CENTRAL PACIFIC FINANCIAL CORP
For the period ended Sep 30, 2025. Filed Oct 29, 2025.
View on SEC.govAbout 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, 2025 · Filed Oct 29, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited consolidated financial statements of Central Pacific Financial Corp. and Subsidiaries (herein referred to as the "Company," "we," "us," or "our") have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.
These interim condensed consolidated financial statements and notes should be read in conjunction with the Company's consolidated financial statements and notes thereto filed on Form 10-K for the fiscal year ended December 31, 2024. In the opinion of management, all adjustments necessary for a fair presentation have been made and include all normal recurring adjustments. Interim results of operations are not necessarily indicative of results to be expected for the year.
Allowance for Credit Losses on Loans
The allowance for credit losses ("ACL") on loans is a valuation account deducted from the amortized cost basis of loans to present the net amount expected to be collected. The Company’s policy is to charge off loans against the ACL in the period they are deemed uncollectible. Any previously accrued but uncollected interest, is reversed against current period interest income. Subsequent receipts, if any, are applied first to the remaining principal, then to the ACL on loans as recoveries, and finally to interest income.
The ACL on loans represents management's estimate of expected credit losses over the life of the Company’s loan portfolio as of a given balance sheet date. Management estimates the ACL balance using relevant internal and external information, including historical experience, current conditions, and reasonable and supportable forecasts of future economic conditions. When future forecasts are no longer supportable, management reverts to historical loss data.
The Company's ACL model incorporates a one-year reasonable and supportable forecast period and reverts to historical loss data on a straight-line basis over one year when its forecast is no longer deemed reasonable and supportable. Historical loss experience provides the basis for the Company’s expected credit loss estimate. Adjustments to historical loss data may be made for differences in current loan-specific risk characteristics, such as differences in underwriting standards, portfolio mix, or when historical asset terms do not reflect the contractual terms of the financial assets being evaluated.
The Company's ACL model may also consider other adjustments to address changes in conditions, trends, and circumstances such as local industry changes that could have a significant impact on the risk profile of the loan portfolio and provide for adjustments that may not be reflected or captured in the historical loss data. These factors include: lending policies and practices, imprecision in forecasting future economic conditions, loan profile, lending staff, problem loan trends, loan review, collateral values, credit concentrations, or other internal and external factors.
The Company uses Moody’s Analytics ("Moody's"), a firm widely recognized and used for its research, analysis, and economic forecasts, for its economic forecast assumptions. The Company generally uses Moody’s most recent Baseline forecast, which is updated at least monthly with a variety of upside and downside economic scenarios and considers both national and Hawaii-specific economic indicators. In addition, the Company uses a qualitative factor for forecast imprecision to account for economic and market volatility or instability.
The ACL on loans is measured on a collective basis when similar risk characteristics exist. The following is a description of the risk characteristics of each segment:
Commercial and industrial loans
Commercial and industrial loans consist primarily of term loans and lines of credit to small- and middle-market businesses and professionals. The predominant risk characteristics of this segment are the cash flows of the business we lend to, global cash flows including guarantor liquidity, as well as economic and market conditions. Although our underwriting policy and practice generally requires secondary sources of support or collateral to mitigate risk, cash flow generated from the borrower’s business is typically regarded as the principal source of repayment.
Construction loans
Construction loans include both residential and commercial development projects. Each construction project is evaluated for economic viability and construction loans pose higher credit risks than typical secured loans. The predominant risk characteristics of this segment are the financial strength of the borrower, project completion risk (the risk that the project will not be completed on time and within budget), and geographic location.
Commercial real estate loans - Multi-family
Multi-family mortgage loans can comprise multi-building properties with extensive amenities or a single building with no amenities. The predominant risk characteristic of this segment is operating risk or the ability to generate sufficient rental income from the operation of the property.
Commercial real estate loans - Others
Commercial real estate loans are secured by commercial properties. The predominant risk characteristic of this segment is operating risk, which is the risk that the borrower will be unable to generate sufficient cash flows from the operation of the property. Interest rate conditions and the commercial real estate market through economic cycles also impact risk levels.
Residential mortgage loans
Residential mortgage loans primarily includes fixed-rate or adjustable-rate loans secured by single-family owner-occupied primary residences in Hawaii. Economic conditions such as unemployment levels, future changes in interest rates, Hawaii home prices and other market factors impact the level of credit risk inherent in the portfolio.
Home equity lines of credit
Home equity lines of credit include fixed or floating interest rate loans and are also primarily secured by single-family owner-occupied primary residences in Hawaii. They are underwritten based on a minimum FICO score, maximum debt-to-income ratio, and maximum combined loan-to-value ratio. Home equity lines of credit are monitored based on credit score changes, delinquency, and draw period maturity.
Consumer loans
Consumer loans consist of unsecured consumer lines of credit and non-revolving (term) consumer loans, including automobile loans. The predominant risk characteristics of this segment relate to current and projected economic conditions, as well as employment and income levels attributed to the borrower.
During second quarter of 2025, the Company updated its ACL model to combine revolving and non-revolving consumer loans under the DCF methodology due to immateriality of the revolving loan portfolio. The impact of this update was immaterial.
Purchased consumer loans
Purchased consumer loans consist of automobile and unsecured consumer loans. The predominant risk characteristics of this segment include current and projected economic conditions, employment and income levels, and the quality of purchased consumer loans.
The following table presents the Company's loan portfolio segments and the methodology used to measure expected credit losses. The historical look-back period is 2008 to present, economic forecast length is one year and the reversion method is one year (on a straight-line basis) for all segments.
| Segment | Expected Credit Loss Methodology | Historical Look-Back Period | Economic Forecast Length | Reversion Method |
|---|---|---|---|---|
| Commercial and industrial | DCF | 2008 to present | One year | One year (straight-line basis) |
| Construction | DCF | |||
| Commercial real estate - Multi-family | DCF | |||
| Commercial real estate - All others | DCF | |||
| Residential mortgage | DCF | |||
| Home equity | DCF | |||
| Consumer | DCF | |||
| Consumer - Purchased | WARM | |||
During the third quarter of 2023, the Company updated its methodology for measuring expected credit losses from the Probability of Default/Loss Given Default ("PD/LGD") and Loss-Rate Migration approaches to the Discounted Cash Flow ("DCF") methodology for all segments, except for Small Business Administration Paycheck Protection Program ("SBA PPP") loans and purchased consumer loans. The Company believes the DCF methodology provides better alignment with the Current Expected Credit Losses ("CECL") standard by incorporating more granular assumptions and forward-looking forecasts.
The DCF analysis is performed using an industry-leading software platform and leverages historical data from 2008 to present. The Company uses the Moody's baseline forecast, which includes a one-year economic forecast period, followed by a one-year, straight-line reversion to the historical averages of the macroeconomic variables used. During the second quarter of 2025, the Company updated its forecast models to incorporate post-COVID-19 pandemic data, while continuing to exclude periods impacted by the COVID-19 pandemic period due to abnormal and volatile behavior.
For purchased consumer loans, the Company applies the Remaining Life methodology, also known as the Weighted Average Remaining Maturity or ("WARM") methodology, due to the pooled nature of this portfolio.
The following is a description of the methodologies utilized to measure expected credit losses from the third quarter of 2023 to present:
Discounted Cash Flow
The DCF methodology estimates CECL reserves as the difference between the amortized cost of a loan and the present value of expected future cash flows. Expected future cash flows are projected based on assumptions of PD/LGD, prepayments and recovery rates. The expected cash flows are discounted using the loan’s effective interest rate.
Remaining Life or Weighted Average Remaining Maturity
Under the Remaining Life, or WARM methodology, lifetime expected credit losses are calculated by applying a historical loss rate over this remaining life of the loan pool. The remaining life is adjusted for expected prepayments. This method is used for pooled portfolios where individual loan-level modeling is not practical.
Impact of Recently Issued Accounting Pronouncements on Future Filings
In December 2023, the FASB issued ASU 2023-09,"Income Taxes (Topic 740): Improvements to Income Tax Disclosures". ASU 2023-09 enhances income tax disclosure requirements by requiring public business entities to provide expanded information in the rate reconciliation, including specific categories and additional qualitative detail, as well as disaggregated disclosures about income taxes paid by jurisdiction. The amendments are effective for annual periods beginning after December 15, 2024, with early adoption permitted, and are to be applied on a prospective basis. The Company adopted ASU 2023‑09 effective January 1, 2025, which did not have a material impact on its consolidated financial statements. The Company will include the new disclosures in its Annual Report on Form 10‑K for the year ending December 31, 2025.
In November 2024, the FASB issued ASU 2024-03,"Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses". ASU 2024-03 requires public entities to disclose, in the notes to the financial statements, disaggregated information about specified categories of expenses included within income statement line items. The amendments in ASU 2024‑03 are effective for annual periods beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The Company does not expect the adoption of this standard to have a material impact on its consolidated financial position or results of operations.
In July 2025, the FASB issued ASU 2025‑05,"Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets," which introduces a practical expedient for current accounts receivable and contract assets under ASC Topic 606. The practical expedient, if elected, allows entities to assume that current economic conditions at the reporting date remain unchanged over the related asset’s remaining life. The amendments, which are to be applied prospectively, are effective for fiscal years beginning after December 15, 2025, and interim periods within those fiscal years, with early adoption permitted. The Company does not expect a material impact on its consolidated financial statements from adopting ASU 2025‑05 during the first quarter of 2026.
In September 2025, the FASB issued ASU 2025‑06,"Intangibles—Goodwill and Other—Internal‑Use Software (Subtopic 350‑40): Targeted Improvements to the Accounting for Internal‑Use Software," which clarifies and modernizes the guidance for costs related to internal‑use software. The amendments remove references to project stages and clarify the capitalization threshold for software development costs. ASU 2025‑06 is effective for fiscal years beginning after December 15, 2027, and interim periods within those fiscal years. The Company is currently evaluating the impact of adoption on its consolidated financial statements.
In September 2025, the FASB issued ASU 2025‑07,"Derivatives and Hedging (Topic 815) and Revenue from Contracts with Customers (Topic 606): Derivatives Scope Refinements and Scope Clarification for Share-Based Noncash Consideration from a Customer in a Revenue Contract." The ASU introduces a scope exception from derivative accounting for certain non-exchange-traded contracts with underlyings based on the operations or activities specific to one of the parties to the contract, such as ESG-linked metrics or litigation funding arrangements. Additionally, the ASU clarifies that share-based noncash consideration received from a customer for the transfer of goods or services should initially be accounted for under Topic 606, with other guidance (e.g., Topic 815 or Topic 321) applied only when the right to receive or retain such consideration becomes unconditional. ASU 2025-07 is effective for fiscal years beginning after December 15, 2026, and interim periods within those fiscal years, with early adoption permitted. Entities may apply the guidance prospectively to new contracts or on a modified retrospective basis through a cumulative-effect adjustment to opening retained earnings in the year of adoption. The Company does not expect a material impact on its consolidated financial statements from adopting ASU 2025‑07 during the first quarter of 2027.
