Skip to main content

CIVISTA BANCSHARES, INC.

For the period ended Mar 31, 2025. Filed May 7, 2025.

View on SEC.gov

About this filing

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

Mar 31, 2025 · Filed May 7, 2025

CIVB$28.36+0.7%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 Interim Consolidated Financial Statements (Unaudited)

(1) Cons olidated Financial Statements

Nature of Operations and Principles of Consolidation: Civista Bancshares, Inc. ("CBI") is an Ohio corporation and a registered financial holding company. The Consolidated Financial Statements include the accounts of CBI and its wholly-owned direct and indirect subsidiaries: Civista Bank ("Civista"), First Citizens Insurance Agency, Inc. ("FCIA"), Water Street Properties, Inc. ("WSP"), CIVB Risk Management, Inc. ("CRMI") and First Citizens Investments, Inc. ("FCI"). The above companies together are sometimes referred to as the "Company". Intercompany balances and transactions are eliminated in consolidation. Management considers the Company to operate primarily in one reportable segment, banking.

Civista provides financial services through its offices in the Ohio counties of Erie, Crawford, Champaign, Cuyahoga, Franklin, Logan, Summit, Huron, Ottawa, Madison, Montgomery, Henry, Wood, and Richland, in the Indiana counties of Dearborn and Ripley, and in the Kentucky county of Kenton. Its primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential mortgage, commercial, and installment loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets and commercial and residential real estate. Commercial loans are expected to be repaid from cash flow from operations of businesses. There are no significant concentrations of loans to any one industry or customer. However, our customers’ ability to repay their loans is dependent on the real estate and general economic conditions in the area. Other financial instruments that potentially represent concentrations of credit risk include deposit accounts in other financial institutions.

Civista Leasing and Finance ("CLF"), formerly known as Vision Financial Group, Inc. ("VFG"), was acquired in the fourth quarter of 2022 as a wholly-owned subsidiary of Civista. As of August 31, 2023, VFG was merged into Civista and now operates as a full-service equipment leasing and financing division of Civista. The operations of CLF are headquartered in Pittsburgh, Pennsylvania.

FCIA is wholly-owned by CBI and was formed to allow CBI and its subsidiaries to participate in commission revenue generated through CBI's third-party insurance agreement. FCIA revenue was less than 1% of total revenue for each of the quarters ended March 31, 2025 and 2024. WSP is wholly-owned by CBI and was formed to hold properties repossessed by CBI subsidiaries. WSP revenue was less than 1% of total revenue for each of the quarters ended March 31, 2025 and 2024. CRMI is a captive insurance company that is wholly-owned by CBI and was formed in 2017 to provide property and casualty insurance coverage to CBI and its subsidiaries for which insurance may not be currently available or economically feasible in the insurance marketplace. CRMI revenue was less than 1% of total revenue for each of the quarters ended March 31, 2025 and 2024. FCI is wholly-owned by Civista and holds and manages its securities portfolio. The operations of FCI are located in Wilmington, Delaware.

The accompanying Unaudited Consolidated Financial Statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the Company’s financial position as of March 31, 2025 and its results of operations and changes in cash flows for the periods ended March 31, 2025 and 2024 have been made. The results of operations for the three-month periods ended March 31, 2025 are not necessarily indicative of the operating results for the full year. Reference is made to the accounting policies of the Company described in the notes to the audited consolidated financial statements contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024. The Company has consistently followed these policies in preparing this Quarterly Report on Form 10-Q.

(2) Significant Accounting Policies

Use of Estimates: To prepare financial statements in conformity with GAAP, 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 future results could differ. The allowance for credit losses, determination of goodwill impairment, and fair value measurements of financial instruments are considered material estimates that are particularly susceptible to significant change in the near term.

Revisions: The Company has voluntarily revised amounts reported in a previously issued financial statement to correct two immaterial errors. Certain prior year amounts have been reclassified between non-interest income and non-interest expense for the first quarter of 2024 to correct the presentation of certain intercompany amounts as well as revising cash paid for interest in the supplemental section of the Consolidated Statement of Cash Flows. These revisions had no impact to the Company's net income.

Recently Adopted and Newly Issued but Not Yet Effective Accounting Standards:

In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The Update is designed to provide relief from the accounting analysis and impacts that may otherwise be required for modifications to agreements necessitated by reference rate reform. The Update also provides optional expedients to enable companies to continue to apply hedge accounting to certain hedging relationships impacted by reference rate reform. The amendments in this Update were effective for all entities as of March 12, 2020 through December 31, 2022; however, a deferral of the implementation of reference rate reform was issued in December of 2022, which extended the implementation to December 31, 2024. The Company has implemented a replacement for the reference rate using the Secured Overnight Financing Rate ("SOFR") or the Prime Rate and has determined that the changes to the reference rate did not have a material impact on our financial condition, results of operations or cash flows.

