|
|
|
|
2.52 |
|
% |
1 Average balances have been computed on an average daily basis.
31
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
2 Average rates have been computed based on the amortized cost of the corresponding asset or liability.
3 Average loan balances include nonaccrual loans.
4 Interest income is shown on a fully tax-equivalent basis, which is a Non-GAAP measure and is reconciled to the GAAP measure at the bottom of the table.
Interest income for the quarter ended March 31, 2023, was $10.6 million representing a $3.4 million increase, or 47%, compared to the same period in 2022. This increase was primarily due to the additional increased rates earned on interest-earning deposits, loans, and taxable securities partially offset by the volume decrease in interest-earning deposits in the comparable periods. Average interest-earning deposit rates increased 445 bps while loan rates increased 88 basis points, and taxable securities interest rates rose 62 bps for the quarter ended March 31, 2023 as compared to the same period in 2022. The Federal Reserve raised managed interest rates 8 times and 450 bps during the 1 year period. Interest expense for the quarter ended March 31, 2023 was $1.7 million, an increase of $1.3 million, or 341%, from the same quarter in 2022. The increase in interest expense occurred primarily due to the increase in interest rates on savings and interest-bearing demand deposits as well as an increase in volume of savings and time accounts for the quarter ended March 31, 2023.
For the quarter ended March 31, 2023, with improving credit quality and minimal loan charge-offs, the bank recognized net charge-offs of $4 thousand, compared to $13 thousand net charge-offs for the same quarter in 2022. The provision for credit losses for loans for the current quarter of $32 thousand, compared against a recovery of $300 thousand in the first quarter 2022 reflects a stabilization of credit quality in 2023. The company recovered $63 thousand provision for off-balance credit exposure in 2023 compared to a $13 thousand provision for unfunded loan losses in the first quarter of 2022. This decrease results from a decline primarily in construction loans in 2023 compared to 2022. Economic indicators reflect a leveling off of in residential real estate prices and low unemployment. The provision for credit losses is determined based on management’s calculation of the adequacy of the allowance for credit losses, which includes provisions for classified loans as well as for the remainder of the portfolio based on historical data, including past charge-offs and current economic trends.
32
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Noninterest income for the quarter ended March 31, 2023, was $1.6 million, a decrease of $14 thousand, or 1%, compared to the same quarter in 2022. The gain on the sale of mortgage loans into the secondary market decreased by $115 thousand, or 98%, for the quarter ended March 31, 2023 as fewer loans were sold into the secondary market due to decreasing demand for mortgage refinancing as interest rates increased and inventories of homes available for sale declined. Fees from trust and brokerage services amounted to $258 thousand for the first quarter 2023, a decrease of $6 thousand, or 2%, as compared to the same quarter in 2022. Service charges on deposit accounts increased $27 thousand, or 10%, compared to the same quarter in 2022, primarily from increased customer overdraft fees. Debit card interchange income increased $26 thousand, or 5%, with greater fees generated from usage in the first quarter 2023. Credit card fee income increased $22 thousand, or 14%, as improvements to the card program have resulted in increased customer usage. Earnings on bank owned life insurance increased $3 thousand, or 2%, for the first quarter 2023.
Noninterest expenses for the quarter ended March 31, 2023 increased $251 thousand, or 5%, compared to the first quarter 2022. Salaries and employee benefits increased $139 thousand, or 4%, a result of increases to base salary and benefits compared to first quarter 2022. Occupancy and equipment expense increased $3 thousand, or 1%, in 2023 over the first quarter 2022, primarily due to small equipment purchases. Software expense increased $66 thousand due to additional software purchases over first quarter 2022 Professional and director fees increased $45 thousand, or 17%, for the quarter ended March 31, 2023 as compared to the first quarter 2022, primarily due to an increase in audit and outside consulting fees. Marketing and public relations expense increased $12 thousand, or 11%. Telephone and data line expense decreased $21 thousand, or 33%, with renegotiated contracts. Debit card expense decreased $18 thousand or 11%. Federal income tax expense increased $333 thousand, or 52%, for the quarter ended March 31, 2023 as compared to the first quarter 2022. The provision for income taxes was $971 thousand (effective rate of 19.8%) for the quarter ended March 31, 2023, compared to $638 thousand (effective rate of 19.1%) for the same quarter ended 2022.
CAPITAL RESOURCES
The Company maintained a strong capital position with tangible common equity to tangible assets of 8.3% at March 31, 2023 compared with 7.9% at December 31, 2022.
