Skip to main content

ORRSTOWN FINANCIAL SERVICES INC

For the period ended Sep 30, 2024. Filed Nov 12, 2024.

View on SEC.gov

About this filing

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

Sep 30, 2024 · Filed Nov 12, 2024

ORRF$43.82-0.3%Stored close · as of Nov 6, 2026

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

See the whole filing, with its images and exhibits

Notes to Condensed Consolidated Financial Statements (Unaudited)

(All dollar amounts presented in the tables, except per share amounts, are in thousands)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

See the Glossary of Defined Terms at the beginning of this Report for terms used throughout the unaudited condensed consolidated financial statements and related notes of this Form 10-Q.

Nature of Operations – Orrstown Financial Services, Inc. is a financial holding company that operates Orrstown Bank, a commercial bank providing banking and financial advisory services in Berks, Cumberland, Dauphin, Franklin, Lancaster, Perry and York Counties, Pennsylvania, and in Anne Arundel, Baltimore, Harford, Howard and Washington Counties, Maryland. The Company operates in the community banking segment and engages in lending activities, including commercial, residential, commercial mortgages, construction, municipal, and various forms of consumer lending, and deposit services, including checking, savings, time, and money market deposits. The Company’s lending area also includes adjacent counties in Pennsylvania and Maryland, as well as Loudon County, Virginia and Berkeley, Jefferson and Morgan Counties, West Virginia. The Company also provides fiduciary services, investment advisory, insurance and brokerage services. The Company and the Bank are subject to regulation by certain federal and state agencies and undergo periodic examinations by such regulatory authorities.

Basis of Presentation – The accompanying unaudited condensed consolidated financial statements include the accounts of Orrstown Financial Services, Inc. and its wholly owned subsidiary, the Bank. The Company has prepared these unaudited condensed consolidated financial statements in accordance with GAAP for interim financial information, SEC rules that permit reduced disclosure for interim periods, and Article 10 of Regulation S-X. In the opinion of management, all adjustments (all of which are of a normal recurring nature) that are necessary for a fair statement are reflected in the unaudited condensed consolidated financial statements. There have been no material changes to the Company's significant accounting policies for the three and nine months ended September 30, 2024. The December 31, 2023 consolidated balance sheet information contained in this Quarterly Report on Form 10-Q was derived from the Company's 2023 audited consolidated financial statements. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements, including the notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. Operating results for the three and nine months ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. All significant intercompany transactions and accounts have been eliminated.

The Company's management has evaluated all activity of the Company and concluded that subsequent events are properly reflected in the Company's unaudited condensed consolidated financial statements and notes as required by GAAP.

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.

Acquisition Accounting

The Company accounts for its mergers and acquisitions using the acquisition method of accounting under the provisions of the FASB ASC Topic 805, Business Combinations ("805"). Under ASC 805, all of the assets acquired and liabilities assumed in a business combination are recognized at their acquisition-date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The determination of fair values involves significant judgment regarding methods and assumptions, including discount rates, future expected cash flows, market conditions and other future events. The excess of the merger consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill. The results of operations of the acquired entity are included in the consolidated statements of operations from the acquisition date. In accordance with business combination accounting guidance, the Company's review of the fair values of the assets and liabilities acquired is ongoing, which management will continue to evaluate these fair values for up to one year following the merger date of July 1, 2024. Adjustments would be recorded to goodwill during the current reporting period.

Allowance for Credit Losses - Loans

On January 1, 2023, the Company adopted ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments ("ASU 2016-13"), the current expected credit losses accounting standard commonly referred to as "CECL," which replaced the incurred loss model with the lifetime expected loss model. The CECL methodology requires an organization to measure all expected credit losses over the contractual term for financial assets measured at amortized cost, including loan receivables and held-to-maturity securities, held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. The CECL methodology also applies to off-balance sheet credit exposures not accounted for as insurance (e.g., loan commitments, standby letters of credit, financial guarantees and other similar instruments), net investments in leases recognized by a lessor in accordance with ASC Topic 842 on leases and AFS debt securities.

The Company calculates credit losses over the estimated life of the applicable financial assets using the DCF methodology for the quantitative analysis for the majority of its loan segments, which applies the probability of default and loss given default factors to future cash flows, and then adjusts to the net present value to derive the required reserve. Reasonable and supportable macroeconomic conditions include unemployment and GDP. Model assumptions include the discount rate, prepayments and curtailments. The validation of credit models also included determining the length of the reasonable and supportable forecast and regression period and utilizing national peer group historical loss rates. For the consumer loan segments, the remaining life methodology is applied as a practical expedient based on the risk characteristics.

The ACL represents the amount that, in management's judgment, appropriately reflects credit losses inherent in the loan portfolio at the balance sheet date. Loans deemed to be uncollectible are charged against the ACL on loans and subsequent recoveries, if any, are credited to the ACL on loans when received. Changes to the ACL are recorded through the provision for credit losses on loans in the unaudited condensed consolidated statements of operations.

The ACL is maintained at a level considered appropriate to absorb credit losses over the expected life of the loan. The ACL for expected credit losses is determined based on a quantitative assessment of two categories of loans: collectively evaluated loans and individually evaluated loans. In addition, the ACL includes a qualitative component which adjusts the CECL model results for risk factors that are not considered within the CECL model but are relevant in assessing the expected credit losses within the loan classes.

The ACL on loans is measured on a collective basis when similar risk characteristics exist within the Company's loan segments between commercial and consumer. For purposes of estimating the Company’s ACL, management generally evaluates collectively evaluated loans by federal call code, which represents the loan classes based upon U.S. regulatory loan classification rules, in order to group loans with similar risk characteristics. Each of these loan segments are broken down into multiple loan classes, which are characterized by loan type, collateral type, risk attributions and the manner in which management monitors the performance of the borrower. The risks associated with lending activities differ and are subject to the impact of change in interest rates, market conditions and the impact of economic conditions on the collateral securing the loans, and general economic conditions. The commercial loan segment includes commercial real estate, acquisition and development, commercial and industrial and municipal loan classes. The consumer loan segment includes residential mortgage, installment and other consumer loans.

Loans collectively evaluated includes loans on accrual status, except for loans previously restructured that do not share similar risk characteristics, which are individually evaluated. The ACL for loans collectively evaluated is measured using a lifetime expected loss rate model that considers historical loss performance and past events in addition to forecasts of future economic conditions. The Company elected to use the DCF methodology for the quantitative analysis for the majority of its loan segments, which applies the probability of default to future cash flows, using a loss driver model and loss given default factors, and then adjusts to the net present value to derive the required reserve. The probability of default estimates are derived through the application of reasonable and supportable economic forecasts to the regression models, which incorporates the Company's and peer loss-rate data, unemployment rate and GDP. The reasonable and supportable forecasts of the selected economic metrics are then input into the regression model to calculate an expected default rate. The expected default rates are then applied to expected loan balances estimated through the consideration of contractual repayment terms and expected prepayments. The prepayment and curtailment assumptions adjust the contractual terms of the loan to arrive at the expected cash flows. The development and validation of credit models also included determining the length of the reasonable and supportable forecast and regression period and utilizing national peer group historical loss rates. Management selected the national unemployment rate and GDP as the drivers of the quantitative portion of collectively evaluated reserves on loan classes reliant upon the DCF methodology. For the consumer loan segment, the quantitative reserve was calculated using the remaining life methodology where the average historical bank-specific and peer loss rates are applied to expected loan balances over an estimated remaining life of loans. The estimated remaining life is calculated using historical bank-specific loan attrition data.

Loans that do not share similar risk characteristics are evaluated on an individual basis and are excluded from the collective evaluation for the ACL. Loans identified to be individually evaluated under CECL include loans on nonaccrual status and may include accruing loans that do not share similar risk characteristics to other accruing loans collectively evaluated. A specific reserve analysis is applied to the individually evaluated loans, which considers collateral value, an observable market price or the present value of expected future cash flows. A specific reserve may be assigned if the measured value of the loan using one of the before mentioned methods is less than the current carrying value of the loans.

A loan is considered collateral-dependent when the Company determines foreclosure is probable or the borrower is experiencing financial difficulty and the Company expects repayment to be provided substantially through the operation or sale of the collateral. Collateral could be in the form of real estate, equipment or business assets. An ACL may result for a collateral-dependent loan if the fair value of the underlying collateral, as of the reporting date, adjusted for expected costs to repair or sell, was less than the amortized cost basis of the loan. If repayment of the loan is instead dependent only on the operation, rather than the sale of the collateral, the measure of the ACL does not incorporate estimated costs to sell. For loans evaluated on the basis of projected future principal and interest cash flows, the Company discounts the expected cash flows at the effective interest rate of the loan. An ACL will result if the present value of expected cash flows is less than the amortized cost basis of the loan.

Based on management's analysis, adjustments may be applied for additional factors impacting the risk of loss in the loan portfolio beyond the quantitatively calculated reserve on collectively evaluated loans. As the quantitative reserve calculation incorporates historical conditions, management may consider an additional or reduced reserve is warranted through qualitative risk factors based on current and expected conditions. These qualitative risk factors include significant or unexpected changes in:

Lending policies, procedures, underwriting standards and recovery practices;

Nature and volume of loans;

Concentrations of credit;

Collateral valuation trends;

Delinquency and classified loan trends;

Experience, ability and depth of management and lending staff;

Quality of loan review system; and

Economic conditions and other external factors.

For PCD loans, the nonaccrual status is determined in the same manner as for other loans. In accordance with the CECL standard, the Company accounts for its PCD loans under ASC 310-20, Receivables - Nonrefundable Fees and Other Assets ("ASC 310-20"). These loans are initially recorded at fair value and include credit and interest rate marks associated with acquisition accounting adjustments. Purchase premiums or discounts are subsequently amortized as an adjustment to yield over the estimated contractual lives of the loans. Under ASC 310-20, the acquired loans are evaluated on an individual asset level, and not maintained in pools and accounted for as units of accounts, which would permit treating each pool as a single asset.

From its merger with Codorus Valley, the Company evaluated and classified the acquired loans as PCD if the loans had experienced more-than-insignificant credit deterioration since origination or as non-PCD if the loans had not experienced a more-than-insignificant amount of credit deterioration since origination. PCD loans included loans on nonaccrual status, past due 60 days or greater at any time since loan origination or having a risk rating of watch, special mention, substandard, doubtful or loss based on the Company's internal risk rating system. At acquisition, the fair value of the PCD loans is recorded to the ACL, but not as a charge to the provision for credit losses in the consolidated statements of operations. The initial allowance is instead established by grossing up the amortized cost of the PCD loan. Subsequent to the acquisition, changes in the expected credit losses on PCD loans are recorded to the provision for credit losses. The ACL for non-PCD loans is recorded to the provision for credit losses in the same period as the acquisition.

On January 1, 2023, the Company adopted ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”). ASU 2022-02 requires that the Company evaluate, based on the guidance for accounting for loan modifications, whether the borrower is experiencing financial difficulty, if the modification results in a more-than-insignificant direct change in the contractual cash flows and whether the modifications represent terms that would result in a new loan or a continuation of an existing loan. The Company refers to these loans as "financial difficulty modifications" or "FDMs." This change requires all loan modifications to be accounted for under the general loan modification guidance in ASC 310-20, Receivables – Nonrefundable Fees and Other Costs, and subjects entities to new disclosure requirements on loan modifications to borrowers experiencing financial difficulty. If a modification occurs while the loan is on accrual status, it will continue to accrue interest under the modified terms. After the initial modification and recognition of a FDM, the Company will monitor the performance of the borrower. If no subsequent qualifying modifications are made to the FDM, the loan does not require disclosure in the current period's disclosures after the one-year period has elapsed.

A comprehensive analysis of the ACL is performed by the Company on a quarterly basis. Management evaluates the adequacy of the ACL utilizing a defined methodology to determine if it properly addresses the current and expected risks in the loan portfolio, which considers the performance of borrowers and specific evaluation of individually evaluated loans including historical loss experiences, trends in delinquencies, nonperforming loans and other risk assets, and the qualitative factors. Risk factors are continuously reviewed and adjusted, as needed, by management when conditions support a change. Management believes its approach properly addresses relevant accounting and bank regulatory guidance for loans both collectively and individually evaluated. The results of the comprehensive analysis, including recommended changes, are governed by the Company's Reserve Adequacy Committee.

See Note 4, Loans and Allowance for Credit Losses, to the unaudited condensed consolidated financial statements under Part I, Item 1, "Financial Information," for a description of the Company’s loan classes and differing levels of associated credit risk.

Allowance for Credit Losses on AFS Securities

Under CECL, the Company is required to conduct an impairment evaluation on AFS securities to determine whether the Company has the intent to sell the security or it is more likely than not that it will be required to sell the security before recovery. If these situations apply, the guidance continues to require the Company to reduce the security's amortized cost basis down to its fair value through earnings. The Company also evaluates the unrealized losses on AFS securities to determine if a security's decline in fair value below its amortized cost basis is due to credit factors. The evaluation is based upon factors such as the creditworthiness of the underlying borrowers, performance of the underlying collateral, if applicable, and the level of credit support in the security structure. Management also evaluates other factors and circumstances that may be indicative of a decline in the fair value of the security due to a credit factor. This includes, but is not limited to, an evaluation of the type of security, length of time and extent to which the fair value has been less than cost and near-term prospects of the issuer. If this assessment indicates that a credit loss exists, the present value of the expected cash flows of the security is compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost, an ACL is recorded for the credit loss, which is limited by the amount that the fair value is less than the amortized cost basis. Any additional amount of loss would be due to non-credit factors and is recorded in AOCI, net of taxes. If a credit loss is recognized in earnings, subsequent improvements to the expectation of collectability will be recognized through the ACL. If the fair value of the security increases above its amortized cost, the unrealized gain will be recorded in AOCI, net of taxes, on the unaudited condensed consolidated statements of financial condition. Accrued interest receivable on AFS securities is excluded from the estimate of credit losses.

See Note 3, Investment Securities, to the unaudited condensed consolidated financial statements under Part I, Item 1, "Financial Information," for a description of the Company’s investment securities and impairment evaluation.