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this ASU apply to all public entities that are required to report segment information in accordance with FASB ASC Topic 280, Segment Reporting. The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. The amendments require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker ("CODM") and included within each reported measure of segment profit or loss. Public entities are required to disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition. In addition, public entities must provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by FASB ASC Topic 280, Segment Reporting, in interim periods. The amendments clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit. However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements. The amendments require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. Finally, the amendments require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in the ASU and all existing segment disclosures in ASC Topic 280. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. A public entity should apply the amendments retrospectively to all prior periods presented in the financial statements. Upon transition, the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. The Company adopted ASU 2023-07 in 2024 with little impact as currently, the Company's financial service operations are considered by management to be aggregated inone reportable segment.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments in this ASU require that public business entities on an annual basis (a) disclose specific categories in the rate reconciliation and (b) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income or loss by the applicable statutory income tax rate). The amendments in this ASU also require that all entities disclose on an annual basis the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes, and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments require that all entities disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments should be applied on a prospective basis. Retrospective application is permitted. The impact of ASU 2023-09 is not expected to be material to the Company's Consolidated Financial Statements.

In March 2024, the FASB issued ASU 2024-01, Compensation - Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. The amendments clarify how an entity determines whether a profits interest or similar award is (i) within scope of Compensation - Stock Compensation (Topic 718) or (ii) not a share-based payment arrangements and therefore within the scope of other guidance. The amendments are effective for fiscal years beginning after December 15, 2024. The impact of ASU 2024-01 is not expected to be material to the Company's Consolidated Financial Statements.

In November 2024, the FASB issued ASU 2024-03: Income Statement-Reporting Comprehensive Income Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. This ASU requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. This ASU does not change the expense captions an entity presents on the face of the income statement ASU 2024-03 can be applied prospectively, and it is effective for annual periods beginning after December 15, 2026,and interim periods within fiscal years beginning after December 15, 2027. Early adoption and retrospective applications are permitted. The Company is currently evaluating the impact of ASU 2024-03 on its Consolidated Financial Statements.

(3) Securities

The amortized cost and fair market value of available-for-sale securities and the related gross unrealized gains and losses recognized were as follows:

March 31, 2025AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFair Value
U.S. Treasury securities and obligations of U.S. government agencies$67,118$307$(2,441)$64,984
Obligations of states and political subdivisions350,689197(30,672)320,214
Mortgage-backed securities in government sponsored entities288,763325(28,141)260,947
Total debt securities (1)$706,570$829$(61,254)$646,145
December 31, 2024AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFair Value
U.S. Treasury securities and obligations of U.S. government agencies$100,378$303$(3,294)$97,387
Obligations of states and political subdivisions351,635482(26,998)325,119
Mortgage-backed securities in government sponsored entities258,04597(32,581)225,561
Total debt securities (1)$710,058$882$(62,873)$648,067

(1) Excludes accrued interest receivable on securities of $3,738 and $4,351 at March 31, 2025 and December 31, 2024, respectively, that is recorded in other assets on the consolidated balance sheets.

The amortized cost and fair value of debt securities at March 31, 2025, by contractual maturity, is shown below. Actual maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately.

Available for saleAmortizedCostFairValue
Due in one year or less$8,840$8,663
Due after one year through five years83,18979,209
Due after five years through ten years46,48645,737
Due after ten years279,292251,589
Mortgage-backed securities288,763260,947
Total securities available-for-sale$706,570$646,145

There wereno proceeds from sales of debt securities available-for-sale, gross realized gains or gross realized losses as of March 31, 2025 or March 31, 2024.

Securities are pledged by the Company from time to time to secure public deposits, other deposits and liabilities as required by law. The carrying value of pledged securities was approximately $211,288 and $206,600 as of March 31, 2025 and December 31, 2024, respectively.

The following tables show the fair value and gross unrealized losses, aggregated by investment category, and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2025 and December 31, 2024:

March 31, 202512 Months or lessMore than 12 monthsTotal
Description of SecuritiesFairValueUnrealizedLossFairValueUnrealizedLossFairValueUnrealizedLoss
U.S. Treasury securities and obligations of U.S. government agencies$2,524$(13)$53,914$(2,428)$56,438$(2,441)
Obligations of states and political subdivisions115,829(1,840)176,930(28,832)292,759(30,672)
Mortgage-backed securities in gov’t sponsored entities11,114(119)185,308(28,022)196,422(28,141)
Total$129,467$(1,972)$416,152$(59,282)$545,619$(61,254)
December 31, 202412 Months or lessMore than 12 monthsTotal
Description of SecuritiesFairValueUnrealizedLossFairValueUnrealizedLossFairValueUnrealizedLoss
U.S. Treasury securities and obligations of U.S. government agencies$32,388$(51)$55,000$(3,243)$87,388$(3,294)
Obligations of states and political subdivisions98,965(806)173,668(26,192)272,633(26,998)
Mortgage-backed securities in gov’t sponsored entities28,322(329)186,173(32,252)214,495(32,581)
Total$159,675$(1,186)$414,841$(61,687)$574,516$(62,873)

At March 31, 2025, there were a total of 512 securities in the portfolio with unrealized losses mainly due to higher current market rates when compared to the time of purchase. At December 31, 2024, the Company owned 508 securities that were in an unrealized loss position. The unrealized losses on securities have not been recognized into income because the issuers’ securities are of high credit quality, management has the intent and ability to hold these securities for the foreseeable future, and the decline in fair value is largely due to currently higher market rates when compared to the time of purchase. The fair value is expected to recover as the securities approach their maturity date or reset date. The Company does not intend to sell until recovery and does not believe selling will be required before recovery.