Consistent with the Board of Director’s commitment to public confidence and safe and sound banking operations, capital targets and minimum risk-based capital ratios for CSB were established to maintain excess capital to well-capitalized standards. To be considered well-capitalized, an institution must have a total risk-based capital ratio of at least 10%, a tier 1 capital ratio of at least 8%, a leverage capital ratio of at least 5%, a common equity tier 1 (“CET1”) ratio of at least 6.5% and must not be subject to any order or directive requiring the institution to improve its capital level. An adequately capitalized institution has a total risk-based capital ratio of at least 8%, a tier 1 capital ratio of at least 6%, a CET1 ratio of at least 4.5%, and a leverage ratio of at least 4%.
Failure to meet specified minimum capital requirements could result in regulatory actions by the Federal Reserve or Ohio Division of Financial Institutions that could have a material effect on the Company’s financial condition or results of operations. Management believes there were no material changes to capital resources as presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. As of March 31, 2023, the Company and the Bank met all capital adequacy requirements to which they were subject.
33
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios |
|
|
|
|
March 31, 2023 |
|
|
December 31, 2022 |
|
|
Total Capital To Risk Weighted Assets Ratio |
|
|
|
|
|
|
|
Consolidated |
|
|
16.0 |
|
% |
|
16.0 |
|
% |
Bank |
|
|
15.9 |
|
|
|
15.9 |
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital To Risk Weighted Assets Ratio |
|
|
|
|
|
|
|
Consolidated |
|
|
15.1 |
|
|
|
15.1 |
|
|
Bank |
|
|
15.0 |
|
|
|
14.9 |
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital To Risk Weighted Assets |
|
|
|
|
|
|
|
Consolidated |
|
|
15.1 |
|
|
|
15.1 |
|
|
Bank |
|
|
15.0 |
|
|
|
14.9 |
|
|
|
|
|
|
|
|
|
|
Tier 1 Leverage Ratio |
|
|
|
|
|
|
|
Consolidated |
|
|
9.2 |
|
|
|
8.8 |
|
|
Bank |
|
|
9.1 |
|
|
|
8.7 |
|
|
LIQUIDITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
March 31, 2023 |
|
|
December 31, 2022 |
|
|
Change |
|
|
Cash and cash equivalents |
|
$ |
55,515 |
|
|
$ |
86,420 |
|
|
$ |
(30,905 |
) |
|
Available from FHLB |
|
|
124,480 |
|
|
|
122,062 |
|
|
|
2,418 |
|
|
Unpledged AFS securities at fair market value |
|
|
142,259 |
|
|
|
134,401 |
|
|
|
7,858 |
|
|
|
|
$ |
322,254 |
|
|
$ |
342,883 |
|
|
$ |
(20,629 |
) |
|
Net deposits and short-term liabilities |
|
$ |
1,031,113 |
|
|
$ |
1,041,016 |
|
|
$ |
(9,903 |
) |
|
Liquidity ratio |
|
|
31.3 |
|
% |
|
32.9 |
|
% |
|
|
|
Minimum board approved liquidity ratio |
|
|
20.0 |
|
% |
|
20.0 |
|
% |
|
|
|
Liquidity refers to the Company’s ability to generate sufficient cash to fund current loan demand, meet deposit withdrawals, pay operating expenses, and meet other obligations. Liquidity is monitored by the Company’s Asset Liability Committee. Other sources of liquidity include, but are not limited to, purchases of federal funds, advances from the FHLB, adjustments of interest rates to attract deposits, brokered deposits, and borrowing at the Federal Reserve discount window. Management believes that its sources of liquidity are adequate to meet cash flow obligations for the foreseeable future.
34
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet arrangements (as such term is defined in applicable Securities and Exchange Commission (the “Commission”) rules) that are reasonably likely to have a current or future material effect on our financial condition, results of operations, liquidity, capital expenditures, or capital resources.
PER SHARE DATA
Earnings per share is computed based on the weighted average number of shares of common stock outstanding during each year. The company currently maintains a simple capital structure, thus, there are no dilutive effects on earnings per share.
The weighted average number of common shares outstanding for earnings per share computations was as follows:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
(Dollars in thousands, except per share data) |
|
2023 |
|
|
2022 |
|
Net income |
|
$ |
3,934 |
|
|
$ |
2,701 |
|
Weighted average common shares outstanding |
|
|
2,692,304 |
|
|
|
2,718,024 |
|
Earnings per share, basic and diluted |
|
|
1.46 |
|
|
|
0.99 |
|
35
CSB BANCORP, INC.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
By March 2023, Ohio's unemployment rate approximated 4.0%. The bank based in Holmes County is reporting an unemployment rate of 3.5% in March 2023. Of the counties within the bank's footprint, Tuscarawas County reported the highest unemployment rate at 4.4% in March. Many jobs within the Bank's market footprint continue to go unfilled. The rate of inflation, which stood at 5.0% in March 2023, is above the Federal Reserve target rate of 2%, but has fallen from 8.5% in March 2022. Interest rates have risen substantially during 2022 and 2023. Credit quality in the Bank's loan portfolio has continued to improve, however risks to the economy remain with higher prices for goods and labor.
