Skip to main content

INDEPENDENT BANK CORP MI

For the period ended Sep 30, 2024. Filed Nov 5, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 5, 2024

IBCP$36.99+1.9%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Interim Condensed Consolidated Financial Statements

Index

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  1. Preparation of Financial Statements

The condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2023 included in our Annual Report on Form 10-K.

In our opinion, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary to present fairly our consolidated financial condition as of September 30, 2024 and December 31, 2023, and the results of operations for the three and nine-month periods ended September 30, 2024 and 2023. The results of operations for the three and nine-month periods ended September 30, 2024, are not necessarily indicative of the results to be expected for the full year. Certain reclassifications have been made in the prior period condensed consolidated financial statements to conform to the current period presentation. Our critical accounting policies include the determination of the allowance for credit losses (“ACL”) and the valuation of capitalized mortgage loan servicing rights. Refer to our 2023 Annual Report on Form 10-K for a disclosure of our accounting policies.

  1. New Accounting Standards

In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, ‘‘Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting’’ and in December 2022 the FASB issued ASU 2022-06, "Reference Rate Reform (Topic 848), Deferral of the Sunset Date of Topic 848". These new ASUs provide temporary optional expedients and exceptions to GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates. Entities can elect not to apply certain modification accounting requirements to contracts affected by reference rate reform, if certain criteria are met. Entities that make such elections would not have to remeasure contracts at the modification date or reassess a previous accounting determination. Entities can elect various optional expedients that would allow them to continue applying hedge accounting for hedging relationships affected by reference rate reform, if certain criteria are met.

We had formed a cross-functional project team to lead the transition from LIBOR to a planned adoption of reference rates which included Secured Overnight Financing Rate (“SOFR”). We utilized the timeline guidance published by the Alternative Reference Rates Committee to develop and achieve internal milestones during the transitional period. We discontinued the use of new LIBOR-based loans as of December 31, 2021, according to regulatory guidelines. We also discontinued the use of new LIBOR based interest rate derivatives as of December 31, 2021. The amended guidance under Topic 848 and our ability to elect its temporary optional expedients and exceptions are effective for us through December 31, 2024.

In March, 2023, the FASB issued ASU 2023-02, "Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (a consensus of the Emerging Issues Task Force)". This ASU expands the use of the proportional amortization method of accounting — currently allowed only for investments in low-income housing tax credit ("LIHTC") structures — to equity investments in other tax credit structures that meet certain criteria. Common tax credit programs that investors access via tax equity structures and that may now be eligible for application of the proportional amortization method include: new markets tax credits, historic rehabilitation tax credit programs, and renewable energy tax credit programs. This ASU takes effect in reporting periods beginning after December 15, 2023, with early adoption permitted. The adoption of this ASU on January 1, 2024, did not have a material impact on our Condensed Consolidated Financial Statements.

In November, 2023, the FASB issued ASU 2023-07, "Segment Reporting (Topic 323): Improvements to Reportable Segment Disclosures". This ASU enhances disclosures of significant segment expenses by requiring entities to disclose significant segment expenses regularly provided to the chief operating decision maker, extend certain annual disclosures to interim periods, and permit more than one measure of segment profit or loss to be reported under certain conditions. This ASU takes effect for annual reporting periods beginning after December 15, 2023 and interim periods within fiscal years

Index

beginning after December 15, 2024. Early adoption is permitted. We do not expect the adoption of this ASU to have a material impact on our Condensed Consolidated Financial Statements.

In December, 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures". This ASU modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). This ASU also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. This ASU takes effect in reporting periods beginning after December 15, 2024, with early adoption permitted. We do not expect the adoption of this ASU to have a material impact on our Condensed Consolidated Financial Statements.

  1. Securities

Securities available for sale (“AFS”) consist of the following:

AmortizedCost · Unrealized
Gains · Losses · Fair Value
(In thousands)
U.S. agency$9,046$3$511$8,538
U.S. agency residential mortgage-backed83,116667,09176,091
U.S. agency commercial mortgage-backed13,153—1,08012,073
Private label mortgage-backed80,4092614,06776,603
Other asset backed44,3251657743,764
Obligations of states and political subdivisions334,3681234,312300,068
Corporate74,21613,36070,857
Trust preferred985—29956
Total$639,618$359$51,027$588,950
U.S. agency$10,299$5$797$9,507
U.S. agency residential mortgage-backed90,19538,98181,217
U.S. agency commercial mortgage-backed13,706—1,40912,297
Private label mortgage-backed93,5272497,30786,469
Other asset backed114,86731,939112,931
Obligations of states and political subdivisions341,17720438,644302,737
Corporate79,296—6,04673,250
Trust preferred983—41942
Total$744,050$464$65,164$679,350

Index

Securities held to maturity (“HTM”) consist of the following:

CarryingValue · TransferredUnrealizedLoss (1) · ACL · AmortizedCost · Unrealized · Fair Value
Gains · Losses
(In thousands)
U.S. agency$24,863$1,472$—$26,335$—$4,007$22,328
U.S. agency residential mortgage-backed102,7338,933—111,666—20,01991,647
U.S. agency commercial mortgage-backed4,045118—4,163—3283,835
Private label mortgage-backed7,34421817,563—5577,006
Obligations of states and political subdivisions157,5255,65317163,19512915,895147,429
Corporate45,90057211146,583—5,19041,393
Trust preferred9524441,000——1,000
Total$343,362$17,010$133$360,505$129$45,996$314,638
U.S. agency$25,768$1,603$—$27,371$—$4,892$22,479
U.S. agency residential mortgage-backed108,7709,715—118,485—23,84994,636
U.S. agency commercial mortgage-backed4,146153—4,299—4603,839
Private label mortgage-backed7,30230247,608—8546,754
Obligations of states and political subdivisions161,3526,87933168,2648818,807149,545
Corporate45,70280311646,6217807,03340,368
Trust preferred9484841,000—15985
Total$353,988$19,503$157$373,648$868$55,910$318,606

Index

Our investments' gross unrealized losses and fair values for securities AFS aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows:

Less Than Twelve MonthsTwelve Months or MoreTotal
Fair ValueUnrealizedLossesFair ValueUnrealizedLossesFair ValueUnrealizedLosses
(In thousands)
U.S. agency$126$—$7,839$511$7,965$511
U.S. agency residential mortgage-backed44—65,6547,09165,6987,091
U.S. agency commercial mortgage-backed——12,0731,08012,0731,080
Private label mortgage-backed933174,4784,06675,4114,067
Other asset backed1,508232,93957534,447577
Obligations of states and political subdivisions——300,06834,312300,06834,312
Corporate——69,3603,36069,3603,360
Trust preferred——9562995629
Total$2,611$3$563,367$51,024$565,978$51,027
U.S. agency$130$—$8,453$797$8,583$797
U.S. agency residential mortgage-backed358180,0088,98080,3668,981
U.S. agency commercial mortgage-backed——12,2971,40912,2971,409
Private label mortgage-backed6,28535679,5076,95185,7927,307
Other asset backed7,7148897,2031,851104,9171,939
Obligations of states and political subdivisions——301,03838,644301,03838,644
Corporate——73,2496,04673,2496,046
Trust preferred——9424194241
Total$14,487$445$652,697$64,719$667,184$65,164

Securities AFS in unrealized loss positions are evaluated quarterly for impairment related to credit losses. For securities AFS in an unrealized loss position, we first assess whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities AFS that do not meet this criteria, we evaluate whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, we consider the extent to which fair value is less than amortized cost, adverse conditions specifically related to the security and the issuer and the impact of changes in market interest rates on the market value of the security, among other factors. If this assessment indicates that a credit loss exists, we compare the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an ACL is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income (loss), net of applicable taxes. No ACL for securities AFS was needed at September 30, 2024 and December 31, 2023. Accrued interest receivable on securities AFS totaled $3.5 million and $4.6 million at September 30, 2024 and December 31, 2023,

Index

respectively, and is excluded from the estimate of credit losses and is included in accrued income and other assets in the Condensed Consolidated Statements of Financial Condition.

U.S. agency, U.S. agency residential mortgage-backed and U.S. agency commercial mortgage-backed securities — at September 30, 2024, we had 27 U.S. agency,107 U.S. agency residential mortgage-backed and 10 U.S. agency commercial mortgage-backed securities whose fair value is less than amortized cost. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies, and have a long history of no credit losses. The unrealized losses are largely attributed to widening spreads to Treasury bonds and/or an increase in interest rates since acquisition.

Private label mortgage backed, other asset backed and corporate securities — at September 30, 2024, we had 76 private label mortgage backed,53 other asset backed, and 71 corporate securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and/or an increase in interest rates since acquisition.

Obligations of states and political subdivisions — at September 30, 2024, we had 312 municipal securities whose fair value is less than amortized cost. The unrealized losses are primarily due to an increase in interest rates since acquisition.

Trust preferred securities — at September 30, 2024, we hadone trust preferred security whose fair value is less than amortized cost. This trust preferred security is a single issue security issued by a trust subsidiary of a bank holding company. The pricing of trust preferred securities has suffered from credit spread widening. This security is rated by a major rating agency as investment grade.

At September 30, 2024 management does not intend to liquidate any of the securities discussed above and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses.

We recordedno credit related charges in our Condensed Consolidated Statements of Operations related to securities AFS during the three and nine month periods ended September 30, 2024 and 2023, respectively.

The ACL on securities HTM is a contra asset valuation account that is deducted from the carrying amount of securities HTM to present the net amount expected to be collected. Securities HTM are charged off against the ACL when deemed uncollectible. Adjustments to the ACL are reported in our Condensed Consolidated Statements of Operations in provision for credit losses. We measure expected credit losses on securities HTM on a collective basis by major security type with each type sharing similar risk characteristics, and we consider historical credit loss information. Accrued interest receivable on securities HTM totaled $1.8 million and $1.8 million at September 30, 2024 and December 31, 2023, respectively and is excluded from the estimate of credit losses and is included in accrued income and other assets in the Condensed Consolidated Statements of Financial Condition. With regard to U.S. Government-sponsored agency and mortgage-backed securities (residential and commercial), all these securities are issued by a U.S. government-sponsored entity and have an implicit or explicit government guarantee; therefore, no allowance for credit losses has been recorded for these securities. With regard to obligations of states and political subdivisions, private label-mortgage-backed, corporate and trust preferred securities HTM, we consider (1) issuer bond ratings, (2) long-term historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. Historical loss rates associated with securities having similar grades as those in our portfolio have been insignificant. During the first quarter of 2023, one corporate security (Signature Bank) defaulted resulting in a $3.0 million provision for credit losses and a corresponding full charge-off. Subsequent to this security's charge-off, a portion of its fair value had recovered and was subsequently sold during the first quarter of 2024 for $1.1 million during which period we recorded that amount as a recovery to the ACL. Despite this lone security loss, the long-term historical loss rates associated with securities having similar grades as those in our portfolio have been insignificant. Furthermore, as of September 30, 2024 and December 31, 2023, there were no past due principal and interest payments associated with these securities. At those same dates an allowance for credit losses of $133,000 and $157,000, respectively was recorded on non U.S. agency securities HTM based on applying the long-term historical credit loss rate, as published by credit rating agencies, for similarly rated securities.