- INVESTMENT SECURITIES
The following tables present the amortized cost, fair value and related ACL on available-for-sale ("AFS") and held-to-maturity ("HTM") investment securities as of September 30, 2025 and December 31, 2024 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) and gross unrecognized gains and losses:
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ACL | |
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Available-for-sale: | |||||
| Debt securities: | |||||
| States and political subdivisions | $141,949 | $78 | $(25,780) | $116,247 | $— |
| U.S. Treasury and other government-sponsored entities and agencies | 101,244 | 1,056 | (1,539) | 100,761 | — |
| Collateralized loan obligations | 40,973 | 48 | (118) | 40,903 | — |
| Mortgage-backed securities: | |||||
| Residential - U.S. government-sponsored entities and agencies | 454,994 | 2,466 | (40,905) | 416,555 | — |
| Residential - Non-government agencies | 16,479 | 205 | (721) | 15,963 | — |
| Commercial - U.S. government-sponsored entities and agencies | 79,722 | 360 | (11,828) | 68,254 | — |
| Total available-for-sale investment securities | $835,361 | $4,213 | $(80,891) | $758,683 | $— |
| Amortized Cost | Gross Unrecognized Gains | Gross Unrecognized Losses | Fair Value | ACL | |
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Held-to-maturity: | |||||
| Debt securities: | |||||
| States and political subdivisions | $41,956 | $— | $(8,416) | $33,540 | $— |
| Mortgage-backed securities: | |||||
| Residential - U.S. government-sponsored entities and agencies | 528,930 | 137 | (61,748) | 467,319 | — |
| Total held-to-maturity investment securities | $570,886 | $137 | $(70,164) | $500,859 | $— |
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ACL | |
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Available-for-sale: | |||||
| Debt securities: | |||||
| States and political subdivisions | $147,014 | $2 | $(30,183) | $116,833 | $— |
| U.S. Treasury and other government-sponsored entities and agencies | 83,861 | 81 | (2,742) | 81,200 | — |
| Collateralized loan obligations | 31,254 | — | (114) | 31,140 | — |
| Mortgage-backed securities: | |||||
| Residential - U.S. government-sponsored entities and agencies | 472,476 | 42 | (58,047) | 414,471 | — |
| Residential - Non-government agencies | 17,836 | 151 | (1,061) | 16,926 | — |
| Commercial - U.S. government-sponsored entities and agencies | 81,400 | 76 | (14,315) | 67,161 | — |
| Commercial - Non-government agencies | 9,933 | — | (6) | 9,927 | — |
| Total available-for-sale investment securities | $843,774 | $352 | $(106,468) | $737,658 | $— |
| Amortized Cost | Gross Unrecognized Gains | Gross Unrecognized Losses | Fair Value | ACL | |
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Held-to-maturity: | |||||
| Debt securities: | |||||
| States and political subdivisions | $42,016 | $— | $(8,884) | $33,132 | $— |
| Mortgage-backed securities: | |||||
| Residential - U.S. government-sponsored entities and agencies | 554,914 | — | (81,365) | 473,549 | — |
| Total held-to-maturity investment securities | $596,930 | $— | $(90,249) | $506,681 | $— |
The Company did not transfer any investment securities that were classified as AFS to HTMduring thethree and nine months ended September 30, 2025 and 2024.
During the three and nine months ended September 30, 2025, the Company recorded amortization of unrecognized losses on investment securities transferred from AFS to HTM totaling $1.8 million and $5.1 million, respectively. During the three and nine months ended September 30, 2024, the Company recorded $1.9 million and $5.4 million, respectively, in amortization of unrecognized losses related to such transfers.
The Company elected to not estimate credit losses on accrued interest receivable, as any uncollectible accrued interest receivable is written off in a timely manner. Accrued interest receivable on investment securities is reported together with accrued interest receivable on loans and other assets in the consolidated balance sheets. As of September 30, 2025 and December 31, 2024, accrued interest receivable on investment securities totaled $5.0 million and $4.8 million, respectively.
The amortized cost, estimated fair value and weighted average yield of the Company's AFS and HTM investment securities as of September 30, 2025, are presented below, grouped by contractual maturity. Expected maturities may differ from contractual maturities due to the issuer's option to call or prepay obligations, with or without penalties. Securities that are not due at a single maturity date, such as mortgage-backed securities and other asset-backed investments, are presented separately.
| (dollars in thousands) | Amortized Cost | Fair Value | Weighted Average Yield (1) |
|---|---|---|---|
| Available-for-sale: | |||
| Debt securities: | |||
| Due in one year or less | $3,992 | $4,062 | 5.87% |
| Due after one year through five years | 39,214 | 39,312 | 4.13 |
| Due after five years through ten years | 62,232 | 61,107 | 3.69 |
| Due after ten years | 137,755 | 112,527 | 2.83 |
| Collateralized loan obligations | 40,973 | 40,903 | 5.78 |
| Mortgage-backed securities: | |||
| Residential - U.S. government-sponsored entities and agencies | 454,994 | 416,555 | 2.99 |
| Residential - Non-government agencies | 16,479 | 15,963 | 4.46 |
| Commercial - U.S. government-sponsored entities and agencies | 79,722 | 68,254 | 2.74 |
| Total available-for-sale securities | $835,361 | $758,683 | 3.26% |
| (dollars in thousands) | Amortized Cost | Fair Value | Weighted Average Yield (1) |
|---|---|---|---|
| Held-to-maturity: | |||
| Debt securities: | |||
| Due after ten years | $41,956 | $33,540 | 2.26% |
| Mortgage-backed securities: | |||
| Residential - U.S. government-sponsored entities and agencies | 528,930 | 467,319 | 1.86 |
| Total held-to-maturity securities | $570,886 | $500,859 | 1.89% |
(1)Weighted-average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
During thethree and nine months ended September 30, 2025, the Company sold five AFS debt securities issued by state and political subdivisions. The investment securities had a cost basis of $1.5 million and were sold at a gross loss of $30 thousand.
Investment securities with carrying values totaling $747.7 million and $756.0 million as of September 30, 2025 and December 31, 2024, respectively, were pledged to secure public deposits, borrowings from the Federal Reserve Bank and other financial obligations.
As of September 30, 2025 and December 31, 2024, the Company did not hold investment securities of any one issuer, other than the U.S. Government and its agencies, that exceeded 10% of shareholders' equity.
The following tables summarize AFS and HTM investment securities that were in a loss position as of the dates presented. The data is aggregated by major security type and the length of time the securities have been in a continuous loss position.
There were a total of 183 and 218 AFS investment securities that were in an unrealized loss position, without an ACL, as of September 30, 2025 and December 31, 2024, respectively. There were a total of 81 and 83 HTM investment securities that were in an unrecognized loss position, without an ACL, as of September 30, 2025 and December 31, 2024, respectively.
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses |
| Available-for-sale: | ||||||
| Debt securities: | ||||||
| States and political subdivisions | $— | $— | $107,238 | $(25,780) | $107,238 | $(25,780) |
| U.S. Treasury and other government-sponsored entities and agencies | 21,728 | (81) | 12,189 | (1,458) | 33,917 | (1,539) |
| Collateralized loan obligations | 31,084 | (118) | — | — | 31,084 | (118) |
| Mortgage-backed securities: | ||||||
| Residential - U.S. government-sponsored entities and agencies | — | — | 266,084 | (40,905) | 266,084 | (40,905) |
| Residential - Non-government agencies | 4,860 | (1) | 7,194 | (720) | 12,054 | (721) |
| Commercial - U.S. government-sponsored entities and agencies | — | — | 49,636 | (11,828) | 49,636 | (11,828) |
| Total | $57,672 | $(200) | $442,341 | $(80,691) | $500,013 | $(80,891) |
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses |
| Held-to-maturity: | ||||||
| Debt securities: | ||||||
| States and political subdivisions | $— | $— | $33,540 | $(8,416) | $33,540 | $(8,416) |
| Mortgage-backed securities: | ||||||
| Residential - U.S. government-sponsored entities and agencies | — | — | 456,209 | (61,748) | 456,209 | (61,748) |
| Total | $— | $— | $489,749 | $(70,164) | $489,749 | $(70,164) |
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses |
| Available-for-sale: | ||||||
| Debt securities: | ||||||
| States and political subdivisions | $4,967 | $(85) | $107,267 | $(30,098) | $112,234 | $(30,183) |
| U.S. Treasury and other government-sponsored entities and agencies | 56,139 | (803) | 12,971 | (1,939) | 69,110 | (2,742) |
| Collateralized loan obligations | 31,140 | (114) | — | — | 31,140 | (114) |
| Mortgage-backed securities: | ||||||
| Residential - U.S. government-sponsored entities and agencies | 135,224 | (2,254) | 260,575 | (55,793) | 395,799 | (58,047) |
| Residential - Non-government agencies | 5,270 | (100) | 7,606 | (961) | 12,876 | (1,061) |
| Commercial - U.S. government-sponsored entities and agencies | 12,469 | (90) | 48,304 | (14,225) | 60,773 | (14,315) |
| Commercial - Non-government agencies | 9,927 | (6) | — | — | 9,927 | (6) |
| Total | $255,136 | $(3,452) | $436,723 | $(103,016) | $691,859 | $(106,468) |
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses |
| Held-to-maturity: | ||||||
| Debt securities: | ||||||
| States and political subdivisions | $— | $— | $33,132 | $(8,884) | $33,132 | $(8,884) |
| Mortgage-backed securities: | ||||||
| Residential - U.S. government-sponsored entities and agencies | 7,470 | (19) | 466,079 | (81,346) | 473,549 | (81,365) |
| Total | $7,470 | $(19) | $499,211 | $(90,230) | $506,681 | $(90,249) |
Investment securities in an unrealized or unrecognized loss position are evaluated at least quarterly to determine whether a credit loss exists. This evaluation includes a review of changes in the investment securities' credit ratings issued by major rating agencies and assessments of the issuers' financial condition. For mortgage-related securities, the Company also considers delinquency and loss data related to the underlying collateral, changes in subordination levels for the Company's position within the repayment structure, and remaining credit enhancement relative to projected credit losses.
The Company has reviewed its AFS and HTM investment securities that are in an unrealized or unrecognized loss position and determined that the losses are not related to credit quality, but are primarily attributable to changes in interest rates and volatility in the financial markets since the time of purchase. All of the investment securities in a loss position continue to be rated investment grade by one or more major rating agencies.
As of September 30, 2025 and December 31, 2024, the Company does not intend to sell the AFS and HTM securities in a loss position and it is unlikely to be required to sell these securities before recovery of its amortized cost basis, which may occur at maturity. Accordingly, the Company has not recorded an ACL on these securities.
- LOANS AND CREDIT QUALITY
The following table presents loans by class, excluding loans held for sale, net of deferred fees and costs as of the dates presented:
| (dollars in thousands) | September 30, 2025 | December 31, 2024 |
|---|---|---|
| Commercial and industrial | $608,814 | $606,936 |
| Construction | 217,610 | 145,211 |
| Residential mortgage | 1,839,535 | 1,892,520 |
| Home equity | 610,889 | 676,982 |
| Commercial mortgage | 1,613,187 | 1,500,680 |
| Consumer | 477,167 | 510,523 |
| Loans, net of deferred fees and costs | $5,367,202 | $5,332,852 |
Interest income on loans is accrued at the contractual rate of interest based on the unpaid principal balance. The Company has elected to not measure an estimate of credit losses on accrued interest receivable, as any uncollectible accrued interest receivable are written off in a timely manner. Accrued interest receivable on loans is reported together with accrued interest receivable on investment securities and other assets in the consolidated balance sheets. As of September 30, 2025 and December 31, 2024, accrued interest receivable on loans totaled $18.3 million and $17.5 million, respectively.
During the three months ended March 31, 2025, the Company reclassified $58.3 million in consumer loans to the commercial and industrial loan class. This reclassification was based on the loans' structure and characteristics, which more closely aligned with commercial and industrial lending criteria.
The Company didnot transfer any loans to the held for sale category during thethree and nine months ended September 30, 2025 and 2024 and didnot sell any loans originally held for investment during the three and nine months ended September 30, 2025 and 2024.
Purchased Loans
The following table presents loan purchase activity by class at the time of purchase for the periods presented. None of the purchased loans were classified as purchased credit deteriorated ("PCD"), and there were no loans categorized as PCD during the periods presented.
| (dollars in thousands) | Three Months Ended September 30, | Nine Months Ended September 30, | ||
|---|---|---|---|---|
| Purchases of U.S. Mainland consumer - automobile: | 2025 | 2024 | 2025 | 2024 |
| Outstanding balance | $33,297 | $14,731 | $97,524 | $27,115 |
| Premium | 832 | 921 | 2,068 | 1,168 |
| Purchase price | $34,129 | $15,652 | $99,592 | $28,283 |
Collateral-Dependent Loans
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. These loans are individually evaluated to determine expected credit losses.
