Skip to main content

LAKELAND FINANCIAL CORP

For the period ended Mar 31, 2024. Filed May 1, 2024.

View on SEC.gov

About this filing

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

Mar 31, 2024 · Filed May 1, 2024

LKFN$62.20+1.7%Stored close · as of Nov 9, 2026

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

See the whole filing, with its images and exhibits

Notes to the Consolidated Financial Statements

NOTE 1. BASIS OF PRESENTATION

This report is filed for Lakeland Financial Corporation (the "Company"), which hasone wholly owned subsidiary, Lake City Bank (the "Bank"). Also included in this report are results for the Bank’s wholly owned subsidiary, LCB Investments II, Inc. ("LCB Investments"), which manages the Bank’s investment securities portfolio. LCB Investments owns LCB Funding, Inc. ("LCB Funding"), a real estate investment trust. All significant inter-company balances and transactions have been eliminated in consolidation.

The unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and with the instructions for Form 10-Q. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and are unaudited. In the opinion of management, all adjustments (all of which are normal and recurring in nature) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for any subsequent reporting periods, including the year ending December 31, 2024. The Company’s 2023 Annual Report on Form 10-K should be read in conjunction with these statements.

Adoption of New Accounting Standards

On March 28, 2023, the FASB issued ASU 2023-02, "Investments - Equity Method and Join Ventures (ASC 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method." ASU 2014-01, "Investments - Equity method and Joint Ventures (ASC 323): Accounting for Investments in Qualified Affordable Housing Projects", previously introduced the option to apply the proportional amortization method to account for investments made primarily for the purpose of receiving income tax credits and other income tax benefits when certain requirements are met; however, this guidance limited the proportional amortization method to investments in low-income-housing tax credit (LIHTC) structures. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the income statement as a component of net income tax expense (benefit). Equity investments in other tax credit structures are typically accounted for using the equity method, which results in investment income, gains and losses, and tax credits being presented gross on the income statement in their respective line items.

The amendments in this update permit reporting entities to elect to account for certain tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax benefits in the income statement as a component of income tax expense (benefit). To qualify for the proportional amortization method, all of the following conditions must be met: (1) It is probable that the income tax credits allocated to the tax equity investor will be available; (2) The tax equity investor does not have the ability to exercise significant influence over the operating and financial policies of the underlying project; (3) Substantially all of the projected benefits are from income tax credits and other income tax benefits. Projected benefits included income tax credits, other income tax benefits, and other non-income tax -related benefits. The projected benefits are determined on a discounted basis, using a discount rate that is consistent with the cash flow assumptions used by the tax equity investor in making its decision to invest in the project; (4) The tax equity investor's projected yield based solely on the cash flows from the income tax credits and other income tax benefits is positive; and (5) The tax equity investor is a limited liability investor in the limited liability entity for both legal and tax purposes, and the tax equity investor's liability is limited to its capital investment. An accounting policy election is allowed to apply the proportional amortization method on a tax-credit-program-by-tax-credit-program basis rather than electing to apply the proportional amortization method at the reporting entity level or to individual investments. The amendments in this update require specific disclosures that must be applied to all investments that generate income tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the proportional amortization method. The amendments require that a reporting entity disclose certain information in annual and interim reporting periods that enable investors to understanding the following information about its investments that generate income tax credits and other income tax benefits from a tax credit program including: (1) The nature of its tax equity investments; and (2) The effect of its tax equity investments and related income tax credits and other income tax benefits on its financial position and results of operations.

For public business entities, the amendments in this update were effective for fiscal years beginning after December 31, 2023, including interim periods within those fiscal years. The amendments in this update must be applied on either a modified retrospective or a retrospective basis. The Company chose the modified retrospective approach and recorded a day one adjustment of ($532,000), net of tax, to beginning retained earnings on January 1, 2024, which did not have a material impact on the consolidated financial statements.

Newly Issued But Not Yet Effective Accounting Standards

On October 9, 2023, the FASB issued ASU 2023-06,"Disclosure Improvements: Codification Amendments in Response to the SEC's Disclosure Update and Simplification Initiative", which modified the disclosure or presentation requirements of a variety of Topics in the Codification and was intended to both clarify or improve such requirements and align the requirements with the SEC's regulations. The amendments to Topics of Codification provided in this Update apply to all reporting entities within the scope of the affected Topics unless otherwise indicated by the Update. Given the variety of Topics amended, a broad range of entities may be affected by one or more of the amendments provided in the Update. The Company evaluated the amendments provided in the Update and believes certain of the disclosure improvements are applicable to the Company's interim or annual disclosures. Subtopic 230-10, as amended, requires disclosure within the accounting policy in annual periods of where cash flows associated with derivative instruments and their related gains and losses are presented within the statement of cash flows. Subtopic 260-10, as amended, requires disclosure of the methods used in the diluted earnings-per-share computation for each dilutive security and clarifies that certain disclosures should be made during interim periods. Subtopic 470-10, as amended, requires disclosure of amounts and terms of unused lines of credit and unfunded commitments and the weighted-average interest rate on short-term borrowings outstanding as of the date of each balance sheet presented.

The effective date for each amendment for entities subject to the SEC's existing disclosure requirements is the effective date of the removal of the related disclosure from Regulation S-X or Regulation S-K, with early adoption prohibited. The amendments in the Update are to be applied prospectively. The Company will apply prospectively the provisions provided in the amendments as such provisions become effective, and does not believe the application of these modified disclosure requirements will have a material impact on the consolidated financial statements. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment in the Update will be removed from the Codification and will not become effective.

On November 27, 2023, the FASB issued ASU 2023-07,"Segment Reporting (ASC 280): Improvements to Reportable Segment Disclosures", intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. Provisions in the amendment include: (1) Requirement that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker ("CODM") and included within each reported measure of segment profit or loss (collectively referred to as the "significant expense principle"); (2) Requirement that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition. The other segment items category is the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss; (3) Requirement that a public entity provide all annual disclosures about a reportable segment's profit or loss and assets currently required by ASC 280 in interim periods; (4) Clarification that if the CODM uses more than one measure of a segment's profit or loss in assessing segment performance and deciding how to allocation resources, a public entity may report one or more of those additional measures of segment profit. However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is the most consistent with the measurement principles used in measuring the corresponding amounts in the public entity's consolidated financial statements; (5) Requirement that a public entity disclose the title and position of the CODM and explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources; and (6) Requirement that a public entity that has a single reportable segment provide all the disclosures by the amendments in the Update and all existing segment disclosures in ASC 280.

The amendments in the update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. For public business entities, amendments in the Update should be applied retrospectively to all periods presented in the financial statements, and upon transition to the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. The Company is currently evaluating the impact of this standard on its disclosures, however does not expect adoption of the update to have a material impact of the consolidated financial statements.

On December 14, 2023, the FASB issued ASU 2023-09,"Income Taxes (Topic 740): Improvements to Income Tax Disclosures", to address investor requests for greater transparency in regards to income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The amendments are designed to enhance transparency surrounding income tax disclosures by requiring (1) Consistent categories and greater disaggregation of information in the rate reconciliation and (2) Income taxes paid disaggregation by taxing jurisdiction, which will allow investors to better assess, in their capital allocation decisions, how an entity's operations and related tax risks and tax planning and operational opportunities affect its income tax rate and prospects for future cash flows. Other amendments in this

Update are designed to improve the effectiveness and comparability of disclosures by (1) adding disclosures of pretax income (loss) and income tax expense (benefit) to be consistent with the SEC's Regulation S-X 210.4-08(h), Rules of General Application-General Notes to Financial Statements: Income Tax Expense, and (2) Removing disclosures that are no longer considered cost beneficial or relevant.