Index

On a quarterly basis, we monitor the credit quality of securities HTM through the use of credit ratings. The carrying value of securities HTM aggregated by credit quality follow:

PrivateLabelMortgage-BackedObligationsof Statesand PoliticalSubdivisionsCorporateTrustPreferredCarryingValueTotal
(In thousands)
Credit rating:
AAA$7,344$35,378$—$—$42,722
AA—103,090——103,090
A—3,4685,007—8,475
BBB—65535,991—36,646
BB——1,958—1,958
Non-rated—14,9342,94495218,830
Total$7,344$157,525$45,900$952$211,721
Credit rating:
AAA$7,302$36,629$—$—$43,931
AA—102,583——102,583
A—3,1726,923—10,095
BBB—85633,913—34,769
BB——1,943—1,943
Non-rated—18,1122,92394821,983
Total$7,302$161,352$45,702$948$215,304

Index

An analysis of the allowance for credit losses by security HTM type for the three months ended September 30 follows:

PrivateLabelMortgage-BackedObligationsof Statesand PoliticalSubdivisionsCorporateTrustPreferredTotal
(In thousands)
Balance at beginning of period$4$31$116$4$155
Additions (deductions)
Provision for credit losses(3)(14)(5)—(22)
Recoveries credited to the allowance—————
Securities HTM charged against the allowance—————
Balance at end of period$1$17$111$4$133
Balance at beginning of period$1$39$116$4$160
Additions (deductions)
Provision for credit losses3(6)(2)—(5)
Recoveries credited to the allowance—————
Securities HTM charged against the allowance—————
Balance at end of period$4$33$114$4$155

Index

An analysis of the allowance for credit losses by security HTM type for the nine months ended September 30 follows:

PrivateLabelMortgage-BackedObligationsof Statesand PoliticalSubdivisionsCorporateTrustPreferredTotal
(In thousands)
Balance at beginning of period$4$33$116$4$157
Additions (deductions)
Provision for credit losses(3)(16)(1,130)—(1,149)
Recoveries credited to the allowance——1,125—1,125
Securities HTM charged against the allowance—————
Balance at end of period$1$17$111$4$133
Balance at beginning of period$1$39$123$5$168
Additions (deductions)
Provision for credit losses3(6)2,991(1)2,987
Recoveries credited to the allowance—————
Securities HTM charged against the allowance——(3,000)—(3,000)
Balance at end of period$4$33$114$4$155

The amortized cost and fair value of securities AFS and securities HTM at September 30, 2024, by contractual maturity, follow:

Securities AFSSecurities HTM
AmortizedCostFairValueAmortizedCostFairValue
(In thousands)
Maturing within one year$21,647$21,262$7,457$7,410
Maturing after one year but within five years148,875140,01355,59952,401
Maturing after five years but within ten years45,74141,40194,30082,813
Maturing after ten years202,352177,74379,75769,526
418,615380,419237,113212,150
U.S. agency residential mortgage-backed83,11676,091111,66691,647
U.S. agency commercial mortgage-backed13,15312,0734,1633,835
Private label mortgage-backed80,40976,6037,5637,006
Other asset backed44,32543,764——
Total$639,618$588,950$360,505$314,638

The actual maturity may differ from the contractual maturity because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

Index

Gains and losses realized on the sale of securities AFS are determined using the specific identification method and are recognized on a trade-date basis. A summary of proceeds from the sale of securities AFS and gains and losses for the nine month periods ending September 30, follows:

Realized
Proceeds · Gains · Losses
(In thousands)
2024$39,431$14$428
2023278—222

During the second quarter of 2024 we acquired certain securities classified as equity securities at fair value consisting of Visa Inc. Class C common stock. These securities were all sold during the second and third quarters of 2024. During the three and nine months ended September 30, 2024, we recognized gains (losses) on these equity securities of $(0.01) million and $2.7 million, respectively that are included in net gains (losses) on equity securities at fair value in the Condensed Consolidated Statements of Operations. We had no equity securities at fair value during the same periods in 2023. See note #13.

Index

  1. Loans

We estimate the ACL based on relevant available information from both internal and external sources, including historical loss trends, current conditions and forecasts, specific analysis of individual loans, and other relevant and appropriate factors. The allowance process is designed to provide for expected future losses based on our reasonable and supportable (“R&S”) forecast as of the reporting date. Our ACL process is administered by our Risk Management group utilizing a third party software solution, with significant input and ultimate approval from our Executive Enterprise Risk Committee. Further, we have established a current expected credit loss ("CECL") Forecast Committee, which includes a cross discipline structure with membership from Executive Management, Risk Management, Credit Administration and Accounting, which approves ACL model assumptions each quarter. Our ACL is comprised of three principal elements: (i) specific analysis of individual loans identified during the review of the loan portfolio, (ii) pooled analysis of loans with similar risk characteristics based on historical experience, adjusted for current conditions, R&S forecasts, and expected prepayments, and (iii) additional allowances based on subjective factors, including local and general economic business factors and trends, portfolio concentrations and changes in the size and/or the general terms of the loan portfolio.

The first ACL element (specific allocations) includes loans that do not share similar risk characteristics and are evaluated on an individual basis. We will typically evaluate on an individual basis loans that are on nonaccrual; commercial loans that have been modified resulting in a concession, for which the borrower is experiencing financial difficulties, and whichare considered troubled loan modifications or with well defined weaknesses; and severely delinquent mortgage and installment loans. When we determine that foreclosure is probable or when repayment is expected to be provided substantially through the operation or sale of underlying collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for estimated selling costs. For loans evaluated on an individual basis that are not determined to be collateral dependent, a discounted cash flow analysis is performed to determine expected credit losses.

The second ACL element (pooled analysis) includes loans with similar risk characteristics, which are broken down by segment, class, and risk metric. The Bank’s primary segments of commercial, mortgage, and installment loans are further classified by other relevant attributes, such as collateral type, lien position, occupancy status, amortization method, and balance size. Commercial classes are additionally segmented by risk rating, and mortgage and installment loan classes by credit score tier, which are updated at least semi-annually.

We utilize a discounted cash flow (“DCF”) model to estimate expected future losses for pooled loans. Expected future cash flows are developed from payment schedules over the contractual term, adjusted for forecasted default (probability of default), loss, and prepayment assumptions. We are not required to develop forecasts over the full contractual term of the financial asset or group of financial assets. Rather, for periods beyond which we are able to make or obtain R&S forecasts of expected credit losses, we revert to the long term average on a straight line or immediate basis, as determined by our CECL Forecast Committee, and which may vary depending on the economic outlook and uncertainty.

The DCF model for the mortgage and installment pooled loan segments includes using probability of default (“PD”) assumptions that are derived through regression analysis with forecasted US unemployment levels by credit score tier. We review a composite forecast of approximately 50 analysts as well as the Federal Open Market Committee (“FOMC”) projections in setting the unemployment forecast for the R&S period. The current ACL utilizes a one year R&S forecast followed by immediate reversion to the 75 year average unemployment rate. PD assumptions for the remaining segments are based primarily on historical rates by risk metric as defaults were not strongly correlated with any economic indicator. Loss given default (“LGD”) assumptions for the mortgage loan segment are based on a two year forecast followed by a two year straight line reversion period to the longer term average, while LGD rates for the remaining segments are the historical average for the entire period. Prepayment assumptions represent average rates per segment for a period determined by the CECL Forecast Committee and as calculated through the Bank’s Asset and Liability Management program.

Pooled reserves for the commercial loan segment are calculated using the DCF model with assumptions generally based on historical averages by class and risk rating. Effective risk rating practices allow for strong predictability of defaults and losses over the portfolio’s expected shorter duration, relative to mortgage and installment loans. Our rating system is similar to those employed by state and federal banking regulators.

The third ACL element (additional allocations based on subjective factors) is based on factors that cannot be associated with a specific credit or loan category and reflects our attempt to ensure that the overall ACL appropriately reflects a margin for the imprecision necessarily inherent in the estimates of expected credit losses. We adjust our quantitative model for certain qualitative factors to reflect the extent to which management expects current conditions and R&S forecasts to differ from the conditions that existed for the period over which historical information was evaluated. The qualitative framework reflects changes related to relevant data, such as changes in asset quality trends, portfolio growth and

Index

composition, national and local economic factors, credit policy and administration and other factors not considered in the base quantitative model. We utilize a survey completed by business unit management throughout the Bank, as well as discussion with the CECL Forecast Committee to establish reserves under the qualitative framework.

An analysis of the allowance for credit losses by portfolio segment for the three months ended September 30, follows:

CommercialMortgageInstallmentSubjectiveAllocationTotal
(In thousands)
Balance at beginning of period$18,979$20,731$3,901$12,630$56,241
Additions (deductions)
Provision for credit losses1,082(1,004)1,1562761,510
Recoveries credited to the allowance101131479—711
Loans charged against the allowance—(26)(992)—(1,018)
Balance at end of period$20,162$19,832$4,544$12,906$57,444
Balance at beginning of period$16,284$20,080$4,315$13,285$53,964
Additions (deductions)
Provision for credit losses1,112(170)(42)4551,355
Recoveries credited to the allowance178112467—757
Loans charged against the allowance(24)—(557)—(581)
Balance at end of period$17,550$20,022$4,183$13,740$55,495

Index

An analysis of the ACL by portfolio segment for the nine months ended September 30, follows:

CommercialMortgageInstallmentSubjectiveAllocationTotal
(In thousands)
Balance at beginning of period$16,724$21,386$4,126$12,422$54,658
Additions (deductions)
Provision for credit losses3,199(1,524)1,2414843,400
Recoveries credited to the allowance2392701,597—2,106
Loans charged against the allowance—(300)(2,420)—(2,720)
Balance at end of period$20,162$19,832$4,544$12,906$57,444
Balance at beginning of period$13,817$21,633$4,290$12,695$52,435
Additions (deductions)
Provision for credit losses4,350(1,835)2801,0453,840
Recoveries credited to the allowance4362551,391—2,082
Loans charged against the allowance(1,053)(31)(1,778)—(2,862)
Balance at end of period$17,550$20,022$4,183$13,740$55,495

Index

Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow:

Non-Accrualwith noAllowance for Credit LossNon-Accrualwith anAllowance for Credit LossTotalNon-Accrual90+ andStillAccruingTotal Non-PerformingLoans
(In thousands)
Commercial
Commercial and industrial (1)$—$50$50$—$50
Commercial real estate—————
Mortgage
1-4 family owner occupied - jumbo762—762—762
1-4 family owner occupied - non-jumbo (2)2,4173942,811—2,811
1-4 family non-owner occupied—197197—197
1-4 family - 2nd lien—519519—519
Resort lending—143143—143
Installment
Boat lending—149149—149
Recreational vehicle lending—400400—400
Other—117117—117
Total$3,179$1,969$5,148$—$5,148
Accrued interest excluded from total$—$—$—$—$—
Commercial
Commercial and industrial (1)$—$7$7$—$7
Commercial real estate—————
Mortgage
1-4 family owner occupied - jumbo544—544—544
1-4 family owner occupied - non-jumbo (2)5751,6552,2304322,662
1-4 family non-owner occupied—282282—282
1-4 family - 2nd lien—624624—624
Resort lending—143143—143
Installment
Boat lending—352352—352
Recreational vehicle lending—419419—419
Other—199199—199
Total$1,119$3,681$4,800$432$5,232
Accrued interest excluded from total$—$—$—$—$—

(1)Non-performing commercial and industrial loans exclude $0.009 million and $0.021 million of government guaranteed loans at September 30, 2024 and December 31, 2023, respectively.

(2)Non-performing 1-4 family owner occupied – non jumbo loans exclude $2.093 million and $2.170 million of government guaranteed loans at September 30, 2024 and December 31, 2023, respectively.

Index

The following table provides collateral information by class of loan for collateral-dependent loans with a specific reserve. A loan is considered to be collateral dependent when the borrower is experiencing financial difficulty and the repayment is expected to be provided substantially through the operation or sale of collateral.

The amortized cost of collateral-dependent loans by class follows:

Collateral Type · Allowance forCredit Losses
RealEstate · Other
(In thousands)
Commercial
Commercial and industrial$693$5,321$1,758
Commercial real estate827—6
Mortgage
1-4 family owner occupied - jumbo762——
1-4 family owner occupied - non-jumbo3,443—365
1-4 family non-owner occupied87—31
1-4 family - 2nd lien257—91
Resort lending143—51
Installment
Boat lending—8932
Recreational vehicle lending—27196
Other—6523
Total$6,212$5,746$2,453
Accrued interest excluded from total$6$37
Commercial
Commercial and industrial$565$232$224
Commercial real estate———
Mortgage
1-4 family owner occupied - jumbo544——
1-4 family owner occupied - non-jumbo2,243—504
1-4 family non-owner occupied211—178
1-4 family - 2nd lien244—87
Resort lending143—51
Installment
Boat lending—297105
Recreational vehicle lending—303107
Other—10236
Total$3,950$934$1,292
Accrued interest excluded from total$1$—

Index

An aging analysis of loans by class follows:

Loans Past Due · Loans notPast Due · TotalLoans
30-59 days · 60-89 days · 90+ days · Total
(In thousands)
Commercial
Commercial and industrial$44$—$59$103$954,649$954,752
Commercial real estate————870,495870,495
Mortgage
1-4 family owner occupied - jumbo718—7621,480870,387871,867
1-4 family owner occupied - non-jumbo1,5062,0741,7845,364300,130305,494
1-4 family non-owner occupied74—87161172,533172,694
1-4 family - 2nd lien281529187997128,206129,203
Resort lending41—14318431,95832,142
Installment
Boat lending21510989413271,233271,646
Recreational vehicle lending6881212711,080231,987233,067
Other24511959423100,504100,927
Total$3,812$2,952$3,441$10,205$3,932,082$3,942,287
Accrued interest excluded from total$40$33$—$73$13,263$13,336
Commercial
Commercial and industrial$—$—$28$28$810,117$810,145
Commercial real estate————869,586869,586
Mortgage
1-4 family owner occupied - jumbo——544544858,692859,236
1-4 family owner occupied - non-jumbo1,7637421,4313,936297,236301,172
1-4 family non-owner occupied21564158437173,379173,816
1-4 family - 2nd lien241139215595115,437116,032
Resort lending—5014319335,42335,616
Installment
Boat lending32016261597268,051268,648
Recreational vehicle lending41435280729251,123251,852
Other3138654453104,345104,798
Total$3,266$1,132$3,114$7,512$3,783,389$3,790,901
Accrued interest excluded from total$31$17$—$48$12,452$12,500

Index

During the three months ended September 30, 2024 there wasone mortgage - 1-4 family owner occupied - non-jumbo loan modified as troubled loan modification totaling $0.08 million (0.1% of the total loan class). The troubled loan modification during the three months ended September 30, 2024 was due to a term extension that added 2.1 years to the life of the loan.