The following tables present the amortized cost basis of collateral-dependent loans by class and the related ACL allocated to these loans as of the dates presented:
| (dollars in thousands) | Secured by 1-4 Family Residential Properties | Allocated ACL |
|---|---|---|
| Residential mortgage | $11,413 | $— |
| Home equity | 2,119 | — |
| Total | $13,532 | $— |
| (dollars in thousands) | Secured by 1-4 Family Residential Properties | Allocated ACL |
|---|---|---|
| Residential mortgage | $9,044 | $— |
| Home equity | 952 | — |
| Total | $9,996 | $— |
Foreclosure Proceedings
As of September 30, 2025 and December 31, 2024, the Company didnot own any foreclosed properties. The Company didnot sell any foreclosed properties during the three and nine months ended September 30, 2025 and 2024.
The Company had$9.6 million and $3.9 million of residential mortgage and home equity loans collateralized by residential real estate properties that were in the process of foreclosure as of September 30, 2025 and December 31, 2024, respectively.
The Company did not have any commercial real estate loans in the process of foreclosure as of September 30, 2025 and December 31, 2024.
Nonaccrual and Past Due Loans
For all loan types, delinquency status is determined based on the number of days full payments required by the contractual terms of the loan are past due. The following tables present by class, the aging of the recorded investment in past due loans as of the dates presented. The following tables also present the amortized cost of loans on nonaccrual status for which there was no related ACL as of the dates presented:
| (dollars in thousands) | AccruingLoans30 - 59 DaysPast Due | AccruingLoans60 - 89 DaysPast Due | AccruingLoans90+ DaysPast Due | NonaccrualLoans | TotalPast DueandNonaccrual | Loans NotPast Due | Total Loans | NonaccrualLoans WithNo ACL |
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $940 | $821 | $— | $357 | $2,118 | $606,696 | $608,814 | $160 |
| Construction | — | — | — | — | — | 217,610 | 217,610 | — |
| Residential mortgage | — | 1,015 | 1,159 | 11,413 | 13,587 | 1,825,948 | 1,839,535 | 11,413 |
| Home equity | 175 | 758 | — | 2,119 | 3,052 | 607,837 | 610,889 | 2,119 |
| Commercial mortgage | 831 | — | — | — | 831 | 1,612,356 | 1,613,187 | — |
| Consumer | 3,460 | 1,322 | 349 | 430 | 5,561 | 471,606 | 477,167 | — |
| Total | $5,406 | $3,916 | $1,508 | $14,319 | $25,149 | $5,342,053 | $5,367,202 | $13,692 |
| (dollars in thousands) | AccruingLoans30 - 59 DaysPast Due | AccruingLoans60 - 89 DaysPast Due | AccruingLoans90+ DaysPast Due | NonaccrualLoans | TotalPast DueandNonaccrual | Loans NotPast Due | Total Loans | NonaccrualLoans WithNo ACL |
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $2,978 | $210 | $— | $414 | $3,602 | $603,334 | $606,936 | $— |
| Construction | — | — | — | — | — | 145,211 | 145,211 | — |
| Residential mortgage | 8,880 | 3,316 | 323 | 9,044 | 21,563 | 1,870,957 | 1,892,520 | 9,044 |
| Home equity | 943 | 485 | 78 | 952 | 2,458 | 674,524 | 676,982 | 952 |
| Commercial mortgage | — | — | — | — | — | 1,500,680 | 1,500,680 | — |
| Consumer | 5,255 | 1,444 | 373 | 608 | 7,680 | 502,843 | 510,523 | — |
| Total | $18,056 | $5,455 | $774 | $11,018 | $35,303 | $5,297,549 | $5,332,852 | $9,996 |
Loan Modifications for Borrowers Experiencing Financial Difficulty
The Company did not execute any material loan modifications, either individually or in the aggregate, for borrowers experiencing financial difficultyd uring the three and nine months ended September 30, 2025 and 2024.
Credit Quality Indicators
The Company categorizes loans into risk ratings based on the evaluation of the borrower's ability to meet debt obligations such as: current financial information, historical payment experience, credit documentation, publicly available information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans by credit risk. This analysis includes non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed regularly on an ongoing basis. The Company uses the following definitions for risk rating of loans.
Pass. Loans classified as pass are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement.
Special Mention. Loans classified as special mention, while still adequately protected by the borrower's capital adequacy and payment capability, exhibit distinct weakening trends and/or elevated levels of exposure to external conditions. If left unchecked or uncorrected, these potential weaknesses may result in deteriorated prospects of repayment. These exposures require management's close attention so as to avoid becoming undue or unwarranted credit exposures.
Substandard. Loans classified as substandard are inadequately protected by the borrower's current financial condition and payment capability or of the collateral pledged, if any. These loans have a well-defined weakness or weaknesses that jeopardize the orderly repayment of debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or orderly repayment in full, on the basis of current existing facts, conditions and values, highly questionable and improbable. Possibility of loss is extremely high, but because of certain important and reasonably specific factors that may work to the advantage and strengthening of the exposure, its classification as an estimate loss is deferred until its more exact status may be determined.
Loss. Loans classified as loss are considered to be non-collectible and of such little value that their continuance as bankable assets is not warranted. This does not mean the loan has absolutely no recovery value, but rather it is neither practical nor desirable to defer writing off the loan, even though partial recovery may be obtained in the future. Losses are taken in the period in which they surface as uncollectible.
The following tables present the amortized cost basis, net of deferred fees and costs, of the Company's loans by class, credit quality indicator and origination year as of the dates presented. Revolving loans converted to term as of and during the periods presented were not material to the total loan portfolio. In addition, the following tables present gross charge-offs of loans by origination year during the periods presented.
| (dollars in thousands) · Amortized Cost of Term Loans by Year of Origination · Amortized Cost of Revolving Loans | ||||||||
|---|---|---|---|---|---|---|---|---|
| September 30, 2025 · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Total | ||||||||
| Commercial and industrial: | ||||||||
| Risk Rating | ||||||||
| Pass | $49,927 | $181,982 | $41,427 | $60,834 | $51,465 | $120,034 | $97,335 | $603,004 |
| Special Mention | — | — | 1,076 | — | — | — | 862 | 1,938 |
| Substandard | — | 3,231 | 422 | — | 85 | 124 | 10 | 3,872 |
| Subtotal | 49,927 | 185,213 | 42,925 | 60,834 | 51,550 | 120,158 | 98,207 | 608,814 |
| Construction: | ||||||||
| Risk Rating | ||||||||
| Pass | 42,890 | 19,092 | 51,045 | 45,923 | 17,814 | 40,846 | — | 217,610 |
| Subtotal | 42,890 | 19,092 | 51,045 | 45,923 | 17,814 | 40,846 | — | 217,610 |
| Residential mortgage: | ||||||||
| Risk Rating | ||||||||
| Pass | 53,078 | 77,955 | 83,662 | 241,205 | 565,322 | 804,866 | — | 1,826,088 |
| Substandard | — | — | 249 | 1,599 | 1,312 | 10,287 | — | 13,447 |
| Subtotal | 53,078 | 77,955 | 83,911 | 242,804 | 566,634 | 815,153 | — | 1,839,535 |
| Home equity: | ||||||||
| Risk Rating | ||||||||
| Pass | 301 | 997 | 11,063 | 25,737 | 16,986 | 32,179 | 521,507 | 608,770 |
| Substandard | — | — | 1,185 | — | — | 934 | — | 2,119 |
| Subtotal | 301 | 997 | 12,248 | 25,737 | 16,986 | 33,113 | 521,507 | 610,889 |
| Commercial mortgage: | ||||||||
| Risk Rating | ||||||||
| Pass | 188,748 | 145,868 | 94,584 | 197,427 | 215,995 | 691,734 | 5,871 | 1,540,227 |
| Special Mention | — | — | 617 | 30,000 | — | 475 | — | 31,092 |
| Substandard | — | 33,231 | — | — | 1,390 | 7,247 | — | 41,868 |
| Subtotal | 188,748 | 179,099 | 95,201 | 227,427 | 217,385 | 699,456 | 5,871 | 1,613,187 |
| Consumer: | ||||||||
| Risk Rating | ||||||||
| Pass | 72,953 | 94,023 | 61,288 | 112,369 | 79,008 | 20,943 | 35,804 | 476,388 |
| Substandard | 63 | 35 | 79 | 109 | 72 | 421 | — | 779 |
| Subtotal | 73,016 | 94,058 | 61,367 | 112,478 | 79,080 | 21,364 | 35,804 | 477,167 |
| Total | $407,960 | $556,414 | $346,697 | $715,203 | $949,449 | $1,730,090 | $661,389 | $5,367,202 |
| (dollars in thousands) | Gross Charge-Offs by Year of Origination | ||||||
|---|---|---|---|---|---|---|---|
| Nine Months Ended September 30, 2025 | 2025 | 2024 | 2023 | 2022 | 2021 | Prior | Total |
| Commercial and industrial | $74 | $2,152 | $207 | $876 | $231 | $969 | $4,509 |
| Consumer | 105 | 874 | 538 | 4,733 | 1,630 | 785 | 8,665 |
| Gross charge-offs | $179 | $3,026 | $745 | $5,609 | $1,861 | $1,754 | $13,174 |
| (dollars in thousands) · Amortized Cost of Term Loans by Year of Origination · Amortized Cost of Revolving Loans | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total | ||||||||
| Commercial and industrial: | ||||||||
| Risk Rating | ||||||||
| Pass | $167,816 | $58,905 | $69,576 | $57,354 | $21,827 | $142,546 | $81,876 | $599,900 |
| Special Mention | — | — | — | 2,539 | — | — | — | 2,539 |
| Substandard | 3,372 | 110 | 922 | 11 | — | 82 | — | 4,497 |
| Subtotal | 171,188 | 59,015 | 70,498 | 59,904 | 21,827 | 142,628 | 81,876 | 606,936 |
| Construction: | ||||||||
| Risk Rating | ||||||||
| Pass | 10,141 | 33,646 | 35,398 | 19,217 | 11,754 | 34,937 | 118 | 145,211 |
| Subtotal | 10,141 | 33,646 | 35,398 | 19,217 | 11,754 | 34,937 | 118 | 145,211 |
| Residential mortgage: | ||||||||
| Risk Rating | ||||||||
| Pass | 85,844 | 89,118 | 259,516 | 589,118 | 393,633 | 465,032 | — | 1,882,261 |
| Substandard | — | — | 1,599 | 616 | 1,855 | 6,189 | — | 10,259 |
| Subtotal | 85,844 | 89,118 | 261,115 | 589,734 | 395,488 | 471,221 | — | 1,892,520 |
| Home equity: | ||||||||
| Risk Rating | ||||||||
| Pass | 1,060 | 11,787 | 28,687 | 18,277 | 8,406 | 25,235 | 582,499 | 675,951 |
| Substandard | — | — | — | — | — | 1,031 | — | 1,031 |
| Subtotal | 1,060 | 11,787 | 28,687 | 18,277 | 8,406 | 26,266 | 582,499 | 676,982 |
| Commercial mortgage: | ||||||||
| Risk Rating | ||||||||
| Pass | 180,391 | 95,323 | 235,344 | 223,724 | 111,399 | 635,255 | 5,731 | 1,487,167 |
| Special Mention | — | 621 | — | 2,506 | — | 2,930 | — | 6,057 |
| Substandard | — | — | — | — | — | 7,456 | — | 7,456 |
| Subtotal | 180,391 | 95,944 | 235,344 | 226,230 | 111,399 | 645,641 | 5,731 | 1,500,680 |
| Consumer: | ||||||||
| Risk Rating | ||||||||
| Pass | 95,971 | 60,771 | 173,097 | 92,976 | 20,838 | 14,466 | 51,422 | 509,541 |
| Substandard | 21 | 90 | 162 | 144 | 27 | 478 | 60 | 982 |
| Subtotal | 95,992 | 60,861 | 173,259 | 93,120 | 20,865 | 14,944 | 51,482 | 510,523 |
| Total | $544,616 | $350,371 | $804,301 | $1,006,482 | $569,739 | $1,335,637 | $721,706 | $5,332,852 |
| (dollars in thousands) | Gross Charge-Offs by Year of Origination | ||||||
|---|---|---|---|---|---|---|---|
| Nine Months Ended September 30, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total |
| Commercial and industrial | $69 | $150 | $241 | $203 | $33 | $1,168 | $1,864 |
| Residential mortgage | — | — | 175 | — | — | 208 | 383 |
| Consumer | 75 | 518 | 7,944 | 3,243 | 408 | 951 | 13,139 |
| Gross charge-offs | $144 | $668 | $8,360 | $3,446 | $441 | $2,327 | $15,386 |
- ALLOWANCE FOR CREDIT LOSSES AND RESERVE FOR OFF-BALANCE SHEET CREDIT EXPOSURES
The following tables present by segment, the activities in the ACL on loans during the periods presented:
| (dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Three Months Ended September 30, 2025 | Commercial and Industrial | Construction | Residential Mortgage | Home Equity | Commercial Mortgage | Consumer | Total |
| Beginning balance | $7,240 | $3,363 | $13,878 | $1,049 | $20,265 | $13,816 | $59,611 |
| Provision (credit) for credit losses on loans | 516 | 603 | 303 | 105 | 299 | 1,614 | 3,440 |
| Gross charge-offs | (1,071) | — | — | — | — | (2,824) | (3,895) |
| Gross recoveries | 204 | — | 8 | 9 | — | 1,016 | 1,237 |