The amendments in this Update are effective for public business entities for annual periods beginning after December 31, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in this Update should be applied on a prospective basis, however retrospective application is permitted. The Company is currently evaluating the impact of this update on its disclosures, however does not expect the adoption of this update to have a material impact on the consolidated financial statements.

Reclassification

Certain amounts appearing in the consolidated financial statements and notes thereto for prior periods have been reclassified to conform with the current presentation. The reclassifications had no effect on net income or stockholders' equity as previously reported.

NOTE 2. SECURITIES

Debt securities purchased with the intent and ability to hold to their maturity are classified as held-to-maturity securities. All other investment securities are classified as available-for-sale securities.

Available-for-Sale Securities

Information related to the amortized cost, fair value and allowance for credit losses of securities available-for-sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) is provided in the table below.

(dollars in thousands)AmortizedCostGross Unrealized GainGross Unrealized LossesAllowance for Credit LossesFair Value
U.S. government sponsored agencies$144,693$0$(28,241)$0$116,452
Mortgage-backed securities: residential511,03786(79,105)0432,018
State and municipal securities548,68521(82,695)0466,011
Total$1,204,415$107$(190,041)$0$1,014,481
U.S. government sponsored agencies$146,692$0$(27,213)$0$119,479
Mortgage-backed securities: residential522,275118(74,551)0447,842
State and municipal securities557,35265(73,010)0484,407
Total$1,226,319$183$(174,774)$0$1,051,728

Held-to-Maturity Securities

Information related to the amortized cost, fair value and allowance for credit losses of securities held-to-maturity and the related gross unrealized gains and losses is presented in the table below.

(dollars in thousands)AmortizedCostGross Unrealized GainGross Unrealized LossesAllowance for Credit LossesFair Value
State and municipal securities$130,335$0$(14,868)$0$115,467
State and municipal securities$129,918$0$(10,703)$0$119,215

The Company has the current intent and ability to hold held-to-maturity securities until maturity. All of the Company's securities designated as held-to-maturity were transferred from the available-for-sale classification. The net unrealized gain or loss on the transferred securities was recorded as a component of accumulated other comprehensive income (loss) at the time of the transfer and is amortized over the remaining life of the underlying securities as an adjustment to the yield on those securities. The net amount of the unamortized unrealized loss on the transferred securities included in accumulated other comprehensive income (loss) was $20.4 million ($16.1 million, net of tax) at March 31, 2024.

Information regarding the amortized cost and fair value of available-for-sale and held-to-maturity debt securities by maturity as of March 31, 2024 is presented below. Maturity information is based on contractual maturity for all securities other than mortgage-backed securities. Actual maturities of securities may differ from contractual maturities because borrowers may have the right to prepay the obligation without a prepayment penalty.

Available-for-SaleHeld-to-Maturity
(dollars in thousands)Amortized CostFairValueAmortized CostFairValue
Due in one year or less$695$695$0$0
Due after one year through five years7,8057,14900
Due after five years through ten years46,43343,24500
Due after ten years638,445531,374130,335115,467
693,378582,463130,335115,467
Mortgage-backed securities511,037432,01800
Total debt securities$1,204,415$1,014,481$130,335$115,467

Available-for-sale securities proceeds, gross gains and gross losses are presented below.

Three Months Ended March 31,
(dollars in thousands)20242023
Sales of securities available-for-sale
Proceeds$7,136$87,471
Gross gains0411
Gross losses(46)(395)
Number of securities1581

In accordance with ASU No. 2017-8, purchase premiums for callable securities are amortized to the earliest call date and premiums on non-callable securities as well as discounts are recognized in interest income using the interest method over the terms of the securities or over the estimated lives of mortgage-backed securities. Gains and losses on sales are based on the amortized cost of the security sold and recorded on the trade date.

Securities with fair values of $642.0 million and $792.0 million were pledged as of March 31, 2024 and December 31, 2023, respectively, as collateral for borrowings from the Federal Home Loan Bank ("FHLB") and Federal Reserve Bank and for other purposes as permitted or required by law.

Unrealized Loss Analysis on Available-for-Sale and Held-to-Maturity Securities

Information regarding available-for-sale securities with unrealized losses as of March 31, 2024 and December 31, 2023 is presented on the following page. The tables divide the securities between those with unrealized losses for less than twelve months and those with unrealized losses for twelve months or more.

Less than 12 months12 months or moreTotal
(dollars in thousands)FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
U.S. government sponsored agencies$0$0$116,452$28,241$116,452$28,241
Mortgage-backed securities: residential1,32511427,08679,094428,41179,105
State and municipal securities18,355430440,89382,265459,24882,695
Total available-for-sale$19,680$441$984,431$189,600$1,004,111$190,041
U.S. government sponsored agencies$0$0$119,479$27,213$119,479$27,213
Mortgage-backed securities: residential520442,76574,551442,81774,551
State and municipal securities31,345440440,44672,570471,79173,010
Total available-for-sale$31,397$440$1,002,690$174,334$1,034,087$174,774

Information regarding held-to-maturity securities with unrealized losses as of March 31, 2024 and December 31, 2023 is presented below. The table divides the securities between those with unrealized losses for less than twelve months and those with unrealized losses for twelve months or more.

Less than 12 months12 months or moreTotal
(dollars in thousands)FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
State and municipal securities$0$0$115,467$14,868$115,467$14,868
State and municipal securities$0$0$119,215$10,703$119,215$10,703

The total number of securities with unrealized losses as of March 31, 2024 and December 31, 2023 is presented below.

Available-for-SaleHeld-to-Maturity
Less than12 months12 monthsor moreTotalLess than12 months12 monthsor moreTotal
U.S. government sponsored agencies01717000
Mortgage-backed securities: residential4126130000
State and municipal securities2438440804141
Total temporarily impaired2852755504141
U.S. government sponsored agencies01717000
Mortgage-backed securities: residential1126127000
State and municipal securities4037041004141
Total temporarily impaired4151355404141

Available-for-sale debt securities in unrealized loss positions are evaluated for impairment related to credit losses at least quarterly. For available-for-sale debt securities in an unrealized loss position, management first assesses whether it intends to sell, or it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through the consolidated income statement. For available-for-sale debt securities that do not meet the above criteria and for held-to-maturity securities, management evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security and the issuer, among other factors. If this assessment indicates that a credit loss exists, management compares the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis. For available-for-sale debt securities, any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income (loss), net of applicable taxes.

No allowance for credit losses for available-for-sale or held-to-maturity debt securities was recorded at March 31, 2024 or December 31, 2023. Accrued interest receivable on securities totaled $7.0 million and $7.6 million at March 31, 2024 and December 31, 2023, respectively, and is excluded from the estimate of credit losses.

The U.S. government sponsored agencies and mortgage-backed securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies, and have a long history of no credit losses. Therefore, for those securities, we do not record expected credit losses. State and municipal securities credit losses are benchmarked against highly rated municipal securities of similar duration, as published by Moody's, resulting in an immaterial allowance for credit losses.