During the nine months ended September 30, 2024 there were five mortgage - 1-4 family owner occupied - non-jumbo loans, one mortgage 1-4 family - 2nd lien loan, andone installment - other loan modified as troubled loan modifications totaling $0.51 million (0.1% of the total loan class), $0.07 million (0.1% of the total loan class), and $0.01 million (0.1% of the total loan class), respectively. All of the troubled loan modifications during the nine months ended September 30, 2024 related to term extensions and added a weighted average 4.9 years to the life of the loans.

One of the mortgage - 1-4 family owner occupied - non-jumbo loans modified during the nine months ended September 30, 2024 received a 3.625% interest rate reduction.

Of the loans modified during the nine months ended September 30, 2024, four are on non-accrual status totaling $0.4 million. During the three and nine months ended September 30, 2023, there wereno troubled loan modifications or subsequent defaults.

A loan is generally considered to be in payment default once it is 90 days contractually past due under the modified terms for commercial loans and installment loans and when four consecutive payments are missed for mortgage loans.

In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy.

Credit Quality Indicators – As part of our on-going monitoring of the credit quality of our loan portfolios, we track certain credit quality indicators including (a) risk grade of commercial loans, (b) the level of classified commercial loans, (c) credit scores of mortgage and installment loan borrowers, and (d) delinquency history and non-performing loans.

For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows:

Rating 1 through 6: These loans are generally referred to as our “non-watch” commercial credits that include very high or exceptional credit fundamentals through acceptable credit fundamentals.

Rating 7 and 8: These loans are generally referred to as our “watch” commercial credits. These ratings include loans to borrowers that exhibit potential credit weakness or downward trends. If not checked or cured these trends could weaken our asset or credit position. While potentially weak, no loss of principal or interest is envisioned with these ratings.

Rating 9: These loans are generally referred to as our “substandard accruing” commercial credits. This rating includes loans to borrowers that exhibit a well-defined weakness where payment default is probable and loss is possible if deficiencies are not corrected. Generally, loans with this rating are considered collectible as to both principal and interest primarily due to collateral coverage.

Rating 10 and 11: These loans are generally referred to as our ‘‘substandard - non-accrual’’ and ‘‘doubtful’’ commercial credits. These ratings include loans to borrowers with weaknesses that make collection of the loan in full, on the basis of current facts, conditions and values at best questionable and at worst improbable. All of these loans are placed in non-accrual.

Rating 12: These loans are generally referred to as our “loss” commercial credits. This rating includes loans to borrowers that are deemed incapable of repayment and are charged-off.

Index

The following tables summarize loan ratings by loan class for our commercial portfolio loan segment at September 30, 2024 and December 31, 2023:

Commercial
Term Loans Amortized Cost Basis by Origination Year · RevolvingLoansAmortizedCost Basis · Total
2024 · 2023 · 2022 · 2021 · 2020 · Prior
(In thousands)
Commercial and industrial
Non-watch (1-6)$112,067$141,661$143,097$80,758$80,824$112,391$245,614$916,412
Watch (7-8)10,2342,1953,6232,8463,1121,2629,05532,327
Substandard Accrual (9)2,385——530281—2,7585,954
Non-Accrual (10-11)———47—12—59
Total$124,686$143,856$146,720$84,181$84,217$113,665$257,427$954,752
Accrued interest excluded from total$441$500$394$206$367$352$1,181$3,441
Current period gross charge-offs$—$—$—$—$—$—$—$—
Commercial real estate
Non-watch (1-6)$75,873$233,643$168,095$79,711$51,776$176,405$63,117$848,620
Watch (7-8)—————4,46116,58721,048
Substandard Accrual (9)———137—690—827
Non-Accrual (10-11)————————
Total$75,873$233,643$168,095$79,848$51,776$181,556$79,704$870,495
Accrued interest excluded from total$248$692$625$197$131$638$326$2,857
Current period gross charge-offs$—$—$—$—$—$—$—$—
Total Commercial
Non-watch (1-6)$187,940$375,304$311,192$160,469$132,600$288,796$308,731$1,765,032
Watch (7-8)10,2342,1953,6232,8463,1125,72325,64253,375
Substandard Accrual (9)2,385——6672816902,7586,781
Non-Accrual (10-11)———47—12—59
Total$200,559$377,499$314,815$164,029$135,993$295,221$337,131$1,825,247
Accrued interest excluded from total$689$1,192$1,019$403$498$990$1,507$6,298
Current period gross charge-offs$—$—$—$—$—$—$—$—

Index

Term Loans Amortized Cost Basis by Origination Year · RevolvingLoansAmortizedCost Basis · Total
2023 · 2022 · 2021 · 2020 · 2019 · Prior
(In thousands)
Commercial and industrial
Non-watch (1-6)$110,472$152,715$70,081$47,644$42,576$97,960$260,634$782,082
Watch (7-8)965,2399642,5804,1732,27711,93827,267
Substandard Accrual (9)——547—214196768
Non-Accrual (10-11)—————28—28
Total$110,568$157,954$71,592$50,224$46,770$100,269$272,768$810,145
Accrued interest excluded from total$239$438$132$128$120$326$1,327$2,710
Current period gross charge-offs$—$—$—$—$—$69$25$94
Commercial real estate
Non-watch (1-6)$202,576$169,230$131,428$29,684$78,706$176,265$73,852$861,741
Watch (7-8)————2,3225,523—7,845
Substandard Accrual (9)————————
Non-Accrual (10-11)————————
Total$202,576$169,230$131,428$29,684$81,028$181,788$73,852$869,586
Accrued interest excluded from total$548$685$431$73$347$661$288$3,033
Current period gross charge-offs$—$—$—$—$960$—$—$960
Total Commercial
Non-watch (1-6)$313,048$321,945$201,509$77,328$121,282$274,225$334,486$1,643,823
Watch (7-8)965,2399642,5806,4957,80011,93835,112
Substandard Accrual (9)——547—214196768
Non-Accrual (10-11)—————28—28
Total$313,144$327,184$203,020$79,908$127,798$282,057$346,620$1,679,731
Accrued interest excluded from total$787$1,123$563$201$467$987$1,615$5,743
Current period gross charge-offs$—$—$—$—$960$69$25$1,054

For each of our mortgage and installment portfolio segment classes, we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually.

Index

The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at September 30, 2024 and December 31, 2023:

Mortgage (1)
Term Loans Amortized Cost Basis by Origination Year · RevolvingLoansAmortizedCost Basis · Total
2024 · 2023 · 2022 · 2021 · 2020 · Prior
(In thousands)
1-4 family owner occupied - jumbo
800 and above$5,490$13,269$33,151$55,928$27,371$13,199$—$148,408
750-79924,53440,353107,628190,75653,69932,865—449,835
700-7497,49317,44446,67171,69120,23315,6721,500180,704
650-6992,1028,25924,14218,3696,71110,645—70,228
600-649—2,1845,7225322,9022,412—13,752
550-599—7392,4721,075———4,286
500-549—488——2,7841,382—4,654
Under 500————————
Unknown————————
Total$39,619$82,736$219,786$338,351$113,700$76,175$1,500$871,867
Accrued interest excluded from total$171$374$633$727$279$240$12$2,436
Current period gross charge-offs$—$—$22$—$—$—$—$22
1-4 family owner occupied - non-jumbo
800 and above$4,087$1,063$13,507$10,212$3,910$10,465$5,033$48,277
750-7999,63614,22030,10520,03012,29223,02110,427119,731
700-7494,73410,57913,2109,3726,33423,4174,82172,467
650-6998,0161,7694,5873,8773,35912,9531,40135,962
600-649503—4942,2331,2576,73610411,327
550-599—2135655651,3845,369—8,096
500-549——9071,0583375,458207,780
Under 50087——666571,044—1,854
Unknown————————
Total$27,063$27,844$63,375$47,413$29,530$88,463$21,806$305,494
Accrued interest excluded from total$83$178$207$111$78$369$183$1,209
Current period gross charge-offs$—$—$—$23$—$22$—$45
1-4 family non-owner occupied
800 and above$2,227$2,021$5,418$12,670$2,265$6,593$1,389$32,583
750-79910,41611,54316,65225,84911,08817,1502,11194,809
700-7492,0893,2118,0605,3693,0887,4612,01931,297
650-699562014963,6702,1973,95224610,818
600-649——61580—1,0721091,822
550-599—————43469503
500-549—————817—817
Under 500—————45—45
Unknown————————
Total$14,788$16,976$30,687$48,138$18,638$37,524$5,943$172,694
Accrued interest excluded from total$62$77$116$132$50$170$51$658
Current period gross charge-offs$—$—$—$—$—$158$—$158

Index

Mortgage - continued (1)
Term Loans Amortized Cost Basis by Origination Year · RevolvingLoansAmortizedCost Basis · Total
2024 · 2023 · 2022 · 2021 · 2020 · Prior
(In thousands)
September 30, 2024 - continued
1-4 family - 2nd lien
800 and above$277$457$264$260$637$912$12,319$15,126
750-7992,0842,5912,4673,1892,2283,24042,36858,167
700-7491,4571,0771,9678065492,84327,82036,519
650-699252934986534741,59810,64414,185
600-649—297124236807651,2322,734
550-599—783869396283991,251
500-549—3920——5484151,022
Under 500—————199—199
Unknown————————
Total$3,843$4,832$5,378$5,213$4,007$10,733$95,197$129,203
Accrued interest excluded from total$14$19$19$12$12$55$772$903
Current period gross charge-offs$—$—$—$—$—$3$22$25
Resort lending
800 and above$—$—$—$416$627$4,892$—$5,935
750-799—4058457010512,439—13,738
700-749——3272971354,373—5,132
650-699————3895,611—6,000
600-649————461,148—1,194
550-599—————57—57
500-549—————86—86
Under 500————————
Unknown————————
Total$—$40$911$1,283$1,302$28,606$—$32,142
Accrued interest excluded from total$—$—$4$4$4$156$—$168
Current period gross charge-offs$—$—$—$—$—$50$—$50
Total Mortgage
800 and above$12,081$16,810$52,340$79,486$34,810$36,061$18,741$250,329
750-79946,67068,747157,436240,39479,41288,71554,906736,280
700-74915,77332,31170,23587,53530,33953,76636,160326,119
650-69910,19910,52229,72326,56913,13034,75912,291137,193
600-6495032,4816,4013,5814,28512,1331,44530,829
550-599—1,0303,0751,7091,4236,48846814,193
500-549—5279271,0583,1218,29143514,359
Under 50087——666571,288—2,098
Unknown————————
Total$85,313$132,428$320,137$440,398$167,177$241,501$124,446$1,511,400
Accrued interest excluded from total$330$648$979$986$423$990$1,018$5,374
Current period gross charge-offs$—$—$22$23$—$233$22$300