Recent Accounting Pronouncements

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The updated guidance requires enhanced disclosures for significant expenses by reportable operating segments. The significant expense categories would be those regularly provided to the Company's chief operating decision-maker ("CODM") and included in an operating segment's measures of profit or loss. Other required disclosures include the composition of other segment items, the title and position of the CODM and an explanation on how the CODM evaluates and uses the reportable segment's performance. This guidance for segment reporting is effective for fiscal years beginning after December 15, 2023 and interim periods with fiscal years beginning after December 15, 2024, with early adoption permitted. The Company will adopt the new standard for the annual reporting period beginning January 1, 2024 and for interim periods beginning January 1, 2025. The Company is not currently required to report segment information and, as such, does not anticipate that the updated guidance will have a significant impact on its consolidated financial statements; however, adoption of this standard could result in additional disclosures.

In December 2023, the Financial Accounting Standards Board issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which will require updates to the disclosures of the income tax rate reconciliation and income taxes paid. The income tax rate reconciliation will require expanded disclosure, using percentages and reporting currency amounts, to include specific categories, including state and local income tax, net of the federal income tax effect, tax credits and nontaxable and nondeductible items, with additional qualitative explanations of individually significant reconciling items. The amount of income taxes paid will require disaggregation by jurisdictional categories: federal, state and foreign. This guidance for income tax disclosures is effective for fiscal years beginning after December 15, 2024. The Company is currently evaluating the updated guidance; however, management does not expect it will have a significant impact on its consolidated financial statements.

In March 2024, the SEC adopted the final rule under SEC Release No. 33-11275, “The Enhancement and Standardization of Climate-Related Disclosures for Investors”. This rule will require registrants to disclose certain climate-related information in registration statements and annual reports. The disclosure requirements will apply to the Company's fiscal year beginning

January 1, 2026. The Company is currently evaluating the final rule to determine its impact on the Company's consolidated financial statements and disclosures.

NOTE 2. MERGER

On July 1, 2024, Orrstown completed the previously announced merger of equals (the “Merger”) with Codorus Valley, pursuant to the Agreement and Plan of Merger (the “Merger Agreement”), dated as of December 12, 2023, by and between Orrstown and Codorus Valley. At the effective time of the Merger (the “Effective Time”), Codorus Valley was merged with and into Orrstown, with Orrstown as the surviving corporation, which was promptly followed by the merger of Codorus Valley’s wholly-owned bank subsidiary, PeoplesBank, A Codorus Valley Company, with and into Orrstown Bank, a wholly-owned subsidiary of Orrstown, with Orrstown Bank as the surviving bank.

Pursuant to the terms of the Merger Agreement, each share of Codorus Valley common stock, $2.50 par value per share (“Codorus Common Stock”), outstanding immediately prior to the Effective Time was canceled and converted into the right to receive 0.875 shares (the “Exchange Ratio”) of Orrstown common stock, no par value per share (“Orrstown Common Stock”), with an amount in cash, without interest, to be paid in lieu of fractional shares.

In addition, at the Effective Time, (i) each option to purchase Codorus Valley common stock issued under Codorus Valley’s 2007 Long-Term Incentive Plan, as amended, 2017 Long-Term Incentive Plan, as amended, and any other similar plan (collectively, the “Codorus Valley Equity Plans”), outstanding immediately prior to the Effective Time was automatically converted into an option to purchase a number of shares of Orrstown common stock equal to the product of the number of shares of Codorus Valley common stock subject to such stock option immediately prior to the Effective Time and the Exchange Ratio, at an exercise price per share (rounded up to the nearest whole cent) equal to (a) the exercise price per share of Codorus Valley common stock of such stock option immediately prior to the Effective Time divided by (b) the Exchange Ratio; (ii) all time-based restricted stock awards and time-based restricted stock unit awards granted under the Codorus Valley Equity Plans were vested in full; and (iii) all performance-based restricted stock awards and performance-based restricted stock unit awards granted under the Codorus Valley Equity Plans were vested in full. In addition, the 2007 Codorus Valley Bancorp, Inc. Restated Employee Stock Purchase Plan was terminated prior to the closing date of the Merger. Each outstanding share of Orrstown Common Stock remained outstanding and was unaffected by the Merger.

PeoplesBank operated 22 full-service branches andeight limited purpose branches in Pennsylvania and Maryland. Following the Merger, Orrstown operated 51 branches as of July 1, 2024. On August 5, 2024, Orrstown announced the Bank intends to closesix of its branches, including three branches owned by the Bank, which the land and buildings were transferred to held-for-sale. These branch closures were completed in the fourth quarter of 2024. After these branch closures are complete, the Bank will have 38 full-service branches andseven limited purpose branches.

The total aggregate consideration delivered to holders of Codorus Valley common stock was 8,532,038 shares of Orrstown common stock. The issuance of shares of Orrstown common stock in connection with the Merger was registered under the Securities Act on a registration statement initially filed by Orrstown with the SEC on March 29, 2024 and declared effective on April 23, 2024 (the “Registration Statement”). The consideration transferred at the close of the transaction was $233.4 million based on the closing market price of Orrstown common stock of $27.36 on June 28, 2024.

The Merger accomplishes the Company’s objectives of providing increased market opportunities and expanding its branch network through a contiguous footprint in Central and Eastern Pennsylvania and the Greater Baltimore, Maryland area. Further, the Merger creates an expanded product suite based on the complementary nature of the products and customers of both companies and increases lending capacity, which will support growth of the existing client base and is expected to provide an opportunity to mitigate risks and increase potential returns.

The following tables summarize the purchase price consideration paid for Codorus Valley and the fair value of the assets acquired and liabilities assumed recognized at the acquisition date.

(dollars are in thousands, except per share data)
Number of shares of Codorus Valley common stock outstanding9,751,323
Per common share exchange ratio0.875
Expected shares of Codorus Valley common stock to be issued8,532,408
Fractional shares of common stock to be paid in cash(370)
Number of shares of Orrstown common stock - as exchanged8,532,038
Orrstown common stock price per common share - closing stock price as of June 28, 2024$27.36
Purchase price merger consideration for Codorus Valley$233,437

Under the acquisition method of accounting, the total merger consideration is allocated to the acquired tangible and intangible assets and assumed liabilities of Codorus Valley based on their estimated fair value as of the closing of the Merger. The excess of the merger consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill. The Company recorded goodwill of $51.9 million in connection with the Merger, which is not amortized for financial reporting purposes, but is subject to annual impairment testing.

Codorus Valley Book Value · Fair Value Adjustment · Codorus Valley Fair Value
July 1, 2024 · July 1, 2024
Total purchase price consideration$233,437
Recognized amounts of identifiable assets acquired and liabilities assumed
Cash and cash equivalents$45,290$—$45,290
Restricted investments in bank stocks1,168—1,168
Securities available for sale331,032(3,672)327,360
Loans, net of allowance for credit losses ("ACL")1,715,761(72,368)1,643,393
Premises and equipment, net17,5536,55024,103
Cash surrender value of life insurance62,817—62,817
Accrued interest receivable8,138798,217
Goodwill2,301(2,301)—
Other intangible assets, net—46,26046,260
Deferred income tax asset, net16,9693,19020,159
Other assets21,024(218)20,806
Total identifiable assets acquired2,222,053(22,480)2,199,573
Deposits1,948,467(3,218)1,945,249
Securities sold under agreements to repurchase7,943—7,943
FHLB advances and other borrowings1,195(803)392
Subordinated notes and trust preferred debt41,195(4,983)36,212
Other liabilities25,0303,24128,271
Total liabilities assumed2,023,830(5,763)2,018,067
Total identifiable net assets$198,223$(16,717)$181,506
Goodwill$51,931

The following are descriptions of the valuation methodologies used to estimate the fair values of major categories of assets acquired and liabilities assumed from the Merger. The Company used independent valuation specialists to assist with the determination of fair values for certain acquired assets and assumed liabilities.

The Company acquired core deposit intangibles of $35.9 million and customer relationship intangible assets associated with wealth and brokerage businesses totaling $10.4 million from the Merger, both valued utilizing the income approach, which is based on the present value of the cash flows that can be expected to be generated in the future. The core deposit intangible and customer relationship intangible assets are amortized based on the sum-of-the-years digits method over the expected life of 10 years.

The Company increased the fair value of premises by $6.6 million with a corresponding decrease to goodwill based upon updated independent market-based appraisals for buildings, land and land improvements. The fair value adjustments will depreciated based on the estimated useful life of 40 years.

Pursuant to the Merger, the Company acquired operating lease assets and operating lease liabilities both with a fair value of $5.1 million based on the income approach, which considered the lease contracts current rental rates, escalation terms and expiration periods. The Company also acquired a finance lease asset and liability with a fair value of $392 thousand. At July 1, 2024, the Company recorded negative fair value adjustments of $1.1 million and $133 thousand to operating lease assets and finance lease assets, respectively, which are amortized over the remaining lease terms.

An adjustment of $3.2 million was recorded to reflect the fair value of the time deposits assumed, which was determined using a discounted cash flow approach that utilized a discount rate equal to current market interest rates for instruments with similar terms and maturities. The fair value adjustment for time deposits will be amortized over the remaining maturities.

Subordinated notes and trust preferred debt were valued using a discounted cash flow approach, which applied a discount rate based upon other issuances with comparable terms. Fair value adjustments of $2.4 million and $2.7 million were recorded for the subordinated notes and trust preferred debt, respectively, which will be amortized over their remaining maturities.

The Company evaluated and classified the acquired loans between non-PCD or PCD. The PCD loans include loans which experienced more-than-insignificant credit deterioration since origination. PCD loans included loans on nonaccrual status, past due 60 days or greater at any time since loan origination or having a risk rating of watch, special mention, substandard, doubtful or loss based on the Company's internal risk rating system. For PCD loans, an ACL is recorded on day 1 and added to the fair value of the loan for its amortized cost. At day 1, a provision for credit loss is not recorded on PCD loans. The following table presents details related to the fair value of acquired PCD loans at the acquisition date:

Unpaid Principal BalancePCD ACLNon-Credit DiscountFair Value of Acquired Loans
Commercial real estate$74,319$(1,321)$(5,531)$67,467
Acquisition and development24,232(2,535)(781)20,915
Commercial and industrial33,454(1,949)(4,954)26,551
Residential mortgage16,720(104)(1,936)14,679
Installment and other loans117(10)(11)96
$148,842$(5,920)$(13,213)$129,708

The following table presents selected pro forma information as if the Merger had occurred at January 1, 2023. The unaudited pro forma information includes the estimated impact of certain fair value adjustments and other merger-related activity. The pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the transaction been affected on the assumed dates. In addition, the unaudited pro forma information does not reflect management's estimate of any revenue-enhancing opportunities or anticipated cost savings as a result of the integration.

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Net interest income$50,873$51,281$148,877$155,784
Net Income20,85617,79256,45656,088

NOTE 3. INVESTMENT SECURITIES

At September 30, 2024 and December 31, 2023, all investment securities were classified as AFS. The following table summarizes amortized cost and fair value of investment securities, the corresponding amounts of gross unrealized gains and losses recognized in AOCI and the ACL at September 30, 2024 and December 31, 2023:

Amortized CostGross UnrealizedGainsGross UnrealizedLossesAllowance for Credit LossesFair Value
U.S. Treasury securities$20,047$—$1,674$—$18,373
U.S. Government Agencies3,249123——3,372
States and political subdivisions220,90930115,110—206,100
GSE residential MBSs149,8063,3782,823—150,361
GSE commercial MBSs9,1644611—9,624
GSE residential CMOs314,8574,3495,081—314,125
Non-agency CMOs33,6983062,772—31,232
Asset-backed92,0095521,093—91,468
Corporate debt1,93243——1,975
Other198———198
Totals$845,869$9,513$28,554$—$826,828
U.S. Treasury securities$20,057$—$2,217$—$17,840
U.S. Government Agencies3,994157——4,151
States and political subdivisions221,6242818,530—203,122
GSE residential MBSs61,669—4,037—57,632
GSE commercial MBSs4,387356——4,743
GSE residential CMOs79,284186,200—73,102
Non-agency CMOs48,1623163,809—44,669
Asset-backed109,7864422,094—108,134
Other126———126
Totals$549,089$1,317$36,887$—$513,519

The following table summarizes investment securities with unrealized losses at September 30, 2024 and December 31, 2023, aggregated by major investment security type and the length of time in a continuous unrealized loss position.

Less Than 12 Months12 Months or MoreTotal
# of SecuritiesFair ValueUnrealizedLosses# of SecuritiesFair ValueUnrealizedLosses# of SecuritiesFair ValueUnrealizedLosses
U.S. Treasury securities—$—$—3$18,373$1,6743$18,373$1,674
States and political subdivisions1501641194,61115,10442195,11215,110
GSE residential MBSs———1556,9092,8231556,9092,823
GSE commercial MBS18541———18541
GSE residential CMOs1184,2433261665,6104,75527149,8535,081
Non-agency CMOs———416,3532,772416,3532,772
Asset-backed412,51246945,6281,0471358,1401,093
Totals17$98,110$37988$397,484$28,175105$495,594$28,554
U.S. Treasury securities—$—$—3$17,840$2,2173$17,840$2,217
States and political subdivisions42,4195340199,93318,47744202,35218,530
GSE residential MBSs———1557,6324,0371557,6324,037
GSE residential CMOs412,7101861456,7656,0141869,4756,200
Non-agency CMOs311,53183416,3343,726727,8653,809
Asset-backed186541574,4072,0901675,2722,094
Totals12$27,525$32691$422,911$36,561103$450,436$36,887

On a quarterly basis, the Company conducts an impairment evaluation on AFS securities to determine whether the Company has the intent to sell the security or it is more likely than not that it will be required to sell the security before recovery. If these situations apply, the guidance requires the Company to reduce the security's amortized cost basis down to its fair value through earnings. The Company also evaluates the unrealized losses on AFS securities to determine if a security's decline in fair value below its amortized cost basis is due to credit factors. The evaluation is based upon factors such as the creditworthiness of the underlying issuers, performance of the underlying collateral, if applicable, and the level of credit support in the security structure. Management also evaluates other factors and circumstances that may be indicative of a decline in the fair value of the security due to a credit factor. This includes, but is not limited to, an evaluation of the type of security, length of time and extent to which the fair value has been less than cost and near-term prospects of the issuer. If this assessment indicates that a credit loss exists, the present value of the expected cash flows of the security is compared to the amortized cost basis of the security. Under the CECL standard, if the present value of the cash flows expected to be collected is less than the amortized cost, an ACL is recorded for the credit loss, which is limited by the amount that the fair value is less than the amortized cost basis. Any additional amount of loss would be due to non-credit factors and is recorded in AOCI, net of taxes. If a credit loss is recognized in earnings, subsequent improvements to the expectation of collectability will be recognized through the ACL. If the fair value of the security increases above its amortized cost, the unrealized gain will be recorded in AOCI, net of taxes, on the unaudited condensed consolidated balance sheets.