| Net (charge-offs) recoveries | (867) | — | 8 | 9 | — | (1,808) | (2,658) |
| Ending balance | $6,889 | $3,966 | $14,189 | $1,163 | $20,564 | $13,622 | $60,393 |
| (dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Three Months Ended September 30, 2024 | Commercial and Industrial | Construction | Residential Mortgage | Home Equity | Commercial Mortgage | Consumer | Total |
| Beginning balance | $7,071 | $3,798 | $15,389 | $3,829 | $17,337 | $14,801 | $62,225 |
| Provision (credit) for credit losses on loans | 617 | (1,230) | 1,052 | (1,360) | 1,204 | 2,757 | 3,040 |
| Gross charge-offs | (663) | — | (99) | — | — | (3,956) | (4,718) |
| Gross recoveries | 158 | — | 8 | — | — | 934 | 1,100 |
| Net (charge-offs) recoveries | (505) | — | (91) | — | — | (3,022) | (3,618) |
| Ending balance | $7,183 | $2,568 | $16,350 | $2,469 | $18,541 | $14,536 | $61,647 |
| (dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Nine Months Ended September 30, 2025 | Commercial and Industrial | Construction | Residential Mortgage | Home Equity | Commercial Mortgage | Consumer | Total |
| Beginning balance | $7,113 | $2,316 | $15,267 | $2,335 | $18,882 | $13,269 | $59,182 |
| Provision (credit) for credit losses on loans | 3,715 | 1,647 | (1,103) | (1,193) | 1,682 | 6,407 | 11,155 |
| Gross charge-offs | (4,509) | — | — | — | — | (8,665) | (13,174) |
| Gross recoveries | 570 | 3 | 25 | 21 | — | 2,611 | 3,230 |
| Net (charge-offs) recoveries | (3,939) | 3 | 25 | 21 | — | (6,054) | (9,944) |
| Ending balance | $6,889 | $3,966 | $14,189 | $1,163 | $20,564 | $13,622 | $60,393 |
| (dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Nine Months Ended September 30, 2024 | Commercial and Industrial | Construction | Residential Mortgage | Home Equity | Commercial Mortgage | Consumer | Total |
| Beginning balance | $7,181 | $4,004 | $14,626 | $3,501 | $17,543 | $17,079 | $63,934 |
| Provision (credit) for credit losses on loans | 1,488 | (1,436) | 2,082 | (1,038) | 998 | 7,515 | 9,609 |
| Gross charge-offs | (1,864) | — | (383) | — | — | (13,139) | (15,386) |
| Gross recoveries | 378 | — | 25 | 6 | — | 3,081 | 3,490 |
| Net (charge-offs) recoveries | (1,486) | — | (358) | 6 | — | (10,058) | (11,896) |
| Ending balance | $7,183 | $2,568 | $16,350 | $2,469 | $18,541 | $14,536 | $61,647 |
The following table presents the activities in the reserve for off-balance sheet credit exposures, which is reported within other liabilities on the Company's consolidated balance sheets, for the periods presented. The related provision (credit) for off-balance sheet credit exposures is included in the provision for credit losses on the Company's consolidated statements of income for the periods presented.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2025 | 2024 |
| Beginning balance | $4,014 | $3,312 | $2,570 | $3,706 |
| Provision (credit) for off-balance sheet credit exposures | 717 | (207) | 2,161 | (601) |
| Ending balance | $4,731 | $3,105 | $4,731 | $3,105 |
- INVESTMENTS IN UNCONSOLIDATED ENTITIES
The following table presents the components of the Company's investments in unconsolidated entities as of the dates presented:
| (dollars in thousands) | September 30, 2025 | December 31, 2024 |
|---|---|---|
| Investments in low-income housing tax credit partnerships, net of amortization | $50,141 | $48,730 |
| Investments in common securities of statutory trusts | 1,547 | 1,547 |
| Investments in affiliates | 113 | 90 |
| Other | 1,186 | 2,050 |
| Total | $52,987 | $52,417 |
As of September 30, 2025 and December 31, 2024, the Company had total commitments of $69.5 million and $63.5 million , respectively, to fund low-income housing tax credit ("LIHTC") partnerships.
Unfunded commitments related to LIHTC partnerships totaled $21.2 million and$19.1 millionas of September 30, 2025 and December 31, 2024, respectively. These amounts were included in other liabilities in the Company's consolidated balance sheets.
The Company accounts for its LIHTC investments using the proportional amortization method, and these investments are reported in investments in unconsolidated entities in the Company's consolidated balance sheets.
The following table presents the expected payments for unfunded commitments related to LIHTC and other partnership investments as of September 30, 2025. The table includes expected funding for the remainder of fiscal year 2025, the next five succeeding fiscal years, and all years thereafter:
| (dollars in thousands) | |||
|---|---|---|---|
| Year Ending December 31, | LIHTC | Other | Total |
| 2025 (remainder) | $8,286 | $553 | $8,839 |
| 2026 | 7,564 | — | 7,564 |
| 2027 | 2,658 | — | 2,658 |
| 2028 | 2,306 | — | 2,306 |
| 2029 | 36 | — | 36 |
| 2030 | 30 | — | 30 |
| Thereafter | 306 | — | 306 |
| Total unfunded commitments | $21,186 | $553 | $21,739 |
The following table presents amortization and tax credits recognized associated with our investments in LIHTC partnerships for the periods presented:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2025 | 2024 |
| Proportional amortization method: | ||||
| Amortization expense recognized in income tax expense | $1,537 | $1,012 | $4,604 | $2,372 |
| Tax credits recognized in income tax expense | 1,798 | 1,155 | 5,386 | 2,756 |
In 2021, the Company committed $2.0 million to the JAM FINTOP Banktech Fund, L.P. ("JAM FINTOP"). The Company does not have the ability to exercise significant influence over the JAM FINTOP, and the investment does not have a readily determinable fair value. Accordingly, the Company determined that the cost method of accounting for the investment was appropriate.
During the third quarter of 2025, the Company received a distribution of proceeds from the sale of one of JAM FINTOP's portfolio companies of $0.9 million. The proceeds were treated as a return on capital and applied against the cost basis of the investment in JAM FINTOP.
The Company had unfunded commitments related to the investment of $0.6 million, and $0.8 million as of September 30, 2025 and December 31, 2024, respectively. These amounts are included in other liabilities in the Company's consolidated balance sheets.
- MORTGAGE SERVICING RIGHTS
Mortgage loans serviced for others are not reported on the Company's consolidated balance sheets. The following table presents mortgage loans serviced for others by investor, which totaled $1.16 billion and $1.18 billion as of September 30, 2025 and December 31, 2024, respectively.
| (dollars in thousands) | September 30, 2025 | December 31, 2024 |
|---|---|---|
| Mortgage loan portfolio serviced for: | ||
| Federal National Mortgage Association | $720,975 | $720,070 |
| Federal Home Loan Mortgage Corporation | 437,283 | 457,228 |
| Federal Home Loan Bank | 352 | 444 |
| Total loans serviced for others | $1,158,610 | $1,177,742 |
The following tables present changes in mortgage servicing rights for the periods presented:
| (dollars in thousands) | |
|---|---|
| Balance at June 30, 2025 | $8,436 |
| Additions | 233 |
| Amortization | (210) |
| Balance at September 30, 2025 | $8,459 |
| Balance at June 30, 2024 | $8,636 |
| Additions | 90 |
| Amortization | (213) |
| Balance at September 30, 2024 | $8,513 |
| (dollars in thousands) | |
|---|---|
| Balance at December 31, 2024 | $8,473 |
| Additions | 593 |
| Amortization | (607) |
| Balance at September 30, 2025 | $8,459 |
| Balance at December 31, 2023 | $8,696 |
| Additions | 400 |
| Amortization | (583) |
| Balance at September 30, 2024 | $8,513 |
The Company measures its mortgage servicing rights ("MSRs") using the amortization method, amortizing MSRs proportionally over the period of expected net servicing income. New MSRs and amortization are reported within mortgage banking income, while ancillary income is recorded in other operating income. MSRs are recognized when loans are sold with servicing retained and pooled by similar characteristics.
MSRs are initially recorded at fair value determined by a discounted cash flow model prepared by a third-party service provider using market-based assumptions at origination. Subsequent impairment assessments are performed at each reporting period and use current market assumptions. Key assumptions include mortgage prepayment speeds, discount rates, servicing income, and costs. These inputs are subjective and require management judgment. Changes in assumptions are made to reflect evolving market trends and loan product types.
MSRs are classified as Level 3 assets in the fair value hierarchy due to significant unobservable inputs. The Company’s valuation techniques rely on discounted cash flow models reflecting expected cash flows, prepayment behavior, and cost structures. Changes in prepayment speeds driven by interest rates, home prices, and borrower behavior can materially impact
MSR fair values. Lower interest rates generally increase prepayments, reducing MSR value, while higher rates decrease prepayments and potentially increase MSR value.
Fair value measurements and related assumptions are reviewed periodically and validated against market data and third-party valuations.
The following table presents the fair market value and key assumptions used in determining the fair market value of MSR as of the dates presented:
| (dollars in thousands) | September 30, 2025 | December 31, 2024 |
|---|---|---|
| Fair market value, beginning of year | $12,387 | $12,185 |
| Fair market value, end of period | 11,454 | 12,387 |
| Weighted average discount rate | 9.5% | 9.5% |
| Weighted average prepayment speed assumption | 11.8 | 10.2 |
The Company performs an impairment assessment of its MSR whenever events or changes in circumstance indicate that the carrying value of the MSR may not be recoverable. The Company noted no impairment or triggering events related to its MSR as of September 30, 2025.
- DERIVATIVES
The Company utilizes both designated and undesignated derivative financial instruments to manage exposure to interest rate fluctuations. All derivatives are measured at fair value and reported in other assets or other liabilities on the consolidated balance sheets, depending on their position.
For derivative instruments that are designated as cash flow hedging instruments, the effective portion of the changes in the fair value of the derivative is recorded in accumulated other comprehensive income (loss) ("AOCI"), net of tax, until the hedged cash flows impact earnings. Any ineffective portion of the hedge is immediately recognized in current period earnings.
For derivative instruments that are not designated as hedging instruments, changes in the fair value of the derivative are included in current period earnings.
Derivative financial instruments are subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle transactions in accordance with the underlying contractual terms. Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional financial instruments. The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, and requiring collateral where appropriate.
Interest Rate Lock and Forward Sale Commitments
The Company enters into interest rate lock commitments on certain mortgage loans that are intended to be sold. To manage interest rate risk on interest rate lock commitments, the Company also enters into forward loan sale commitments on the loans that are intended to be sold. The interest rate lock and forward loan sale commitments are accounted for as undesignated derivatives and are recorded at their respective fair values in other assets and other liabilities, with changes in fair value recorded in current period earnings. These instruments serve to reduce the Company's exposure to movements in interest rates.
As of September 30, 2025, the Company had no interest rate lock commitments outstanding. The Company had $0.5 million in interest rate lock commitments outstanding as of December 31, 2024.
As of September 30, 2025, the Company had $1.6 million forward sale commitments outstanding. The Company had $4.9 million in forward sale commitments outstanding as of December 31, 2024.