NOTE 3. LOANS

(dollars in thousands) · March 31,2024 · December 31,2023
Commercial and industrial loans:
Working capital lines of credit loans$646,45912.9%$604,89312.3%
Non-working capital loans830,81716.6815,87116.6
Total commercial and industrial loans1,477,27629.51,420,76428.9
Commercial real estate and multi-family residential loans:
Construction and land development loans659,71213.2634,43512.9
Owner occupied loans833,41016.7825,46416.8
Nonowner occupied loans744,34614.9724,10114.7
Multifamily loans239,9744.8253,5345.1
Total commercial real estate and multi-family residential loans2,477,44249.62,437,53449.5
Agri-business and agricultural loans:
Loans secured by farmland167,2713.3162,8903.3
Loans for agricultural production200,5814.0225,8744.6
Total agri-business and agricultural loans367,8527.3388,7647.9
Other commercial loans:120,3022.4120,7262.5
Total commercial loans4,442,87288.84,367,78888.8
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans260,6335.2258,1035.2
Open end and junior lien loans188,9273.8189,6633.9
Residential construction and land development loans10,9560.28,4210.2
Total consumer 1-4 family mortgage loans460,5169.2456,1879.3
Other consumer loans97,3692.096,0221.9
Total consumer loans557,88511.2552,20911.2
Subtotal5,000,757100.0%4,919,997100.0%
Less: Allowance for credit losses(73,180)(71,972)
Net deferred loan fees(3,198)(3,463)
Loans, net$4,924,379$4,844,562

The recorded investment in loans does not include accrued interest, which totaled $22.7 million and $21.5 million as of March 31, 2024 and December 31, 2023, respectively.

The Company had$417,000 and$238,000 in residential real estate loans in the process of foreclosure as of March 31, 2024 and December 31, 2023, respectively.

NOTE 4. ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY

The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectable. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance. A formal evaluation of the adequacy of the credit loss allowance is conducted monthly. The ultimate recovery of all loans is susceptible to future market factors beyond the Company’s control.

The level of credit loss provision is influenced by growth in the overall loan portfolio, emerging market risk, emerging concentration risk, commercial loan focus and large credit concentration, new industry lending activity, general economic conditions and historical loss analysis. In addition, management gives consideration to changes in the facts and circumstances of watch list credits, which includes the security position of the borrower, in determining the appropriate level of the credit loss provision. Furthermore, management’s overall view on credit quality is a factor in the determination of the provision.

The determination of the appropriate allowance is inherently subjective, as it requires significant estimates by management. The Company has an established process to determine the adequacy of the allowance for credit losses that generally includes consideration of changes in the nature and volume of the loan portfolio and overall portfolio quality, along with current and forecasted economic conditions that may affect borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. To determine the specific allocation levels for individual credits, management considers the current valuation of collateral and the amounts and timing of expected future cash flows as the primary measures. Management also considers trends in adversely classified loans based upon an ongoing review of those credits. With respect to pools of similar loans, an appropriate level of general allowance is determined by portfolio segment using a probability of default-loss given default (“PD/LGD”) model, subject to a floor. A default can be triggered by one of several different asset quality factors, including past due status, nonaccrual status, material modification status or if the loan has had a charge-off. This PD is then combined with a LGD derived from historical charge-off data to construct a default rate. This loss rate is then supplemented with adjustments for reasonable and supportable forecasts of relevant economic indicators, particularly the unemployment rate forecast from the Federal Open Market Committee’s Summary of Economic Projections, and other environmental factors based on the risks present for each portfolio segment. These environmental factors include consideration of the following: levels of, and trends in, delinquencies and nonperforming loans; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedure, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. It is also possible that these factors could include social, political, economic, and terrorist events or activities. All of these factors are susceptible to change, which may be significant. As a result of this detailed process, the allowance results in two forms of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover probable losses inherent in the loan portfolio.

Commercial loans are subject to a dual standardized grading process administered by the credit administration function. These grade assignments are performed independent of each other and a consensus is reached by credit administration and the loan review officer. Specific allowances are established in cases where management has identified significant conditions or circumstances related to an individual credit that indicate it should be evaluated on an individual basis. Considerations with respect to specific allocations for these individual credits include, but are not limited to, the following: (a) the sufficiency of the customer’s cash flow or net worth to repay the loan; (b) the adequacy of the discounted value of collateral relative to the loan balance; (c) whether the loan has been criticized in a regulatory examination; (d) whether the loan is nonperforming; (e) any other reasons the ultimate collectability of the loan may be in question; or (f) any unique loan characteristics that require special monitoring.

Allocations are also applied to categories of loans considered not to be individually analyzed, but for which the rate of loss is expected to be consistent with or greater than historical averages. Such allocations are based on past loss experience and information about specific borrower situations and estimated collateral values. These general pooled loan allocations are performed for portfolio segments of commercial and industrial; commercial real estate, multi-family, and construction; agri-business and agricultural; other commercial loans; and consumer 1-4 family mortgage and other consumer loans. General allocations of the allowance are determined by a historical loss rate based on the calculation of each pool’s probability of default-loss given default, subject to a floor. The length of the historical period for each pool is based on the average life of the pool. The historical loss rates are supplemented with consideration of economic conditions and portfolio trends.

Due to the imprecise nature of estimating the allowance for credit losses, the Company’s allowance for credit losses includes an immaterial unallocated component. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of potential expected losses that may not be fully reflected in other allocations. As a practical expedient, the Company has elected to disclose accrued interest separately from loan principal balances on the consolidated balance sheet. Additionally, when a loan is placed on non-accrual, interest payments are reversed through interest income.

For off balance sheet credit exposures outlined in the ASU at 326-20-30-11, it is the Company’s position that nearly all of the unfunded amounts on lines of credit are unconditionally cancellable, and therefore not subject to having a liability recorded.

The following tables present the activity in the allowance for credit losses by portfolio segment for the periods ended:

(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Beginning balance, January 1$30,338$31,335$4,150$1,129$3,474$1,174$372$71,972
Provision for credit losses542717(38)(107)212561291,520
Loans charged-off(194)0000(310)0(504)
Recoveries342600231090192
Net loans (charged-off) recovered(160)260023(201)0(312)
Ending balance$30,720$32,078$4,112$1,022$3,518$1,229$501$73,180
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Beginning balance, January 1$35,290$27,394$4,429$917$3,001$1,021$554$72,606
Provision for credit losses1,5041,6421921173942152864,350
Loans charged-off(5,644)0000(252)0(5,896)
Recoveries4000031120155
Net loans (charged-off) recovered(5,604)0003(140)0(5,741)
Ending balance$31,190$29,036$4,621$1,034$3,398$1,096$840$71,215

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes commercial loans individually by classifying the loans as to credit risk. This analysis is performed on a quarterly basis for Special Mention, Substandard and Doubtful grade loans and annually on Pass grade loans over $250,000.

The Company uses the following definitions for risk ratings:

Special Mention. Loans classified as Special Mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard. Loans classified as Substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the 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 characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loans are considered to be "Pass" rated when they are reviewed as part of the previously described process and do not meet the criteria above, which are evaluated and listed with Substandard commercial grade loans and consumer nonaccrual loans, which are evaluated individually and listed with “Not Rated” loans. Loans listed as Not Rated are consumer loans or commercial loans with consumer characteristics included in groups of homogenous loans which are analyzed for credit quality indicators utilizing delinquency status.