Index

Mortgage (1)
Term Loans Amortized Cost Basis by Origination Year · RevolvingLoansAmortizedCost Basis · Total
2023 · 2022 · 2021 · 2020 · 2019 · Prior
(In thousands)
1-4 family owner occupied - jumbo
800 and above$6,299$30,789$63,377$17,672$4,503$8,813$1,084$132,537
750-79942,726117,454193,58761,98624,28814,8361,586456,463
700-74914,96551,99166,59725,1704,73811,7681,500176,729
650-69911,27413,80424,64812,9492,1425,881—70,698
600-6491,6387,8152,4865053,1982,592—18,234
550-599——5271,908———2,435
500-549—544—923—673—2,140
Under 500————————
Unknown————————
Total$76,902$222,397$351,222$121,113$38,869$44,563$4,170$859,236
Accrued interest excluded from total$329$669$785$299$107$156$30$2,375
Current period gross charge-offs$—$—$—$—$—$—$—$—
1-4 family owner occupied - non-jumbo
800 and above$2,280$10,083$7,780$5,425$2,802$9,130$3,029$40,529
750-79913,23332,72921,66412,3065,95419,8528,462114,200
700-74911,69618,13311,6618,1363,28020,0424,48277,430
650-6999,5765,7174,6062,5242,39312,3691,50038,685
600-6491361,3341,6948331,0966,4158411,592
550-599188624711,7055575,390658,600
500-549——1,3359984134,077—6,823
Under 500—3114622725181,750—3,313
Unknown————————
Total$37,109$68,931$49,273$32,199$17,013$79,025$17,622$301,172
Accrued interest excluded from total$153$235$119$78$56$331$139$1,111
Current period gross charge-offs$—$—$—$—$—$29$—$29
1-4 family non-owner occupied
800 and above$2,320$6,026$12,338$3,474$3,048$6,030$1,199$34,435
750-79910,93716,63528,05111,5456,70913,4003,49890,775
700-7493,9047,0138,8254,1456676,7192,09533,368
650-6992161,8791,8442,5431973,52127710,477
600-649—3881,445—751,2263623,496
550-599—6152——873—986
500-549—————142—142
Under 500—————137—137
Unknown————————
Total$17,377$32,002$52,555$21,707$10,696$32,048$7,431$173,816
Accrued interest excluded from total$77$125$149$60$35$146$62$654
Current period gross charge-offs$—$—$—$—$—$—$—$—

Index

Mortgage - continued (1)
Term Loans Amortized Cost Basis by Origination Year · RevolvingLoansAmortizedCost Basis · Total
2023 · 2022 · 2021 · 2020 · 2019 · Prior
(In thousands)
December 31, 2023 - (continued)
1-4 family - 2nd lien
800 and above$537$156$703$389$159$1,153$9,817$12,914
750-7992,2602,8792,3592,3418983,08438,27752,098
700-7491,8951,2431,4643242242,34825,84933,347
650-6994252851825193021,8698,94512,527
600-649511079767375631,8862,808
550-599—80203—1572386381,316
500-549——12——487331830
Under 500—19——776135192
Unknown————————
Total$5,168$4,769$5,020$3,640$1,854$9,803$85,778$116,032
Accrued interest excluded from total$19$14$10$7$6$41$707$804
Current period gross charge-offs$—$—$—$—$—$5$—$5
Resort lending
800 and above$—$—$99$—$—$5,643$—$5,742
750-7994181791085817912,649—15,454
700-749—108871111—5,439—6,529
650-699———316—6,219—6,535
600-649———49—844—893
550-599—————267—267
500-549—————59—59
Under 500—————137—137
Unknown————————
Total$41$925$1,880$1,334$179$31,257$—$35,616
Accrued interest excluded from total$—$4$3$4$—$142$—$153
Current period gross charge-offs$—$—$—$—$—$120$—$120
Total Mortgage
800 and above$11,436$47,054$84,297$26,960$10,512$30,769$15,129$226,157
750-79969,197170,514246,57189,03638,02863,82151,823728,990
700-74932,46078,48889,41837,8868,90946,31633,926327,403
650-69921,49121,68531,28018,8515,03429,85910,722138,922
600-6491,8259,6445,7221,4544,40611,6402,33237,023
550-5991887658533,6137146,76870313,604
500-549—5441,3471,9214135,4383319,994
Under 500—3304622725952,085353,779
Unknown————————
Total$136,597$329,024$459,950$179,993$68,611$196,696$115,001$1,485,872
Accrued interest excluded from total$578$1,047$1,066$448$204$816$938$5,097
Current period gross charge-offs$—$—$—$—$—$154$—$154

(1)Credit scores have been updated within the last twelve months.

Index

Installment (1)
Term Loans Amortized Cost Basis by Origination Year
2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total
(In thousands)
Boat lending
800 and above$7,364$5,486$9,270$7,411$4,120$10,402$44,053
750-79923,97830,81229,38425,31412,03027,440148,958
700-74910,74811,00912,02910,0824,10810,04958,025
650-6992,4962,4412,8793,2641,2543,06115,395
600-649—9718806352098263,521
550-599—88227252753941,036
500-549—1775181137114524
Under 500—36———98134
Unknown———————
Total$44,586$50,860$54,744$47,139$21,933$52,384$271,646
Accrued interest excluded from total$172$194$130$107$48$113$764
Current period gross charge-offs$—$8$31$8$49$53$149
Recreational vehicle lending
800 and above$1,669$3,747$9,836$10,072$3,569$7,083$35,976
750-79910,75812,37236,09833,2349,72016,312118,494
700-7494,1685,49614,95617,6704,6155,98652,891
650-6991,3142,3574,2865,3241,3531,86416,498
600-649724561,8561,8632476655,159
550-59922201266897852911,762
500-549—1185425762293551,820
Under 500——2351593241467
Unknown———————
Total$18,003$24,747$68,075$69,795$19,850$32,597$233,067
Accrued interest excluded from total$67$93$176$161$43$71$611
Current period gross charge-offs$—$42$152$322$42$109$667
Other
800 and above$1,821$1,091$1,569$1,149$623$1,001$7,254
750-7998,3788,7928,0384,9482,4724,83337,461
700-74914,7355,9955,0973,4511,3923,24733,917
650-69911,0821,8911,9371,0385241,46417,936
600-6492604175543901043302,055
550-599815722117752137752
500-54964023822465110683
Under 500—409050—9189
Unknown680—————680
Total$36,970$18,423$17,744$11,427$5,232$11,131$100,927
Accrued interest excluded from total$78$70$42$24$10$65$289
Current period gross charge-offs$1,327$69$92$17$8$91$1,604

Index

Installment (1)
Term Loans Amortized Cost Basis by Origination Year
2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total
(In thousands)
September 30, 2024 - continued
Total installment
800 and above$10,854$10,324$20,675$18,632$8,312$18,486$87,283
750-79943,11451,97673,52063,49624,22248,585304,913
700-74929,65122,50032,08231,20310,11519,282144,833
650-69914,8926,6899,1029,6263,1316,38949,829
600-6493321,8443,2902,8885601,82110,735
550-599304467141,3262128223,550
500-54961758559814315793,027
Under 500—7632520932148790
Unknown680—————680
Total$99,559$94,030$140,563$128,361$47,015$96,112$605,640
Accrued interest excluded from total$317$357$348$292$101$249$1,664
Current period gross charge-offs$1,327$119$275$347$99$253$2,420

Index

Installment - continued (1)
Term Loans Amortized Cost Basis by Origination Year
2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
(In thousands)
Boat lending
800 and above$6,110$8,150$8,250$3,612$4,061$7,665$37,848
750-79934,17435,92129,66516,32913,17321,432150,694
700-74915,59315,04211,8594,4814,7577,27959,011
650-6993,6523,0294,2771,5451,2372,84216,582
600-6492814328082681716202,580
550-599853442291391083351,240
500-549—15220797—198654
Under 500—————3939
Unknown———————
Total$59,895$63,070$55,295$26,471$23,507$40,410$268,648
Accrued interest excluded from total$216$154$132$63$58$91$714
Current period gross charge-offs$—$53$—$—$15$53$121
Recreational vehicle lending
800 and above$3,168$10,759$11,568$3,484$3,838$5,482$38,299
750-79915,67741,03739,11313,0258,41511,934129,201
700-7496,48118,63020,1615,2433,6894,46058,664
650-6992,5245,1086,0731,7069361,15717,504
600-6497137241,5733943084294,141
550-59990304973712493832,070
500-549—8803261531361541,649
Under 500—10810634706324
Unknown———————
Total$28,653$77,550$79,893$24,110$17,641$24,005$251,852
Accrued interest excluded from total$112$201$189$56$44$53$655
Current period gross charge-offs$28$122$192$32$81$11$466
Other
800 and above$1,599$1,673$1,633$897$582$756$7,140
750-79911,78211,0176,6003,5571,6224,07738,655
700-74916,7176,5645,0132,2681,0473,36134,970
650-69912,4832,9971,4946272661,39019,257
600-6495156053951381074102,170
550-599493292943553176936
500-54998260246433172750
Under 500—9765145738271
Unknown649—————649
Total$43,892$23,542$15,740$7,579$3,765$10,280$104,798
Accrued interest excluded from total$101$62$34$17$10$67$291
Current period gross charge-offs$1,677$104$44$17$12$147$2,001
Total installment
800 and above$10,877$20,582$21,451$7,993$8,481$13,903$83,287
750-79961,63387,97575,37832,91123,21037,443318,550
700-74938,79140,23637,03311,9929,49315,100152,645
650-69918,65911,13411,8443,8782,4395,38953,343
600-6491,5091,7612,7768005861,4598,891
550-5992249771,4962454108944,246
500-549981,2927792931674243,053
Under 500—2051714812783634
Unknown649—————649
Total$132,440$164,162$150,928$58,160$44,913$74,695$625,298
Accrued interest excluded from total$429$417$355$136$112$211$1,660
Current period gross charge-offs$1,705$279$236$49$108$211$2,588

(1)Credit scores have been updated within the last twelve months.

Index

Foreclosed residential real estate properties included in other real estate and repossessed assets on our Condensed Consolidated Statements of Financial Condition totaled $0.8 million and $0.6 million at September 30, 2024 and December 31, 2023, respectively. Retail mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements totaled $0.4 million and $0.6 million at September 30, 2024 and December 31, 2023, respectively.

During the three and nine month periods ended September 30, 2024, we sold $6.6 million and $14.7 million, respectively, of portfolio residential fixed rate mortgage loans servicing retained and recognized a gain on sale of $0.12 millionand $0.25 million, respectively. During the nine month period ended September 30 2023, we sold $51.5 million of portfolio residential mortgage loans servicing retained and recognized a loss on sale of $0.15 million. These transactions were done primarily for asset/liability management purposes. No portfolio residential mortgage loans were sold during the three month period ended September 30, 2023.

Index

  1. Shareholders’ Equity and Earnings Per Common Share

On December 19, 2023, our Board of Directors authorized a share repurchase plan (the “Repurchase Plan”) to buy back up to 1,100,000 shares of our outstanding common stock through December 31, 2024. Shares would be repurchased through open market transactions, though we could execute repurchases through other means, such as privately negotiated transactions. The timing and amount of any share repurchases will depend on a variety of factors, including, among others, securities law restrictions, the trading price of our common stock, regulatory requirements, potential alternative uses for capital, and our financial performance. During the nine month period ended September 30, 2024 there wereno shares of common stock repurchased. During the nine month period ended September 30, 2023 repurchases were made totaling 288,401 shares of common stock, for an aggregate purchase price of $5.0 million.

A reconciliation of basic and diluted net income per common share follows:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(In thousands, exceptper share data)
Net income$13,810$17,543$48,329$45,324
Weighted average shares outstanding (1)20,89620,92220,89221,021
Stock units for deferred compensation plan for non-employee directors182163178157
Performance share units34212717
Effect of stock options38312
Weighted average shares outstanding for calculation of diluted earnings per share21,11521,11421,10021,207
Net income per common share
Basic (1)$0.66$0.84$2.31$2.16
Diluted$0.65$0.83$2.29$2.14

(1)Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards.

Weighted average stock options outstanding that were not considered in computing diluted net income per common share because they were anti-dilutive were zero for the three and nine month periods ended September 30, 2024 and 2023, respectively.

Index

  1. Derivative Financial Instruments

We are required to record derivatives on our Condensed Consolidated Statements of Financial Condition as assets and liabilities measured at their fair value. The accounting for increases and decreases in the value of derivatives depends upon the use of derivatives and whether the derivatives qualify for hedge accounting.