Each quarter, we perform an analysis to determine if any of the unrealized losses on securities available-for-sale are comprised of credit losses as compared to unrealized losses due to market interest rate adjustments. Our assessment includes a review of the unrealized loss for each security issuance held; the financial condition and near-term prospects of the issuer, including external credit ratings and recent downgrades; and our ability and intent to hold the security for a period of time sufficient for a recovery in value. We also consider the extent to which the securities are issued by the federal government or its agencies, and any guarantee of issued amounts by those agencies. The portfolio continues to consist of a mix of fixed and floating-rate, high quality securities, largely rated AA (or better), displaying an overall effective duration of approximately 3.0 years. No credit losses were determined to be present as of March 31, 2025, as there was no credit quality deterioration noted. Therefore, no provision for credit losses on securities was recognized for the first quarter of 2025.

The following table presents the net gains and losses on equity investments recognized in earnings for the three months ended March 31, 2025 and 2024 and the portion of unrealized gains and losses for the period that relates to equity investments held at March 31, 2025 and 2024:

Three Months Ended March 31,
20252024
Net gains (losses) recognized on equity securities during the period$(29)$(141)
Less: Net gains (losses) realized on the sale of equity securities during the period——
Unrealized gains (losses) recognized on equity securities held at reporting date$(29)$(141)

Equity securities consisting of investments in other financial institutions totaled $2.4 million as of both March 31, 2025 and December 31, 2024.

Stock of the Federal Home Loan Bank of Chicago (“FHLBC”), the Federal Reserve Bank of Cleveland (“FRBC”), United Bankers' Bancorp, Farmer Mac and Norwalk Community Development Corp are considered Other securities. FHLBC stock was recorded at $20.8 million at March 31, 2025 and $18.5 million at December 31, 2024. FRBC stock was recorded at $11.5 million at both March 31, 2025 and December 31, 2024. United Bankers' Bancorp stock was recorded at $225 at March 31, 2025 and December 31, 2024. Farmer Mac stock was recorded at $42 at both March 31, 2025 and December 31, 2024. Norwalk Community Development Corp stock was recorded at $2 at both March 31, 2025 and December 31, 2024. Other securities are carried at cost, classified as restricted securities, and periodically evaluated for impairment based on ultimate recovery of par value.

(4) Loans

Loan balances were as follows:

March 31, 2025December 31, 2024
Commercial & Agriculture$330,627$328,488
Commercial Real Estate- Owner Occupied378,095374,367
Commercial Real Estate- Non-Owner Occupied1,246,0251,225,991
Residential Real Estate773,349763,869
Real Estate Construction297,589305,992
Farm Real Estate22,39923,035
Lease Financing Receivables44,57046,900
Consumer and Other11,38212,588
Total loans3,104,0363,081,230
Allowance for credit losses(40,284)(39,669)
Net loans$3,063,752$3,041,561

Included in total loans above are net deferred loan fees of $2,144 and $2,686 at March 31, 2025 and December 31, 2024, respectively.

The Company elected to exclude accrued interest receivable from the amortized cost basis of loans disclosed in this Note 4 and in Note 5 (Allowance for Credit Losses). As of March 31, 2025 and December 31, 2024, loans accrued interest receivable totaled $10,105 and $9,077, respectively, and is included in the accrued interest receivable line item on the Company's Consolidated Balance Sheet.

Lease financing receivables consist of sales-type and direct financing leases for equipment, with terms typically ranging from two to six years. On direct financing leases, the Company obtains third-party residual value guarantees to reduce its residual asset risk. The net investment in direct financing and sales-type leases was comprised of the following as of March 31, 2025 and December 31, 2024:

March 31, 2025December 31, 2024
Minimum lease payments receivable$50,417$53,284
Unguaranteed residual assets1,3301,286
Unamortized direct costs——
Unearned income(7,177)(7,670)
Total net investment in direct financing and sales-type leases$44,570$46,900

(5) Allowance for Credit Losses

The following table presents, by portfolio segment, the changes in the allowance for credit losses ("ACL") for the three months ended March 31, 2025 and 2024.

Allowance for credit losses:

For the three months ended March 31, 2025Beginning balanceCharge-offsRecoveriesProvisionEnding Balance
Commercial & Agriculture$6,586$(72)$291$(611)$6,194
Commercial Real Estate:
Owner Occupied4,327——1394,466
Non-Owner Occupied11,404(800)—80811,412
Residential Real Estate11,866—1957012,455
Real Estate Construction3,708——3094,017
Farm Real Estate226——38264
Lease Financing Receivables1,361(90)25(19)1,277
Consumer and Other191(14)814199
Total$39,669$(976)$343$1,248$40,284

For the three months ended March 31, 2025, the Company provided $1,248 to the allowance for credit losses, as compared to a provision of $2,042 for the three months ended March 31, 2024. The Company experienced an increase in the allowance for credit losses as our current expected credit loss ("CECL") model required higher provisions, primarily attributable to quantitative factors representing an increase in the forecasted unemployment rate, forecasted probability of default and lower prepayment speeds as well as loan growth during the period. In the commercial and agriculture portfolio, the company experienced a decrease in reserves primarily related to the decrease in specific reserves related to one client that made a large paydown during the quarter.