The following table summarizes the risk category of loans by loan segment and year of origination as of March 31, 2024:

(dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Commercial and industrial loans:
Working capital lines of credit loans:
Pass$0$173$1,910$2,085$1,014$0$5,182$578,879$584,061
Special Mention000000044,31444,314
Substandard0000012512517,95618,081
Total01731,9102,0851,0141255,307641,149646,456
Working capital lines of credit loans:
Current period gross write offs00940009487181
Non-working capital loans:
Pass29,281205,939199,95480,36946,72435,984598,251190,808789,059
Special Mention5863,07710,1269551,2934,59320,6304,31724,947
Substandard03,6741,6046743,6812709,90339610,299
Not Rated2732,4811,7737296111366,00306,003
Total30,140215,171213,45782,72752,30940,983634,787195,521830,308
Non-working capital loans:
Current period gross write offs00000001313
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass19,34843,39212,54647,1290175122,590534,622657,212
Total19,34843,39212,54647,1290175122,590534,622657,212
Construction and land development loans:
Current period gross write offs000000000
Owner occupied loans:
Pass11,403141,477133,033153,999128,260168,796736,96858,965795,933
Special Mention07,51015,2654,86703,58231,224031,224
Substandard03512362,1341,4711,4995,69105,691
Total11,403149,338148,534161,000129,731173,877773,88358,965832,848
Owner occupied loans:
Current period gross write offs000000000
Nonowner occupied loans:
Pass56,730133,775156,608110,545127,439115,982701,07929,333730,412
Special Mention5864,45306,16102,22313,423013,423
Total57,316138,228156,608116,706127,439118,205714,50229,333743,835
Nonowner occupied loans:
Current period gross write offs000000000
Multifamily loans:
Pass21,01690,72322,3158,98535,30524,943203,2875,804209,091
Special Mention30,5880000030,588030,588
Total51,60490,72322,3158,98535,30524,943233,8755,804239,679
Multifamily loans:
Current period gross write offs000000000
Agri-business and agricultural loans:
Loans secured by farmland:
Pass3,51623,63631,73724,41327,56025,108135,97031,201167,171
Substandard000009696096
Total3,51623,63631,73724,41327,56025,204136,06631,201167,267
Loans secured by farmland:
Current period gross write offs000000000
Loans for agricultural production:
Pass1,14228,93819,91026,41424,78212,545113,73186,270200,001
Special Mention00018200182500682
Substandard000000000
Doubtful000000000
Not Rated000000000
Total1,14228,93819,91026,59624,78212,545113,91386,770200,683
Loans for agricultural production:
Current period gross write offs000000000
Other commercial loans:
Pass1506,79826,33833,78313,0616,71286,84231,102117,944
Special Mention000002,2302,23002,230
Total1506,79826,33833,78313,0618,94289,07231,102120,174
Other commercial loans:
Current period gross write offs000000000
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans:
Pass5,92810,09910,30012,2377,1137,96753,6446,47360,117
Special Mention000051005100510
Substandard0870931232285310531
Not Rated3,87164,74249,56337,39716,80426,741199,1180199,118
Total9,79974,92859,86349,72724,55034,936253,8036,473260,276
Closed end first mortgage loans:
Current period gross write offs000000000
Open end and junior lien loans:
Pass0775047832761,5869,34910,935
Substandard010721210131280100380
Not Rated5,61622,44626,9287,4661,2883,79367,537112,000179,537
Total5,61623,32826,9497,9651,6153,93069,403121,449190,852
Open end and junior lien loans:
Current period gross write offs000000000
Residential construction loans:
Not Rated6812,7123,7261,4738191,46510,876010,876
Total6812,7123,7261,4738191,46510,876010,876
Residential construction loans:
Current period gross write offs000000000
Other consumer loans:
Pass1,1219947691,27727504,43612,22116,657
Substandard01903334002570257
Not Rated6,60730,09515,7599,1095,3522,95269,87410,30580,179
Total7,72831,27916,56110,4205,6272,95274,56722,52697,093
Other consumer loans:
Current period gross write offs1731362002625654310
Total Loans$198,443$828,644$740,454$573,009$443,812$448,282$3,232,644$1,764,915$4,997,559
Total period gross write offs$1$73$230$20$0$26$350$154$504

As of March 31, 2024, $1.2 million in PPP loans were included in the "Pass" category of non-working capital commercial and industrial loans. These loans were included in this risk rating category because they are fully guaranteed by the Small Business Administration ("SBA").

The following table summarizes the risk category of loans by loan segment and year of origination as of December 31, 2023:

(dollars in thousands)20232022202120202019PriorTerm TotalRevolvingTotal
Commercial and industrial loans:
Working capital lines of credit loans:
Pass$193$1,876$2,214$1,132$0$50$5,465$532,086$537,551
Special Mention000000046,49846,498
Substandard020000125032520,51620,841
Total1932,0762,2141,132125505,790599,100604,890
Working capital lines of credit loans:
Current period gross write offs007501390214327541
Non-working capital loans:
Pass199,071224,33385,27349,99928,77310,501597,950171,264769,214
Special Mention4,0389,5771,0512,4982,3064,29823,7685,47729,245
Substandard3,7541,6126833,8925121810,21039710,607
Not Rated2,5851,999881707162186,35206,352
Total209,448237,52187,88857,09631,29215,035638,280177,138815,418
Non-working capital loans:
Current period gross write offs05,445017812905,752485,800
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass50,69315,55817,6550177084,083547,570631,653
Total50,69315,55817,6550177084,083547,570631,653
Construction and land development loans:
Current period gross write offs000000000
Owner occupied loans:
Pass144,411132,850156,680132,40761,415118,406746,16940,288786,457
Special Mention7,5976864,91301,3942,24516,83514,73931,574
Substandard3622503,3251,4743451,1616,91706,917
Total152,370133,786164,918133,88163,154121,812769,92155,027824,948
Owner occupied loans:
Current period gross write offs000000000
Nonowner occupied loans:
Pass123,633158,415112,582134,05087,28866,755682,72327,860710,583
Special Mention4,50306,257002,24613,006013,006
Total128,136158,415118,839134,05087,28869,001695,72927,860723,589
Nonowner occupied loans:
Current period gross write offs000000000
Multifamily loans:
Pass90,95423,3159,04235,64813,97114,609187,53945,987233,526
Special Mention19,6710000019,671019,671
Total110,62523,3159,04235,64813,97114,609207,21045,987253,197
Multifamily loans:
Current period gross write offs000000000
Agri-business and agricultural loans:
Loans secured by farmland:
Pass24,50332,06025,30827,9249,10419,160138,05924,724162,783
Substandard000001001000100
Total24,50332,06025,30827,9249,10419,260138,15924,724162,883
Loans secured by farmland:
Current period gross write offs000000000
Loans for agricultural production:
Pass28,65713,58927,17525,5043,53310,429108,887116,406225,293
Special Mention00187000187500687
Total28,65713,58927,36225,5043,53310,429109,074116,906225,980
Loans for agricultural production:
Current period gross write offs000000000
Other commercial loans:
Pass7,05826,91833,24713,684907,33288,32929,819118,148
Special Mention000002,4192,41902,419
Total7,05826,91833,24713,684909,75190,74829,819120,567
Other commercial loans:
Current period gross write offs000000000
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans:
Pass9,91010,54112,4868,6143,9244,62550,1008,33058,430
Special Mention000519005190519
Substandard8709612302535590559
Not Rated64,23351,01838,01417,4324,31423,225198,2360198,236
Total74,23061,55950,59626,6888,23828,103249,4148,330257,744
Closed end first mortgage loans:
Current period gross write offs000000000
Open end and junior lien loans:
Pass557137491335061,5268,68910,215
Substandard1080230264820568273
Not Rated24,79229,6488,4711,5542,2861,96268,713112,371181,084
Total25,45729,7858,9851,8892,3122,01670,444121,128191,572
Open end and junior lien loans:
Current period gross write offs050140006499163
Residential construction loans:
Not Rated1,5252,9821,5158392631,2208,34408,344
Total1,5252,9821,5158392631,2208,34408,344
Residential construction loans:
Current period gross write offs000000000
Other consumer loans:
Pass1,0827891,391301003,56311,89415,457
Substandard4034350201110111
Not Rated32,48117,5859,9946,0081,6111,95769,63610,54580,181
Total33,60318,40811,4206,3091,6131,95773,31022,43995,749
Other consumer loans:
Current period gross write offs162589082121585243828
Total loans$846,498$755,972$558,989$464,644$221,160$293,243$3,140,506$1,776,028$4,916,534
Total current period gross write offs$16$5,753$179$186$480$1$6,615$717$7,332