Our derivative financial instruments according to the type of hedge in which they are designated follows:

September 30, 2024
NotionalAmountAverageMaturity(years)FairValue
(Dollars in thousands)
Fair value hedge designation
Pay-fixed interest rate swap agreement - commercial$5,7454.6$239
Pay-fixed interest rate swap agreements - securities available for sale148,8953.111,259
Pay-fixed interest rate swap agreements - installment100,0002.7(1,741)
Pay-fixed interest rate swap agreements - mortgage150,0002.8(2,779)
Interest rate cap agreements - securities available for sale40,9703.6181
Total$445,6102.9$7,159
Cash flow hedge designation
Interest rate floor agreements - commercial$325,0002.5$7,281
No hedge designation
Rate-lock mortgage loan commitments$26,9470.1$253
Mandatory commitments to sell mortgage loans40,3990.125
Pay-fixed interest rate swap agreements - commercial492,1295.2(1,313)
Pay-variable interest rate swap agreements - commercial492,1295.21,313
Total$1,051,6044.9$278

Index

December 31, 2023
NotionalAmountAverageMaturity(years)FairValue
(Dollars in thousands)
Fair value hedge designation
Pay-fixed interest rate swap agreement - commercial$6,0335.4$349
Pay-fixed interest rate swap agreements - securities available for sale148,8953.915,287
Pay-fixed interest rate swap agreements - installment100,0003.4(1,228)
Pay-fixed interest rate swap agreements - mortgage100,0004.3(2,131)
Interest rate cap agreements - securities available for sale40,9704.3456
Total$395,8983.9$12,733
Cash flow hedge designation
Interest rate floor agreements - commercial$150,0003.5$4,221
No hedge designation
Rate-lock mortgage loan commitments18,0810.1173
Mandatory commitments to sell mortgage loans30,4420.1(279)
Pay-fixed interest rate swap agreements - commercial379,0125.97,169
Pay-variable interest rate swap agreements - commercial379,0125.9(7,169)
Total$806,5475.5$(106)

We have established management objectives and strategies that include interest-rate risk parameters for maximum fluctuations in net interest income and market value of portfolio equity. We monitor our interest rate risk position via simulation modeling reports. The goal of our asset/liability management efforts is to maintain profitable financial leverage within established risk parameters.

We have entered into pay-fixed interest rate swaps and caps to protect a portion of the fair value of a certain fixed rate commercial loan and certain mortgage and installment loans (‘‘Fair Value Hedge – Portfolio Loans’’). As a result, changes in the fair values of the pay-fixed interest rate swaps and caps are expected to offset changes in the fair values of the fixed rate portfolio loans due to fluctuations in interest rates. We record the fair values of Fair Value Hedge – Portfolio Loans in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition. The hedged items (a fixed rate commercial loan and certain fixed rate mortgage and installment loans) are also recorded at fair value which offsets the adjustment to the Fair Value Hedge – Portfolio Loans. On an ongoing basis, we adjust our Condensed Consolidated Statements of Financial Condition to reflect the then current fair values of both the Fair Value Hedge – Portfolio Loans and the hedged items. The related gains or losses are reported in interest income – interest and fees on loans in our Condensed Consolidated Statements of Operations. During the second quarter of 2023 we terminated the interest rate cap that was previously hedging certain installment loans. The remaining unrealized gain on this terminated interest cap is being amortized into earnings over the original life of the interest rate cap.

We have entered into pay-fixed interest rate swap and interest rate cap agreements to protect a portion of the fair value of certain securities available for sale (‘‘Fair Value Hedge – AFS Securities’’). As a result, the change in the fair value of the pay-fixed interest rate swap and interest rate cap agreements is expected to offset a portion of the change in the fair value of the fixed rate securities available for sale due to fluctuations in interest rates. We record the fair value of Fair Value Hedge – AFS Securities in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition. The hedged items (fixed rate securities available for sale) are also recorded at fair value which offsets the adjustment to the Fair Value Hedge – AFS Securities. On an ongoing basis, we adjust our Condensed Consolidated Statements of Financial Condition to reflect the then current fair value of both the Fair Value Hedge – AFS Securities and the hedged item. The related gains or losses are reported in interest income – interest on securities – tax-exempt in our Condensed Consolidated Statements of Operations.

Index

We have entered into interest rate floor agreements to manage the variability in future expected cash flows of certain commercial loans (‘‘Cash Flow Hedge – Portfolio Loans’’). We record the fair value of Cash Flow Hedge – Portfolio Loans in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition. The changes in the fair value of Cash Flow Hedge - Portfolio Loans are recorded in accumulated other comprehensive loss and are reclassified into the line item in our Condensed Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. It is anticipated that as of September 30, 2024, $0.2 million will be reclassified from accumulated other comprehensive loss on Cash Flow Hedge - Portfolio Loans into earnings as a reduction of interest and fees on loans over the next twelve months. The maximum term of any Cash Flow Hedge - Portfolio Loans at September 30, 2024 is 3.9 years.

Certain derivative financial instruments have not been designated as hedges. The fair value of these derivative financial instruments has been recorded on our Condensed Consolidated Statements of Financial Condition and is adjusted on an ongoing basis to reflect their then current fair value. The changes in fair value of derivative financial instruments not designated as hedges are recognized in earnings

In the ordinary course of business, we enter into rate-lock mortgage loan commitments with customers (“Rate-Lock Commitments”). These commitments expose us to interest rate risk. We also enter into mandatory commitments to sell mortgage loans (“Mandatory Commitments”) to reduce the impact of price fluctuations of mortgage loans held for sale and Rate-Lock Commitments. Mandatory Commitments help protect our loan sale profit margin from fluctuations in interest rates. The changes in the fair value of Rate-Lock Commitments and Mandatory Commitments are recognized currently as part of net gains on mortgage loans in our Condensed Consolidated Statements of Operations. We obtain market prices on Mandatory Commitments and Rate-Lock Commitments. Net gains on mortgage loans, as well as net income may be more volatile as a result of these derivative instruments, which are not designated as hedges.

We have a program that allows commercial loan customers to lock in a fixed rate for a longer period of time than we would normally offer for interest rate risk reasons. We will enter into a variable rate commercial loan and an interest rate swap agreement with a customer and then enter into an offsetting interest rate swap agreement with an unrelated party. The interest rate swap agreement fair values will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the interest rate swap agreements - commercial in the table above with no hedge designation relate to this program.

We had entered into a no hedge designation pay-variable interest rate swap agreement in an attempt to manage the cost of certain funding liabilities. The changes in fair value of this no hedge pay-variable interest rate swap is recorded in non-interest expense-other in our Condensed Consolidated Statements of Operations. This no hedge designation pay-variable interest rate swap agreement matured during the third quarter of 2023.

Index

The following tables illustrate the impact that the derivative financial instruments discussed above have on individual line items in the Condensed Consolidated Statements of Financial Condition for the periods presented:

Fair Values of Derivative Instruments

Asset Derivatives · Liability Derivatives
September 30,2024December 31,2023September 30,2024December 31,2023
BalanceSheetLocationFairValueBalanceSheetLocationFairValueBalanceSheetLocationFairValueBalanceSheetLocationFairValue
(In thousands)
Derivatives designated as hedging instruments
Pay-fixed interest rate swap agreementsOther assets$11,519Other assets$15,636Other liabilities$4,541Other liabilities$3,359
Interest rate cap agreementsOther assets181Other assets456Other liabilities—Other liabilities—
Interest rate floor agreementsOther assets7,281Other assets4,221Other liabilities—Other liabilities—
18,98120,3134,5413,359
Derivatives not designated as hedging instruments
Rate-lock mortgage loan commitmentsOther assets253Other assets173Other liabilities—Other liabilities—
Mandatory commitments to sell mortgage loansOther assets25Other assets—Other liabilities—Other liabilities279
Pay-fixed interest rate swap agreements - commercialOther assets9,101Other assets12,683Other liabilities10,414Other liabilities5,514
Pay-variable interest rate swap agreements - commercialOther assets10,414Other assets5,514Other liabilities9,101Other liabilities12,683
19,79318,37019,51518,476
Total derivatives$38,774$38,683$24,056$21,835

Index

The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows:

Gain (Loss) Recognized in OtherComprehensive Income (Effective Portion) · Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) · Loss Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) · Gain (Loss)Recognizedin Income
Three MonthPeriods EndedSeptember 30, · Three MonthPeriods EndedSeptember 30, · Location ofGain (Loss)Recognizedin Income · Three MonthPeriods EndedSeptember 30,
2024 · 2023 · 2024 · 2023 · 2024 · 2023
(In thousands)
Fair Value Hedges
Pay-fixed interest rate swap agreement - commercialInterest and fees on loans$(184)$96
Pay-fixed interest rate swap agreements - securities available for saleInterest on securities available for sale - tax - exempt(4,882)926
Pay-fixed interest rate swap agreements - InstallmentInterest and fees on loans(2,421)765
Pay-fixed interest rate swap agreements - MortgageInterest and fees on loans(2,940)785
Interest rate cap agreements - securities available for sale$(255)$(25)Interest on securities available for sale - tax - exempt$(57)$(55)Interest on securities available for sale - tax - exempt(119)39
Interest rate cap agreements - installment——Interest and fees on loans——Interest and fees on loans——
Total$(255)$(25)$(57)$(55)$(10,546)$2,611
Cash Flow Hedges
Interest rate floor agreements - commercial$2,999$(502)Interest and fees on loans$(333)$(17)Interest and fees on loans$(333)$(17)
No hedge designation
Rate-lock mortgage loan commitmentsNet gains on mortgage loans$111$(147)
Mandatory commitments to sell mortgage loansNet gains on mortgage loans(122)238
Pay-fixed interest rate swap agreements - commercialInterest income(15,031)$5,579
Pay-variable interest rate swap agreements - commercialInterest income15,031(5,579)
Pay-variable interest rate swap agreementNon-interest expense - other—$—
Total$(11)$91

Index

Gain (Loss) Recognized in OtherComprehensive Income (Effective Portion) · Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) · Loss Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) · Gain (Loss)Recognizedin Income
Nine MonthPeriods EndedSeptember 30, · Nine MonthPeriods EndedSeptember 30, · Location ofGain (Loss)Recognizedin Income · Nine MonthPeriods EndedSeptember 30,
2024 · 2023 · 2024 · 2023 · 2024 · 2023
(In thousands)
Fair Value Hedges
Pay-fixed interest rate swap agreement - commercialInterest and fees on loans$(110)$113
Pay-fixed interest rate swap agreements - securities available for saleInterest on securities available for sale - tax - exempt(4,028)550
Pay-fixed interest rate swap agreements - InstallmentInterest and fees on loans(513)1,362
Pay-fixed interest rate swap agreements - MortgageInterest and fees on loans(648)785
Interest rate cap agreements - securities available for sale$(194)$(438)Interest on securities available for sale - tax - exempt$(167)$(207)Interest on securities available for sale - tax - exempt(81)286
Interest rate cap agreements - installment——Interest and fees on loans——Interest and fees on loans—(14)
Total$(194)$(438)$(167)$(207)$(5,380)$3,082
Cash Flow Hedges
Interest rate floor agreements - commercial$246$(502)Interest and fees on loans$(838)$(17)Interest and fees on loans$(838)$(17)
No hedge designation
Rate-lock mortgage loan commitmentsNet gains on mortgage loans$80$916
Mandatory commitments to sell mortgage loansNet gains on mortgage loans304169
Pay-fixed interest rate swap agreements - commercialInterest income(8,482)4,694
Pay-variable interest rate swap agreements - commercialInterest income8,482(4,694)
Pay-variable interest rate swap agreementNon-interest expense - other—(12)
Total$384$1,073

Index

  1. Goodwill and Other Intangibles

The following table summarizes intangible assets, net of amortization:

September 30, 2024 · December 31, 2023
GrossCarryingAmount · AccumulatedAmortization · GrossCarryingAmount · AccumulatedAmortization
(In thousands)
Amortized intangible assets - core deposits$11,916$10,299$11,916$9,912
Unamortized intangible assets - goodwill$28,300$28,300

A summary of estimated core deposits intangible amortization at September 30, 2024 follows:

(In thousands)
Three months ending December 31, 2024129
2025487
2026460
2027434
2028107
Total$1,617
  1. Share Based Compensation

We maintain share based payment plans that include a non-employee director stock purchase plan and a long-term incentive plan that permits the issuance of share based compensation, including stock options and non-vested share awards. The long-term incentive plan, which is shareholder approved, permits the grant of additional share based awards for up to 0.4 million shares of common stock as of September 30, 2024. The non-employee director stock purchase plan permits the issuance of additional share based payments for up to 0.1 million shares of common stock as of September 30, 2024. Share based awards and payments are measured at fair value at the date of grant and are expensed over the requisite service period. Common shares issued upon exercise of stock options come from currently authorized but unissued shares.