March 31, 2024Beginning balanceCharge-offsRecoveriesProvisionEnding Balance
Commercial & Agriculture$7,587$(212)$152$210$7,737
Commercial Real Estate:
Owner Occupied4,723—3(74)4,652
Non-Owner Occupied12,056(174)51,08112,968
Residential Real Estate8,489(13)1204789,074
Real Estate Construction3,388—4413,433
Farm Real Estate260——60320
Lease Financing Receivables297(226)—288359
Consumer and Other341(26)14(23)306
Unallocated19——(19)0
Total$37,160$(651)$298$2,042$38,849

The Company’s internally assigned risk grades are as follows:

Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.

Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

Substandard – loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that Civista will sustain some loss if the deficiencies are not corrected.

Doubtful – loans classified as doubtful have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.

Loss – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted.

Homogeneous loans, generally Residential Real Estate, Real Estate Construction, and Consumer and Other loans, are not risk-graded, except when collateral is used for a business purpose. These loans are monitored based on performance, with performing loans included as Pass and nonperforming loans included in Substandard.

Based on the most recent analysis performed, the risk categoryof loans at March 31, 2025, and year-to-date gross charge-offs as of March 31, 2025, by type and year of originations, was as follows:

Term Loans Amortized Cost Basis by Origination Year
Revolving
20252024202320222021PriorLoansTotal
Commercial & Agriculture
Pass$15,283$71,588$50,954$33,330$30,474$19,220$87,076$307,925
Special Mention——1,020359281,1686,4719,046
Substandard—4,9282,011741563313,95812,025
Doubtful——————1,6311,631
Total Commercial & Agriculture$15,283$76,516$53,985$34,430$30,558$20,719$99,136$330,627
Commercial & Agriculture:
Current-period gross charge-offs$—$—$67$5$—$—$—$72
Commercial Real Estate - Owner Occupied
Pass$9,696$30,535$42,075$71,877$61,094$140,004$7,428$362,709
Special Mention——1,8553,6258482,103—8,431
Substandard——1,6311,488—3,1347026,955
Doubtful————————
Total Commercial Real Estate - Owner Occupied$9,696$30,535$45,561$76,990$61,942$145,241$8,130$378,095
Commercial Real Estate - Owner Occupied:
Current-period gross charge-offs$—$—$—$—$—$—$—$—
Commercial Real Estate - Non-Owner Occupied
Pass$6,903$76,610$236,533$308,589$164,883$387,359$26,873$1,207,750
Special Mention———2,0199,2199,355—20,593
Substandard————7,20010,482—17,682
Doubtful————————
Total Commercial Real Estate - Non-Owner Occupied$6,903$76,610$236,533$310,608$181,302$407,196$26,873$1,246,025
Commercial Real Estate - Non-Owner Occupied:
Current-period gross charge-offs$—$—$—$—$800$—$—$800
Residential Real Estate
Pass$10,580$104,612$124,498$111,075$89,082$151,081$173,222$764,150
Special Mention—68286—5703283501,602
Substandard——5101,5566452,4679056,083
Doubtful—1,091————4231,514
Total Residential Real Estate$10,580$105,771$125,294$112,631$90,297$153,876$174,900$773,349
Residential Real Estate:
Current-period gross charge-offs$—$—$—$—$—$—$—$—
Revolving
20252024202320222021PriorLoansTotal
Real Estate Construction
Pass$7,301$92,585$125,442$42,335$4,755$8,591$10,470$291,479
Special Mention—2087475,000155——6,110
Substandard————————
Doubtful————————
Total Real Estate Construction$7,301$92,793$126,189$47,335$4,910$8,591$10,470$297,589
Real Estate Construction:
Current-period gross charge-offs$—$—$—$—$—$—$—$—
Farm Real Estate
Pass$53$377$2,098$479$2,078$15,158$1,469$21,712
Special Mention———388—159140687
Substandard————————
Doubtful————————
Total Farm Real Estate$53$377$2,098$867$2,078$15,317$1,609$22,399
Farm Real Estate:
Current-period charge-offs$—$—$—$—$—$—$—$—
Lease Financing Receivables
Pass$4,030$14,931$15,344$5,700$1,247$445$—41,697
Special Mention78742170117611—1,124
Substandard—1,049329371———1,749
Doubtful——-—————
Total Lease Financing Receivables$4,108$16,722$15,843$6,188$1,253$456$—$44,570
Lease Financing Receivables:
Current-period charge-offs$—$—$—$90$—$—$—$90
Consumer and Other
Pass$655$1,872$3,349$1,997$1,490$680$1,313$11,356
Special Mention————————
Substandard———188——26
Doubtful————————
Total Consumer and Other$655$1,872$3,349$2,015$1,498$680$1,313$11,382
Consumer and Other:
Current-period charge-offs$—$—$5$5$4$—$—$14
Total Loans$54,579$401,196$608,852$591,064$373,838$752,076$322,431$3,104,036
Total Loans:
Current-period charge-offs$—$—$72$100$804$—$—$976