The Company didnot record an ACL on the AFS securities at September 30, 2024 and December 31, 2023. As of these periods, the Company considers the unrealized losses on the AFS securities to be related to fluctuations in market conditions, primarily interest rates, and not reflective of deterioration in credit. In addition, the Company maintains that it has the intent and ability to hold these AFS securities until the amortized cost is recovered and it is more likely than not that any of AFS securities in an unrealized loss position would not be required to be sold. At September 30, 2024 and December 31, 2023, unrealized losses were due to market uncertainty resulting from inflation and higher interest rates from the time of the security purchase.

U.S. Treasury Securities. The unrealized losses presented in the table above have been caused by an increase in rates from the time these securities were purchased. Management considers the full faith and credit of the U.S. government in determining whether declines in fair value are due to credit factors.

States and Political Subdivisions. The unrealized losses presented in the table above have been caused by a rise in interest rates from the time these securities were purchased. Management evaluates the financial performance of the issuers, including the investment rating, the state of the issuer of the security and other support in determining whether declines in fair value are due to credit factors.

GSE Residential CMOs, GSE Residential MBS and GSE Commercial MBS. The unrealized losses presented in the table above have been caused by a widening of spreads and a rise in interest rates from the time these securities were purchased. The contractual terms of these securities do not permit the issuer to settle the securities at a price less than its par value basis.

Non-Agency CMOs. The unrealized losses presented in the table above were caused by a widening of spreads and a rise in interest rates from the time the securities were purchased. Management considers the investment rating and other credit support in its evaluation, including delinquencies and credit enhancements, in determining whether declines in fair value are due to credit factors.

Asset-backed. The unrealized losses presented in the table above were caused by a widening of spreads and a rise in interest rates from the time the securities were purchased. Management considers the investment rating and other credit support in its evaluation, including delinquencies and credit enhancements, in determining whether declines in fair value are due to credit factors.

The Company does not intend to sell the aforementioned investment securities with unrealized losses and it is more likely than not that the Company will not be required to sell them before recovery of their amortized cost basis, which may be maturity. In addition, the unrealized losses are not credit related. Therefore, the Company has concluded that the unrealized losses for these securities do not require an ACL at September 30, 2024.

The following table summarizes amortized cost and fair value of investment securities by contractual maturity at September 30, 2024. Expected maturities may differ from contractual maturities if issuers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

Amortized CostFair Value
Due in one year or less$—$—
Due after one year through five years42,42639,859
Due after five years through ten years52,11548,841
Due after ten years151,794141,318
CMOs and MBSs507,525505,342
Asset-backed92,00991,468
Totals$845,869$826,828

The following table summarizes proceeds from sales of investment securities and gross gains and gross losses for the three and nine months ended September 30, 2024 and 2023:

Three months ended September 30,Nine months ended September 30,
2024202320242023
Proceeds from sale of investment securities$162,669$19,900$162,669$19,900
Gross gains27122712
Gross losses——1710

During the three and nine months ended September 30, 2024, the Company recorded net investment security gains of $271 thousand and $254 thousand, respectively, from a security redemption during the third quarter of 2024 resulting in a gain of $181 thousand and mark-to-market activity on an equity security compared to net gains of $2 thousand and net losses of $8 thousand from mark-to-market activity on an equity security for the three and nine months ended September 30, 2023. During the three and nine months ended September 30, 2024, the Company sold investment securities with a principal balance of $162.7 million forno gain or loss. During the three and nine months ended September 30, 2023, the Company sold three U.S. Treasury securities with a principal balance of $19.9 million for anominal gain. Investment securities with a fair value of $735.5 million and $439.7 million at September 30, 2024 and December 31, 2023, respectively, were pledged to secure public funds and for other purposes as required or permitted by law.

NOTE 4. LOANS AND ALLOWANCE FOR CREDIT LOSSES

The Company’s loan portfolio is grouped into segments, which are further broken down into classes to allow management to monitor the performance by the borrower and to monitor the yield on the portfolio. The risks associated with lending activities differ among the various loan classes and are subject to the impact of changes in interest rates, market conditions of collateral securing the loans, and general economic conditions. All of these factors may adversely impact both the borrower’s ability to repay its loans and the value of its associated collateral.

The Company has various types of commercial real estate loans, which have differing levels of credit risk. Owner-occupied commercial real estate loans are generally dependent upon the successful operation of the borrower’s business, with the cash flows generated from the business being the primary source of repayment of the loan. If the business suffers a downturn in sales or profitability, the borrower’s ability to repay the loan could be in jeopardy.

Non-owner occupied and multi-family commercial real estate loans and non-owner occupied residential loans present a different credit risk to the Company than owner-occupied commercial real estate loans, as the repayment of the loan is dependent upon the borrower’s ability to generate a sufficient level of occupancy to produce rental income that exceeds debt service requirements and operating expenses. Lower occupancy or lease rates may result in a reduction in cash flows, which hinders the ability of the borrower to meet debt service requirements and may result in lower collateral values. The Company generally recognizes that greater risk is inherent in these credit relationships compared to owner-occupied loans mentioned above.

Acquisition and development loans consist of 1-4 family residential construction and commercial and land development loans. The risk of loss on these loans is largely dependent on the Company’s ability to assess the property’s value at the completion of the project, which should exceed the property’s construction costs. During the construction phase, a number of factors could potentially negatively impact the collateral value, including cost overruns, delays in completing the project, competition, and real estate market conditions, which may change based on the supply of similar properties in the area. In the event the collateral value at the completion of the project is not sufficient to cover the outstanding loan balance, the Company must rely upon other repayment sources, if any, including the guarantors of the project or other collateral securing the loan.

Commercial and industrial loans include advances to businesses for general commercial purposes and include permanent and short-term working capital, machinery and equipment financing, and may be either in the form of lines of credit or term loans. Although commercial and industrial loans may be unsecured to our highest-rated borrowers, the majority of these loans are secured by the borrower’s accounts receivable, inventory and machinery and equipment. In a significant number of these loans, the collateral also includes the business real estate or the business owner’s personal real estate or assets. Commercial and industrial loans present credit exposure to the Company, as they are more susceptible to risk of loss during a downturn in the economy as borrowers may have greater difficulty in meeting their debt service requirements and the value of the collateral may decline. The Company attempts to mitigate this risk through its underwriting standards, including evaluating the creditworthiness of the borrower and, to the extent available, credit ratings on the business. Additionally, monitoring of the loans through annual renewals and meetings with the borrowers is typical. However, these procedures cannot eliminate the risk of loss associated with commercial and industrial lending.

Municipal loans consist of extensions of credit to municipalities and school districts within the Company’s market area. These loans generally present a lower risk than commercial and industrial loans, as they are generally secured by the municipality’s full taxing authority, by revenue obligations, or by its ability to raise assessments on its clients for a specific utility.

The Company originates loans to its retail clients, including fixed-rate and adjustable first lien mortgage loans, with the underlying 1-4 family owner occupied residential property securing the loan. The Company’s risk exposure is minimized in these types of loans through the evaluation of the creditworthiness of the borrower, including credit scores and debt-to-income ratios, and underwriting standards, which limit the loan-to-value ratio to generally no more than 80% upon loan origination, unless the borrower obtains private mortgage insurance.

Home equity loans, including term loans and lines of credit, present a slightly higher risk to the Company than 1-4 family first liens, as these loans can be first or second liens on 1-4 family owner occupied residential property, but can have loan-to-value ratios of no greater than 85% of the value of the real estate taken as collateral. The creditworthiness of the borrower is also considered, including credit scores and debt-to-income ratios.

Installment and other loans’ credit risk is mitigated through prudent underwriting standards, including evaluation of the creditworthiness of the borrower through credit scores and debt-to-income ratios and, if secured, the collateral value of the assets. These loans can be unsecured or secured by assets the value of which may depreciate quickly or may fluctuate and may present a greater risk to the Company than 1-4 family residential loans.

The following table presents the loan portfolio by segment and class, excluding residential LHFS, at September 30, 2024 and December 31, 2023:

September 30, 2024December 31, 2023
Commercial real estate:
Owner occupied$622,726$373,757
Non-owner occupied1,164,501694,638
Multi-family276,296150,675
Non-owner occupied residential190,78695,040
Acquisition and development:
1-4 family residential construction56,38324,516
Commercial and land development262,317115,249
Commercial and industrial601,469367,085
Municipal27,9609,812
Residential mortgage:
First lien451,195266,239
Home equity - term6,5085,078
Home equity - lines of credit303,165186,450
Installment and other loans18,1319,774
Total loans$3,981,437$2,298,313

In order to monitor ongoing risk associated with its loan portfolio and specific loans within the segments, management uses an internal grading system. The first several rating categories, representing the lowest risk to the Bank, are combined and given a “Pass” rating. Management generally follows regulatory definitions in assigning criticized ratings to loans, including "Special Mention," "Substandard," "Doubtful" or "Loss." The Special Mention category includes loans that have potential weaknesses that may, if not monitored or corrected, weaken the asset or inadequately protect the Bank's position at some future date. These assets pose elevated risk, but their weakness does not yet justify a more severe, or classified rating. Substandard loans are classified as they have a well-defined weakness, or weaknesses that jeopardize liquidation of the debt. These loans are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Substandard loans include loans that management may determine to be either individually evaluated, referred to as "Substandard - Individually Evaluated Loan," or collectively evaluated, referred to as "Substandard Non-Individually Evaluated Loan." A Doubtful loan has a high probability of total or substantial loss, but because of specific pending events that may strengthen the asset, its classification as Loss is deferred. Loss loans are considered uncollectible, as the borrowers are often in bankruptcy, have suspended debt repayments, or have ceased business operations. Once a loan is classified as Loss, there is little prospect of collecting the loan’s principal or interest and it is charged off.

The Company has a loan review policy and program, which is designed to identify and monitor risk in the lending function. The Management ERM Committee, comprised of executive officers, senior officers and loan department personnel, is charged with the oversight of overall credit quality and risk exposure of the Company's loan portfolio. This includes the monitoring of the lending activities of all Company personnel with respect to underwriting and processing new loans and the timely follow-up and corrective action for loans showing signs of deterioration in quality. A loan review program provides the Company with an independent review of the commercial loan portfolio on an ongoing basis. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as extended delinquencies, bankruptcy, repossession or death of the borrower occurs, which heightens awareness as to a possible credit event.

Internal loan reviews are completed annually on all commercial relationships with a committed loan balance in excess of $1.0 million, which includes confirmation of risk rating by an independent credit officer. In addition, all commercial relationships greater than $500 thousand rated Substandard, Doubtful or Loss are reviewed quarterly and corresponding risk ratings are reaffirmed by the Company's Problem Loan Committee, with subsequent reporting to the Management ERM Committee and the Board of Directors.

The following table presents the amortized cost basis of the loan portfolio, by year of origination, loan class, and credit quality, as of September 30, 2024 and December 31, 2023. For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan and payment activity, which residential mortgage and installment and other consumer loans are presented below based on payment performance: performing or nonperforming.