As of December 31, 2023, $1.3 million in PPP loans were included in the "Pass" category of non-working capital commercial and industrial loans. These loans were included in this risk rating category because they are fully guaranteed by the SBA.

Nonaccrual and Past Due Loans:

The Company does not record interest on nonaccrual loans until principal is recovered. For all loan classes, a loan is generally placed on nonaccrual status when principal or interest becomes 90 days past due unless it is well secured and in the process of collection, or earlier when concern exists as to the ultimate collectability of principal or interest. Interest accrued but not received is reversed against earnings. Cash interest received on these loans is applied to the principal balance until the principal is recovered or until the loan returns to accrual status. Loans may be returned to accrual status when all the principal and interest amounts contractually due are brought current, remain current for a prescribed period, and future payments are reasonably assured.

The following table presents the aging of the amortized cost basis in past due loans as of March 31, 2024 by class of loans and loans past due 90 days or more and still accruing by class of loan:

(dollars in thousands)Loans Not Past Due30-89 Days Past DueGreater than 89 Days Past Due and AccruingTotal AccruingTotal NonaccrualNonaccrual With No Allowance For Credit LossTotal
Commercial and industrial loans:
Working capital lines of credit loans$644,813$101$0$644,914$1,516$0$646,430
Non-working capital loans820,2241,3500821,5748,760243830,334
Commercial real estate and multi-family residential loans:
Construction and land development loans657,21200657,21200657,212
Owner occupied loans829,62900829,6293,2191,161832,848
Nonowner occupied loans743,83500743,83500743,835
Multifamily loans239,67900239,67900239,679
Agri-business and agricultural loans:
Loans secured by farmland167,17100167,171960167,267
Loans for agricultural production200,68300200,68300200,683
Other commercial loans120,17400120,17400120,174
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans258,5051,2337259,745531302260,276
Open end and junior lien loans190,3181540190,472380359190,852
Residential construction loans10,8760010,8760010,876
Other consumer loans96,497339096,836257197,093
Total$4,979,616$3,177$7$4,982,800$14,759$2,066$4,997,559

An insignificant amount of interest income was recognized on nonaccrual loans during the three month period ended March 31, 2024.

The following table presents the aging of the amortized cost basis in past due loans as of December 31, 2023 by class of loans and loans past due 90 days or more and still accruing by class of loan:

(dollars in thousands)Loans Not Past Due30-89 Days Past DueGreater than 89 Days Past Due and AccruingTotal AccruingTotal NonaccrualNonaccrual With No Allowance For Credit LossTotal
Commercial and industrial loans:
Working capital lines of credit loans$602,236$0$0$602,236$2,654$0$604,890
Non-working capital loans805,3051,3720806,6778,741244815,418
Commercial real estate and multi-family residential loans:
Construction and land development loans631,65300631,65300631,653
Owner occupied loans821,70100821,7013,2471,161824,948
Nonowner occupied loans723,58900723,58900723,589
Multifamily loans253,19700253,19700253,197
Agri-business and agricultural loans:
Loans secured by farmland162,78300162,7831000162,883
Loans for agricultural production225,98000225,98000225,980
Other commercial loans120,56700120,56700120,567
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans256,0161,14227257,185559329257,744
Open end and junior lien loans190,9563440191,300272164191,572
Residential construction loans8,344008,344008,344
Other consumer loans95,135502095,637112395,749
Total$4,897,462$3,360$27$4,900,849$15,685$1,901$4,916,534

An insignificant amount of interest income was recognized on nonaccrual loans was insignificant during the year ended December 31, 2023.

When management determines that foreclosure is probable, expected credit losses for collateral dependent loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. A loan is considered collateral dependent when the borrower is experiencing financial difficulty and the loan is expected to be repaid substantially through the operation or sale of the collateral. The class of loan represents the primary collateral type associated with the loan. Significant quarter over quarter changes are reflective of changes in nonaccrual status and not necessarily associated with credit quality indicators like appraisal value.

The following tables present the amortized cost basis of collateral dependent loans by class of loan as of:

(dollars in thousands)Real EstateGeneralBusiness AssetsOtherTotal
Commercial and industrial loans:
Working capital lines of credit loans$50$1,516$0$1,566
Non-working capital loans378,2224008,659
Commercial real estate and multi-family residential loans:
Owner occupied loans5741,4711,1613,206
Agri-business and agricultural loans:
Loans secured by farmland096096
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans488043531
Open end and junior lien loans27300273
Other consumer loans006363
Total$1,422$11,305$1,667$14,394
(dollars in thousands)Real EstateGeneralBusiness AssetsOtherTotal
Commercial and industrial loans:
Working capital lines of credit loans$50$2,454$0$2,504
Non-working capital loans408,2024008,642
Commercial real estate and multi-family residential loans:
Owner occupied loans5951,4741,1613,230
Agri-business and agricultural loans:
Loans secured by farmland01000100
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans55900559
Open end and junior lien loans16400164
Other consumer loans00112112
Total$1,408$12,230$1,673$15,311

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

The allowance for credit losses incorporates an estimate of lifetime expected credit losses using historical loss information. The Company uses a probability of default/loss given default model to determine an estimate which is recorded for each asset upon origination. Occasionally, the Company has reason to modify certain terms of loans for borrowers experiencing financial distress by providing the following forms of relief: forgiveness of loan principal, extension of repayment terms, interest rate reduction or an other than insignificant payment delay. The Company can make any or all of these types of concessions as part of such modifications. Since an estimate for historical losses is already included as a component of the allowance for credit losses, a change to the allowance for credit losses is generally not recorded at the time of such modifications. In the event forgiveness of principal is provided, the amount of the forgiveness is charged off against the allowance for credit losses.

During the three months ended March 31, 2024 and 2023, there were no material modifications made to borrowers experiencing financial difficulty.

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified in the last 12 months at March 31, 2024:

(dollars in thousands)30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueTotal Past Due
Commercial and industrial loans:
Working capital lines of credit loans$941$0$0$941
Total commercial and industrial loans94100941
Total$941$0$0$941

One working capital line of credit loan receiving a modification due to borrower financial difficulty within the past 12 months was 30-59 days past due at March 31, 2024. The delinquency for this line of credit was due to ongoing negotiations with the borrower for an additional restructuring of the outstanding debt for the admission of new partners into the borrower's business.