Risk Participation Agreements
The Company may enter into credit risk participation agreements ("RPA") with financial institution counterparties related to interest rate swaps on participation loans. The RPAs entered into by us and a participant bank provide credit protection to the financial institution counterparties should the borrowers fail to perform on their interest rate derivative contracts with the financial institutions.
RPAs are accounted for as undesignated derivatives and are measured at fair value, with changes in fair value recorded in current period earnings.
The Company had RPAs with total notional amounts of $51.4 million and $35.2 million as of September 30, 2025 and December 31, 2024, respectively. The fair value of the RPAs was insignificant to the consolidated financial statements as of September 30, 2025 and December 31, 2024.
Back-to-Back Swap Agreements
The Company has established a program in which it originates variable-rate loans and simultaneously enters into variable-to-fixed interest rate swaps with borrowers. To offset interest rate exposure, the Company also enters into equal and opposite swap agreements with third-party financial institutions. These back-to-back swap agreements are designed to economically offset each other, allowing the Company to maintain a variable rate loan while providing the borrower with fixed-rate payments.
The Company's net cash flow from these arrangements equals the interest income earned on the variable-rate loan. These back-to-back swap agreements are considered free-standing derivatives and are recorded at fair value in either other assets or other liabilities on the Company's consolidated balance sheet. Changes in fair value are recognized in current period earnings.
As of September 30, 2025, the Company had entered into swap agreements with borrowers totaling $61.1 million in notional amount, compared to $50.2 million as of December 31, 2024. These were offset by swap agreements with third-party financial institutions for the same notional amounts. The Company received$7.9 million and $12.9 million in counter-party cash collateral related to the back-to-back swap agreements as of September 30, 2025 and December 31, 2024, respectively.
Interest Rate Swap
To mitigate interest rate risk, the Company entered into a forward starting interest rate swap during the first quarter of 2022, with a notional amount of $115.5 million, designated as a fair value hedge of certain municipal debt securities. Under the terms of the swap, the Company pays a fixed rate of 2.095% and receives a floating rate based on the Federal Funds effective rate. The fair value hedge became effective on March 31, 2024, and matures on March 31, 2029.
During the second quarter of 2025, a $1.0 million municipal debt security underlying the hedge was called, resulting in a partial termination of the interest rate swap and a reduction of the notional amount to$114.6 million. All other terms of the interest rate swap remained unchanged.
The interest rate swap is carried at fair value on the Company’s consolidated balance sheet, recorded in other assets (if the fair value is positive) or other liabilities (if the fair value is negative). The changes in the fair value of the interest rate swap are recognized in interest income. Unrealized gains or losses on the hedged municipal securities, attributable to changes in benchmark interest rates, are recorded as adjustments to the carrying value of the hedged debt securities and offset in the same interest income line item.
The Company uses the long-haul method to assess hedge effectiveness, which is a statistical regression analysis that consists of historical observations of prior period periodic changes in fair value of both the hedge and the hedged item. The assessment is based on the Federal Funds benchmark interest rate component of the hedged item only with changes in credit unhedged. The assessment is performed on a quarterly basis. As of September 30, 2025, the hedge was determined to be highly effective, and the Company expects the hedge to remain effective for the duration of the swap.
During the three months ended September 30, 2025 and 2024, the Company recorded $0.7 million and $1.1 million, respectively, in interest income on taxable investment securities related to the swap. For the nine months ended September 30, 2025 and 2024, the Company recorded $2.1 million and $1.9 million, respectively, in interest income from the swap.
The following tables present the location of all assets and liabilities associated with our derivative instruments within the consolidated balance sheets as of the dates presented:
| Derivative Financial Instruments Not Designated as Hedging Instruments · Asset Derivatives · Liability Derivatives | |||||
|---|---|---|---|---|---|
| Fair Value at · Fair Value at | |||||
| (dollars in thousands) | Balance Sheet Location | September 30,2025 | December 31,2024 | September 30,2025 | December 31,2024 |
| Interest rate lock and forward sale commitments | Other assets / other liabilities | $— | $46 | $16 | $4 |
| Risk participation agreements | Other assets / other liabilities | — | — | 3 | — |
| Back-to-back swap agreements | Other assets / other liabilities | 3,123 | 3,840 | 3,123 | 3,840 |
| Derivative Financial Instruments Designated as Hedging Instruments · Asset Derivatives · Liability Derivatives | |||||
|---|---|---|---|---|---|
| Fair Value at · Fair Value at | |||||
| (dollars in thousands) | Balance Sheet Location | September 30,2025 | December 31,2024 | September 30,2025 | December 31,2024 |
| Interest rate swap | Other assets / other liabilities | $4,344 | $8,382 | $— | $— |
The following tables present the impact of derivative instruments and their location within the consolidated statements of income for the periods presented:
| Derivative Financial Instruments Not Designated as Hedging Instruments | Location of Gain (Loss)Recognized inEarnings on Derivatives | Amount of Gain (Loss)Recognized inEarnings on Derivatives |
|---|---|---|
| (dollars in thousands) | ||
| Interest rate lock and forward sale commitments | Mortgage banking income | $(16) |
| Back-to-back swap agreements | Other service charges and fees | 49 |
| Interest rate lock and forward sale commitments | Mortgage banking income | 1 |
| Loans held for sale | Other income | 17 |
| Derivative Financial Instruments Not Designated as Hedging Instruments | Location of Gain (Loss)Recognized inEarnings on Derivatives | Amount of Gain (Loss)Recognized inEarnings on Derivatives |
|---|---|---|
| (dollars in thousands) | ||
| Interest rate lock and forward sale commitments | Mortgage banking income | $(59) |
| Loans held for sale | Other income | 78 |
| Back-to-back swap agreements | Other service charges and fees | 225 |
| Interest rate lock and forward sale commitments | Mortgage banking income | 32 |
| Back-to-back swap agreements | Other service charges and fees | 80 |
| Derivative Financial Instruments Designated as Hedging Instruments | Location of Gain (Loss)Recognized inEarnings on Derivatives | Amount of Gain (Loss)Recognized inEarnings on Derivatives |
|---|---|---|
| (dollars in thousands) | ||
| Interest rate swap | Interest income | $675 |
| Interest rate swap | Interest income | 1,148 |
| Derivative Financial Instruments Designated as Hedging Instruments | Location of Gain (Loss)Recognized inEarnings on Derivatives | Amount of Gain (Loss)Recognized inEarnings on Derivatives |
|---|---|---|
| (dollars in thousands) | ||
| Interest rate swap | Interest income | $2,142 |
| Interest rate swap | Interest income | 1,924 |
The following table presents the amounts recorded on the consolidated balance sheets related to cumulative basis adjustments for fair value hedges as of the periods presented:
| Line Item in the Consolidated Balance Sheets | ||
|---|---|---|
| (dollars in thousands) | September 30, 2025 | December 31, 2024 |
| Investment securities, available-for-sale: | ||
| Carrying Amount of the Hedged Assets | $91,038 | $88,777 |
| Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets | (4,600) | (8,805) |
- SHORT-TERM BORROWINGS AND LONG-TERM DEBT
The following table presents the Company's long-term debt, which is based on original maturity and consists of advances under the arrangement with Federal Home Loan Bank of Des Moines, junior subordinated debentures and subordinated notes as of the dates presented. These borrowing agreements may include customary financial covenants, with which the Company was in compliance as of September 30, 2025.
| (dollars in thousands) | September 30, 2025 | December 31, 2024 |
|---|---|---|
| Long-term debt: | ||
| Federal Home Loan Bank long-term advances | $25,000 | $50,000 |
| Junior subordinated debentures | 51,547 | 51,547 |
| Subordinated notes, net of unamortized debt issuance costs | 54,980 | 54,798 |
| Total | $131,527 | $156,345 |
At September 30, 2025, future principal payments on long-term debt based on redemption date or final maturity are as follows. The $55.0 million in subordinated notes due in 2030 are callable quarterly beginning November 1, 2025.
| (dollars in thousands) | |
|---|---|
| Year Ending December 31, | |
| 2025 (remainder) | $— |
| 2026 | — |
| 2027 | — |
| 2028 | 25,000 |
| 2029 | — |
| 2030 | 55,000 |
| Thereafter | 51,547 |
| Total | $131,547 |
Federal Home Loan Bank Advances and Other Borrowings
The Bank is a member of the Federal Home Loan Bank of Des Moines (the "FHLB"). As of September 30, 2025, the Bank maintained a $1.59 billion line of credit, compared to $1.76 billion as of December 31, 2024. The undrawn amount under this arrangement was $1.47 billion as of September 30, 2025, compared to $1.63 billion as of December 31, 2024. There wereno short-term borrowings outstanding under this arrangement as of September 30, 2025 and December 31, 2024.
As of September 30, 2025, there was a $25.0 million long-term advance under the FHLB arrangement bearing an interest rate of 4.02%. There were $50.0 million in long-term advances under the FHLB arrangement bearing interest rates between 4.02% and 4.62% as of December 31, 2024.
The FHLB also provides standby letters of credit on behalf of the Bank to secure certain public deposits. If the FHLB is required to make a payment under a standby letter of credit, the amount is converted to an advance. As of September 30, 2025, standby letters of credit under this arrangement totaled $95.6 million, compared to $83.6 million as of December 31, 2024. These letters of credit reduce the available borrowing capacity under the total line of credit, similar to outstanding advances.
In accordance with the collateral provisions of the Advances, Security and Deposit Agreement with the FHLB, the Bank pledged certain real estate loans with a carrying value of approximately $2.79 billion and $3.14 billion as of September 30, 2025 and December 31, 2024, respectively, as collateral for the FHLB advances and standby letters of credit.
The Bank also had access to the Federal Reserve Discount Window, with additional unused borrowing capacity of $209.2 million and $232.1 million as of September 30, 2025 and December 31, 2024, respectively. Certain commercial and commercial real estate loans with a par value totaling $100.1 million and $128.3 million as of September 30, 2025 and December 31, 2024, respectively, were pledged to the Federal Reserve as collateral on the line of credit. In addition, investment securities with a par value of $174.8 million and $184.3 million as of September 30, 2025 and December 31, 2024, respectively, were pledged to the Federal Reserve in support of the line of credit. The Federal Reserve does not have the right to sell or repledge these assets.
Additionally, the Bank had unused unsecured credit lines with other lenders totaling $75.0 million that was available as of September 30, 2025 and December 31, 2024.
Junior Subordinated Debentures
The following table presents the Company's junior subordinated debentures outstanding, which are recorded in long-term debt on the Company's consolidated balance sheets as of the dates presented:
| (dollars in thousands) | |||
|---|---|---|---|
| Name of Trust | September 30, 2025 | December 31, 2024 | Interest Rate |
| CPB Capital Trust IV | $30,928 | $30,928 | Three-month CME Term SOFR + tenor spread adjustment of 0.26% + 2.45% |
| CPB Statutory Trust V | 20,619 | 20,619 | Three-month CME Term SOFR + tenor spread adjustment of 0.26% + 1.87% |
| Total | $51,547 | $51,547 | |
In September 2004, the Company established CPB Capital Trust IV ("Trust IV"), a wholly-owned statutory trust. Trust IV issued $30.0 million in floating rate trust preferred securities, bearing interest at three-month LIBOR plus 2.45%, with a maturity date of December 15, 2034. The principal assets of Trust IV consist of $30.9 million in the Company's junior subordinated debentures, which carry identical interest rate and maturity terms. Trust IV issued $0.9 million in common securities to the Company.
In December 2004, the Company formed CPB Statutory Trust V ("Trust V"), another wholly-owned statutory trust. Trust V issued $20.0 million in floating rate trust preferred securities, bearing interest at three-month LIBOR plus 1.87%, also maturing on December 15, 2034. The principal assets of Trust V include $20.6 million in the Company's junior subordinated debentures, with matching interest rate and maturity terms. Trust V issued $0.6 million in common securities to the Company.
The Company is not considered the primary beneficiary of Trusts IV and V. Therefore, the trusts are not considered variable interest entities and are not consolidated in the Company's financial statements. Instead, the junior subordinated debentures are reported as liabilities on the Company's consolidated balance sheets, while the Company's investments in the common securities of the trusts are recorded under investment in unconsolidated entities in the Company's consolidated balance sheets.