A summary of restricted stock and performance stock units (“PSU”) granted pursuant to our long-term incentive plan follows:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
Restricted stock——81,35584,846
PSU——18,82218,790

The shares of restricted stock and PSUs shown in the above table cliff vest after a period ofthree years. The performance criteria of the PSUs is split evenly between a comparison of (i) our total shareholder return and (ii) our return on average assets each over thethree year period starting on the grant date to these same criteria over that period to an index of our banking peers.

Our directors may elect to receive all or a portion of their cash retainer fees in the form of common stock (either on a current basis or on a deferred basis) pursuant to the non-employee director stock purchase plan referenced above. Shares equal in value to that portion of each director’s fees that he or she has elected to receive in stock on a current basis are issued each quarter and vest immediately. Shares issued on a deferred basis are credited at the rate of 90% of the current

Index

fair value of our common stock and vest immediately. During the nine month periods ended September 30, 2024 and 2023 we issued 0.007 million and 0.014 million shares, respectively and expensed their value during those same periods.

Total compensation expense recognized for grants pursuant to our long-term incentive plan was $0.5 million and $1.6 million during the three and nine month periods ended September 30, 2024, respectively, and was $0.5 million and $1.4 million during the same periods in 2023, respectively. The corresponding tax benefit relating to this expense was $0.1 million and $0.3 million for the three and nine month periods ended September 30, 2024, respectively and $0.1 million and $0.3 million for the same periods in 2023. Total expense recognized for non-employee director share based payments was $0.06 million and $0.18 million during the three and nine month periods ended September 30, 2024, respectively, and was $0.09 million and $0.27 million during the same periods in 2023, respectively. The corresponding tax benefit relating to this expense was $0.01 million and $0.04 million for the three and nine month periods ended September 30, 2024, respectively and $0.02 million and $0.06 million during the same periods in 2023.

At September 30, 2024, the total expected compensation cost related to non-vested restricted stock and PSUs not yet recognized was $3.1 million. The weighted-average period over which this amount will be recognized is 1.9 years.

A summary of outstanding stock option grants and related transactions follows:

Number ofSharesAverageExercisePriceWeighted-AverageRemainingContractualTerm (Years)AggregatedIntrinsicValue
(In thousands)
Outstanding at January 1, 202411,724$11.73
Granted——
Exercised(5,583)8.96
Forfeited——
Expired——
Outstanding at September 30, 20246,141$14.242.5$117
Vested and expected to vest at September 30, 20246,141$14.242.5$117
Exercisable at September 30, 20246,141$14.242.5$117

A summary of outstanding non-vested stock and related transactions follows:

Numberof SharesWeighted-AverageGrant DateFair Value
Outstanding at January 1, 2024269,233$22.93
Granted100,17724.53
Vested(95,498)20.49
Forfeited(8,066)23.99
Outstanding at September 30, 2024265,846$24.38

Index

Certain information regarding options exercised during the periods follows:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(In thousands) · (In thousands)
Intrinsic value$—$—$91$299
Cash proceeds received$—$—$—$148
Tax benefit realized$—$—$19$63
  1. Income Tax

Income tax expense was $3.5 million and $4.1 million during the three month periods ended September 30, 2024 and 2023, respectively and $11.9 million and $10.4 million during the nine months ended September 30, 2024 and 2023, respectively. Our actual federal income tax expense is different than the amount computed by applying our statutory income tax rate to our income before income tax primarily due to tax-exempt interest income and tax-exempt income from the increase in the cash surrender value on life insurance. In addition, the three and nine month periods ending September 30, 2024 include reductions of $0.008 million and $0.117 million, respectively of income tax expense related to the impact of the excess value of stock awards that vested and stock options that were exercised as compared to the initial fair values that were expensed. These amounts during the same periods in 2023 were $0.003 million and $0.047 million, respectively.

We assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. The ultimate realization of this asset is primarily based on generating future income. We concluded at September 30, 2024, September 30, 2023 and December 31, 2023 that the realization of substantially all of our deferred tax assets continues to be more likely than not.

At both September 30, 2024 and December 31, 2023, we had approximately $0.2 million, respectively, of gross unrecognized tax benefits. We do not expect the total amount of unrecognized tax benefits to significantly increase or decrease during the remainder of 2024.

  1. Regulatory Matters

Capital guidelines adopted by federal and state regulatory agencies and restrictions imposed by law limit the amount of cash dividends our Bank can pay to us. Under these guidelines, the amount of dividends that may be paid in any calendar year is limited to the Bank’s current year net profits, combined with the retained net profits of the preceding two years. Further, the Bank cannot pay a dividend at any time that it has negative undivided profits. As of September 30, 2024, the Bank had positive undivided profits of $209.0 million. It is not our intent to have dividends paid in amounts that would reduce the capital of our Bank to levels below those which we consider prudent or that would not be in accordance with guidelines of regulatory authorities.

We are also subject to various regulatory capital requirements. The prompt corrective action regulations establish quantitative measures to ensure capital adequacy and require minimum amounts and ratios of total, Tier 1, and common equity Tier 1 capital to risk-weighted assets and Tier 1 capital to average assets. Failure to meet minimum capital requirements can result in certain mandatory, and possibly discretionary, actions by regulators that could have a material effect on our interim condensed consolidated financial statements. In addition, capital adequacy rules include a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions. To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the buffer. Under capital adequacy guidelines, we must meet specific capital requirements that involve quantitative measures as well as qualitative judgments by the regulators. The most recent regulatory filings as of September 30, 2024 and December 31, 2023, categorized our Bank as well capitalized and exceeding the minimum ratio for adequately capitalized institutions plus the capital conservation buffer. Management is not aware of any conditions or events that would have changed the most recent Federal Deposit Insurance Corporation (“FDIC”) categorization.

Index

Our actual capital amounts and ratios follow (1):

ActualMinimum forAdequately CapitalizedInstitutionsMinimum forWell-CapitalizedInstitutions
AmountRatioAmountRatioAmountRatio
(Dollars in thousands)
Total capital to risk-weighted assets
Consolidated$606,78314.25%$340,5398.00%NANA
Independent Bank552,57713.00340,1348.00$425,16710.00%
Tier 1 capital to risk-weighted assets
Consolidated$513,46112.06%$255,4046.00%NANA
Independent Bank499,31711.74255,1006.00$340,1348.00%
Common equity tier 1 capital to risk-weighted assets
Consolidated$474,90611.16%$191,5534.50%NANA
Independent Bank499,31711.74191,3254.50$276,3596.50%
Tier 1 capital to average assets
Consolidated$513,4619.62%$213,3924.00%NANA
Independent Bank499,3179.36213,3704.00$266,7125.00%
Total capital to risk-weighted assets
Consolidated$573,97213.71%$335,0148.00%NANA
Independent Bank521,37412.46334,6738.00$418,34110.00%
Tier 1 capital to risk-weighted assets
Consolidated$481,56911.50%$251,2606.00%NANA
Independent Bank469,02311.21251,0056.00$334,6738.00%
Common equity tier 1 capital to risk-weighted assets
Consolidated$443,06510.58%$188,4454.50%NANA
Independent Bank469,02311.21188,2544.50$271,9226.50%
Tier 1 capital to average assets
Consolidated$481,5699.03%$213,2274.00%NANA
Independent Bank469,0238.80213,1804.00$266,4755.00%
(1)These ratios do not reflect a capital conservation buffer of 2.50% at September 30, 2024 and December 31, 2023.

NA - Not applicable

Index

The components of our regulatory capital are as follows:

ConsolidatedIndependent Bank
September 30,2024December 31,2023September 30,2024December 31,2023
(In thousands)
Total shareholders' equity$452,369$404,449$476,780$430,407
Add (deduct)
Accumulated other comprehensive (income) loss for regulatory purposes52,45466,34452,45466,344
Goodwill and other intangibles(29,917)(30,304)(29,917)(30,304)
CECL (1)—2,576—2,576
Common equity tier 1 capital474,906443,065499,317469,023
Qualifying trust preferred securities38,55538,504——
Tier 1 capital513,461481,569499,317469,023
Subordinated debt40,00040,000——
Allowance for credit losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets53,32252,40353,26052,351
Total risk-based capital$606,783$573,972$552,577$521,374
(1)We elected the three year CECL transition method for regulatory purposes.
  1. Fair Value Disclosures

FASB ASC topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a 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. FASB ASC topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 instruments include securities traded on active exchange markets, such as the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets.

Level 2: Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 instruments include securities traded in less active dealer or broker markets.

Level 3: Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

We used the following methods and significant assumptions to estimate fair value:

Securities: Where quoted market prices are available in an active market, securities are classified as Level 1 of the valuation hierarchy. We currently do not have any Level 1 securities. Ifquoted market prices are not available for the specific security, then fair values are estimated by (1) using quoted market prices of securities with similar characteristics, (2) matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices, or (3) a discounted cash flow analysis whose significant fair value inputs can generally be verified and do

Index

not typically involve judgment by management. These securities are classified as Level 2 of the valuation hierarchy and primarily include agency securities, private label mortgage-backed securities, other asset backed securities, obligations of states and political subdivisions, trust preferred securities, corporate securities and foreign government securities.

Loans held for sale: The fair value of mortgage loans held for sale, carried at fair value is based on agency cash window loan pricing for comparable assets (recurring Level 2).

Collateral dependent loans with specific loss allocations based on collateral value: From time to time, certain collateral dependent loans will have an ACL established. When the fair value of the collateral is based on an appraised value or when an appraised value is not available we record the collateral dependent loan as nonrecurring Level 3. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and thus will typically result in a Level 3 classification of the inputs for determining fair value.

Other real estate: At the time of acquisition, other real estate is recorded at fair value, less estimated costs to sell, which becomes the property’s new basis. Subsequent write-downs to reflect declines in value since the time of acquisition may occur from time to time and are recorded in net gains on other real estate and repossessed assets, which is part of non-interest expense - other in the Condensed Consolidated Statements of Operations. The fair value of the property used at and subsequent to the time of acquisition is typically determined by a third party appraisal of the property. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for both collateral-dependent loans and other real estate are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us. Once received, an independent third party, or a member of our Collateral Evaluation Department (for commercial properties), or a member of our Special Assets Group (for residential properties) reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. We compare the actual selling price of collateral that has been sold to the most recent appraised value of our properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value. For commercial and residential properties we typically discount an appraisal to account for various factors that the appraisal excludes in its assumptions. These additional discounts generally do not result in material adjustments to the appraised value.

Capitalized mortgage loan servicing rights: The fair value of capitalized mortgage loan servicing rights is based on a valuation model used by an independent third party that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Certain model assumptions are generally unobservable and are based upon the best information available including data relating to our own servicing portfolio, reviews of mortgage servicing assumption and valuation surveys and input from various mortgage servicers and, therefore, are recorded as Level 3. Management evaluates the third party valuation for reasonableness each quarter as part of our financial reporting control processes.

Derivatives: The fair value of rate-lock mortgage loan commitments is based on agency cash window loan pricing for comparable assets and the fair value of mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets (recurring Level 2). The fair value of interest rate swap, interest rate cap and interest rate floor agreements are derived from proprietary models which utilize current market data. The significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management (recurring Level 2).

Index

Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:

Fair Value Measurements Using
Fair ValueMeasure-mentsQuotedPricesin ActiveMarketsforIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUn-observableInputs(Level 3)
(In thousands)
September 30, 2024:
Measured at Fair Value on a Recurring Basis
Assets
Securities available for sale
U.S. agency$8,538$—$8,538$—
U.S. agency residential mortgage-backed76,091—76,091—
U.S. agency commercial mortgage-backed12,073—12,073—
Private label mortgage-backed76,603—76,603—
Other asset backed43,764—43,764—
Obligations of states and political subdivisions300,068—300,068—
Corporate70,857—70,857—
Trust preferred956—956—
Loans held for sale, carried at fair value14,029—14,029—
Capitalized mortgage loan servicing rights40,204——40,204
Derivatives (1)38,774—38,774—
Liabilities
Derivatives (2)24,056—24,056—
Measured at Fair Value on a Non-recurring Basis:
Assets
Collateral dependent loans (3)
Commercial
Commercial and industrial4,253——4,253
Commercial real estate132——132
Mortgage
1-4 family owner occupied - non-jumbo662——662
1-4 family non-owner occupied56——56
1-4 family - 2nd lien166——166
Resort lending92——92
Installment
Boat lending57——57
Recreational vehicle lending175——175
Other42——42

(1)Included in accrued income and other assets

(2)Included in accrued expenses and other liabilities

(3)Only includes individually evaluated loans with specific loss allocations based on collateral value.