The risk category of loans at December 31, 2024, and year-to-date gross charge-offs as of March 31, 2024, by type and year of originations, was as follows:

Term Loans Amortized Cost Basis by Origination Year
Revolving
20242023202220212020PriorLoansTotal
Commercial & Agriculture
Pass$74,397$55,540$37,078$33,164$7,477$13,449$86,804$307,909
Special Mention2551,225511321,286—4,1737,482
Substandard5,6291,9424138933323,00411,412
Doubtful——————1,6851,685
Total Commercial & Agriculture$80,281$58,707$38,002$33,285$8,766$13,781$95,666$328,488
Commercial & Agriculture:
Current-period gross charge-offs$—$139$—$40$—$33$—$212
Commercial Real Estate - Owner Occupied
Pass$26,677$40,344$72,901$62,663$52,478$97,293$8,358$360,714
Special Mention—3,5254,98785538330217810,230
Substandard—————3,1892343,423
Doubtful————————
Total Commercial Real Estate - Owner Occupied$26,677$43,869$77,888$63,518$52,861$100,784$8,770$374,367
Commercial Real Estate - Owner Occupied:
Current-period gross charge-offs$—$—$—$—$—$—$—$—
Commercial Real Estate - Non-Owner Occupied
Pass$59,635$227,608$299,079$170,534$121,313$280,870$29,219$1,188,258
Special Mention——7,166——10,533—17,699
Substandard———8,000—12,034—20,034
Doubtful————————
Total Commercial Real Estate - Non-Owner Occupied$59,635$227,608$306,245$178,534$121,313$303,437$29,219$1,225,991
Commercial Real Estate - Non-Owner Occupied:
Current-period gross charge-offs$—$—$—$—$—$174$—$174
Residential Real Estate
Pass$97,552$127,090$113,877$90,198$64,528$91,785$168,840$753,870
Special Mention71286—576924814261,932
Substandard—3169678596752,6551,1806,652
Doubtful1,115—————3001,415
Total Residential Real Estate$98,738$127,692$114,844$91,633$65,295$94,921$170,746$763,869
Residential Real Estate:
Current-period gross charge-offs$—$—$—$3$—$10$—$13
Revolving
20242023202220212020PriorLoansTotal
Real Estate Construction
Pass$90,417$133,695$52,564$10,348$6,841$2,369$9,449$305,683
Special Mention154——155———309
Substandard————————
Doubtful————————
Total Real Estate Construction$90,571$133,695$52,564$10,503$6,841$2,369$9,449$305,992
Real Estate Construction:
Current-period gross charge-offs$—$—$—$—$—$—$—$—
Farm Real Estate
Pass$571$2,125$495$2,099$4,122$11,525$1,490$22,427
Special Mention——388——15862608
Substandard————————
Doubtful————————
Total Farm Real Estate$571$2,125$883$2,099$4,122$11,683$1,552$23,035
Farm Real Estate:
Current-period charge-offs$—$—$—$—$—$—$—$—
Lease Financing Receivables
Pass$18,783$16,516$6,955$1,563$426$65$—$44,308
Special Mention1,107——————1,107
Substandard—4661,000—19——1,485
Doubtful———————-
Total Lease Financing Receivables$19,890$16,982$7,955$1,563$445$65$—$46,900
Lease Financing Receivables:
Current-period charge-offs$—$—$151$12$63$—$—$226
Consumer and Other
Pass$2,521$3,717$2,329$1,787$677$206$1,339$12,576
Special Mention————————
Substandard—3—9———12
Doubtful————————
Total Consumer and Other$2,521$3,720$2,329$1,796$677$206$1,339$12,588
Consumer and Other:
Current-period charge-offs$—$2$2$5$4$13$—$26
Total Loans$378,884$614,398$600,710$382,931$260,320$527,246$316,741$3,081,230
Total Loans:
Current-period charge-offs$—$141$153$60$67$230$—$651

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of March 31, 2025 and December 31, 2024.