The trust preferred securities, the junior subordinated debentures, and the common securities issued by Trusts IV and V are redeemable in whole or in part on any interest payment date, or in whole but not in part within 90 days following the occurrence of certain specified events. The Company provides a full and unconditional guarantee of each trust's obligations related to its trust preferred securities.
Subject to certain exceptions and limitations, the Company may elect to defer interest payments on the junior subordinated debentures for up to 20 consecutive quarterly periods without triggering default or penalty. This would result in a corresponding deferral of distribution payments on the related trust preferred securities.
Under applicable regulatory guidelines and interpretations, the junior subordinated debentures qualify for inclusion in Tier 1 capital, subject to certain limitations.
Subordinated Notes
The following table presents the Company's subordinated notes outstanding as of the dates presented:
| (dollars in thousands) | |||
|---|---|---|---|
| Description | September 30, 2025 | December 31, 2024 | Interest Rate |
| October 2020 Private Placement | $55,000 | $55,000 | 4.75% for the first five years. Resets quarterly thereafter to the then current three-month SOFR plus 456 basis points. The subordinated notes are due in 2030 but are callable quarterly beginning on November 1, 2025. |
On October 20, 2020, the Company completed a $55.0 million private placement often-year fixed-to-floating rate subordinated notes, intended to support regulatory capital ratios and for general corporate purposes. At the end of the fourth quarter of 2020, the Company exchanged the privately placed notes for registered notes with identical terms and aggregate principal amount.
The subordinated notes bear a fixed interest rate of 4.75% for the first five years, through but excluding November 1, 2025. Beginning November 1, 2025, the interest rate will reset quarterly to the then current three-month Secured Overnight Financing Rate ("SOFR"), as published by the Federal Reserve Bank of New York, plus 456 basis points. The subordinated notes are callable on any quarterly interest payment date on or after November 1, 2025. On September 11, 2025, the Company provided notice to the trustee of its plan for full redemption of the subordinated notes, at par, on November 1, 2025. Holders of the subordinated notes were subsequently notified on October 1, 2025.
Under current regulatory guidelines and interpretations, the subordinated notes qualify for inclusion in Tier 2 capital, subject to certain applicable limitations.
As of September 30, 2025, the subordinated notes had a carrying value of $55.0 million, net of unamortized debt issuance costs of $20 thousand, compared to a carrying value of $54.8 million and $0.2 million in unamortized debt issuance costs as of December 31, 2024.
- REVENUE FROM CONTRACTS WITH CUSTOMERS
The following table presents the Company's other operating income, segregated by revenue streams that are in-scope and out-of-scope of ASC 606,"Revenue from Contracts with Customers" for the periods presented:
| Three Months Ended September 30, 2025 | Three Months Ended September 30, 2024 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | In-Scope | Out-of-Scope | Total | In-Scope | Out-of-Scope | Total |
| Other operating income: | ||||||
| Mortgage banking income | $297 | $661 | $958 | $352 | $470 | $822 |
| Service charges on deposit accounts | 2,330 | — | 2,330 | 2,167 | — | 2,167 |
| Other service charges and fees | 5,914 | 558 | 6,472 | 5,234 | 713 | 5,947 |
| Income from fiduciary activities | 1,547 | — | 1,547 | 1,447 | — | 1,447 |
| Income from bank-owned life insurance | — | 1,879 | 1,879 | — | 1,897 | 1,897 |
| Net (losses) gains on sales of investment securities | — | (30) | (30) | — | — | — |
| Other | — | 351 | 351 | — | 454 | 454 |
| Total other operating income | $10,088 | $3,419 | $13,507 | $9,200 | $3,534 | $12,734 |
| Nine Months Ended September 30, 2025 | Nine Months Ended September 30, 2024 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | In-Scope | Out-of-Scope | Total | In-Scope | Out-of-Scope | Total |
| Other operating income: | ||||||
| Mortgage banking income | $736 | $1,563 | $2,299 | $626 | $1,849 | $2,475 |
| Service charges on deposit accounts | 6,601 | — | 6,601 | 6,405 | — | 6,405 |
| Other service charges and fees | 16,372 | 1,823 | 18,195 | 15,252 | 1,825 | 17,077 |
| Income from fiduciary activities | 4,672 | — | 4,672 | 4,331 | — | 4,331 |
| Income from bank-owned life insurance | — | 4,636 | 4,636 | — | 4,653 | 4,653 |
| Net (losses) gains on sales of investment securities | — | (30) | (30) | — | — | — |
| Other | — | 1,243 | 1,243 | — | 1,158 | 1,158 |
| Total other operating income | $28,381 | $9,235 | $37,616 | $26,614 | $9,485 | $36,099 |
- SHARE-BASED COMPENSATION
Restricted and Performance Stock Units
Under the Company's 2023 Stock Compensation Plan, restricted stock units ("RSUs") and performance stock units ("PSUs") were awarded to certain non-officer directors and management personnel. These awards typically vest overtwo-, three- orfive-year periods from the grant date and are subject to forfeiture until performance and employment conditions are achieved.
Compensation expense is generally measured based on the market price of the Company's stock on the grant date, and is recognized over the applicable vesting period.
The following table presents the activities of RSUs and PSUs for the nine months ended September 30, 2025:
| (dollars in thousands, except per share data) | Shares | Weighted Average Grant Date Fair Value Per Share | Fair Value of RSUs and PSUs That Vested During the Period |
|---|---|---|---|
| Non-vested RSUs and PSUs, beginning of period | 284,151 | $22.48 | |
| Changes during the period: | |||
| Granted | 108,246 | 30.12 | |
| Forfeited | (1,763) | 29.05 | |
| Vested | (102,355) | 25.45 | $3,032 |
| Non-vested RSUs and PSUs, end of period | 288,279 | 24.22 | |
- SUPPLEMENTAL EXECUTIVE RETIREMENT PLANS
The Bank established Supplemental Executive Retirement Plans ("SERP") in 1995, 2001, 2004 and 2006, to provide supplemental retirement benefits to certain current and former officers of the Company. On December 31, 2002, the 1995 and 2001 SERPs were curtailed. Additionally, as part of the September 2004 merger with CB Bancshares, Inc. ("CBBI"), the Company assumed CBBI's SERP obligations.
The projected benefit obligation of the unfunded SERPs is recorded in other liabilities on the Company's consolidated balance sheets. As of September 30, 2025, the projected benefit obligation was $8.7 million, compared to $8.8 million as of December 31, 2024. The Company expects to pay approximately $0.6 million in benefit payments under the SERPs in the next 12 months.
The following table presents the components of net periodic benefit cost for the SERP for the periods presented:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2025 | 2024 |
| Interest cost | $113 | $107 | $341 | $323 |
| Net periodic benefit cost | $113 | $107 | $341 | $323 |
All components of net periodic benefit cost are included in other operating expenses in the Company's consolidated statements of income.
- OPERATING LEASES
The Company leases certain land and buildings for its bank branches and ATMs. Some leases include renewal options, which are evaluated and included in the measurement of right-of-use ("ROU") assets and lease liabilities when it is reasonably certain that the options will be exercised, in accordance with ASC 842,"Leases."
All leases are classified as operating leases. Several leases contain variable payments, primarily related to common area maintenance costs and Hawaii state tax rates.
The Company has elected the short-term exemption, for leases with terms of 12 months or less. Such leases are excluded from the calculation of the ROU assets and lease liabilities and are not included on the Company's balance sheets. The Company has also elected to account for lease and non-lease components as a single lease component for all classes of underlying assets.
The most significant assumption in applying ASC 842 is the discount rate. Because most lease agreements do not specify an implicit interest rate, the Company estimates the discount rate using the collateralized borrowing rate it would pay for a loan with a similar term.
The following table presents total lease cost, cash flow information, weighted-average remaining lease term and weighted-average discount rate for the periods presented:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2025 | 2024 |
| Lease cost: | ||||
| Operating lease cost | $1,316 | $1,605 | $3,959 | $4,345 |
| Variable lease cost | 727 | 484 | 1,989 | 2,346 |
| Total lease cost | $2,043 | $2,089 | $5,948 | $6,691 |
| Other information: | ||||
| Operating cash flows from operating leases | $(1,283) | $(1,564) | $(3,842) | $(4,246) |
| Weighted-average remaining lease term - operating leases | 9.38 years | 10.53 years | 9.38 years | 10.53 years |
| Weighted-average discount rate - operating leases | 4.15% | 4.04% | 4.15% | 4.04% |
The following table presents a schedule of annual undiscounted cash flows for our operating leases and a reconciliation of those cash flows to the operating lease liabilitiesas of September 30, 2025, for the remainder of fiscal year 2025, the next five succeeding fiscal years and all years thereafter:
| (dollars in thousands) | Undiscounted Cash Flows | Lease Liability Expense | Lease Liability Reduction |
|---|---|---|---|
| Year Ending December 31, | |||
| 2025 (remainder) | $1,197 | $266 | $931 |
| 2026 | 4,816 | 964 | 3,852 |
| 2027 | 4,048 | 827 | 3,221 |
| 2028 | 3,314 | 711 | 2,603 |
| 2029 | 2,894 | 612 | 2,282 |
| 2030 | 2,921 | 516 | 2,405 |
| Thereafter | 12,849 | 1,855 | 10,994 |
| Total | $32,039 | $5,751 | $26,288 |
During the third quarter of 2025, as part of a strategic consolidation of the Company's Operations Center into its main headquarters, the Company terminated its lease for the Operations Center, which was originally scheduled to run through 2038. As a result of the lease termination, the Company recognized a reduction of the ROU asset of $4.7 million, a reduction of the ROU liability of $4.1 million, and a credit of $0.6 million to other operating expense.