Index

Fair Value Measurements Using
Fair ValueMeasure-mentsQuotedPricesin ActiveMarketsforIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUn-observableInputs(Level 3)
(In thousands)
December 31, 2023:
Measured at Fair Value on a Recurring Basis
Assets
Securities available for sale
U.S. agency$9,507$—$9,507$—
U.S. agency residential mortgage-backed81,217—81,217—
U.S. agency commercial mortgage-backed12,297—12,297—
Private label mortgage-backed86,469—86,469—
Other asset backed112,931—112,931—
Obligations of states and political subdivisions302,737—302,737—
Corporate73,250—73,250—
Trust preferred942—942—
Loans held for sale, carried at fair value12,063—12,063—
Capitalized mortgage loan servicing rights42,243——42,243
Derivatives (1)38,683—38,683—
Liabilities
Derivatives (2)21,835—21,835—
Measured at Fair Value on a Non-recurring Basis:
Assets
Collateral dependent loans (3)
Commercial
Commercial and industrial551——551
Mortgage
1-4 family owner occupied - non-jumbo732——732
1-4 family non-owner occupied33——33
1-4 family - 2nd lien157——157
Resort lending92——92
Installment
Boat lending192——192
Recreational vehicle lending196——196
Other66——66

(1)Included in accrued income and other assets

(2)Included in accrued expenses and other liabilities

(3)Only includes impaired loans with specific loss allocations based on collateral value.

Index

Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:

Changes in Fair Values for the NineMonth Periods Ended September 30 foritems Measured at Fair Value Pursuantto Election of the Fair Value Option
Net Gainson AssetsMortgageLoanServicing, netTotalChangein FairValuesIncludedin CurrentPeriodEarnings
MortgageLoans
(In thousands)
Loans held for sale$215$—$215
Capitalized mortgage loan servicing rights—(4,995)(4,995)
Loans held for sale1,519—1,519
Capitalized mortgage loan servicing rights—456456

For those items measured at fair value pursuant to our election of the fair value option, interest income is recorded within the Condensed Consolidated Statements of Operations based on the contractual amount of interest income earned on these financial assets and dividend income is recorded based on cash dividends received.

The following represent impairment charges recognized during the three and nine month periods ended September 30, 2024 and 2023 relating to assets measured at fair value on a non-recurring basis:

Loans that are individually evaluated using the fair value of collateral for collateral dependent loans had a carrying amount of $5.6 million, which is net of a valuation allowance of $2.5 million at September 30, 2024, and had a carrying amount of $2.0 million, which is net of a valuation allowance of $1.3 million at December 31, 2023. The provision for credit losses included in our results of operations relating to collateral dependent loans was a net expense of $0.9 million and $0.2 million for the three month periods ending September 30, 2024 and 2023, respectively, and a net expense of $2.0 million and $2.1 million for the nine month periods ending September 30, 2024 and 2023, respectively.

Index

A reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows:

Capitalized Mortgage Loan Servicing Rights
Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(In thousands) · (In thousands)
Beginning balance$44,406$44,427$42,243$42,489
Total gains (losses) realized and unrealized:
Included in results of operations(5,378)471(4,995)456
Included in other comprehensive loss————
Purchases, issuances, settlements, maturities and calls1,1761,1592,9563,112
Transfers in and/or out of Level 3————
Ending balance$40,204$46,057$40,204$46,057
Amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at September 30$(5,378)$471$(4,995)$456

The fair value of our capitalized mortgage loan servicing rights has been determined based on a valuation model used by an independent third party as discussed above. The significant unobservable inputs used in the fair value measurement of the capitalized mortgage loan servicing rights are discount rate, cost to service, ancillary income, float rate and prepayment rate. Significant changes in all five of these assumptions in isolation would result in significant changes to the value of our capitalized mortgage loan servicing rights. Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows:

AssetFairValue · ValuationTechnique · UnobservableInputs · Range · WeightedAverage
(In thousands)
Capitalized mortgage loan servicing rights$40,204Present value of net servicing revenueDiscount rate10.00% to 14.99%10.25%
Cost to service$69 to $463$79
Ancillary income20 to 3020
Float rate3.53%
Prepayment rate6.56% to 29.02%10.02%
Capitalized mortgage loan servicing rights$42,243Present value of net servicing revenueDiscount rate10.00% to 14.27%10.25%
Cost to service$70 to $442$79
Ancillary income20 to 3020
Float rate3.82%
Prepayment rate6.56% to 26.47%8.50%

Index

Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:

AssetFairValue · ValuationTechnique · UnobservableInputs · Range · WeightedAverage
(In thousands)
Collateral dependent loans
Commercial(1)$4,385Discounting financial statement and machinery and equipment appraised valuesDiscount rates used40.0% to 50.0%42.8%
Sales comparison approachAdjustment for differences between comparable sales(20.0)% to 35.0%(2.4)%
Mortgage and Installment(2)1,250Sales comparison approachAdjustment for differences between comparable sales(12.7) to 21.71.3
Collateral dependent loans
Commercial$551Sales comparison approachAdjustment for differences between comparable sales(5.0)% to 6.0%(0.4)%
Mortgage and Installment(2)1,468Sales comparison approachAdjustment for differences between comparable sales(4.1) to 10.53.1
(1)$3.5 million of this amount primarily relates to one collateral dependent relationship credit. Collateral securing this relationship primarily included accounts receivable, inventory and machinery and equipment at September 30, 2024. Valuation techniques at September 30, 2024 included discounting financial statement values for accounts receivable and inventory and appraised values for machinery and equipment.
(2)In addition to the valuation techniques and unobservable inputs discussed above, at September 30, 2024 and December 31, 2023 certain collateral dependent installment loans totaling approximately $0.27 million and $0.45 million, respectively, are secured by collateral other than real estate. For the majority of these loans, we apply internal discount rates to industry valuation guides.

The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.

AggregateFair ValueDifferenceContractualPrincipal
(In thousands)
Loans held for sale
September 30, 2024$14,029$154$13,875
December 31, 202312,063(61)12,124

Index

  1. Fair Values of Financial Instruments

Most of our assets and liabilities are considered financial instruments. Many of these financial instruments lack an available trading market and it is our general practice and intent to hold the majority of our financial instruments to maturity. Significant estimates and assumptions were used to determine the fair value of financial instruments. These estimates are subjective in nature, involving uncertainties and matters of judgment, and therefore, fair values may not be a precise estimate. Changes in assumptions could significantly affect the estimates.

Estimated fair values have been determined using available data and methodologies that are considered suitable for each category of financial instrument. For instruments with adjustable interest rates which reprice frequently and without significant credit risk, it is presumed that estimated fair values approximate the recorded book balances.

Index

The estimated recorded book balances and fair values follow:

Fair Value Using
RecordedBookBalanceFair ValueQuotedPricesin ActiveMarketsforIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUn-observableInputs(Level 3)
(In thousands)
Assets
Cash and due from banks$61,503$61,503$61,503$—$—
Interest bearing deposits60,05760,05760,057——
Securities available for sale588,950588,950—588,950—
Securities held to maturity343,362314,638—314,638—
Federal Home Loan Bank and Federal
Reserve Bank Stock16,099NANANANA
Net loans and loans held for sale3,898,8723,732,864—14,0293,718,835
Accrued interest receivable18,80918,8091345,33913,336
Derivative financial instruments38,77438,774—38,774—
Liabilities
Deposits with no stated maturity (1)$3,850,142$3,850,142$3,850,142$—$—
Deposits with stated maturity (1)776,733775,042—775,042—
Other borrowings—————
Subordinated debt39,56739,687—39,687—
Subordinated debentures39,77939,733—39,733—
Accrued interest payable4,2154,2154273,788—
Derivative financial instruments24,05624,056—24,056—
Assets
Cash and due from banks$68,208$68,208$68,208$—$—
Interest bearing deposits101,573101,573101,573——
Securities available for sale679,350679,350—679,350—
Securities held to maturity353,988318,606—318,606—
Federal Home Loan Bank and Federal
Reserve Bank Stock16,821NANANANA
Net loans and loans held for sale3,748,3063,453,790—12,0633,441,727
Accrued interest receivable19,04419,044586,48612,500
Derivative financial instruments38,68338,683—38,683—
Liabilities
Deposits with no stated maturity (1)$3,704,808$3,704,808$3,704,808$—$—
Deposits with stated maturity (1)918,071914,404—914,404—
Other borrowings50,02649,831—49,831—
Subordinated debt39,51040,352—40,352—
Subordinated debentures39,72838,103—38,103—
Accrued interest payable6,5346,5344826,052—
Derivative financial instruments21,83521,835—21,835—
(1)Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $878.832 million and $723.014 million at September 30, 2024 and December 31, 2023, respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $116.637 million and $109.006 million at September 30, 2024 and December 31, 2023, respectively.

Index

The fair values for commitments to extend credit and standby letters of credit are estimated to approximate their aggregate book balance, which is nominal and therefore are not disclosed.

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale the entire holdings of a particular financial instrument.

Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business, the value of future earnings attributable to off-balance sheet activities and the value of assets and liabilities that are not considered financial instruments.

Fair value estimates for deposit accounts do not include the value of the core deposit intangible asset resulting from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

Index

  1. Contingencies

Pressures from various global and national macroeconomic conditions, including heightened inflation, uncertainty regarding future interest rates, foreign currency exchange rate fluctuations, recent adverse weather conditions, the continuation of the Russia-Ukraine and Middle East wars, the pending Presidential and Congressional elections, and potential governmental responses to these events, continue to create significant economic uncertainty.

The extent to which these pressures may impact our business, results of operations, asset valuations, financial condition, and customers will depend on future developments, which continue to be highly uncertain and difficult to predict. Material adverse impacts may include all or a combination of valuation impairments on our intangible assets, securities available for sale, securities held to maturity, loans, capitalized mortgage loan servicing rights or deferred tax assets.

We continue to closely monitor and analyze the higher risk segments within our portfolio, and senior management is cautiously optimistic that we are positioned to continue managing the impact of the varied set of risks and uncertainties currently impacting the global and U.S. economies. However, a high degree of uncertainty still exists with respect to the impact of these fluid macroeconomic conditions on the future performance of our loan portfolio and our financial results.

Litigation

We are involved in various litigation matters in the ordinary course of business. At the present time, we do not believe any of these matters will have a significant impact on our interim condensed consolidated financial position or results of operations. The aggregate amount we have accrued for losses we consider probable as a result of these litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued. At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant. However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future.

The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote.

Visa Stock

On May 6, 2024, we exchanged 12,566 shares of Visa Inc. Class B-1 common stock (all of the Class B-1 shares we owned) for 2,493 shares of Visa Inc. Class C common stock and 6,283 shares of Visa Inc. Class B-2 common stock pursuant to an exchange offer conducted by Visa. Each Class C share automatically converts to 4 shares of Visa Inc. Class A common stock upon a transfer to anyone other than a Visa member or an affiliate of a Visa member. The Class B-2 shares have the same transfer restrictions as the transfer restrictions on the Class B-1 shares and can only be sold to other Class B shareholders.

Because of the very limited liquidity for the Class B-1 shares (prior to completion of the exchange offer) and uncertainty regarding the likelihood, ultimate timing, and eventual exchange rate for Class B-1 shares into Class A shares, we were carrying these shares at zero, representing cost basis less impairment. In light of the continued uncertainty regarding the likelihood, ultimate timing, and eventual exchange rate for Class B-2 shares into Class A shares, we are carrying the Class B-2 shares at zero, representing cost basis less impairment.

With the completion of the exchange, we recorded a gain related to the Class C shares of $2.677 million during the second quarter of 2024 based on the conversion privilege of those shares and the closing price of the Class A shares on May 3, 2024 (the exchange expiration date) of $268.49 per share. Subsequent to the exchange, we sold all 2,493 shares of our Class C shares for net proceeds of $2.685 million. We heldno Class C shares at September 30, 2024.