Term Loans Amortized Cost Basis by Origination Year
As of September 30, 202420242023202220212020PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial Real Estate:
Owner-occupied:
Risk rating
Pass$30,447$85,352$129,668$114,761$32,532$160,478$6,446$283$559,967
Special mention—2,6883131,3481,8316,670165—13,015
Substandard - Non-IEL1102,07717,6537,5978,4358,64194—44,607
Substandard - IEL—192—8969323,117——5,137
Total owner-occupied loans$30,557$90,309$147,634$124,602$43,730$178,906$6,705$283$622,726
Current period gross charge offs - owner-occupied$—$—$13$313$—$12$—$—$338
Non-owner occupied:
Risk rating
Pass$76,044$137,520$194,349$328,128$130,201$262,980$778$398$1,130,398
Special mention—10,1082,9813378,8583,790——26,074
Substandard - Non-IEL——1,156——4,594—8596,609
Substandard - IEL—————1,420——1,420
Total non-owner occupied loans$76,044$147,628$198,486$328,465$139,059$272,784$778$1,257$1,164,501
Current period gross charge offs - non-owner occupied$—$—$—$—$—$—$—$—$—
Multi-family:
Risk rating
Pass$6,916$8,438$106,885$59,107$31,234$61,297$75$—$273,952
Special mention——1,107—————1,107
Substandard - Non-IEL—————237——237
Substandard - IEL—————1,000——1,000
Total multi-family loans$6,916$8,438$107,992$59,107$31,234$62,534$75$—$276,296
Current period gross charge offs - multi-family$—$—$—$—$—$7$—$—$7
Non-owner occupied residential:
Risk rating
Pass$8,894$23,655$31,532$30,155$19,933$73,281$439$—$187,889
Special mention———14743526——716
Substandard - Non-IEL——52134—1,431——1,617
Substandard - IEL——39133—140——564
Total non-owner occupied residential loans$8,894$23,655$31,975$30,469$19,976$75,378$439$—$190,786
Current period gross charge offs - non-owner occupied residential$—$—$—$—$—$—$—$—$—
continued
Term Loans Amortized Cost Basis by Origination Year
As of September 30, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans Amortized Basis · Revolving Loans Converted to Term · Total
Acquisition and development:
1-4 family residential construction:
Risk rating
Pass$32,828$14,652$5,175$1,152$940$946$—$242$55,935
Special mention74222——————296
Substandard - Non-IEL—————————
Substandard - IEL———152————152
Total 1-4 family residential construction loans$32,902$14,874$5,175$1,304$940$946$—$242$56,383
Current period gross charge offs - 1-4 family residential construction$—$—$—$—$—$—$—$—$—
Commercial and land development:
Risk rating
Pass$44,312$71,243$70,096$16,594$19,648$7,079$4,964$8,837$242,773
Special mention2,3062,3824,3729942,1233,437——15,614
Substandard - Non-IEL—275——————275
Substandard - IEL——3,285370————3,655
Total commercial and land development loans$46,618$73,900$77,753$17,958$21,771$10,516$4,964$8,837$262,317
Current period gross charge offs - commercial and land development$—$23$—$—$—$—$—$—$23
Commercial and Industrial:
Risk rating
Pass$71,366$93,138$87,249$80,565$28,924$85,851$105,250$4,138$556,481
Special mention4462,1532,6402451,3791,3583,041—11,262
Substandard - Non-IEL—1,3822,8687,656—3,2129,548—24,666
Substandard - IEL4193,4861906222,9651,36414—9,060
Total commercial and industrial loans$72,231$100,159$92,947$89,088$33,268$91,785$117,853$4,138$601,469
Current period gross charge offs - commercial and industrial$—$—$202$11$—$6$—$—$219
Municipal:
Risk rating
Pass$227$10,388$3,124$293$13,928$—$—$27,960
Total municipal loans$227$—$10,388$3,124$293$13,928$—$—$27,960
Current period gross charge offs - municipal$—$—$—$—$—$—$—$—$—
Residential mortgage:
First lien:
Payment performance
Performing$50,716$98,953$105,266$53,549$25,783$111,910$—$626$446,803
Nonperforming—3122444871163,233——4,392
Total first lien loans$50,716$99,265$105,510$54,036$25,899$115,143$—$626$451,195
Current period gross charge offs - first lien$—$—$—$—$—$—$—$—$—
continued
Term Loans Amortized Cost Basis by Origination Year
As of September 30, 202420242023202220212020PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Home equity - term:
Payment performance
Performing$621$867$1,075$209$478$3,221$—$—$6,471
Nonperforming——36——1——37
Total home equity - term loans$621$867$1,111$209$478$3,222$—$—$6,508
Current period gross charge offs - home equity - term$—$—$—$—$—$—$—$—$—
Home equity - lines of credit:
Payment performance
Performing$—$—$—$—$—$—$225,526$75,987$301,513
Nonperforming——————1,0246281,652
Total residential real estate - home equity - lines of credit loans$—$—$—$—$—$—$226,550$76,615$303,165
Current period gross charge offs - home equity - lines of credit$—$—$—$—$—$—$50$—$50
Installment and other loans:
Payment performance
Performing$2,080$3,595$2,816$2,042$455$664$6,436$17$18,105
Nonperforming93———14——26
Total Installment and other loans$2,089$3,598$2,816$2,042$455$678$6,436$17$18,131
Current period gross charge offs - installment and other$115$12$—$32$—$33$14$—$206
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202320232022202120202019PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial Real Estate:
Owner-occupied:
Risk rating
Pass$50,829$103,192$69,888$21,232$21,251$62,634$4,941$—$333,967
Special mention——2,5171,176—1,314——5,007
Substandard - Non-IEL—9,923—6,075—2,687312—18,997
Substandard - IEL———13,366—2,420——15,786
Total owner-occupied loans$50,829$113,115$72,405$41,849$21,251$69,055$5,253$—$373,757
Current period gross charge offs - owner-occupied$—$—$—$—$—$—$—$—$—
Non-owner occupied:
Risk rating
Pass$82,879$102,212$235,031$83,652$63,176$120,696$509$—$688,155
Special mention———524—2,112——2,636
Substandard - Non-IEL—————2,739—8683,607
Substandard - IEL—————240——240
Total non-owner occupied loans$82,879$102,212$235,031$84,176$63,176$125,787$509$868$694,638
Current period gross charge offs - non-owner occupied$—$—$—$—$—$—$—$—$—
continued
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202320232022202120202019PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Multi-family:
Risk rating
Pass$2,701$61,805$28,541$12,694$7,437$33,895$117$—$147,190
Special mention————2442,008——2,252
Substandard - Non-IEL—————————
Substandard - IEL—————1,233——1,233
Total multi-family loans$2,701$61,805$28,541$12,694$7,681$37,136$117$—$150,675
Current period gross charge offs - multi-family$—$—$—$—$—$—$—$—$—
Non-owner occupied residential:
Risk rating
Pass$10,075$20,473$16,947$7,974$6,444$28,319$1,130$—$91,362
Special mention—————731——731
Substandard - Non-IEL—————375——375
Substandard - IEL2—1921,461—917——2,572
Total non-owner occupied residential loans$10,077$20,473$17,139$9,435$6,444$30,342$1,130$—$95,040
Current period gross charge offs - non-owner occupied residential$—$—$—$—$—$12$—$—$12
Acquisition and development:
1-4 family residential construction:
Risk rating
Pass$18,820$5,400$—$—$—$—$—$—$24,220
Special mention222—74—————296
Substandard - Non-IEL—————————
Substandard - IEL—————————
Total 1-4 family residential construction loans$19,042$5,400$74$—$—$—$—$—$24,516
Current period gross charge offs - 1-4 family residential construction$—$—$—$—$—$—$—$—$—
Commercial and land development:
Risk rating
Pass$28,829$48,453$9,847$9,927$110$1,774$6,574$6,936$112,450
Special mention———1,001—437——1,438
Substandard - Non-IEL—————————
Substandard - IEL—————1,361——1,361
Total commercial and land development loans$28,829$48,453$9,847$10,928$110$3,572$6,574$6,936$115,249
Current period gross charge offs - commercial and land development$—$—$—$—$—$—$—$—$—
continued
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202320232022202120202019PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial and Industrial:
Risk rating
Pass$67,735$69,670$67,117$24,580$10,753$20,775$86,475$1,522$348,627
Special mention—4,2514,364115523562,258—11,792
Substandard - Non-IEL——4,682—52251,082—5,994
Substandard - IEL—69—7—455141—672
Total commercial and industrial loans$67,735$73,990$76,163$24,598$11,310$21,811$89,956$1,522$367,085
Current period gross charge offs - commercial and industrial$—$161$106$—$—$8$473$—$748
Municipal:
Risk rating
Pass$—$—$3,403$—$—$6,409$—$—$9,812
Total municipal loans$—$—$3,403$—$—$6,409$—$—$9,812
Current period gross charge offs - municipal$—$—$—$—$—$—$—$—$—
Residential mortgage:
First lien:
Payment performance
Performing$43,641$71,311$34,704$8,056$7,465$97,943$—$638$263,758
Nonperforming————1202,361——2,481
Total first lien loans$43,641$71,311$34,704$8,056$7,585$100,304$—$638$266,239
Current period gross charge offs - first lien$—$—$—$—$—$58$—$—$58
Home equity - term:
Payment performance
Performing$607$732$90$426$115$3,105$—$—$5,075
Nonperforming—————3——3
Total home equity - term loans$607$732$90$426$115$3,108$—$—$5,078
Current period gross charge offs - home equity - term$—$—$—$—$—$—$—$—$—
Home equity - lines of credit:
Payment performance
Performing$—$—$—$—$—$—$107,967$77,171$185,138
Nonperforming——————1,296161,312
Total residential real estate - home equity - lines of credit loans$—$—$—$—$—$—$109,263$77,187$186,450
Current period gross charge offs - home equity - lines of credit$—$—$—$—$—$—$40$—$40
Installment and other loans:
Payment performance
Performing$758$413$332$106$670$947$6,500$—$9,726
Nonperforming3———3312——48
Total Installment and other loans$761$413$332$106$703$959$6,500$—$9,774
Current period gross charge offs - installment and other$181$24$—$—$4$10$28$—$247

For commercial real estate, acquisition and development, commercial and industrial and municipal segments, a loan is evaluated individually when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining expected credit losses, and whether the loan will be individually evaluated, include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not individually evaluated. Generally, loans that are more than 90 days past due will be individually evaluated for a specific reserve. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed to determine if the loan should be placed on nonaccrual status. Nonaccrual loans are, by definition, deemed to be individually evaluated under CECL. A specific reserve allocation for individually evaluated loans is measured on a loan-by-loan basis for commercial and construction loans by either the present value of the expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent. A loan is collateral dependent if the repayment of the loan is expected to be provided solely by the underlying collateral. For loans that are experiencing financial difficulty for extended periods of time, periodic updates on fair values are obtained, which may include updated appraisals. Updated fair values are incorporated into the analysis in the next reporting period.

Loan charge-offs, which may include partial charge-offs, are taken on an individually evaluated loan that is collateral dependent if the carrying balance of the loan exceeds the appraised value of the collateral, the loan has been placed on nonaccrual status or identified as uncollectible, and it is deemed to be a confirmed loss. Typically, loans with a charge-off or partial charge-off will continue to be individually evaluated. Generally, an individually evaluated loan with a partial charge-off may continue to have a specific reserve on it after the partial charge-off, if factors warrant.

At September 30, 2024 and December 31, 2023, the Company’s individually evaluated loans were measured based on the estimated fair value of the collateral securing the loan, except for purchased auto loans on nonaccrual status and accruing loans accounted for as TDRs prior to the adoption of ASU 2022-02. For real estate loans, collateral generally consists of commercial or residential real estate, but in the case of commercial and industrial loans, it could also consist of accounts receivable, inventory, equipment or other business assets. Commercial and industrial loans may also have real estate collateral.

Updated appraisals are generally required every 18 months for classified commercial loans, secured by commercial real estate, in excess of $250 thousand. The “as is" value provided in the appraisal is often used as the fair value of the collateral in determining impairment, unless circumstances, such as subsequent improvements, approvals, or other circumstances, dictate that another value than that provided by the appraiser is more appropriate.

Generally, commercial loans secured by real estate that are evaluated individually are measured at fair value using certified real estate appraisals that had been completed within the last 18 months. Appraised values are discounted for estimated costs to sell the property and other selling considerations to arrive at the property’s fair value. In those situations in which it is determined an updated appraisal is not required for loans individually evaluated for credit expected losses, fair values are based on either an existing appraisal or a DCF analysis as determined by management. The approaches are discussed below:

Existing appraisal – if the existing appraisal provides a strong loan-to-value ratio (generally 70% or lower) and, after consideration of market conditions and knowledge of the property and area, it is determined by the Credit Administration staff that there has not been a significant deterioration in the collateral value, the existing certified appraised value may be used. Discounts to the appraised value, as deemed appropriate for selling costs, are factored into the fair value.

Discounted cash flows – in limited cases, DCF may be used on projects in which the collateral is liquidated to reduce the borrowings outstanding and is used to validate collateral values derived from other approaches.

Collateral on loans evaluated individually is not limited to real estate, and may consist of accounts receivable, inventory, equipment or other business assets. Estimated fair values are determined based on borrowers’ financial statements, inventory ledgers, accounts receivable aging or appraisals from individuals with knowledge in the business. Stated balances are generally discounted for the age of the financial information or the quality of the assets. In determining fair value, liquidation discounts are applied to this collateral based on existing loan evaluation policies.

The Company distinguishes substandard loans for both loans individually and collectively evaluated, as it places less emphasis on a loan’s classification, and increased reliance on whether the loan was performing in accordance with the contractual terms. A substandard classification does not automatically meet the definition of an individually evaluated loan. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual extensions of credit classified as substandard. As a result, the Company’s methodology includes an evaluation of certain accruing commercial real estate, acquisition and development, commercial and industrial and municipal loans rated substandard to be collectively evaluated for credit expected losses. Although the Company believes these loans meet the definition of substandard, they are generally performing and management has concluded that it is likely the Company will be able to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan agreement.

The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without reserves on individually evaluated loans as of September 30, 2024 and December 31, 2023. The Company did not recognize interest income on nonaccrual loans during the three and nine months ended September 30, 2024 and 2023. During the nine months ended September 30, 2024, the Company recorded interest income previously applied to principal of $1.6 million from the payoff of a commercial real estate loan, which totaled $13.4 million at December 31, 2023.

September 30, 2024December 31, 2023
Nonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual loansLoans Past Due 90+ AccruingNonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual loansLoans Past Due 90+ Accruing
Commercial real estate:
Owner-occupied$232$4,905$5,137$252$—$15,786$15,786$—
Non-owner occupied—1,4201,420——240240—
Multi-family1,000—1,000——1,2331,233—
Non-owner occupied residential—564564——2,5722,572—
Acquisition and development:
1-4 family residential construction—152152—————
Commercial and land development3,655—3,655——1,3611,361—
Commercial and industrial2,4556,6059,060—68604672—
Residential mortgage:
First lien3123,9124,22463—2,3092,30966
Home equity – term37—3722—33—
Home equity – lines of credit—1,6521,652——1,3121,312—
Installment and other loans151126—33639—
Total$7,706$19,221$26,927$337$71$25,456$25,527$66

A loan is considered to be collateral-dependent when the borrower is experiencing financial difficulty and the repayment is expected to be provided substantially through the operation or sale of collateral. At September 30, 2024 and December 31, 2023, substantially all individually evaluated loans were collateral-dependent and consisted primarily of commercial real estate, acquisition and development and residential mortgage loans, which were primarily secured by commercial or residential real estate.