In addition, the Company, as lessor, leases certain properties that it owns. All of these leases are operating leases. The following table presents lease income related to these leases that was recognized for the periods presented:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2025 | 2024 |
| Total rental income recognized | $402 | $519 | $1,351 | $1,539 |
The following table presents estimated lease payments, based on the Company's leases as lessor as of September 30, 2025, for the remainder of fiscal year 2025, the next five succeeding fiscal years, and all years thereafter:
| (dollars in thousands) | |
|---|---|
| Year Ending December 31, | |
| 2025 (remainder) | $364 |
| 2026 | 1,304 |
| 2027 | 1,252 |
| 2028 | 841 |
| 2029 | 680 |
| 2030 | 533 |
| Thereafter | 759 |
| Total | $5,733 |
- ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following tables present the components of other comprehensive income (loss) for the periods presented:
| (dollars in thousands) | Before Tax | Tax Effect | Net of Tax |
|---|---|---|---|
| Net change in fair value of investment securities: | |||
| Net unrealized gains on AFS investment securities arising during the period | $11,774 | $3,104 | $8,670 |
| Less: Reclassification adjustments from AOCI realized in net income | 30 | 8 | 22 |
| Less: Amortization of unrealized losses on investment securities transferred to HTM | 1,818 | 479 | 1,339 |
| Net change in fair value of investment securities | 13,622 | 3,591 | 10,031 |
| Net change in fair value of derivatives: | |||
| Net unrealized losses arising during the period | (583) | (154) | (429) |
| Other comprehensive income | $13,039 | $3,437 | $9,602 |
| (dollars in thousands) | Before Tax | Tax Effect | Net of Tax |
|---|---|---|---|
| Net change in fair value of investment securities: | |||
| Net unrealized gains on AFS investment securities arising during the period | $27,092 | $7,150 | $19,942 |
| Less: Amortization of unrealized losses on investment securities transferred to HTM | 1,920 | 507 | 1,413 |
| Net change in fair value of investment securities | 29,012 | 7,657 | 21,355 |
| Net change in fair value of derivatives: | |||
| Net unrealized losses arising during the period | (4,317) | (1,140) | (3,177) |
| SERP: | |||
| Amortization of net actuarial gain | (2) | (1) | (1) |
| Other comprehensive income | $24,693 | $6,516 | $18,177 |
| (dollars in thousands) | Before Tax | Tax Effect | Net of Tax |
|---|---|---|---|
| Net change in fair value of investment securities: | |||
| Net unrealized gains on AFS investment securities arising during the period | $29,408 | $7,755 | $21,653 |
| Less: Reclassification adjustments from AOCI realized in net income | 30 | 8 | 22 |
| Less: Amortization of unrealized losses on investment securities transferred to HTM | 5,143 | 1,356 | 3,787 |
| Net change in fair value of investment securities | 34,581 | 9,119 | 25,462 |
| Net change in fair value of derivatives: | |||
| Net unrealized losses arising during the period | (4,205) | (1,109) | (3,096) |
| Other comprehensive income | $30,376 | $8,010 | $22,366 |
| (dollars in thousands) | Before Tax | Tax Effect | Net of Tax |
|---|---|---|---|
| Net change in fair value of investment securities: | |||
| Net unrealized gains on AFS investment securities arising during the period | $20,427 | $5,391 | $15,036 |
| Less: Amortization of unrealized losses on investment securities transferred to HTM | 5,425 | 1,432 | 3,993 |
| Net change in fair value of investment securities | 25,852 | 6,823 | 19,029 |
| Net change in fair value of derivatives: | |||
| Net unrealized losses arising during the period | $(1,286) | $(340) | $(946) |
| SERP: | |||
| Amortization of net actuarial gain | (2) | (1) | (1) |
| Other comprehensive income | $24,564 | $6,482 | $18,082 |
The following tables present the changes in each component of accumulated other comprehensive income (loss), net of tax, for the periods presented:
| (dollars in thousands) | Investment Securities | Derivatives | SERP | AOCI |
|---|---|---|---|---|
| Balance at beginning of period | $(106,060) | $3,827 | $575 | $(101,658) |
| Other comprehensive income (loss) before reclassifications | 8,670 | (429) | — | 8,241 |
| Reclassification adjustments from AOCI | 1,361 | — | — | 1,361 |
| Total other comprehensive income (loss) | 10,031 | (429) | — | 9,602 |
| Balance at end of period | $(96,029) | $3,398 | $575 | $(92,056) |
| (dollars in thousands) | Investment Securities | Derivatives | SERP | AOCI |
|---|---|---|---|---|
| Balance at beginning of period | $(130,248) | $7,260 | $297 | $(122,691) |
| Other comprehensive income (loss) before reclassifications | 19,942 | (3,177) | — | 16,765 |
| Reclassification adjustments from AOCI | 1,413 | — | (1) | 1,412 |
| Total other comprehensive income (loss) | 21,355 | (3,177) | (1) | 18,177 |
| Balance at end of period | $(108,893) | $4,083 | $296 | $(104,514) |
| (dollars in thousands) | Investment Securities | Derivatives | SERP | AOCI |
|---|---|---|---|---|
| Balance at beginning of period | $(121,491) | $6,494 | $575 | $(114,422) |
| Other comprehensive income (loss) before reclassifications | 21,653 | (3,096) | — | 18,557 |
| Reclassification adjustments from AOCI | 3,809 | — | — | 3,809 |
| Total other comprehensive income (loss) | 25,462 | (3,096) | — | 22,366 |
| Balance at end of period | $(96,029) | $3,398 | $575 | $(92,056) |
| (dollars in thousands) | Investment Securities | Derivatives | SERP | AOCI |
|---|---|---|---|---|
| Balance at beginning of period | $(127,922) | $5,029 | $297 | $(122,596) |
| Other comprehensive (loss) income before reclassifications | 15,036 | (946) | — | 14,090 |
| Reclassification adjustments from AOCI | 3,993 | — | (1) | 3,992 |
| Total other comprehensive (loss) income | 19,029 | (946) | (1) | 18,082 |
| Balance at end of period | $(108,893) | $4,083 | $296 | $(104,514) |
The following tables present the amounts reclassified out of each component of AOCI for the periods presented:
| Amount Reclassified from AOCI · Affected Line Item in the Statement Where Net Income is Presented | |||
|---|---|---|---|
| (dollars in thousands) | Three Months Ended September 30, | ||
| Details about AOCI Components · 2025 · 2024 | |||
| Sale of AFS investment securities: | |||
| Realized loss on sale of AFS investment securities | $30 | $— | Net loss on sale of investment securities |
| Tax effect | (8) | — | Income tax benefit |
| Net of tax | 22 | — | |
| Amortization of unrealized losses on investment securities transferred to HTM: | |||
| Amortization | $1,818 | $1,920 | Interest and dividends on investment securities |
| Tax effect | (479) | (507) | Income tax benefit |
| Net of tax | 1,339 | 1,413 | |
| SERP: | |||
| Amortization of net actuarial gain | — | (2) | Other operating expense - other |
| Tax effect | — | 1 | Income tax expense |
| Net of tax | — | (1) | |
| Total reclassification adjustments from AOCI for the period, net of tax | $1,361 | $1,412 | |
| Amount Reclassified from AOCI · Affected Line Item in the Statement Where Net Income is Presented | |||
|---|---|---|---|
| (dollars in thousands) | Nine Months Ended September 30, | ||
| Details about AOCI Components · 2025 · 2024 | |||
| Sale of AFS investment securities: | |||
| Realized loss on sale of AFS investment securities | $30 | $— | Net loss on sale of investment securities |
| Tax effect | (8) | — | Income tax benefit |
| Net of tax | 22 | — | |
| Amortization of unrealized losses on investment securities transferred to HTM: | |||
| Amortization | $5,143 | $5,425 | Interest and dividends on investment securities |
| Tax effect | (1,356) | (1,432) | Income tax benefit |
| Net of tax | 3,787 | 3,993 | |
| SERP: | |||
| Amortization of net actuarial gain | — | (2) | Other operating expense - other |
| Tax effect | — | 1 | Income tax expense |
| Net of tax | — | (1) | |
| Total reclassification adjustments from AOCI for the period, net of tax | $3,809 | $3,992 | |
- EARNINGS PER SHARE
The following table presents the information used to compute basic and diluted earnings per share for the periods presented:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2025 | 2024 | 2025 | 2024 |
| Net income | $18,574 | $13,305 | $54,605 | $42,067 |
| Weighted average common shares outstanding - basic | 26,968,163 | 27,064,035 | 27,014,059 | 27,054,737 |
| Dilutive effect of employee stock options and awards | 115,117 | 130,590 | 104,765 | 83,248 |
| Weighted average common shares outstanding - diluted | 27,083,280 | 27,194,625 | 27,118,824 | 27,137,985 |
| Basic earnings per share | $0.69 | $0.49 | $2.02 | $1.55 |
| Diluted earnings per share | $0.69 | $0.49 | $2.01 | $1.55 |
| Anti-dilutive employee stock options and awards | — | — | 309 | 62 |
- FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
Disclosures about Fair Value of Financial Instruments
The following summarizes the methods and assumptions used to estimate the fair values of the Company's financial instruments:
Short-Term Financial Instruments
The carrying values of short-term financial instruments are considered to approximate fair values, as they are readily convertible to cash. These instruments include cash and due from financial institutions, interest-bearing deposits in other financial institutions, accrued interest receivable, most short-term FHLB advances and other short-term borrowings, and accrued interest payable.
Investment Securities
Fair values of investment securities are determined using market price quotations provided by third-party pricing services, which apply pricing models supported by current market data. Where quoted market prices are unavailable, fair values are based on comparable securities.
Loans
Fair values of loans are estimated using discounted cash flows models applied to portfolios of loans with similar financial characteristics including the type of loan, interest terms and repayment history. Cash flows are discounted using estimated market rates that reflect credit and interest rate risks. These rates are derived from market data and borrower-specific information. The weighted average discount rate used in the valuation of loans was 6.41%as of September 30, 2025, and 7.07%as of December 31, 2024. Fair value measurements are based on the exit price notion, in accordance with ASU 2016-01.
Loans Held for Sale
Fair values of loans classified as held for sale are generally based upon quoted prices for similar assets in active markets, acceptance of firm offer letters with agreed upon purchase prices, discounted cash flow models that take into account market observable assumptions, or independent appraisals of the underlying collateral securing the loans.
Loans transferred from held-for-investment to held-for-sale are reported at fair value, net of estimated selling costs on the consolidated balance sheets.
Mortgage Servicing Rights
MSRs are initially recorded at fair value determined by a discounted cash flow model prepared by a third-party service provider using market-based assumptions at origination. Subsequent impairment assessments are performed at each reporting period and use current market assumptions. Key assumptions include mortgage prepayment speeds, discount rates, servicing income, and costs. These inputs are subjective and require management judgment. Changes in assumptions are made to reflect evolving market trends and loan product types.
MSRs are classified as Level 3 assets in the fair value hierarchy due to significant unobservable inputs. The Company’s valuation techniques rely on discounted cash flow models reflecting expected cash flows, prepayment behavior, and cost structures. Fair value measurements and related assumptions are reviewed periodically and validated against market data and third-party valuations.
Deposit Liabilities
For deposits with no stated maturity, such as noninterest-bearing demand deposits and interest-bearing demand and savings accounts, fair value equals the carrying amount, representing the amount payable on demand.
For time deposits, fair value is estimated by discounting future cash flows using rates currently offered for FHLB advances of similar remaining maturities. The weighted average discount rate used in the valuation of time deposits was 4.09%as of September 30, 2025 and 4.50% as of December 31, 2024.
Long-Term Debt
Fair values of long-term debt are estimated by discounting scheduled cash flows over the contractual borrowing period using estimated market rates for similar borrowing arrangements. The weighted average discount rate used in the valuation of long-term debt was 6.76% as of September 30, 2025 and 6.68% as of December 31, 2024.
Derivatives
Fair values of derivative financial instruments are based on current market values, when available. If there are no relevant comparable values, fair values are based on pricing models using current assumptions for forward sale commitments, interest rate lock commitments, risk participation agreements, back-to-back swap agreements, and interest rate swaps.
Off-Balance Sheet Financial Instruments
Fair values of off-balance sheet financial instruments are estimated based on the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties, current settlement values or quoted market prices of comparable instruments.
Limitations of Fair Value Estimates
Fair value estimates are made at a specific point in time and are based on relevant market conditions and available financial instrument information. These estimates do not reflect any premium or discount that could result from offering for sale at one time our entire holdings of a particular financial instrument. Because no market exists for a significant portion of our financial instruments, fair value estimates are based on judgments and assumptions regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates cannot be determined with precision as they are inherently subjective in nature and involve uncertainties and matters of significant judgment. Changes in assumptions could significantly impact the estimates.