At March 31, 2024, no loans receiving a modification due to borrower financial difficulty within the last twelve months experienced a payment default.

Upon the Company's determination that a modified loan (or portion thereof) has subsequently been deemed uncollectible, the loan (or a portion thereof) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.

NOTE 5. BORROWINGS

For the period ended March 31, 2024, the Company had an advance outstanding from the FHLB in the amount of $200.0 million. The outstanding advance was a fixed rate bullet advance with an interest rate of 5.49% and matured April 10, 2024. For the period ended December 31, 2023, the Company had a fixed rate bullet advance from the FHLB with an interest rate of 5.55% in the amount of $50.0 million that matured on January 5, 2024.

On October 11, 2023 the Company entered into an unsecured revolving credit agreement with a financial institution allowing the Company to borrow up to $30.0 million. The credit agreement has aone year term which may be amended, extended, modified or renewed. Funds provided under the agreement can be used to repurchase shares of the Company’s common stock under the share repurchase program, which was reauthorized by the Company’s board of directors on April 11, 2023 and expires on April 30, 2025, and for general operations. The credit agreement includes a negative pledge agreement whereby the Company agrees not to pledge or otherwise encumber the stock of the Bank. There wereno outstanding borrowings on the credit agreement at March 31, 2024 and December 31, 2023.

NOTE 6. FAIR VALUE DISCLOSURES

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1 Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Securities: Securities available-for-sale are valued primarily by a third party pricing service. The fair values of securities available-for-sale are determined on a recurring basis by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or pricing models which utilize significant observable inputs such as matrix pricing. This is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). These models utilize the market approach with standard inputs that include, but are not limited to benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data. For certain municipal securities that are not rated and observable inputs about the specific issuer are not available, fair values are estimated using observable data from other municipal securities presumed to be similar or other market data on other non-rated municipal securities (Level 3 inputs).

The Company’s Finance Department, which is responsible for all accounting and SEC disclosure compliance, and the Company’s Treasury Department, which is responsible for investment portfolio management and asset/liability modeling, are the two areas that determine the Company’s valuation policies and procedures. Both of these areas report directly to the Executive Vice President and Chief Financial Officer of the Company. For assets or liabilities that may be considered for Level 3 fair value measurement on a recurring basis, these two departments and the Executive Vice President and Chief Financial Officer determine the appropriate level of the assets or liabilities under consideration. If there are new assets or liabilities that are determined to be Level 3 by this group, the Risk Management Committee of the Company and the Audit Committee of the Board are made aware of such assets at their next scheduled meeting.

Securities pricing is obtained on securities from a third party pricing service and all security prices are tested annually against prices from another third party provider and reviewed with a market value price tolerance variance that varies by sector: municipal securities +/-5%, government MBS/CMO +/-3% and U.S. treasuries +/-1%. If any securities fall outside the tolerance threshold and have a variance of $100,000 or more, a determination of materiality is made for the amount over the threshold. Any security that would have a material threshold difference would be further investigated to determine why the variance exists and if any action is needed concerning the security pricing for that individual security. Changes in market value are reviewed monthly in aggregate by security type and any material changes are reviewed to determine why they exist. At least annually, the pricing methodology of the pricing service is received and reviewed to support the fair value levels used by the Company. A detailed pricing evaluation is requested and reviewed on any security determined to be fair valued using unobservable inputs by the pricing service.

Mortgage banking derivative: The fair values of mortgage banking derivatives are based on observable market data as of the measurement date (Level 2).

Interest rate swap derivatives: Our derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services. The fair value of interest rate swap derivatives is determined by pricing or valuation models using observable market data as of the measurement date (Level 2).

Collateral dependent loans: Collateral dependent loans with specific allocations of the allowance for credit losses are generally based on the fair value of the underlying collateral when repayment is expected solely from the collateral. Fair value is determined using several methods. Generally, the fair value of real estate is based on appraisals by qualified third party appraisers. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and result in a Level 3 classification of the inputs for determining fair value. In addition, the Company’s management routinely applies internal discount factors to the value of appraisals used in the fair value evaluation of collateral dependent loans. The deductions to the appraisals take into account changing business factors and market conditions, as well as value impairment in cases where the appraisal date predates a likely change in market conditions. Commercial real estate is generally discounted from its appraised value by 30-50% with the higher discounts applied to real estate that is determined to have a thin trading market or to be specialized collateral. In addition to real estate, the Company’s management evaluates other types of collateral as follows: (a) raw and finished inventory is discounted from its cost or book value by 40-60%, depending on the marketability of the goods (b) finished goods are generally discounted by 40-60%, depending on the ease of marketability, cost of transportation or scope of use of the finished good (c) work in process inventory is typically discounted by 60%-100%, depending on the length of manufacturing time, types of components used in the completion process, and the breadth of the user base (d) equipment is valued at a percentage of depreciated book value or recent appraised value, if available, and is typically discounted at 20-50% after various considerations including age and condition of the equipment, marketability, breadth of use, and whether the equipment includes unique components or add-ons; and (e) marketable securities are discounted by 10%-30%, depending on the type of investment, age of valuation report and general market conditions. This methodology is based on a market approach and typically results in a Level 3 classification of the inputs for determining fair value.

Mortgage servicing rights: As of March 31, 2024, the fair value of the Company’s Level 3 servicing assets for residential mortgage loans (“MSRs”) was $2.1 million, carried at amortized cost and no valuation reserve. These residential mortgage loans have a weighted average interest rate of 3.6%, a weighted average maturity of 20 years and are secured by homes generally within the Company’s market area of Northern Indiana and Indianapolis. A third-party valuation is used to estimate fair value by stratifying the portfolios on the basis of certain risk characteristics, including loan type and interest rate. Impairment is estimated based on an income approach. The inputs used include estimates of prepayment speeds, discount rate, cost to service, escrow account earnings, contractual servicing fee income, ancillary income, late fees and float income. The most significant assumption used to value MSRs is prepayment rate. Prepayment rates are estimated based on published industry consensus prepayment rates. The most significant unobservable assumption is the discount rate. At March 31, 2024, the constant prepayment speed (“PSA”) used was 154 and used a discount rate range of 10.0%-12.0%. At December 31, 2023, the PSA used was 148 and the discount rate used was 10.5%.

Other real estate owned: Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned are measured at the lower of carrying amount or fair value less costs to sell. Fair values are generally based on third party appraisals of the property and are reviewed by the Company’s internal appraisal officer. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable properties used to determine value. Such adjustments are usually significant and result in a Level 3 classification. In addition, the Company’s management may apply discount factors to the appraisals to take into account changing business factors and market conditions, as well as value impairment in cases where the appraisal date predates a likely change in market conditions. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

Real estate mortgage loans held-for-sale: Real estate mortgage loans held-for-sale are carried at the lower of cost or fair value, as determined by outstanding commitments, from third party investors, and result in a Level 2 classification.