The following table presents the amortized cost basis of collateral-dependent loans by class as of September 30, 2024 and December 31, 2023:

Type of Collateral
September 30, 2024Business AssetsCommercial Real EstateEquipmentLandResidential Real EstateOtherTotal
Commercial real estate:
Owner occupied$—$5,137$—$—$—$—$5,137
Non-owner occupied—1,420————1,420
Multi-family—1,000————1,000
Non-owner occupied residential—564————564
Acquisition and development:
1-4 family residential construction————152—152
Commercial and land development—3,655————3,655
Commercial and industrial4,270—4,114679——9,063
Residential mortgage:
First lien————4,152—4,152
Home equity - term————37—37
Home equity - lines of credit————1,652—1,652
Installment and other loans——3——912
Total$4,270$11,776$4,117$679$5,993$9$26,844
Commercial real estate:
Owner occupied$—$15,786$—$—$—$—$15,786
Non-owner occupied—240————240
Multi-family—1,233————1,233
Non-owner occupied residential—2,572————2,572
Acquisition and development:
Commercial and land development———1,361——1,361
Commercial and industrial276594———672
Residential mortgage:
First lien————2,231—2,231
Home equity - term————3—3
Home equity - lines of credit————1,312—1,312
Installment and other loans——18———18
Total$2$19,907$612$1,361$3,546$—$25,428

ASU 2022-02 requires that the Company evaluate, based on the accounting for loan modifications, whether the borrower is experiencing financial difficulty and the modification results in a more-than-insignificant direct change in the contractual cash flows and represents a new loan or a continuation of an existing loan. This standard requires all loan modifications to be accounted for under the general loan modification guidance in ASC 310-20, Receivables – Nonrefundable Fees and Other Costs.

The Company may modify loans to borrowers experiencing financial difficulty by providing principal forgiveness, term extension, interest rate reduction or an other-than-insignificant payment delay. When principal forgiveness is provided, the amount of forgiveness is charged off against the ACL. The Company may also provide multiple types of modifications on an individual loan. During the nine months ended September 30, 2024, the Company extended modifications tothree borrowers experiencing financial difficulty that had a more-than-insignificant direct change in the contractual cash flows of the loan. In addition, the Company acquired three FDM loans from the Merger, which were modified previously during 2024. The Company did not extend modifications to borrowers experiencing financial difficulty that had a more-than-insignificant direct change in the contractual cash flows of the loan during the nine months ended September 30, 2023. For loans previously modified to borrowers experiencing financial difficulty, there was a payoff of a loan within the Acquisition and Development segment totaling $1.3 million during the nine months ended September 30, 2024. In addition, there were no payment defaults in the subsequent twelve months and the Company has not committed to lend additional amounts to those borrowers.

The following tables presents the amortized cost of loans at September 30, 2024 that were both experiencing financial difficulty and modified during the three and nine months ended September 30, 2024, by loan class and by type of modification. The percentage of the amortized cost of loans that were modified to borrowers experiencing difficulty as compared to the amortized cost of loan class is also presented below. The Company has not committed to lend additional amounts to the borrowers included in the table below.

Three Months Ended September 30, 2024Principal ForgivenessPayment DelayTerm ExtensionInterest Rate ReductionCombination Term Extension and Principal ForgivenessCombination Term Extension and Interest Rate ReductionsTotal Class of Financing Receivable
Commercial real estate:
Owner-occupied$—$—$567$2,452$—$—0.48%
Commercial and industrial———2,080——0.35%
Total:——5674,532——
Commercial real estate:
Owner-occupied——5672,452——0.48%
Acquisition and development:
Commercial and land development——4,404———1.68%
Commercial and industrial——732,080——0.36%
Total:——5,0444,532——

The Company monitors the performance of the modified loans to borrowers experiencing financial difficulty to determine the effectiveness of its modification efforts. The following table presents the performance of the loans modified during the nine months ended September 30, 2024, which includes loans that remain on nonaccrual status.

September 30, 2024Current30-59 Days Past Due60-89 Days Past Due90 Days or More Past DueTotalNon-Accrual
Commercial real estate:
Owner-occupied$2,981$—$38$—$3,019$567
Acquisition and development:
Commercial and land development4,405———4,405—
Commercial and industrial2,152———2,152—
Total:9,538—38—9,576567

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2024.

September 30, 2024Principal ForgivenessWeighted Average Interest Rate ReductionWeighted Average Term Extension (in years)
Commercial real estate:
Owner-occupied$—4.0%1.9
Acquisition and development:
Commercial and land development——%1.0
Commercial and industrial—4.0%4.0

Management further monitors the performance and credit quality of the loan portfolio by analyzing the length of time a portfolio is past due by aggregating loans based on its delinquencies. The following table presents the classes of the loan portfolio summarized by aging categories at September 30, 2024 and December 31, 2023:

30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotalPast DueLoans Not Past DueTotalLoans
Commercial real estate:
Owner occupied$17$22$1,529$1,568$621,158$622,726
Non-owner occupied1,057——1,0571,163,4441,164,501
Multi-family237——237276,059276,296
Non-owner occupied residential213—68281190,505190,786
Acquisition and development:
1-4 family residential construction——15215256,23156,383
Commercial and land development—3,5566494,205258,112262,317
Commercial and industrial884,0911,0295,208596,261601,469
Municipal————27,96027,960
Residential mortgage:
First lien8421,7041,4844,030447,165451,195
Home equity - term1,7059137453,3633,1456,508
Home equity - lines of credit——2222303,143303,165
Installment and other loans353136918,06218,131
$4,194$10,317$5,681$20,192$3,961,245$3,981,437
Commercial real estate:
Owner occupied$13,852$—$117$13,969$359,788$373,757
Non-owner occupied152——152694,486694,638
Multi-family————150,675150,675
Non-owner occupied residential——19219294,84895,040
Acquisition and development:
1-4 family residential construction————24,51624,516
Commercial and land development16——16115,233115,249
Commercial and industrial2769625721366,364367,085
Municipal————9,8129,812
Residential mortgage:
First lien5,4331,0587217,212259,027266,239
Home equity - term202—225,0565,078
Home equity - lines of credit1,8011008392,740183,710186,450
Installment and other loans8428191319,6439,774
$21,385$1,257$2,513$25,155$2,273,158$2,298,313

The Company’s ACL is calculated quarterly, with any adjustment recorded to the provision for credit losses in the consolidated statements of operations. Management calculates the quantitative portion of collectively evaluated loans for all loan categories, with the exception of the consumer loan segment, using DCF methodology. For purposes of calculating the quantitative portion of collectively evaluated reserves on the consumer loan segment, the remaining life methodology is utilized. For purposes of estimating the Company’s ACL, management generally evaluates collectively evaluated loans by federal call code, which represents the loan classes based upon U.S. regulatory loan classification rules, in order to group loans with similar risk characteristics.

Loans that do not share similar risk characteristics are evaluated on an individual loan basis, and are excluded from the collective evaluation for the ACL. Loans identified to be individually evaluated under CECL include loans on nonaccrual status and may include accruing loans that do not share similar risk characteristics to other accruing loans that are collectively evaluated on a loan pool basis. A specific analytical method is applied to the individually evaluated loans, which considers collateral value, an observable market price or the present value of expected future cash flows. A specific reserve is assigned if the measured value of the loan using one of the before mentioned methods is less than the current carrying value of the loan.

Based on management's analysis, adjustments may be applied for additional factors impacting the risk of loss in the loan portfolio beyond the quantitatively calculated reserve calculated on collectively evaluated loans. As the quantitative reserve calculation incorporates historical conditions, management may consider an additional or reduced reserve is warranted through qualitative risk factors based on current and expected conditions. These qualitative risk factors considered by management are comparable to legacy factors prior to the adoption of CECL and include significant or unexpected changes in:

Nature and Volume of Loans– including loan growth in the current and subsequent quarters based on the Company’s targeted growth and strategic plan, coupled with the types of loans booked based on risk management and credit culture; the number of exceptions to loan policy; and supervisory loan to value exceptions.

Concentrations of Credit and Changes within Credit Concentrations– including the composition of the Company’s overall portfolio makeup and management's evaluation related to concentration risk management and the inherent risk associated with the concentrations identified.

Lending Policies and Procedures, Underwriting Standards and Recovery Practices – including changes to credit policies and procedures, underwriting standards and perceived impact on anticipated losses, trends in the number of exceptions to loan policy, supervisory loan to value exceptions; and administration of loan recovery practices.

Delinquency and Classified Loan Trends – including delinquency percentages and internal loan ratings noted in the portfolio relative to economic conditions, severity of the delinquencies and the ratings and whether the ratios are trending upwards or downwards.

Collateral Valuation Trends – including underlying market conditions and impact on the collateral values securing the loans.

Experience, Ability and Depth of Management/Lending staff – including the level of experience of senior and middle management and the lending staff, turnover of the staff, and instances of repeat criticisms.

Quality of Loan Review System– including the level of experience of the loan review staff, in-house versus outsourced provider of review, turnover of the staff and instances of repeat criticisms from independent testing, which includes the evaluation of internal loan ratings of the portfolio.

Economic Conditions – including trends in the international, national, regional and local conditions that monitor the interest rate environment, inflationary pressures, the consumer price index, the housing price index, housing statistics, and bankruptcy rates.

Other External Factors- including regulatory and legal environment risks and competition.

All factors noted above were deemed appropriate at September 30, 2024. For the three and nine months ended September 30, 2024, the Economic Conditions qualitative factor was reduced and the Other External Factors qualitative factor is no longer assigned to the impacted loan segments. These changes were based on improved economic reports, as well as concerns subsiding from the prior year about liquidity positions within the banking industry. During the three months ended June 30, 2024, the Economic Conditions qualitative factor for the residential mortgage loan segment was removed and there was a decrease in the Collateral Valuation Trends qualitative factor from a moderate to low level in the ACL model for the residential mortgage and installment and other loan segments applied during the three months ended March 31, 2024. These changes were based on the stabilization in real estate collateral valuations and housing demand and overall portfolio performance. All other qualitative factors were unchanged from December 31, 2023.

The following table presents the activity in the ACL for the three and nine months ended September 30, 2024 and 2023:

Commercial · Consumer
CommercialReal EstateAcquisitionandDevelopmentCommercialandIndustrialMunicipalTotalResidentialMortgageInstallmentand OtherTotalUnallocatedTotal
Three Months Ended
Balance, beginning of period$18,203$2,634$5,652$161$26,650$3,023$191$3,214$—$29,864
Allowance established for acquired PCD loans1,3212,5351,949—5,80510510115—5,920
Provision for credit losses11,1031,809(955)11012,0671,7732752,048—14,115
Charge-offs(333)—(159)—(492)—(88)(88)—(580)
Recoveries412164—1805477131—311
Balance, end of period$30,298$6,990$6,651$271$44,210$4,955$465$5,420$—$49,630
Balance, beginning of period$16,996$2,767$5,854$167$25,784$2,307$292$2,599$—$28,383
Provision for loan losses(173)125(62)(11)(121)23918257—136
Charge-offs——(267)—(267)—(75)(75)—(342)
Recoveries17133—51311950—101
Balance, end of period$16,840$2,893$5,558$156$25,447$2,577$254$2,831$—$28,278
Nine Months Ended
Balance, beginning of period$17,873$2,241$5,806$157$26,077$2,424$201$2,625$—$28,702
Allowance established for acquired PCD loans1,3212,5351,949—5,80510510115—5,920
Provision for credit losses11,4172,223(1,149)11412,6052,4103332,743—15,348
Charge-offs(345)(23)(219)—(587)(50)(206)(256)—(843)
Recoveries3214264—31066127193—503
Balance, end of period$30,298$6,990$6,651$271$44,210$4,955$465$5,420$—$49,630
Balance, beginning of period$13,558$3,214$4,505$24$21,301$3,444$188$3,632$245$25,178
Impact of adopting ASC 3262,857(214)9281693,740(1,121)49(1,072)(245)2,423
Provision for loan losses335(111)790(37)977163124287—1,264
Charge-offs(12)—(748)—(760)(98)(198)(296)—(1,056)
Recoveries102483—18918991280—469
Balance, end of period$16,840$2,893$5,558$156$25,447$2,577$254$2,831$—$28,278

NOTE 5. LEASES

A lease provides the lessee the right to control the use of an identified asset for a period of time in exchange for consideration. The Company has primarily entered into operating leases for branches and office space. Most of the Company's leases contain renewal options, which the Company is reasonably certain to exercise. Including renewal options, the Company's leases range from 3 to 29 years. Operating and finance lease right-of-use assets are included in other assets, operating lease liabilities are included in other liabilities and the finance lease liability is included in other borrowings on the Company's unaudited condensed consolidated balance sheets.

The Company uses its incremental borrowing rate to determine the present value of the lease payments, as the rate implicit in the Company's leases is not readily determinable. Lease agreements that contain non-lease components are generally accounted for as a single lease component, while variable costs, such as common area maintenance expenses and property taxes, are expensed as incurred.

Pursuant to the Merger, the Company acquired operating lease assets and operating lease liabilities both with a fair value of $5.1 million. The Company also acquired a finance lease asset and liability with a fair value of $392 thousand. At July 1, 2024, the Company recorded negative fair value adjustments of $1.1 million and $133 thousand to operating lease assets and finance lease assets, respectively, which are amortized over the remaining lease terms. The weighted average remaining lease term for the acquired operating leases is 14.3 years.

The following table summarizes the Company's operating leases at September 30, 2024 and December 31, 2023.

September 30, 2024December 31, 2023
Operating lease ROU assets$13,668$10,824
Operating lease ROU liabilities14,47511,614
Weighted-average remaining lease term (in years)15.715.1
Weighted-average discount rate4.8%4.4%

The following table summarizes the Company's finance leases at September 30, 2024 and December 31, 2023.

September 30, 2024December 31, 2023
Financing lease assets$377n/a
Weighted-average remaining lease term (in years)5.40.0
Weighted-average discount rate5.0%n/a

The following table presents information related to the Company's operating leases for the three and nine months ended September 30, 2024 and 2023:

Three Months EndedNine Months Ended
September 30, 2024September 30, 2023September 30, 2024September 30, 2023
Cash paid for operating lease liabilities$471$319$1,142$890
Cash paid for finance lease liabilities19—19—
Operating lease expense135337846948

The following table presents expected future maturities of the Company's operating lease liabilities as of September 30, 2024:

2024$391
20251,586
20261,614
20271,650
20281,385
Thereafter14,924
Less: imputed interest7,075
Total lease liabilities$14,475

NOTE 6. GOODWILL AND OTHER INTANGIBLE ASSETS

At September 30, 2024 and December 31, 2023, goodwill was $70.7 million and $18.7 million, respectively. No impairment charges were recorded in the three and nine months ended September 30, 2024 and 2023.