Fair value estimates are limited to existing on- and off-balance sheet financial instruments and do not include the estimated value of future business or non-financial assets and liabilities such as deferred tax assets and premises and equipment.
| (dollars in thousands) | Fair Value Measurement Using | ||||
|---|---|---|---|---|---|
| September 30, 2025 | CarryingAmount | EstimatedFair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | SignificantUnobservableInputs(Level 3) |
| Financial assets: | |||||
| Cash and due from financial institutions | $102,859 | $102,859 | $102,859 | $— | $— |
| Interest-bearing deposits in other financial institutions | 207,034 | 207,034 | 207,034 | — | — |
| Investment securities | 1,329,569 | 1,259,542 | 61,250 | 1,191,479 | 6,813 |
| Loans held for sale | 1,557 | 1,557 | — | 1,557 | — |
| Loans | 5,367,202 | 5,079,899 | — | — | 5,079,899 |
| Mortgage servicing rights | 8,459 | 11,454 | — | — | 11,454 |
| Accrued interest receivable | 25,232 | 25,232 | 872 | 4,704 | 19,656 |
| Financial liabilities: | |||||
| Deposits: | |||||
| Noninterest-bearing demand | 1,903,614 | 1,903,614 | 1,903,614 | — | — |
| Interest-bearing demand and savings and money market | 3,633,606 | 3,633,606 | 3,633,606 | — | — |
| Time | 1,040,464 | 1,034,331 | — | — | 1,034,331 |
| Long-term debt | 131,527 | 128,287 | — | — | 128,287 |
| Accrued interest payable | 8,604 | 8,604 | 111 | — | 8,493 |
| (dollars in thousands) | Fair Value Measurement Using | |||||
|---|---|---|---|---|---|---|
| September 30, 2025 | NotionalAmount | CarryingAmount | EstimatedFair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | SignificantUnobservableInputs(Level 3) |
| Off-balance sheet financial instruments: | ||||||
| Commitments to extend credit | $1,351,802 | $— | $1,144 | $— | $1,144 | $— |
| Standby letters of credit and financial guarantees written | 2,437 | — | 37 | — | 37 | — |
| Derivatives: | ||||||
| Forward sale commitments | 1,576 | (16) | (16) | — | (16) | — |
| Risk participation agreements | 51,424 | (3) | (3) | — | (3) | — |
| Back-to-back swap agreements: | ||||||
| Assets | 61,095 | 3,123 | 3,123 | — | 3,123 | — |
| Liabilities | (61,095) | (3,123) | (3,123) | — | (3,123) | — |
| Interest rate swap agreements | 114,580 | 4,344 | 4,344 | — | 4,344 | — |
| (dollars in thousands) | Fair Value Measurement Using | ||||
|---|---|---|---|---|---|
| December 31, 2024 | CarryingAmount | EstimatedFair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | SignificantUnobservableInputs(Level 3) |
| Financial assets: | |||||
| Cash and due from financial institutions | $77,774 | $77,774 | $77,774 | $— | $— |
| Interest-bearing deposits in other financial institutions | 303,167 | 303,167 | 303,167 | — | — |
| Investment securities | 1,334,588 | 1,244,339 | 59,498 | 1,177,994 | 6,847 |
| Loans held for sale | 5,662 | 5,662 | — | 5,662 | — |
| Loans | 5,332,852 | 4,916,765 | — | — | 4,916,765 |
| Mortgage servicing rights | 8,473 | 12,387 | — | — | 12,387 |
| Accrued interest receivable | 23,378 | 23,378 | 462 | 4,607 | 18,309 |
| Financial liabilities: | |||||
| Deposits: | |||||
| Noninterest-bearing demand | 1,888,937 | 1,888,937 | 1,888,937 | — | — |
| Interest-bearing demand and savings and money market | 3,667,889 | 3,667,889 | 3,667,889 | — | — |
| Time | 1,087,185 | 1,079,275 | — | — | 1,079,275 |
| Long-term debt | 156,345 | 153,760 | — | — | 153,760 |
| Accrued interest payable | 10,051 | 10,051 | 113 | — | 9,938 |
| (dollars in thousands) | Fair Value Measurement Using | |||||
|---|---|---|---|---|---|---|
| December 31, 2024 | NotionalAmount | CarryingAmount | EstimatedFair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | SignificantUnobservableInputs(Level 3) |
| Off-balance sheet financial instruments: | ||||||
| Commitments to extend credit | $1,219,537 | $— | $1,167 | $— | $1,167 | $— |
| Standby letters of credit and financial guarantees written | 2,702 | — | 41 | — | 41 | — |
| Derivatives: | ||||||
| Interest rate lock commitments | 469 | (4) | (4) | — | (4) | — |
| Forward sale commitments | 4,909 | 46 | 46 | — | 46 | — |
| Risk participation agreements | 35,183 | — | — | — | — | — |
| Back-to-back swap agreements: | ||||||
| Assets | 50,202 | 3,840 | 3,840 | — | — | 3,840 |
| Liabilities | (50,202) | (3,840) | (3,840) | — | — | (3,840) |
| Interest rate swap agreements | 115,545 | 8,382 | 8,382 | — | 8,382 | — |
Fair Value Measurements
The Company classifies its financial assets and liabilities measured at fair value into a three-level hierarchy, based on the markets in which the financial assets and liabilities are traded and the reliability of the assumptions used to determine fair value as follows:
Level 1 — Fair value is based on quoted prices (unadjusted) for identical assets or liabilities traded in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
Level 2 — Fair value is based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 — Fair value is determined by using model-based techniques that rely on significant assumptions not observable in the market. These unobservable assumptions reflect the Company's own estimates of assumptions that market participants would use in pricing the asset or liability. Techniques may include the use of discounted cash flow models and other similar methods that require the use of significant judgment or estimation.
Fair value is measured based on the price that we would expect to receive if an asset were sold, or the price that we would expect to pay to transfer a liability in an orderly transaction between market participants at the measurement date. The Company also prioritizes the use of observable inputs and minimizes reliance on unobservable inputs when developing fair value estimates.
Fair Value Hierarchy Transfers
During the nine months ended September 30, 2025, the Company transferred its back-to-back swaps from Level 3 to Level 2 of the fair value hierarchy due to a change in valuation methodology.
During the year ended December 31, 2024, the Company transferred its interest rate swap from Level 3 to Level 2 of the fair value hierarchy due to a change in valuation methodology.
Recurring and Nonrecurring Fair Value Measurements
The Company uses fair value measurements to record adjustments to certain financial assets and liabilities and to determine fair value disclosures. Available-for-sale securities and derivatives are recorded at fair value on a recurring basis.
Periodically, the Company may be required to record other financial assets, such as loans held for sale, individually evaluated loans, mortgage servicing rights, and other real estate owned, at fair value on a nonrecurring basis. These nonrecurring fair value adjustments typically involve application of lower of cost or fair value accounting, or write-downs of individual assets.
The following tables present the fair value of financial assets and liabilities measured on a recurring basis as of the dates presented:
| (dollars in thousands) | Fair Value at Reporting Date Using | |||
|---|---|---|---|---|
| September 30, 2025 | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | SignificantUnobservableInputs(Level 3) |
| Available-for-sale securities: | ||||
| Debt securities: | ||||
| States and political subdivisions | $116,247 | $— | $110,111 | $6,136 |
| U.S. Treasury and other government-sponsored entities and agencies | 100,761 | 61,250 | 39,511 | — |
| Collateralized loan obligations | 40,903 | — | 40,903 | — |
| Mortgage-backed securities: | ||||
| Residential - U.S. government-sponsored entities and agencies | 416,555 | — | 416,555 | — |
| Residential - Non-government agencies | 15,963 | — | 15,286 | 677 |
| Commercial - U.S. government-sponsored entities and agencies | 68,254 | — | 68,254 | — |
| Total available-for-sale investment securities | 758,683 | 61,250 | 690,620 | 6,813 |
| Derivatives: | ||||
| Forward sale commitments | (16) | — | (16) | — |
| Risk participation agreements | (3) | — | (3) | — |
| Interest rate swap agreements | 4,344 | — | 4,344 | — |
| Total derivatives | 4,325 | — | 4,325 | — |
| Total | $763,008 | $61,250 | $694,945 | $6,813 |
| (dollars in thousands) | Fair Value at Reporting Date Using | |||
|---|---|---|---|---|
| December 31, 2024 | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | SignificantUnobservableInputs(Level 3) |
| Available-for-sale securities: | ||||
| Debt securities: | ||||
| States and political subdivisions | $116,833 | $— | $110,668 | $6,165 |
| U.S. Treasury and other government-sponsored entities and agencies | 81,200 | 59,498 | 21,702 | — |
| Collateralized loan obligations | 31,140 | — | 31,140 | — |
| Mortgage-backed securities: | ||||
| Residential - U.S. government-sponsored entities and agencies | 414,471 | — | 414,471 | — |
| Residential - Non-government agencies | 16,926 | — | 16,244 | 682 |
| Commercial - U.S. government-sponsored entities and agencies | 67,161 | — | 67,161 | — |
| Commercial - Non-government agencies | 9,927 | — | 9,927 | — |
| Total available-for-sale investment securities | 737,658 | 59,498 | 671,313 | 6,847 |
| Derivatives: | ||||
| Interest rate lock commitments | (4) | — | (4) | — |
| Forward sale commitments | 46 | — | 46 | — |
| Interest rate swap agreements | 8,382 | — | 8,382 | — |
| Total derivatives | 8,424 | — | 8,424 | — |
| Total | $746,082 | $59,498 | $679,737 | $6,847 |
The following table presents changes in Level 3 financial assets and liabilities measured at fair value on a recurring basis for the periods presented:
| Available-For-Sale Debt Securities: | ||||
|---|---|---|---|---|
| (dollars in thousands) | States and Political Subdivisions | Residential - Non-Government Agencies | Interest Rate Swap Agreements | Total |
| Balance at December 31, 2024 | $6,165 | $682 | $— | $6,847 |
| Principal payments received | (178) | (18) | — | (196) |
| Unrealized net gain (loss) included in other comprehensive income | 149 | 13 | — | 162 |
| Balance at September 30, 2025 | $6,136 | $677 | $— | $6,813 |
| Balance at December 31, 2023 | $6,436 | $714 | $6,440 | $13,590 |
| Principal payments received | (163) | (18) | — | (181) |
| Unrealized net gain (loss) included in other comprehensive income | 65 | 22 | (1,238) | (1,151) |
| Balance at September 30, 2024 | $6,338 | $718 | $5,202 | $12,258 |
The Company estimates the fair value of Level 3 financial assets and liabilities using a discounted cash flow model that calculates the present value of estimated future principal and interest payments. Based on this methodology, the estimated aggregate fair value of Level 3 financial assets and liabilities measured at fair value on a recurring basis was $6.8 million as of September 30, 2025, compared to and $6.8 million as of December 31, 2024.
The weighted-average discount rate is the primary unobservable input used in the fair value measurement of the available-for-sale debt securities. The weighted average discount rate utilized was 5.78% as of September 30, 2025,6.22% as of December 31, 2024, and 5.72% as of September 30, 2024. These discount rates were derived by incorporating a credit spread over the FHLB Fixed-Rate Advance curve. A significant increase in the weighted-average discount rate could result in a lower fair value, while a decrease could result in a higher fair value.
There were no financial assets or liabilities measured on a nonrecurring basis as of September 30, 2025 and December 31, 2024.
- SEGMENT INFORMATION
The Company evaluated its operating segments in accordance with ASC 280,"Segment Reporting" and determined that it operates as one reportable segment: banking operations.
The Company provides a comprehensive range of financial services, including construction and real estate development lending, commercial lending, residential mortgage lending, consumer lending, trust services, retail brokerage services, and our retail branch offices. These services are aggregated into a single segment because there is no material difference in the products or services offered based on customer type or geographic location. All activities are closely aligned with the Company's core business of providing financial services and are subject to similar risks and returns. Additionally, no single customer accounts for more than 10% of total revenue, and all operations are domestic, located in the State of Hawaii.
The Company's Executive Committee, designated chief operating decision maker ("CODM"), evaluates performance and makes strategic decisions based on consolidated financial information. The CODM does not assess performance or allocate resources based on individual product lines or geographic regions. Instead, performance is evaluated holistically using consolidated metrics such as total revenue, net income, and risk management of the Company. Resources are allocated to support the Company's overall business strategy.
Revenue is primarily generated from loans, investments, and deposits, as presented in the Company's consolidated balance sheets. Significant expenses include interest expense, provisions for credit losses, and salaries and employee benefits, as reflected in the Company's consolidated statements of income. Segment performance is assessed using consolidated net income, with a primary focus on net interest income, rather than gross interest income and expense.
The accounting policies applied to the segment are consistent with those described in Note 1 - Summary of Significant Accounting Policies to the consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC.
- CONTINGENT LIABILITIES AND OTHER COMMITMENTS
The Company and its subsidiaries are involved in legal proceedings arising in the ordinary course of business. The outcome and timing of resolution for these matters are inherently uncertain. However, based on information currently available and after consultation with legal counsel, management believes that the ultimate disposition of these matters will not have a material adverse effect on the Company's financial condition or results of operations.
In the normal course of business, the Company has contingent liabilities and other commitments, such as unused loan commitment, unused letters of credit and items held for collections, that are not reflected in the accompanying consolidated financial statements. Management does not anticipate any material losses arising from these off-balance sheet exposures. A reserve for off-balance sheet credit exposures is appropriately recorded in other liabilities on the Company's consolidated balance sheets.
- SUBSEQUENT EVENTS
On October 1, 2025, the Company notified holders of its 4.75% fixed-to-floating rate subordinated notes due in 2030, that it would be redeeming the notes in full on the November 1, 2025 call date. These notes, which totaled $55.0 million in principal outstanding as of September 30, 2025, will be redeemed at par.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.