March 31, 202530-59DaysPast Due60-89DaysPast Due90 Daysor GreaterPast DueTotal PastDueCurrentTotal LoansPast Due90 DaysandAccruing
Commercial & Agriculture$9,315$308$1,800$11,423$319,204$330,627$146
Commercial Real Estate:
Owner Occupied7——7378,088378,095—
Non-Owner Occupied—678,2348,3011,237,7241,246,025—
Residential Real Estate2,9701,1961,8806,046767,303773,349—
Real Estate Construction————297,589297,589—
Farm Real Estate————22,39922,399—
Lease Financing Receivables3,008—3523,36041,21044,570—
Consumer and Other8851811111,27111,382—
Total$15,388$1,576$12,284$29,248$3,074,788$3,104,036$146
December 31, 202430-59DaysPast Due60-89DaysPast Due90 Daysor GreaterPast DueTotal PastDueCurrentTotal LoansPast Due90 DaysandAccruing
Commercial & Agriculture$825$114$1,374$2,313$326,175$328,488$—
Commercial Real Estate:
Owner Occupied——225225374,142374,367225
Non-Owner Occupied698,0002,51410,5831,215,4081,225,991—
Residential Real Estate5,5041,6342,2739,411754,458763,869—
Real Estate Construction————305,992305,992—
Farm Real Estate————23,03523,035—
Lease Financing Receivables5753519091,83545,06546,900—
Consumer and Other18137322112,36712,588—
Total$7,154$10,136$7,298$24,588$3,056,642$3,081,230$225

The following table presents loans on nonaccrual status as of March 31, 2025.

March 31, 2025Nonaccrual loans with a related ACLNonaccrual loans without a related ACLTotal Nonaccrual loans
Commercial & Agriculture$7,351$5,353$12,704
Commercial Real Estate:
Owner Occupied—2,9592,959
Non-Owner Occupied1,0347,2008,234
Residential Real Estate5,0791,5156,594
Real Estate Construction———
Farm Real Estate———
Lease Financing Receivables353117470
Consumer and Other28—28
Total$13,845$17,144$30,989

The following table presents loans on nonaccrual status as of December 31, 2024.

December 31, 2024Nonaccrual loans with a related ACLNonaccrual loans without a related ACLTotal Nonaccrual loans
Commercial & Agriculture$8,901$3,370$12,271
Commercial Real Estate:
Owner Occupied36—36
Non-Owner Occupied2,5148,00010,514
Residential Real Estate4,7452,1316,876
Real Estate Construction——-
Farm Real Estate——-
Lease Financing Receivables6386001,238
Consumer and Other15—15
Total$16,849$14,101$30,950

Nonaccrual Loans: Loans are considered for nonaccrual status upon reaching 90 days delinquency, unless the loan is well secured and in the process of collection, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans. When a loan is placed on nonaccrual status, previously accrued but unpaid interest is deducted from interest income. Payments received on nonaccrual loans are applied to the unpaid principal balance. A loan may be returned to accruing status only if one of two conditions are met: the loan is well-secured and none of the principal and interest has been past due for a minimum of 90 days or the principal and interest payments are reasonably assured and a sustained period of performance has occurred, generally six months.

Modifications to Borrowers Experiencing Financial Difficulty: There were no loans modified to borrowers experiencing financial difficulty during the three months ended March 31, 2025 and March 31, 2024. The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each loan upon loan origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of loans to borrowers experiencing financial difficulty. The Company uses probability of default/loss given default, discounted cash flows or remaining life method to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification.

Upon the Company's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. The Company closely monitors the performance of the loans that were modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. There wereno modification loans that had a payment default during the three months ended March 31, 2025 and March 31, 2024, and were modified during the twelve months prior to that default to borrowers experiencing financial difficulty.

The following table presents the payment status of the loans that were modified to borrowers experiencing financial difficulties in the last twelve months ended March 31, 2025.

30-59DaysPast Due60-89DaysPast Due90 Daysor GreaterPast DueTotal PastDueCurrentNon-Accrual
Commercial & Agriculture$2,863$—$435$3,298$—$3,298
Commercial Real Estate:
Owner Occupied——————
Non-Owner Occupied——8,2348,234—8,234
Residential Real Estate——————
Real Estate Construction——————
Farm Real Estate——————
Lease Financing Receivables——————
Consumer and Other——————
Total$2,863$—$8,669$11,532$—$11,532

Individually Evaluated Loans: Larger (greater than $350) Commercial & Agricultural and Commercial Real Estate loan relationships, as well as Residential Real Estate and Consumer loans and Lease financing receivables that are part of a larger relationship are individually evaluated on a quarterly basis, when they do not share similar risk characteristics with the collectively evaluated pools. These loans are analyzed to determine if it is probable that all amounts will not be collected according to the contractual terms of the loan agreement. If management determines that the value of the loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance. The Company’s policy for recognizing interest income on individually evaluated loans does not differ from its overall policy for interest recognition.

The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses, and the related allowance for credit losses allocated to these loans as of March 31, 2025 and December 31, 2024.