September 30, 2024December 31, 2023
Balance, beginning of year$18,724$18,724
Acquired goodwill51,931—
Balance, end of period$70,655$18,724

Goodwill is not amortized, but is reviewed for potential impairment on at least an annual basis, with testing between annual tests if an event occurs or circumstances change that could potentially reduce the fair value of a reporting unit.

The Company conducted its last annual goodwill impairment test as of November 30, 2023 using generally accepted valuation methods. As a result of that impairment test, no goodwill impairment was identified. No changes occurred that would impact the results of that analysis through September 30, 2024.

The following table presents changes in and components of other intangible assets for the three and nine months ended September 30, 2024 and 2023. The Company acquired core deposit intangibles of $35.9 million and customer relationship intangible assets associated with wealth and brokerage businesses totaling $10.4 million from the Merger. The core deposit intangible and customer relationship intangible assets are amortized based on the sum-of-the-years digits method over the expected life of 10 years. The Company also acquired an investment advisory business and related accounts with assets under management of $85.0 million on July 1, 2024. In connection with this acquisition, the Company recorded an intangible asset totaling $374 thousand associated with the customer list, which will be amortized based on the sum-of-the-years digits method over the expected life ofseven years.

No impairment charges were recorded on other intangible assets during the three and nine months ended September 30, 2024 and September 30, 2023.

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Beginning of period$1,974$2,589$2,414$3,078
Acquired core deposit intangible35,860—35,860—
Acquired customer list10,77428910,774289
Amortization expense(2,464)(228)(2,904)(717)
Balance, end of period$46,144$2,650$46,144$2,650

The following table presents the components of other identifiable intangible assets at September 30, 2024 and December 31, 2023:

September 30, 2024December 31, 2023
Gross AmountAccumulatedAmortizationGross AmountAccumulatedAmortization
Amortized intangible assets:
Core deposit intangible$44,250$8,601$8,390$6,247
Customer relationship intangibles11,06356828918
Total$55,313$9,169$8,679$6,265

The following table presents future estimated aggregate amortization expense for other identifiable intangible assets at September 30, 2024:

2024$2,407
20258,970
20267,877
20276,784
20285,693
Thereafter14,413
$46,144

NOTE 7. SHARE-BASED COMPENSATION PLANS

The Company maintains share-based compensation plans under the shareholder-approved 2011 Plan. The purpose of the share-based compensation plans is to provide officers, employees, and non-employee members of the Board of Directors of the Company with additional incentive to further the success of the Company, and awards may consist of grants of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, deferred stock units and performance shares. All employees and members of the Board of Directors of the Company and its subsidiaries are eligible to participate in the 2011 Plan. The 2011 Plan allows for the Compensation Committee of the Board of Directors to determine the type of incentive to be awarded, its term, manner of exercise, vesting and restrictions on shares. Generally, awards are nonqualified under the IRC, unless the awards are deemed to be incentive awards to employees at the Compensation Committee’s discretion.

At September 30, 2024,1,281,920 shares of the common stock of the Company were reserved, of which 105,106 shares are available to be issued.

The following table presents a summary of nonvested restricted shares activity for the nine months ended September 30, 2024:

SharesWeighted Average Grant Date Fair Value
Nonvested shares, beginning of year291,231$22.85
Granted331,68727.42
Forfeited(13,554)25.92
Vested(340,369)24.18
Nonvested shares, at period end268,995$26.65

The following table presents restricted share compensation expense, with tax benefit information, and fair value of shares vested, for the three and nine months ended September 30, 2024 and 2023:

Three months ended September 30,Nine months ended September 30,
2024202320242023
Restricted share award expense$5,577$606$7,386$1,756
Restricted share award tax benefit1,1711271,551369
Fair value of shares vested5,907—9,3732,460

The unrecognized compensation expense related to the share awards totaled $4.8 million at September 30, 2024 and $3.4 million at December 31, 2023. The unrecognized compensation expense at September 30, 2024 is expected to be recognized over a weighted-average period of 1.3 years. Pursuant to the Merger, on July 1, 2024 the Company accelerated the vesting of time-based restricted stock awards totaling 198,462 shares with compensation expense of $4.0 million, which is included in merger-related expenses.

The following table presents the summary of stock option activity as of September 30, 2024. The Company assumed the stock options from the Merger. The weighted average of remaining contractual term of shares exercisable is 1.92 years.

SharesWeighted AverageExercise Price
Outstanding at June 30, 2024—$—
Assumed from Merger80,22721.96
Granted——
Exercised(6,859)18.12
Forfeited——
Expired——
Outstanding at end of period73,36822.32
Fully vested and expected to vest73,36822.32
Exercisable, at period end73,368$22.32

The following table presents information about stock options exercised for the three months ended September 30, 2024:

September 30, 2024
Total intrinsic value of options exercised$110
Cash received from options exercised124
Tax benefit realized from stock options exercised6

The Company maintains an employee stock purchase plan to provide employees of the Company with an opportunity to purchase Company common stock. Eligible employees may purchase shares in an amount that does not exceed the lesser of the IRS limit of $25,000 or 10% of their annual salary at the lower of 95% of the fair market value of the shares on the semi-annual offering date, or related purchase date. The purchases occur in March and September of each year. The Company reserved 350,000 shares of its common stock to be issued under the employee stock purchase plan. At September 30, 2024,127,727 shares were available to be issued.

The following table presents information for the employee stock purchase plan for the three and nine months ended September 30, 2024 and 2023:

Three months ended September 30,Nine months ended September 30,
2024202320242023
Shares purchased7,5693,44611,4196,449
Weighted average price of shares purchased$25.18$20.52$23.66$21.14
Compensation expense recognized804$103$7

The Company issues new shares or treasury shares, depending on market conditions, in its share-based compensation plans.

NOTE 8. DEPOSITS

The following table summarizes deposits by type at September 30, 2024 and December 31, 2023. Deposits of $1.9 billion were assumed in the Merger.

20242023
Noninterest-bearing demand deposits$815,404$430,959
Interest-bearing demand deposits1,286,0181,000,652
Money market and savings1,542,497720,696
Time ($250,000 or less)834,585330,093
Time (over $250,000)172,34976,414
Total$4,650,853$2,558,814

NOTE 9. DERIVATIVE FINANCIAL INSTRUMENTS

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and also through the use of derivative financial instruments. Specifically, the Company may enter into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company's derivative financial instruments are used as risk management tools by the Company to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investment securities and borrowings and are not used for trading or speculative purposes.

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company uses interest rate swaps and interest rate caps as part of its interest rate risk management strategy.

Interest rate swaps designated as cash flow hedges involve limiting the Company's exposure to fluctuations in future cash flows through the receipt of fixed or variable amounts from a counterparty in exchange for the Company making variable-rate or fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The Company discontinues cash flow hedge accounting if it is probable the forecasted hedged transactions will not occur in the initially identified time period due to circumstances. Upon discontinuance, the associated gains and losses deferred in AOCI are reclassified immediately into earnings and subsequent changes in the fair value of the cash flow hedge are recognized in earnings.

At September 30, 2024, the Company hadone interest rate swap designated as a cash flow hedge with a notional value of $75.0 million, which was a pay-fixed hedge with a notional value for the purpose of hedging variable cash flows associated with the Company's borrowings. At December 31, 2023, the Company hadtwo interest rate swaps as cash flow hedges with a total notional value of $125.0 million. At September 30, 2024, the Company hadone pay-float interest rate swap designated as a hedging instrument, for the purpose of hedging the variable cash flows of selected AFS securities or loans, mature with a total notional value of $50.0 million. During the three and nine months ended September 30, 2024, the Company didnot enter into new interest rate swaps designated as cash flow hedges.

Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. The gain or loss on the fair value hedge, as well as the offsetting loss or gain on the hedged item attributable to the hedged risk, are recognized in current earnings as the fair value changes. When a fair value hedge is discontinued, the hedged asset or liability is no longer adjusted for changes in fair value and the existing basis adjustment is amortized or accreted over the remaining life of the asset or liability.

At September 30, 2024 and December 31, 2023, the Company hadthree pay-fixed interest rate swaps on certain closed portfolio loans with our commercial clients with a total notional value of $100.0 million. The commercial loans are scheduled to mature at various dates ranging from December 2026 to October 2054. The interest rate swaps are designated as fair value hedges and allow the Company to offer long-term fixed rate loans to commercial clients while mitigating the interest rate risk of a long-term asset by converting fixed rate interest payments to floating rate interest payments indexed to a synthetic U.S. SOFR rate. During the three and nine months ended September 30, 2024, the Company did not enter into new interest rate swaps designated as fair value hedges.

The Company enters into interest rate swap agreements that allow its commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate loan into a fixed-rate loan. In addition, the Company may enter into interest rate caps that allow its commercial loan customers to gain protection against significant interest rate increases and provide an upper limit, or cap, on the variable interest rate. The Company then enters into a corresponding swap or cap agreement with a third party in order to economically hedge its exposure through the customer agreement. The interest rate swaps and interest rate caps with both the customers and third parties are not designated as hedges and are marked through earnings. At September 30, 2024, the Company had 59 customer and 59 corresponding third-party broker interest rate derivatives not designated as a hedging instrument with an aggregate notional amount of $692.1 million compared to $444.8 million in notional amount of such derivative instruments at December 31, 2023. During the three and nine months ended September 30, 2024, the Company entered into twenty andtwenty-five, respectively, new interest rate swaps with a commercial loan customer and recorded swap fee income of $504 thousand and $1.1 million, respectively. In addition, the Company acquiredten customer andten corresponding third-party broker interest rate derivatives not designated as a hedging instrument with an aggregate notional value of $96.5 million from the Merger. The Company entered into four new interest rate swaps and recorded $255 thousand in swap fee income during the three months ended September 30, 2023 andsix new interest rate swaps that resulted in swap fee income of $451 thousand during the nine months ended September 30, 2023. Swap fee income is included in noninterest income in the unaudited condensed consolidated statements of operations.

At September 30, 2024 and December 31, 2023, the Company had cash collateral of $9.4 million and $6.6 million with third parties for certain of these derivatives, respectively. At September 30, 2024 and December 31, 2023, the Company held cash collateral of $890 thousand and $4.4 million from a counterparty for these derivatives, respectively.

The Company also may enter into risk participation agreements with a financial institution counterparty for an interest rate derivative contract related to a loan in which the Company may be a participant or the agent bank. The risk participation agreement provides credit protection to the agent bank should the borrower fail to perform on its interest rate derivative contracts with the agent bank. The Company manages its credit risk on the risk participation agreement by monitoring the creditworthiness of the borrower, which is based on the same credit review process as though the Company had entered into the derivative instruments directly with the borrower. The notional amount of such risk participation agreement reflects the

Company’s pro-rata share of the derivative instrument, consistent with its share of the related participated loan. At September 30, 2024 and December 31, 2023, the Company hadsix risk participation agreements with sold protection with a notional value of $47.0 million and $32.7 million, respectively, includingtwo risk participation agreements with sold protection with a notional value of $14.1 million acquired from the Merger. In addition, the Company hadfive risk participations with purchased protection with a notional value of $23.8 million at September 30, 2024 compared tothree risk participations with purchased protection with a notional value of $11.0 million at December 31, 2023. The Company didnot enter into any risk participation agreements with sold protection during the three months ended September 30, 2024. For the nine months ended September 30, 2024, the Company entered intotwo risk participation agreements with purchased protection. The Company didnot enter into any new risk participations during the three and nine months ended September 30, 2023.

As a part of its normal residential mortgage operations, the Company will enter into an interest rate lock commitment with a potential borrower. The Company may enter into a corresponding commitment with an investor to sell that loan at a specific price shortly after origination. In accordance with FASB ASC 820, adjustments are recorded through earnings to account for the net change in fair value of these transactions for the held for sale loan pipeline. The fair value of held for sale loans can vary based on the interest rate locked with the customer and the current market interest rate at the balance sheet date.

The following table summarizes the fair value of the Company's derivative instruments at September 30, 2024 and December 31, 2023:

September 30, 2024 · December 31, 2023
Notional Amount · Balance Sheet Location · Fair Value · Notional Amount · Balance Sheet Location · Fair Value
Derivatives designated as hedging instruments:
Cash flow hedge designation:
Interest rate swaps -FHLB advances$75,000Other liabilities$(611)$75,000Other assets$135
Interest rate swaps - AFS securitiesn/aOther liabilitiesn/a50,000Other liabilities(426)
Fair value hedge designation:
Interest rate swaps - commercial loans100,000Other liabilities(2,255)100,000Other liabilities(1,718)
Total derivatives designated as hedging instruments$(2,866)$(2,009)
Derivatives not designated as hedging instruments:
Interest rate swaps$340,193Other assets$14,237$216,485Other assets$11,157
Interest rate swaps340,193Other liabilities(14,792)216,485Other liabilities(11,253)
Purchased options – rate cap5,837Other assets35,909Other assets8
Written options – rate cap5,837Other liabilities(3)5,909Other liabilities(8)
Risk participations - sold credit protection47,014Other liabilities(166)32,722Other liabilities(59)
Risk participations - purchased credit protection23,779Other assets10911,035Other assets28
Interest rate lock commitments with customers6,647Other assets1182,181Other assets55
Forward sale commitments3,253Other liabilities(9)688Other assets(4)
Total derivatives not designated as hedging instruments$(503)$(76)

The following table presents the carrying amount and associated cumulative basis adjustment related to the application of fair value hedge accounting that is included in the carrying amount of hedged assets as of September 30, 2024 and 2023.