The tables below present the balances of assets measured at fair value on a recurring basis:

Fair Value Measurements Using · Assetsat Fair Value
(dollars in thousands) · Level 1 · Level 2 · Level 3
Assets:
U.S. government sponsored agency securities0116,4520116,452
Mortgage-backed securities: residential0432,0180432,018
State and municipal securities0463,7732,238466,011
Total securities available-for-sale01,012,2432,2381,014,481
Mortgage banking derivative097097
Interest rate swap derivative030,365030,365
Total assets$0$1,042,705$2,238$1,044,943
Liabilities:
Mortgage banking derivative$0$9$0$9
Interest rate swap derivative030,365030,365
Total liabilities$0$30,374$0$30,374
Fair Value Measurements Using · Assetsat Fair Value
(dollars in thousands) · Level 1 · Level 2 · Level 3
Assets:
U.S. government sponsored agency securities$0$119,479$0$119,479
Mortgage-backed securities: residential0447,8420447,842
State and municipal securities0482,1272,280484,407
Total securities available-for-sale01,049,4482,2801,051,728
Mortgage banking derivative047047
Interest rate swap derivative027,189027,189
Total assets$0$1,076,684$2,280$1,078,964
Liabilities:
Mortgage banking derivative$0$11$0$11
Interest rate swap derivative027,190027,190
Total liabilities$0$27,201$0$27,201

The fair value of Level 3 available-for-sale securities was immaterial and thus did not require additional recurring fair value disclosure.

The tables below present the balances of assets measured at fair value on a nonrecurring basis:

Fair Value Measurements Using · Assetsat Fair Value
(dollars in thousands) · Level 1 · Level 2 · Level 3
Assets
Collateral dependent loans:
Commercial and industrial loans:
Working capital lines of credit loans$0$0$609$609
Non-working capital loans003,1923,192
Commercial real estate and multi-family residential loans:
Owner occupied loans00680680
Agri-business and agricultural loans:
Loans secured by farmland003030
Total collateral dependent loans004,5114,511
Other real estate owned00384384
Total assets$0$0$4,895$4,895
Fair Value Measurements Using · Assetsat Fair Value
(dollars in thousands) · Level 1 · Level 2 · Level 3
Assets
Collateral dependent loans:
Commercial and industrial loans:
Working capital lines of credit loans$0$0$1,263$1,263
Non-working capital loans003,3743,374
Commercial real estate and multi-family residential loans:
Owner occupied loans00682682
Agri-business and agricultural loans:
Loans secured by farmland003131
Total collateral dependent loans005,3505,350
Other real estate owned00384384
Total assets$0$0$5,734$5,734

The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at March 31, 2024:

(dollars in thousands)Fair ValueValuation MethodologyUnobservable InputsAverageRange of Inputs
Collateral dependent loans:
Commercial and industrial$3,801Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability55%10%-99%
Collateral dependent loans:
Commercial real estate and multi-family residential loans680Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability38%3%-69%
Collateral dependent loans:
Agri-business and agricultural30Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability69%
Other real estate owned384AppraisalsDiscount to reflect current market conditions and ultimate collectability36%

The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at December 31, 2023:

(dollars in thousands)Fair ValueValuation MethodologyUnobservable InputsAverageRange of Inputs
Collateral dependent loans:
Commercial and industrial$4,637Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability64%9%-99%
Collateral dependent loans:
Commercial real estate and multi-family residential loans682Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability37%9%-69%
Collateral dependent loans:
Agri-business and agricultural31Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability69%
Other real estate owned384AppraisalsDiscount to reflect current market conditions and ultimate collectability36%

The following tables contain the estimated fair values and the related carrying values of the Company’s financial instruments. Items that are not financial instruments are not included.

CarryingValue · Estimated Fair Value
(dollars in thousands) · Level 1 · Level 2 · Level 3 · Total
Financial Assets:
Cash and cash equivalents$147,687$147,687$0$0$147,687
Securities available-for-sale1,014,48101,012,2432,2381,014,481
Securities held-to-maturity130,3350115,4670115,467
Real estate mortgages held-for-sale1,65901,68501,685
Loans, net4,924,379004,796,4784,796,478
Mortgage banking derivative97097097
Interest rate swap derivative30,365030,365030,365
Federal Reserve and Federal Home Loan Bank Stock21,420N/AN/AN/AN/A
Accrued interest receivable30,79308,13922,65430,793
Financial Liabilities:
Certificates of deposit1,026,18901,018,55701,018,557
All other deposits4,591,8964,591,896004,591,896
Federal Home Loan Bank advances200,000199,99600199,996
Interest rate swap derivative30,365030,365030,365
Standby letters of credit20300203203
Accrued interest payable14,52477313,751014,524
CarryingValue · Estimated Fair Value
(dollars in thousands) · Level 1 · Level 2 · Level 3 · Total
Financial Assets:
Cash and cash equivalents$151,824$151,824$0$0$151,824
Securities available-for-sale1,051,72801,049,4482,2801,051,728
Securities held-to-maturity129,9180119,2150119,215
Real estate mortgages held-for-sale1,15801,15801,158
Loans, net4,844,562004,694,5324,694,532
Mortgage banking derivative47047047
Interest rate swap derivative27,189027,189027,189
Federal Reserve and Federal Home Loan Bank Stock21,420N/AN/AN/AN/A
Accrued interest receivable30,01108,55821,45330,011
Financial Liabilities:
Certificates of deposit1,016,82101,010,17201,010,172
All other deposits4,703,7044,703,704004,703,704
Federal Home Loan Bank advances50,00050,0000050,000
Mortgage banking derivative11011011
Interest rate swap derivative27,190027,190027,190
Standby letters of credit28900289289
Accrued interest payable20,89375320,140020,893

NOTE 7. OFFSETTING ASSETS AND LIABILITIES

The following tables summarize gross and net information about financial instruments and derivative instruments that are offset in the statement of financial position or that are subject to an enforceable master netting arrangement at March 31, 2024 and December 31, 2023.

Gross Amounts of Recognized Assets/Liabilities · Gross Amounts Offset in the Statement of Financial Position · Net Amounts presented in the Statement of Financial Position · Gross Amounts Not Offset in the Statement of Financial Position · Net Amount
(dollars in thousands) · Financial Instruments · Cash Collateral Position
Assets
Interest Rate Swap Derivatives$30,365$0$30,365$0$(25,305)$5,060
Total Assets$30,365$0$30,365$0$(25,305)$5,060
Liabilities
Interest Rate Swap Derivatives$30,365$0$30,365$0$0$30,365
Total Liabilities$30,365$0$30,365$0$0$30,365
Gross Amounts of Recognized Assets/Liabilities · Gross Amounts Offset in the Statement of Financial Position · Net Amounts presented in the Statement of Financial Position · Gross Amounts Not Offset in the Statement of Financial Position · Net Amount
(dollars in thousands) · Financial Instruments · Cash Collateral Position
Assets
Interest Rate Swap Derivatives$27,189$0$27,189$0$(25,555)$1,634
Total Assets$27,189$0$27,189$0$(25,555)$1,634
Liabilities
Interest Rate Swap Derivatives$27,190$0$27,190$0$(90)$27,100
Total Liabilities$27,190$0$27,190$0$(90)$27,100

If an event of default occurs causing an early termination of an interest rate swap derivative, any early termination amount payable to one party by the other party may be reduced by set-off against any other amount payable by the one party to the other party. If a default in performance of any obligation of a repurchase agreement occurs, each party will set-off property held in respect of transactions against obligations owing in respect of any other transactions.

NOTE 8. EARNINGS PER SHARE

Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period, which includes shares held in treasury on behalf of participants in the Company’s Directors Fee Deferral Plan, and share repurchases. Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock based awards and warrants, none of which were antidilutive.