Management performs a quarterly analysis of the Company’s interest rate risk over a twenty-four-month horizon. The analysis includes two balance sheet models, one based on a static balance sheet and one on a dynamic balance sheet with projected growth in assets and liabilities. All balance sheet positions, and interest rate projections are currently within the Company’s board-approved policy for both the twelve- month and twenty-four-month periods.
The following table presents an analysis of the estimated sensitivity of the Company’s annual net interest income to sudden and sustained -400 through +400 basis point changes, in 100 basis point increments, in market interest rates at March 31, 2023 and December 31, 2022. The net interest income reflected is for the first twelve-month period of the modeled twenty-four-month horizon. The underlying balance sheet for illustrative purposes is dynamic with projected growth in assets and liabilities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2023 |
(Dollars in thousands) |
|
Change in Interest Rates (basis points) |
|
|
Net Interest Income |
|
|
Dollar Change |
|
|
Percentage Change |
|
|
Board Policy Limits |
|
+400 |
|
|
$ |
38,165 |
|
|
$ |
550 |
|
|
|
1.5 |
|
% |
± 25 |
% |
+300 |
|
|
|
38,076 |
|
|
|
461 |
|
|
|
1.2 |
|
|
± 15 |
|
+200 |
|
|
|
37,923 |
|
|
|
308 |
|
|
|
0.8 |
|
|
± 10 |
|
+100 |
|
|
|
37,763 |
|
|
|
148 |
|
|
|
0.4 |
|
|
± 5 |
|
0 |
|
|
|
37,615 |
|
|
|
— |
|
|
|
— |
|
|
|
|
-100 |
|
|
|
37,401 |
|
|
|
(214 |
) |
|
|
(0.6 |
) |
|
± 5 |
|
-200 |
|
|
|
36,919 |
|
|
|
(696 |
) |
|
|
(1.9 |
) |
|
± 10 |
|
-300 |
|
|
|
36,425 |
|
|
|
(1,190 |
) |
|
|
(3.2 |
) |
|
± 15 |
|
-400 |
|
|
|
35,959 |
|
|
|
(1,656 |
) |
|
|
(4.4 |
) |
|
± 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
+ 400 |
|
|
$ |
38,810 |
|
|
$ |
1,090 |
|
|
|
2.9 |
|
% |
± 25 |
% |
+ 300 |
|
|
|
38,581 |
|
|
|
861 |
|
|
|
2.3 |
|
|
± 15 |
|
+ 200 |
|
|
|
38,302 |
|
|
|
582 |
|
|
|
1.5 |
|
|
± 10 |
|
+ 100 |
|
|
|
38,003 |
|
|
|
283 |
|
|
|
0.8 |
|
|
± 5 |
|
|
0 |
|
|
|
37,720 |
|
|
|
— |
|
|
|
— |
|
|
|
|
– 100 |
|
|
|
37,368 |
|
|
|
(352 |
) |
|
|
(0.9 |
) |
|
± 5 |
|
– 200 |
|
|
|
36,869 |
|
|
|
(851 |
) |
|
|
(2.3 |
) |
|
± 10 |
|
– 300 |
|
|
|
35,973 |
|
|
|
(1,747 |
) |
|
|
(4.6 |
) |
|
± 15 |
|
– 400 |
|
|
|
35,519 |
|
|
|
(2,201 |
) |
|
|
(5.8 |
) |
|
± 25 |
|
35
CSB BANCORP, INC.
CONTROLS AND PROCEDURES
ITEM 4 - CONTROLS AND PROCEDURES
With the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that:
(a)information required to be disclosed by the Company in this Quarterly Report on Form 10-Q would be accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure;
(b)information required to be disclosed by the Company in this Quarterly Report on Form 10-Q would be recorded, processed, summarized and reported within the time periods specified in the Commission’s rules and forms; and
(c)the Company’s disclosure controls and procedures are effective as of the end of the period covered by this Quarterly Report on Form 10-Q to ensure that material information relating to the Company and its consolidated subsidiary is made known to them, particularly during the period for which the Company’s periodic reports, including this Quarterly Report on Form 10-Q, are being prepared.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
There were no changes during the period covered by this Quarterly Report on Form 10-Q in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
36
CSB BANCORP, INC.
FORM 10-Q
Quarter ended March 31, 2023