March 31, 2025Real EstateOtherAllowance for Credit Losses
Commercial & Agriculture$—$8,603$968
Commercial Real Estate:
Owner Occupied2,959——
Non-Owner Occupied8,234—550
Residential Real Estate1,515——
Real Estate Construction———
Farm Real Estate———
Lease Financing Receivables———
Consumer and Other———
Total$12,708$8,603$1,518
December 31, 2024Real EstateOtherAllowance for Credit Losses
Commercial & Agriculture$—$8,179$1,679
Commercial Real Estate:
Owner Occupied———
Non-Owner Occupied10,514—674
Residential Real Estate2,131——
Real Estate Construction———
Farm Real Estate———
Lease Financing Receivables—6656
Consumer and Other———
Total$12,645$8,844$2,359

Collateral-dependent loans consist primarily of Residential Real Estate, Commercial Real Estate and Commercial & Agricultural loans. Individually evaluated loans are collateral-dependent when foreclosure is probable or when the repayment of the loan is expected to be provided substantially through the operation or sale of the underlying collateral. When a loan is deemed collateral-dependent, the level of credit loss is measured by the difference between amortized cost of the loan and the fair value of collateral adjusted for estimated cost to sell. In the case of Commercial & Agricultural loans secured by equipment, the fair value of the collateral is estimated by third-party valuation experts. Loan balances are charged down to the underlying collateral value when they are deemed uncollectible. Note that the Company did not elect to use the collateral maintenance agreement practical expedient available under CECL.

Foreclosed Assets Held For Sale

Foreclosed assets acquired in settlement of loans are carried at fair value less estimated costs to sell and are included in Other assets on the Consolidated Balance Sheets. As of March 31, 2025 and December 31, 2024, the Company had initiated formal foreclosure procedures on $869 and $669, respectively, of Residential Real Estate loans.

Allowance for Credit Losses on Off-Balance-Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk from a contractual obligation to extend credit. The allowance for credit losses on off-balance-sheet credit exposures is adjusted as a provision for credit loss expense recognized within provision for credit losses on the Consolidated Statements of Operations. The estimated credit loss includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The estimate of expected credit loss is based on the historical loss rate for the loan class in which the loan commitments would be classified as if funded.

The following table lists the allowance for credit losses on off-balance sheet credit exposures as of March 31, 2025 and March 31, 2024:

Three Months Ended
March 31,
20252024
Beginning of Period$3,3803,901
Provision for (recovery of)319(50)
End of Period$3,699$3,851

(6) Accumulated Other Comprehensive Income (Loss)

The following table present the changes in each component of accumulated other comprehensive income (loss), net of tax for the three month periods ended March 31, 2025 and March 31, 2024.

For the Three-Month Period Ended · For the Three-Month Period Ended
March 31, 2025(a)March 31, 2024(a)
UnrealizedGains and(Losses) onAvailable-for-SaleSecurities (a)DefinedBenefitPensionItems (a)Total (a)UnrealizedGains and(Losses) onAvailable-for-SaleSecurities (a)DefinedBenefitPensionItems (a)Total (a)
Beginning balance$(48,851)$(4,506)$(53,357)$(43,024)$(4,506)$(47,530)
Other comprehensive income (loss) before reclassifications1,1962121,408(6,227)—(6,227)
Amounts reclassified from accumulated other comprehensive income (loss)——————
Net current-period other comprehensive income (loss)1,1962121,408(6,227)—(6,227)
Ending balance$(47,655)$(4,294)$(51,949)$(49,251)$(4,506)$(53,757)

(a)

Amounts in parentheses indicate debits on the Consolidated Balance Sheets.

There wereno amounts reclassified out of any component of accumulated other comprehensive income (loss) for the three month periods ended March 31, 2025 and March 31, 2024.

(7) Goodwill and Intangible Assets

The carrying amount of goodwill was $125,520 at both March 31, 2025 and December 31, 2024.

Acquired intangible assets, other than goodwill, as of March 31, 2025 and December 31, 2024 were as follows:

March 31, 2025December 31, 2024
GrossCarryingAmountAccumulatedAmortizationNetCarryingAmountGrossCarryingAmountAccumulatedAmortizationNetCarryingAmount
Amortized intangible assets:
Core deposit intangibles$12,668$7,994$4,67412,6687,662$5,006
Total amortized intangible assets$12,668$7,994$4,674$12,668$7,662$5,006

Aggregate core deposit intangible amortization expense was $332 and $391, for the three months ended March 31, 2025 and 2024, respectively.

Activity for mortgage servicing rights ("MSRs") for the three months ended March 31, 2025 and March 31, 2024 were as follows:

Three Months Ended March 31,
20252024
Mortgage Servicing Rights:
Balance at Beginning of Period$2,877$3,018
Additions2450
Additions from acquisition——
Disposals——
Amortized to expense(69)(69)
Other charges——
Change in valuation allowance——
Balance at End of Period$2,832$2,999

There wasno valuation allowance for the three months ended March 31, 2025 and March 31, 2024.

Estimated amortization expense for each of the next five years and thereafter is as follows:

MSRs · Core depositintangibles · Total
2025 (1)$122$974$1,096
20261611,1931,354
20271581,0711,229
2028152793945
2029150282432
Thereafter2,0893612,450
$2,832$4,674$7,506

(1) 2025 includes nine months of amortization expense for the period from April 1, 2025 through December 31, 2025.

(8) Short-Term and Other Borrowings

Short-term borrowings, which consist of federal funds purchased and short-term FHLB advances, are summarized as follows:

March 31, 2025December 31, 2024
Short-termBorrowingsShort-termBorrowings
Fed Funds Purchased$—$—
FHLB Advances:
Overnight advances$360,000$339,000
Interest rate on balance4.42%4.42%
Total Short-term FHLB Advances$360,000$339,000
Three Months Ended March 31,
20252024
Short-termBorrowingsShort-termBorrowings
Maximum indebtedness$394,000$394,000
Average balance355,589329,120
Average rate paid4.42%5.44%

Average balance during the period represents daily averages. Average rate paid represents interest expense divided by the related average balances.