As a condition to our participation in the exchange offer, we were required to enter into a Makewhole Agreement that will require us to reimburse Visa in certain circumstances if certain litigation in which Visa has been involved since 2008 results in damages significantly higher than Visa currently expects. Potential payments under the Makewhole Agreement are designed to equal the decline in value we would have experienced had we not participated in Visa’s exchange offer. Based on the disclosures that have been made by Visa regarding the status of this litigation and other circumstances

Index

relating to the exchange offer and potential future, similar exchange offers, we believe the likelihood we will have to make any payments under the Makewhole Agreement is remote.

Index

  1. Accumulated Other Comprehensive Loss (“AOCL”)

A summary of changes in AOCL follows:

UnrealizedLosses on Securities AFSUnrealizedLosses on Securities Transferred to Securities HTM (1)Dispropor-tionateTax EffectsfromSecuritiesAFSUnrealized Gains (Losses) on Derivative InstrumentsTotal
(In thousands)
For the three months ended September 30,
Balances at beginning of period$(49,482)$(14,084)$(5,798)$(1,464)$(70,828)
Other comprehensive income (loss) before reclassifications9,340646—2,16812,154
Amounts reclassified from AOCL114——308422
Net current period other comprehensive income (loss)9,454646—2,47612,576
Balances at end of period$(40,028)$(13,438)$(5,798)$1,012$(58,252)
Balances at beginning of period$(57,695)$(16,811)$(5,798)$(206)$(80,510)
Other comprehensive income (loss) before reclassifications(12,130)696—(417)(11,851)
Amounts reclassified from AOCL———5757
Net current period other comprehensive income (loss)(12,130)696—(360)(11,794)
Balances at end of period$(69,825)$(16,115)$(5,798)$(566)$(92,304)
For the nine months ended September 30,
Balances at beginning of period$(51,113)$(15,408)$(5,798)$177$(72,142)
Other comprehensive income (loss) before reclassifications10,7581,970—4112,769
Amounts reclassified from AOCL327——7941,121
Net current period other comprehensive income (loss)11,0851,970—83513,890
Balances at end of period$(40,028)$(13,438)$(5,798)$1,012$(58,252)
Balances at beginning of period$(68,742)$(18,223)$(5,798)$—$(92,763)
Other comprehensive income (loss) before reclassifications(1,258)2,108—(743)107
Amounts reclassified from AOCL175——177352
Net current period other comprehensive income (loss)(1,083)2,108—(566)459
Balances at end of period$(69,825)$(16,115)$(5,798)$(566)$(92,304)

Index

The disproportionate tax effects from securities AFS arose due to tax effects of other comprehensive income (“OCI”) in the presence of a valuation allowance against our deferred tax assets and a pretax loss from operations. Generally, the amount of income tax expense or benefit allocated to operations is determined without regard to the tax effects of other categories of income or loss, such as OCI. However, an exception to the general rule is provided when, in the presence of a valuation allowance against deferred tax assets, there is a pretax loss from operations and pretax income from other categories in the current period. In such instances, income from other categories must offset the current loss from operations, the tax benefit of such offset being reflected in operations. Release of material disproportionate tax effects from other comprehensive income to earnings is done by the portfolio method whereby the effects will remain in AOCL as long as we carry a more than inconsequential portfolio of securities AFS.

A summary of reclassifications out of each component of AOCL for thethree months ended September 30 follows:

AOCL Component · AmountReclassifiedFromAOCL · Affected Line Item in CondensedConsolidated Statements of Operations
(In thousands)
Unrealized losses on securities available for sale
$(145)Net losses on securities available for sale
(31)Income tax expense
$(114)Reclassifications, net of tax
Unrealized gains (losses) on derivative instruments
$390Interest income
82Income tax expense
$308Reclassifications, net of tax
$(422)Total reclassifications for the period, net of tax
Unrealized losses on securities available for sale
$—Net losses on securities available for sale
—Income tax expense
$—Reclassifications, net of tax
Unrealized gains (losses) on derivative instruments
$72Interest income
15Income tax expense
$57Reclassifications, net of tax
$(57)Total reclassifications for the period, net of tax

Index

A summary of reclassifications out of each component of AOCL for the nine months ended September 30 follows:

AOCL Component · AmountReclassifiedFromAOCL · Affected Line Item in CondensedConsolidated Statements of Operations
(In thousands)
Unrealized losses on securities available for sale
$(414)Net losses on securities available for sale
(87)Income tax expense
$(327)Reclassifications, net of tax
Unrealized gains (losses) on derivative instruments
$1,005Interest income
211Income tax expense
$794Reclassifications, net of tax
$(1,121)Total reclassifications for the period, net of tax
Unrealized losses on securities available for sale
$(222)Net losses on securities available for sale
(47)Income tax expense
$(175)Reclassifications, net of tax
Unrealized gains (losses) on derivative instruments
$224Interest income
47Income tax expense
$177Reclassifications, net of tax
$(352)Total reclassifications for the period, net of tax
  1. Revenue from Contracts with Customers

We account for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers. We derive the majority of our revenue from financial instruments and their related contractual rights and obligations which for the most part are excluded from the scope of this topic. These sources of revenue that are excluded from the scope of this topic include interest income, net gains on mortgage loans, net gains (losses) on securities AFS, mortgage loan servicing, net and bank owned life insurance and were approximately 87.1% and 86.6% of total revenues for the nine month periods ending September 30, 2024 and 2023, respectively.

Index

Material sources of revenue that are included in the scope of this topic include service charges on deposit accounts, other deposit related income, interchange income and investment and insurance commissions and are discussed in the following paragraphs. Generally these sources of revenue are earned at the time the service is delivered or over the course of a monthly period and do not result in any contract asset or liability balance at any given period end. As a result, there wereno contract assets or liabilities recorded as of September 30, 2024 and December 31, 2023.

Service charges on deposit accounts and other deposit related income: Revenues are earned on depository accounts for commercial and retail customers and include fees for transaction-based, account maintenance and overdraft services. Transaction-based fees, which includes services such as ATM use fees, stop payment charges and ACH fees are recognized at the time the transaction is executed as that is the time we fulfill our customer’s request. Account maintenance fees, which includes monthly maintenance services are earned over the course of a month representing the period over which the performance obligation is satisfied. Our obligation for overdraft services is satisfied at the time of the overdraft.

Interchange income: Interchange income primarily includes debit card interchange and network revenues. Debit card interchange and network revenues are earned on debit card transactions conducted through payment networks such as MasterCard and Accel. Interchange income is recognized concurrently with the delivery of services on a daily basis. Interchange and network revenues are presented gross of interchange expenses, which are presented separately as a component of non-interest expense.

Investment and insurance commissions: Investment and insurance commissions include fees and commissions from asset management, custody, recordkeeping, investment advisory and other services provided to our customers. Revenue is recognized on an accrual basis at the time the services are performed and generally based on either the market value of the assets managed or the services provided. We have an agent relationship with a third party provider of these services and net certain direct costs charged by the third party provider associated with providing these services to our customers.

Net (gains) losses on other real estate and repossessed assets: We record a gain or loss from the sale of other real estate when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. If we were to finance the sale of other real estate to the buyer, we would assess whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction is probable. Once these criteria are met, the other real estate asset would be derecognized and the gain or loss on sale would be recorded upon the transfer of control of the property to the buyer. There wereno other real estate properties sold during the nine month periods ending September 30, 2024 and 2023 that were financed by us.

Index

Disaggregation of our revenue sources by attribute follows:

ServiceChargeson DepositAccounts · OtherDepositRelatedIncome · InterchangeIncome · InvestmentandInsuranceCommissions · Total
Three months ending September 30, 2024 · (In thousands)
Retail
Overdraft fees$2,378$—$—$—$2,378
Account service charges593———593
ATM fees—430——430
Other—167——167
Business
Overdraft fees114———114
ATM fees—13——13
Other—114——114
Interchange income——4,146—4,146
Asset management revenue———458458
Transaction based revenue———423423
Total$3,085$724$4,146$881$8,836
Reconciliation to Condensed Consolidated Statement of Operations:
Non-interest income - other:
Other deposit related income$724
Investment and insurance commissions881
Bank owned life insurance (1)197
Other (1)1,581
Total$3,383

Index

ServiceChargeson DepositAccounts · OtherDepositRelatedIncome · InterchangeIncome · InvestmentandInsuranceCommissions · Total
Three months ending September 30, 2023 · (In thousands)
Retail
Overdraft fees$2,090$—$—$—$2,090
Account service charges1,079———1,079
ATM fees—457——457
Other—247——247
Business
Overdraft fees140———140
ATM fees—13——13
Other—109——109
Interchange income——4,100—4,100
Asset management revenue———488488
Transaction based revenue———388388
Total$3,309$826$4,100$876$9,111
Reconciliation to Condensed Consolidated Statement of Operations:
Non-interest income - other:
Other deposit related income$826
Investment and insurance commissions876
Bank owned life insurance (1)124
Other (1)1,609
Total$3,435

Index

ServiceChargeson DepositAccounts · OtherDepositRelatedIncome · InterchangeIncome · InvestmentandInsuranceCommissions · Total
Nine months ending September 30, 2024 · (In thousands)
Retail
Overdraft fees$6,788$—$—$—$6,788
Account service charges1,787———1,787
ATM fees—1,225——1,225
Other—603——603
Business
Overdraft fees319———319
ATM fees—37——37
Other—327——327
Interchange income——10,698—10,698
Asset management revenue———1,4481,448
Transaction based revenue———1,0751,075
Total$8,894$2,192$10,698$2,523$24,307
Reconciliation to Condensed Consolidated Statement of Operations:
Non-interest income - other:
Other deposit related income$2,192
Investment and insurance commissions2,523
Bank owned life insurance (1)566
Other (1)3,537
Total$8,818

Index

ServiceChargeson DepositAccounts · OtherDepositRelatedIncome · InterchangeIncome · InvestmentandInsuranceCommissions · Total
Nine months ending September 30, 2023 · (In thousands)
Retail
Overdraft fees$6,770$—$—$—$6,770
Account service charges2,135———2,135
ATM fees—1,235——1,235
Other—756——756
Business
Overdraft fees395———395
ATM fees—35——35
Other—312——312
Interchange income——10,660—10,660
Asset management revenue———1,3891,389
Transaction based revenue———1,0571,057
Total$9,300$2,338$10,660$2,446$24,744
Reconciliation to Condensed Consolidated Statement of Operations:
Non-interest income - other:
Other deposit related income$2,338
Investment and insurance commissions2,446
Bank owned life insurance (1)333
Other (1)4,181
Total$9,298
  1. Leases

We have entered into leases in the normal course of business primarily for office facilities, some of which include renewal options and escalation clauses. Certain leases also include both lease components (fixed payments including rent, taxes and insurance costs) and non-lease components (common area or other maintenance costs) which are accounted for as a single lease component as we have elected the practical expedient to group lease and non-lease components together for all leases. We have also elected not to recognize leases with original lease terms of 12 months or less (short-term leases) on our Condensed Consolidated Statements of Financial Condition. Most of our leases include one or more options to renew. The exercise of lease renewal options is typically at our sole discretion and are included in our right of use (“ROU”) assets and lease liabilities if they are reasonably certain of exercise.

Leases are classified as operating or finance leases at the lease commencement date (we did not have any finance leases as of September 30, 2024). Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term. The ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of the lease payment over the lease term.

Index

As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments.

The cost components of our operating leases follows:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(In thousands) · (In thousands)
Operating lease cost$349$359$1,044$1,080
Variable lease cost10243272
Short-term lease cost23257071
Total$382$408$1,146$1,223

Variable lease costs consist primarily of taxes, insurance, and common area or other maintenance costs for our leased facilities.

Supplemental balance sheet information related to our operating leases follows:

September 30,2024December 31,2023
(Dollars in thousands)
Lease right of use asset (1)$6,403$4,911
Lease liabilities (2)$6,620$5,114
Weighted average remaining lease term (years)7.246.03
Weighted average discount rate3.7%2.7%

(1)Included in Accrued income and other assets in our Condensed Consolidated Statements of Financial Condition.

(2)Included in Accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition.

Maturity analysis of our lease liabilities at September 30, 2024 based on required contractual payments follows:

(In thousands)
Three months ending December 31, 2024$347
20251,348
20261,184
20271,003
2028938
2029 and thereafter2,874
Total lease payments7,694
Less imputed interest(1,074)
Total$6,620
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.