Carrying Amounts of Hedged Assets · Cumulative Amounts of Fair Value Hedging Adjustments Included in the Carrying Amounts of the Hedged Assets
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Commercial loans$100,000$—$2,260$—

The following tables summarize the effect of the Company's derivative financial instruments on OCI and net income for the three and nine months ended September 30, 2024 and 2023:

Amount of (Loss) Gain Recognized in OCI on Derivative · Amount of (Loss) Gain Recognized in OCI on Derivative
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Derivatives in cash flow hedging relationships:
Interest rate products$(2,182)$1,439$(320)$2,831
Amount of Loss Reclassified from AOCI into Income · Amount of Loss Reclassified from AOCI into Income · Location of Loss Recognized from AOCI into Income
Three Months Ended September 30, · Nine Months Ended September 30,
2024 · 2023 · 2024 · 2023
Derivatives in cash flow hedging relationships:
Interest rate products$—$—$—$—Interest income
Amount of (Loss) Gain Recognized in Income · Amount of (Loss) Gain Recognized in Income · Location of Gain Recognized in Income
Three Months Ended September 30, · Nine Months Ended September 30,
2024 · 2023 · 2024 · 2023
Derivatives designated as hedging instruments
Fair value hedge designation:
Interest rate swaps - commercial loans (1)$(5)n/a$3n/aInterest income on loans
Derivatives not designated as hedging instruments:
Interest rate products$(530)$307$(459)$188Other operating expenses
Risk participation agreements873116058Other operating expenses
Interest rate lock commitments with customers45(52)62(20)Mortgage banking activities
Forward sale commitments(12)—(5)(139)Mortgage banking activities
Total derivatives not designated as hedging instruments$(410)$286$(242)$87
(1) Amount includes the net of the change in the fair value of the interest rate swaps hedging commercial loans and the change in the carrying value included in the hedged commercial loans.

The following table is a summary of components for interest rate swaps designated as hedging instruments at September 30, 2024 and December 31, 2023:

Weighted Average Pay RateWeighted Average Receive RateWeighted Average Maturity in Years
Cash flow hedge designation:
Interest rate swaps - FHLB advances3.49%5.17%3.5
Fair value hedge designation:
Interest rate swaps - commercial loans4.12%5.17%2.9
Cash flow hedge designation:
Interest rate swaps - FHLB advances3.49%5.34%4.3
Interest rate swaps - AFS securities5.34%3.73%0.7
Fair value hedge designation:
Interest rate swaps - commercial loans4.12%5.34%3.7

NOTE 10. SHORT-TERM BORROWINGS

The Company has short-term borrowing capability from the FHLB and the FRB discount window. The following table summarizes these short-term borrowings at September 30, 2024 and December 31, 2023, and for the nine and twelve months then ended:

September 30, 2024December 31, 2023
Balance at period-end$75,000$97,500
Weighted average interest rate during the period5.18%5.68%
Average balance during the period$75,000$87,370
Average interest rate during the period5.74%5.46%
Maximum month-end balance during the period$105,000$120,984

At September 30, 2024 and December 31, 2023, the Company had availability under FHLB lines for its short-term borrowings totaling $75.0 million and $52.5 million, respectively.

The Company also enters into borrowing arrangements with certain of its deposit clients by agreements to repurchase ("repurchase agreements") under which the Company pledges investment securities owned and under its control as collateral against the borrowing arrangement, which generally matures within one day from the transaction date. The Company is required to hold U.S. Treasury, U.S. Agency or U.S. GSE securities as underlying securities for repurchase agreements. The following table provides additional details for repurchase agreements, which excludes federal funds purchased, at September 30, 2024 and December 31, 2023.

September 30, 2024December 31, 2023
Balance at period-end$21,932$9,785
Weighted average interest rate during the period1.71%0.76%
Average balance during the period$16,191$14,099
Average interest rate during the period1.22%0.80%
Maximum month-end balance during the period$27,446$17,991
Fair value of securities underlying the agreements at period-end$17,098$10,201

NOTE 11. LONG-TERM DEBT

The following table presents components of the Company’s long-term debt at September 30, 2024 and December 31, 2023. The Company assumed a finance lease asset with a fair value of $392 thousand.

Amount · Weighted Average Rate
September 30, 2024 · December 31, 2023 · September 30, 2024 · December 31, 2023
FHLB fixed rate advances maturing:
2025$15,000$15,0004.57%4.57%
202825,00025,0003.98%3.98%
Total FHLB Advances$40,000$40,0004.20%4.20%
Lease obligation included in long term debt:
Finance lease liabilities$378n/a

The following table presents expected future maturities of the Company's finance lease liabilities as of September 30, 2024:

2024$19
202579
202680
202780
202880
Thereafter93
Less: imputed interest53
Total finance lease liabilities$378

The Bank is a member of the FHLB of Pittsburgh and has access to the FHLB program of overnight and term advances. Under terms of a blanket collateral agreement for advances, lines and letters of credit from the FHLB, collateral for all outstanding advances, lines and letters of credit consisted of 1-4 family mortgage loans and other real estate secured loans totaling $1.1 billion at both September 30, 2024 and December 31, 2023. The Bank had additional availability of $1.0 billion at the FHLB on September 30, 2024, based on its qualifying collateral, net of short-term borrowings and long-term debt detailed above, deposit letters of credit of $1.0 million and non-deposit letters of credit of $609 thousand at September 30, 2024. At December 31, 2023, the Bank had additional availability of $973.3 million at the FHLB and $609 thousand of non-deposit letters of credit. There were zero deposit letters of credit at December 31, 2023.

The Bank had available unsecured lines of credit, with interest based on the daily Federal Funds rate, withtwo correspondent banks totaling $20.0 million at September 30, 2024 and December 31, 2023. There wereno borrowings under these lines of credit at September 30, 2024 and December 31, 2023.

NOTE 12. SUBORDINATED NOTES AND TRUST PREFERRED DEBT

At September 30, 2024 and December 31, 2023, unsecured subordinated notes payable outstanding totaled $63.1 million and $32.1 million, respectively, which qualified for Tier 2 capital subject to the regulatory capital phase out limitations. The notes are recorded on the consolidated balance sheets net of remaining debt issuance costs totaling $353 thousand and $407 thousand at September 30, 2024 and December 31, 2023, respectively, which are amortized over a 10-year period on an effective yield basis. The Company may, at its option, redeem the notes at any time upon the occurrence of certain events. As of September 30, 2024, the Company was in compliance with the covenants contained in the subordinated notes payable agreement.

The Company's subordinated notes of $32.1 million have a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 3.16%, through maturity. At September 30, 2024, the interest rate on the Company's subordinated debt was 8.75%. The Company may, at its option, redeem the notes, in whole or in part, on any interest payment date, and at any time upon the occurrence of certain events. As of September 30, 2024, the Company was in compliance with the covenants contained in the subordinated notes payable agreement.

The Company assumed Codorus Valley's unsecured subordinated notes that were issued in December 2020 in the amount of $31.0 million, which may be redeemed, in whole or in part, in a principal amount with integral multiples of $10.0 million, on or after December 9, 2025 and prior to the maturity date at 100% of the principal amount, plus accrued and unpaid interest. The subordinated notes mature on December 9, 2030. The subordinated notes are also redeemable in whole or in part from time to time, upon the occurrence of specific events defined within the Note Purchase Agreements. The subordinated notes have a fixed rate of interest equal to 4.50% until December 30, 2025. After that term, the variable rate of interest is equal to the three-month CME term SOFR rate plus 4.04%. At the date of the Merger, these subordinated notes were marked to fair value at $28.6 million, with a discount of $2.4 million being amortized and netted against interest expense over the stated maturity.

The Company assumed junior subordinated trust preferred debt of $10.3 million from the Merger that was fair valued at $7.6 million with a discount of $2.7 million being amortized and netted against interest expense over the state maturity. In June 2006, Codorus Valley formed CVB Statutory Trust No. II, a wholly-owned special purpose entity whose sole purpose was to facilitate a pooled trust preferred debt issuance of $7.2 million with a stated maturity of July 7, 2036 and a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 1.54% through maturity. In November 2004, Codorus Valley formed CVB Statutory Trust No. I to facilitate a pooled trust preferred debt issuance of $3.1 million with a stated maturity of December 15, 2034 and a variable rate of three-month CME term SOFR rate, plus a spread adjustment of 0.26161% and a margin of 2.02% through maturity. The Company owns all of the common stock of these nonbank entities, and the debentures are the sole assets of the Trusts. The accounts of both Trusts are not consolidated for financial reporting purposes in accordance with FASB ASC 810, Consolidation. For regulatory capital purposes, the trust preferred securities qualified as Tier 1 capital, but are subject to capital limitations under the risk-based capital guidelines.

The remaining maturities of subordinated notes and trust preferred debt as of September 30, 2024 and December 31, 2023, are as follows:

Amount
September 30, 2024 · December 31, 2023
Subordinated debt maturing:
2028$32,500$32,500
203031,000—
Trust preferred junior subordinated debt maturing:
2034$3,093$—
20367,217—

NOTE 13. SHAREHOLDERS’ EQUITY AND REGULATORY CAPITAL

Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Under the Basel Committee on Banking Supervision's capital guidelines for U.S. Banks, an entity must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The Company and the Bank have elected not to include net unrealized gains or losses included in AOCI in computing regulatory capital.

The Company and the Bank met all capital adequacy requirements to which they are subject at September 30, 2024 and December 31, 2023. Prompt corrective action regulations provide five classifications: well-capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At September 30, 2024, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank's classification.

The following table presents capital amounts and ratios at September 30, 2024 and December 31, 2023:

ActualFor Capital Adequacy Purposes(includes applicable capital conservation buffer)To Be WellCapitalized UnderPrompt Corrective Action Provisions
AmountRatioAmountRatioAmountRatio
Total risk-based capital:
Orrstown Financial Services, Inc.$538,28612.4%$455,72510.5%n/an/a
Orrstown Bank529,51612.2%455,61410.5%$433,91910.0%
Tier 1 risk-based capital:
Orrstown Financial Services, Inc.432,69010.0%368,9208.5%n/an/a
Orrstown Bank478,37011.0%368,8318.5%347,1358.0%
Tier 1 common equity risk-based capital:
Orrstown Financial Services, Inc.425,0599.8%303,7627.0%n/an/a
Orrstown Bank478,37011.0%303,7437.0%282,0476.5%
Tier 1 leverage capital:
Orrstown Financial Services, Inc.432,6908.0%217,5324.0%n/an/a
Orrstown Bank478,3708.8%216,2784.0%270,3475.0%
Total risk-based capital:
Orrstown Financial Services, Inc.$326,87813.0%$264,01910.5%n/an/a
Orrstown Bank320,68712.8%263,94210.5%$251,37310.0%
Tier 1 risk-based capital:
Orrstown Financial Services, Inc.272,67710.8%213,7308.5%n/an/a
Orrstown Bank292,16011.6%213,6678.5%201,0998.0%
Tier 1 common equity risk-based capital:
Orrstown Financial Services, Inc.272,67710.8%176,0137.0%n/an/a
Orrstown Bank292,16011.6%175,9617.0%163,3936.5%
Tier 1 leverage capital:
Orrstown Financial Services, Inc.272,6778.9%122,9074.0%n/an/a
Orrstown Bank292,1609.5%122,9074.0%153,6345.0%

The Company maintains a stockholder dividend reinvestment and stock purchase plan. Under the plan, shareholders may purchase additional shares of the Company’s common stock at the prevailing market prices with reinvested dividends and voluntary cash payments. The Company reserved 1,045,000 shares of its common stock to be issued under the dividend reinvestment and stock purchase plan. At September 30, 2024, approximately 665,000 shares were available to be issued under the plan.

In September 2015, the Board of Directors of the Company authorized a share repurchase program pursuant to which the Company could repurchase up to 416,000 shares of the Company's outstanding shares of common stock, in accordance with all applicable securities laws and regulations, including Rule 10b-18 of the Exchange Act, as amended. On April 19, 2021, the Board of Directors authorized the additional repurchase of up to 562,000 shares of its outstanding common stock for a total of 978,000 shares. When and if appropriate, repurchases may be made in the open market or privately negotiated transactions, depending on market conditions, regulatory requirements and other corporate considerations, as determined by management. Share repurchases may not occur and may be discontinued at any time. For the three and nine months ended September 30, 2024, the Company repurchased zero shares of its common stock. At September 30, 2024,949,533 shares had been repurchased at a total cost of $21.2 million, or $22.36 per share. Common stock available for future repurchase totals 28,467 shares, or 0.1% of the Company's outstanding common stock at September 30, 2024.

On October 22, 2024, the Board of Directors declared a cash dividend of $0.23 per common share, which will be paid on November 12, 2024 to shareholders of record at November 5, 2024.

NOTE 14. EARNINGS PER SHARE

The following table presents earnings per share for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended September 30,Nine Months Ended September 30,
(shares presented in the table are in thousands)2024202320242023
Net (loss) income$(7,903)$9,026$8,366$28,020
Weighted average shares outstanding - basic19,08810,31913,29810,346
Dilutive effect of share-based compensation1388614394
Weighted average shares outstanding - diluted19,22610,40513,44110,440
Per share information:
Basic (loss) earnings per share$(0.41)$0.87$0.63$2.71
Diluted (loss) earnings per share(0.41)0.870.622.68

For the three and nine months ended September 30, 2024, there were average outstanding restricted award shares totaling zero and 517, respectively, compared to 5,262 and 8,348 shares for the three and nine months ended September 30, 2023, respectively, excluded from the computation of earnings per share because the effect was antidilutive, as the grant price exceeded the average market price. The dilutive effect of share-based compensation in each period above relates to restricted stock awards and vested stock options assumed from the Merger.

NOTE 15. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its clients. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the unaudited condensed consolidated balance sheets. The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit and financial guarantees written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The following table presents these contractual, or notional, amounts at September 30, 2024 and December 31, 2023.