Three Months Ended March 31,
20242023
Weighted average shares outstanding for basic earnings per common share25,657,06325,583,026
Dilutive effect of stock based awards90,580159,859
Weighted average shares outstanding for diluted earnings per common share25,747,64325,742,885
Basic earnings per common share$0.91$0.95
Diluted earnings per common share$0.91$0.94

NOTE 9. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following tables summarize the changes within each classification of accumulated other comprehensive income (loss) for the three months ended March 31, 2024 and 2023, all shown net of tax:

(dollars in thousands)Unrealized Gains and Losses on Available-for-Sales SecuritiesDefined Benefit Pension ItemsTotal
Balance at January 1, 2024$(154,460)$(735)$(155,195)
Other comprehensive income (loss) before reclassification(12,157)0(12,157)
Amounts reclassified from accumulated other comprehensive income (loss)42811439
Net current period other comprehensive income (loss)(11,729)11(11,718)
Balance at March 31, 2024$(166,189)$(724)$(166,913)
(dollars in thousands)Unrealized Gains and Losses on Available-for-Sales SecuritiesDefined Benefit Pension ItemsTotal
Balance at January 1, 2023$(188,154)$(769)$(188,923)
Other comprehensive income (loss) before reclassification21,167021,167
Amounts reclassified from accumulated other comprehensive income (loss)37511386
Net current period other comprehensive income (loss)21,5421121,553
Balance at March 31, 2023$(166,612)$(758)$(167,370)

Reclassifications out of accumulated comprehensive income (loss) for the three months ended March 31, 2024 are as follows:

Details about Accumulated Other Comprehensive Income (Loss) ComponentsAmount Reclassified From Accumulated Other Comprehensive Income (Loss)Affected Line Item in the Statement Where Net Income is Presented
(dollars in thousands)
Amortization of unrealized losses on held-to-maturity securities$(496)Interest income
Realized gains and (losses) on available-for-sale securities(46)Net securities gains (losses)
Tax effect114Income tax expense
(428)Net of tax
Amortization of defined benefit pension items(15)Other expense
Tax effect4Income tax expense
(11)Net of tax
Total reclassifications for the period$(439)Net income

Reclassifications out of accumulated other comprehensive income (loss) for the three months ended March 31, 2023 are as follows:

Details about Accumulated Other Comprehensive Income (Loss) ComponentsAmount Reclassified From Accumulated Other Comprehensive Income (Loss)Affected Line Item in the Statement Where Net Income is Presented
(dollars in thousands)
Amortization of unrealized losses on held-to-maturity securities$(491)Interest income
Tax effect100Income tax expense
(375)Net of tax
Amortization of defined benefit pension items(15)Other expense
Tax effect4Income tax expense
(11)Net of tax
Total reclassifications for the period$(386)Net income

NOTE 10. LEASES

The Company leases certain office facilities under long-term operating lease agreements. The leases expire at various dates through 2037 and some include renewal options. Many of these leases require the payment of property taxes, insurance premiums, maintenance, utilities and other costs. In many cases, rentals are subject to increase in relation to a cost-of-living index. The Company accounts for lease and non-lease components together as a single lease component. The Company determines if an arrangement is a lease at inception. Operating leases are recorded as a right-of-use ("ROU") lease assets and are included in other assets on the consolidated balance sheet. The Company's corresponding lease obligations are included in other liabilities on the consolidated balance sheet. ROU lease assets represent the Company's right to use an underlying asset for the lease term and lease obligations represent the Company's obligation to make lease payments arising from the lease. Operating ROU lease assets and obligations are recognized at the commencement date based on the present value of lease payments over the lease term. As most of the Company's leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The ROU lease asset also includes any lease payments made and excludes lease incentives. The Company's lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option.

Lease expense for lease payments is recognized on a straight-line basis over the lease term. Short-term leases are leases having a term of twelve months or less. The Company recognizes short-term leases on a straight-line basis and does not record a related lease asset or liability for such leases, as allowed as a practical expedient of the standard.

The following is a maturity analysis of the operating lease liabilities as of March 31, 2024:

Years ending December 31, (in thousands)Operating Lease Obligation
2024$561
2025756
2026731
2027753
2028593
2029 and thereafter1,591
Total undiscounted lease payments4,985
Less imputed interest(443)
Lease liability$4,542
Right-of-use asset$4,542
Three Months Ended March 31,
(dollars in thousands)20242023
Lease cost
Operating lease cost$185$169
Short-term lease cost22
Total lease cost$187$171
Other information
Operating cash outflows from operating leases$185$169
Weighted-average remaining lease term - operating leases6.0 years7.0 years
Weighted average discount rate - operating leases2.5%2.5%

NOTE 11. LOSS CONTINGENCIES

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.

In July 2019, the Bank discovered potentially fraudulent activity by a former treasury management client involving multiple banks. The former client subsequently filed several related bankruptcy cases, captioned In re Interlogic Outsourcing, Inc., et al., which were filed in the United States Bankruptcy Court for the Western District of Michigan. On April 27, 2021, the bankruptcy court entered an order approving an amended plan of liquidation, which was filed by the former client, other debtors and bankruptcy plan proponents, and approving the consolidation of the assets in the aforementioned cases under the Khan IOI Consolidated Estate Trust. On August 9, 2021, the liquidating trustee for the bankruptcy estates filed a complaint against the Bank and the Company, and agreed to stay prosecution of the action through August 31, 2022. The original complaint focused on a series of business transactions among the client, related entities and the Bank, which the liquidating trustee alleged are voidable under applicable federal bankruptcy and state law. The complaint also addressed treatment of the Bank's claims filed in the bankruptcy cases.

On August 31, 2022, the trustee filed his amended complaint against the former client, the Bank, the Company, four officers of the Bank and one independent director of the Bank. The amended complaint alleged that the former client engaged in a check kiting scheme involving multiple banks. The amended complaint alleged that a series of business transactions among the client, his related entities and the Bank are voidable under applicable bankruptcy and state laws. The amended complaint also alleged that the Bank, the Company and the five individual bank representatives who are named as defendants violated various federal and state laws in assisting the former client in his check kiting scheme. On October 26, 2022, the trustee filed his second amended complaint which was virtually identical to his amended complaint. On January 5, 2023, the Bank, the Company and the five individual bank representatives filed motions to dismiss the second amended complaint. On May 30, 2023, the court issued its decision granting the defendants' motion to dismiss in part and denying it in part. The court dismissed all claims against the Company and the Bank's independent director. The court dismissed several of the claims against the defendants but granted the trustee the right to file an amended complaint. On June 20, 2023, the trustee filed his third amended complaint. The trustee alleges many of the same claims that were alleged in the second amended complaint. The defendants filed a motion to dismiss the third amended complaint on July 25, 2023. The trustee subsequently filed a response to this motion. On November 26, 2023, the court issued its decision granting the defendants' motion to dismiss in part and denying it in part. The court scheduled a pre-trial conference for January 11, 2024, to among other things, set the scope, timing and parameters of the pre-trial discovery process with the parties as the litigation of all claims not dismissed by the court in its ruling has ensued. Both parties commenced the steps in their respective pre-trial discovery plans in the first quarter and have agreed to another round of mediation, which is scheduled for May 2, 2024, in Grand Rapids, Michigan, at which time the trustee, the bank, its insurers and the parties’ respective counsel will attempt to settle the remaining claims.

Based on current information, we have determined that a material loss is neither probable nor estimable at this time, and the Bank and the four individual Bank representatives who remain as defendants intend to vigorously defend themselves against all allegations asserted in this amended complaint.

ContentsView on SEC.gov

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