Contractual or Notional Amount
September 30, 2024December 31, 2023
Commitments to fund:
Home equity lines of credit$536,884$337,460
1-4 family residential construction loans87,11240,330
Commercial real estate, construction and land development loans238,597132,607
Commercial, industrial and other loans516,783357,099
Letters of credit48,62924,529

Commitments to extend credit are agreements to lend to a client as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each client’s credit-worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the client. Collateral varies but may include accounts receivable, inventory, equipment, residential real estate, and income-producing commercial properties.

Standby letters of credit and financial guarantees written are conditional commitments issued by the Company to guarantee the performance of a client to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to clients. The Company holds collateral supporting those commitments when deemed necessary by management. The liability at September 30, 2024 and December 31, 2023 for guarantees under standby letters of credit issued was not considered to be material.

The Company maintains a reserve on its off-balance sheet credit exposures, which totaled approximately $2.8 million and $1.7 million at September 30, 2024 and December 31, 2023, respectively, and is recorded in other liabilities on the unaudited condensed consolidated balance sheets. The reserve is based on management's estimate of expected losses in its off-balance sheet credit exposures. The reserve specific to unfunded loan commitments is determined by applying utilization assumptions based on historical experience and applying the expected loss rates by loan class. The change in the reserve for off-balance sheet credit exposures is recorded as a provision or reduction to expense through the provision for credit losses in the unaudited condensed consolidated statements of operations. The Company recorded a reversal in the provision for credit losses of $434 thousand and $557 thousand for off-balance sheet credit exposures for the three and nine months ended September 30, 2024. For the three and nine months ended September 30, 2023, the Company recorded expense ofzero to other operating expenses in the unaudited condensed consolidated statements of operations associated with its reserve for off-balance sheet credit exposures.

NOTE 16. FAIR VALUE

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. Certain financial instruments and all non-financial instruments are excluded from disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The fair value hierarchy distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity's own assumptions about market participant assumptions based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are:

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

Level 2 – significant other observable inputs other than Level 1 prices such as prices for similar assets and liabilities in active markets, quoted prices for identical or similar instruments in markets that are not active or other inputs that are observable or can be corroborated by observable market data.

Level 3 – at least one significant unobservable input that reflects a company's own assumptions about the assumptions that market participants would use in pricing an asset or liability.

In instances in which multiple levels of inputs are used to measure fair value, hierarchy classification is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

The Company used the following methods and significant assumptions to estimate fair value for instruments measured on a recurring basis:

Where quoted prices are available in an active market, investment securities are classified within Level 1 of the valuation hierarchy. Level 1 investment securities include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, investment securities are classified within Level 2 and fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or DCF. Level 2 investment securities include U.S. agency securities, MBS, obligations of states and political subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, investment securities are classified within Level 3 of the valuation hierarchy. The Company’s investment securities are classified as AFS.

The fair values of interest rate swaps, interest rate caps and risk participation derivatives are determined using models that incorporate readily observable market data into a market standard methodology. This methodology nets the discounted future cash receipts and the discounted expected cash payments. The discounted variable cash receipts and payments are based on expectations of future interest rates derived from observable market interest rate curves. In addition, fair value is adjusted for the effect of nonperformance risk by incorporating credit valuation adjustments for the Company and its counterparties. These assets and liabilities are classified as Level 2 fair values, based upon the lowest level of input that is significant to the fair value measurements.

The following table summarizes assets and liabilities measured at fair value on a recurring basis at September 30, 2024 and December 31, 2023:

Level 1Level 2Level 3Total FairValueMeasurements
Financial Assets
Investment securities:
U.S. Treasury securities$18,373$—$—$18,373
U.S. Government Agencies—3,372—3,372
States and political subdivisions—199,4266,674206,100
GSE residential MBSs—150,361—150,361
GSE commercial MBSs—9,624—9,624
GSE residential CMOs—314,125—314,125
Non-agency CMOs—19,80711,42531,232
Asset-backed—91,468—91,468
Corporate bonds—1,975—1,975
Other198——198
Loans held for sale—3,561—3,561
Derivatives—14,34911814,467
Totals$18,571$808,068$18,217$844,856
Financial Liabilities
Derivatives$—$17,828$—$17,828
Financial Assets
Investment securities:
U.S. Treasury securities$17,840$—$—$17,840
U.S. Government Agencies—4,151—4,151
States and political subdivisions—197,0606,062203,122
GSE residential MBSs—57,632—57,632
GSE commercial MBSs—4,743—4,743
GSE residential CMOs—73,102—73,102
Non-agency CMOs—22,87821,79144,669
Asset-backed—108,134—108,134
Corporate bonds————
Other126——126
Loans held for sale—5,816—5,816
Derivatives—11,3285511,383
Totals$17,966$484,844$27,908$530,718
Financial Liabilities
Derivatives$—$13,464$—$13,464

The Company hadone municipal bond andtwo CMOs measured at fair value on a recurring basis using significant unobservable inputs (Level 3) at September 30, 2024 and December 31, 2023. The Level 3 valuation is based on a non-executable broker quote, which is considered a significant unobservable input. Such quotes are updated as available and may remain constant for a period of time for certain broker-quoted securities that do not move with the market or that are not interest rate sensitive as a result of their structure or overall attributes.

The Company’s residential mortgage LHFS are recorded at fair value utilizing Level 2 measurements. This fair value measurement is determined based upon third party quotes obtained on similar loans. For loans held-for-sale, for which the fair value option has been elected, the aggregate fair value was greater than the aggregate principal balance by $95 thousand as of September 30, 2024 and below the aggregate principal balance by $1.5 million as of December 31, 2023.

The determination of the fair value of interest rate lock commitments on residential mortgages is based on agreed upon pricing with the respective investor on each loan and includes a pull through percentage. The pull through percentage represents an estimate of loans in the pipeline to be delivered to an investor versus the total loans committed for delivery. Significant changes in this input could result in a significantly higher or lower fair value measurement. As the pull through percentage is a significant unobservable input, this is deemed a Level 3 valuation input. The average pull through percentage, which is based upon historical experience, was 92% as of September 30, 2024. An increase or decrease of 5% in the pull through assumption would result in a positive or negative change of $7 thousand in the fair value of interest rate lock commitments at September 30, 2024.

The following provides details of the Level 3 fair value measurement activity for the periods ended September 30, 2024 and 2023:

Investment securities:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Balance, beginning of period$17,567$27,994$27,853$27,193
Unrealized gains (losses) included in OCI649(736)731(600)
Purchases———871
Net discount accretion17195042
Principal payments and other(134)(225)(428)(454)
Calls——(10,107)—
Balance, end of period$18,099$27,052$18,099$27,052

Interest rate lock commitments on residential mortgages:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Balance, beginning of period$71$67$55$35
Total gains (losses) included in earnings47(52)63(20)
Balance, end of period$118$15$118$15

Certain financial assets are measured at fair value on a nonrecurring basis. Adjustments to the fair value of these assets usually result from the application of lower of cost or market accounting or write-downs of individual assets. The Company used the following methods and significant assumptions to estimate fair value for these financial assets.

There were no transfers into or out of Level 3 during the three and nine months ended September 30, 2024 and 2023.

Individually Evaluated Loans

Loans individually evaluated for credit expected losses include nonaccrual loans and other loans that do not share similar risk characteristics to loans in the CECL loan pools, which have been classified as Level 3. Individually evaluated loans with an allocation to the ACL are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as provision for credit losses on the unaudited condensed consolidated statements of operations.

The measurement of loss associated with loans evaluated individually for all loan classes was based on either the observable market price of the loan, the fair value of the collateral or DCF. For collateral-dependent loans, fair value was measured based on the value of the collateral securing the loan, less estimated costs to sell. Collateral may be in the form of real estate or business assets including equipment, inventory and accounts receivable. The value of the real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). However, if the collateral is a house or building in the process of construction or if management adjusts the appraisal value, then the fair value is considered Level 3. The value of business equipment is based upon an outside appraisal, if deemed significant, or the net book value on the applicable business’ financial statements if not considered significant using observable market data. Likewise, values for inventory and accounts receivable collateral are based on financial statement balances or aging reports (Level 3).

Changes in the fair value of individually evaluated loans still held and considered in the determination of the provision for credit losses were increases due to the acquired of $5.1 million and $4.7 million for the three and nine months ended

September 30, 2024, respectively, compared to a decline of $224 thousand and an increase of $286 thousand for the three and nine months ended September 30, 2023, respectively.

Other Real Estate Owned

OREO property acquired through foreclosure is initially recorded at the fair value of the property at the transfer date less estimated selling cost. Subsequently, OREO is carried at the lower of its carrying value or the fair value less estimated selling cost. Fair value is usually determined based upon an independent third-party appraisal of the property or occasionally upon a recent sales offer. The Company had OREO of $138 thousand at September 30, 2024 acquired in the Merger, which there have been no subsequent write-downs. The Company hadno OREO balances at December 31, 2023.

Mortgage Servicing Rights

MSRs are evaluated for impairment by comparing the carrying value to the fair value, which is determined through a DCF valuation. To the extent the amortized cost of the MSRs exceeds their estimated fair values, a valuation allowance is established for such impairment. Fair value adjustments on the MSRs only occurs if there is an impairment charge. At September 30, 2024, the MSR impairment reserve was $50 thousand. There wasno MSR impairment reserve at December 31, 2023. For both the three and nine months ended September 30, 2024, there was an impairment valuation allowance adjustment of $50 thousand in mortgage banking activities on the unaudited consolidated statements of operations. For the three and nine months ended September 30, 2023, there wereno impairment valuation allowance adjustments in mortgage banking activities on the unaudited consolidated statements of operations.

The following table summarizes assets measured at fair value on a nonrecurring basis at September 30, 2024 and December 31, 2023:

Level 1Level 2Level 3TotalFair ValueMeasurements
Individually Evaluated Loans
Commercial real estate:
Owner occupied$—$—$1,038$1,038
Multi-family——762762
Acquisition and development:
Commercial and land development——1,2361,236
Commercial and industrial——846846
Residential mortgage:
First lien——455455
Home equity - lines of credit——3939
Installment and other loans——33
Total individually evaluated loans$—$—$4,379$4,379
Mortgage servicing rights$—$—$305$305
Individually Evaluated Loans
Commercial real estate:
Owner occupied$—$—$75$75
Commercial and industrial——164164
Residential mortgage:
First lien——219219
Home equity - lines of credit——5656
Total individually evaluated loans$—$—$514$514

The following table presents additional qualitative information about assets measured on a nonrecurring basis and for which the Company has utilized Level 3 inputs to determine fair value:

Fair ValueEstimateValuationTechniquesUnobservable InputRange
Individually evaluated loans$4,379Appraisal of collateralManagement adjustments on appraisals for property type and recent activity10% - 25% discount
- Management adjustments for liquidation expenses · 6.78% - 12.30% discount
Mortgage servicing rights$305Discounted cash flowsWeighted average CPR10.01%
- Weighted average discount rate6.60%
Individually evaluated loans$514Appraisal of collateralManagement adjustments on appraisals for property type and recent activity10% - 70% discount
- Management adjustments for liquidation expenses · 3.30% - 12.30% discount

Fair values of financial instruments

GAAP requires disclosure of the fair value of financial assets and liabilities, including those that are not measured and reported at fair value on a recurring or nonrecurring basis. The following table presents carrying amounts and estimated fair values of the financial assets and liabilities at September 30, 2024 and December 31, 2023:

CarryingAmountFair ValueLevel 1Level 2Level 3
Financial Assets
Cash and due from banks$65,064$65,064$65,064$—$—
Interest-bearing deposits with banks171,716171,716171,716——
Restricted investments in bank stock20,247n/an/an/an/a
Investment securities826,828826,82818,571790,15818,099
Loans held for sale3,5613,561—3,561—
Loans, net of allowance for credit losses3,931,8073,873,542——3,873,542
Derivatives14,46714,467—14,349118
Accrued interest receivable20,56220,562—5,39115,171
Financial Liabilities
Deposits4,650,8534,649,844—4,649,844—
Securities sold under agreements to repurchase and federal funds purchased21,93221,932—21,932—
FHLB advances and other borrowings115,378115,286—115,286—
Subordinated notes and trust preferred debt68,51067,364—67,364—
Derivatives17,82817,828—17,828—
Accrued interest payable3,5913,591—3,591—
Off-balance sheet instruments—————
Financial Assets
Cash and due from banks$32,586$32,586$32,586$—$—
Interest-bearing deposits with banks32,57532,57532,575——
Restricted investments in bank stock11,992n/an/an/an/a
Investment securities513,519513,51917,966467,70027,853
Loans held for sale5,8165,816—5,816—
Loans, net of allowance for loan losses2,269,6112,159,745——2,159,745
Derivatives11,38311,383—11,32855
Accrued interest receivable13,63013,630—4,9878,643
Financial Liabilities
Deposits2,558,8142,555,904—2,555,904—
Securities sold under agreements to repurchase9,7859,785—9,785—
FHLB advances and other borrowings137,500137,500—137,500—
Subordinated notes32,09329,887—29,887—
Derivatives13,46413,464—13,464—
Accrued interest payable2,5602,560—2,560—
Off-balance sheet instruments—————

In accordance with the Company's adoption of ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities, the methods utilized to measure the fair value of financial instruments at September 30, 2024 and December 31, 2023 represent an approximation of exit price; however, an actual exit price may differ.

NOTE 17. CONTINGENCIES

The nature of the Company’s business generates a certain amount of litigation involving matters arising out of the ordinary course of business. Except as described below, in the opinion of management, there are no legal proceedings that might have a material effect on the results of operations, liquidity, or the financial position of the Company at this time.

On March 25, 2022, a customer of the Bank filed a putative class action complaint against the Bank in the Court of Common Pleas of Cumberland County, Pennsylvania, in a case captioned Alleman, on behalf of himself and all others similarly situated, v. Orrstown Bank. The complaint alleges, among other things, that the Bank breached its account agreements by charging certain overdraft fees. The complaint seeks a refund of all allegedly improper fees, damages in an amount to be proven at trial, attorneys’ fees and costs, and an injunction against the Bank’s allegedly improper overdraft practices. This lawsuit is similar to lawsuits filed against other financial institutions pertaining to overdraft fee disclosures.

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.