The following table summarizes the Company's subordinated debentures at March 31, 2025 and December 31, 2024.

March 31, 2025December 31, 2024
SubordinatedDebenturesSubordinatedDebentures
Subordinated Debentures:
First Citizens Statutory Trust II$7,732$7,732
First Citizens Statutory Trust III12,88712,887
First Citizens Statutory Trust IV5,1555,155
Futura TPF Trust I2,5782,578
Futura TPF Trust II1,9971,997
Long-Term Subordinated Debentures, net of unamortized debt issuance costs73,78173,740
Total Subordinated Debentures$104,130$104,089

Other borrowings, which consists of secured borrowings from other institutions for the right to participate in the future payments of specific leases originated by the CLF division of Civista, totaled $6,140 and $6,293 at March 31, 2025 and December 31, 2024, respectively. The weighted average rate on these borrowings was 9.58% and 6.72% at March 31, 2025 and December 31, 2024, respectively. The weighted average life was 27 months and 30 months at March 31, 2025 and December 31, 2024, respectively.

(9) Earnings per Common Share

The Company has granted restricted stock awards with non-forfeitable rights (with respect to dividends), which are considered participating securities. Accordingly, earnings per common share is computed using the two-class method as required by ASC 260-10-45. Basic earnings per common share are computed as net income available to common shareholders divided by the weighted average number of common shares outstanding during the period, which excludes the participating securities. Diluted earnings per common share include the dilutive effect, if any, of additional potential common shares issuable under the Company’s equity incentive plan, computed using the treasury stock method. The Company hadno dilutive securities for the three months ended March 31, 2025 and March 31, 2024.

Three Months Ended
March 31,
20252024
Basic
Net income$10,168$6,360
Less allocation of earnings and dividends to participating securities44227
Net income available to common shareholders—basic$10,124$6,133
Weighted average common shares outstanding15,488,81315,695,963
Less average participating securities66,711561,344
Weighted average number of shares outstanding used in the calculation of basic earnings per common share15,422,10215,134,619
Earnings per common share:
Basic$0.66$0.41
Diluted0.660.41

(10) Commitments, Contingencies and Off-Balance Sheet Risk

Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection, are issued to meet customers’ financing needs. These are agreements to provide credit or to support the credit of others, as long as the conditions established in the contract are met, and usually have expiration dates. Commitments may expire without being used. Off-balance-sheet risk of credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of commitment. The contractual amounts of financial instruments with off-balance-sheet risk were as follows at March 31, 2025 and December 31, 2024:

Contract Amount
March 31, 2025December 31, 2024
Fixed RateVariableRateFixed RateVariableRate
Commitment to extend credit:
Lines of credit and construction loans$25,618$684,307$31,940$657,401
Overdraft protection1044,5811055,085
Letters of credit743107782244
Total$26,371$728,995$32,732$712,730

Commitments to make loans are generally made for a period ofone year or less. Fixed rate loan commitments included in the table above had interest rates ranging from 3.10% to 8.5% at March 31, 2025 and from 3.1% to 8.9% at December 31, 2024. Maturities extend up to 30 years.

Civista is required to maintain certain reserve balances on hand in accordance with the Federal Reserve Board requirements. No reserve balance was maintained, or required to be maintained, in accordance with such requirements at March 31, 2025 and December 31, 2024.

(11) Pension Information

The Company sponsors a pension plan which is a noncontributory defined benefit retirement plan. Annual payments, subject to the maximum amount deductible for federal income tax purposes, are made to a pension trust fund. In 2006, the Company amended the pension plan to provide that no employee could be added as a participant to the pension plan after December 31, 2006. In 2014, the Company amended the pension plan again to provide thatno additional benefits would accrue beyond April 30, 2014.

Net periodic pension cost was as follows:

Three Months Ended
March 31,
20252024
Service cost$—$—
Interest cost9695
Expected return on plan assets(116)(137)
Other components——
Net periodic pension benefit$(20)$(42)

The Company doesnot expect to make any contribution to its pension plan in 2025. The Company madeno contribution to its pension plan in 2024.

(12) Equity Incentive Plan

At the Company’s 2014 annual meeting, the shareholders adopted the Company’s 2014 Incentive Plan (“2014 Incentive Plan”). The 2014 Incentive Plan authorized the Company to grant options, stock awards, stock units and other awards for up to 375,000 common shares of the Company. The 2014 Incentive Plan expired in accordance with its terms on April 16, 2024, and no further awards may be granted under the 2014 Incentive Plan after April 16, 2024. On February 20, 2024, the Company's Board of Directors adopted the Civista Bancshares, Inc. 2024 Incentive Plan (the "2024 Incentive Plan"), which was subsequently approved by the shareholders of the Company at the Annual Meeting of Shareholders held on April 16, 2024. The 2024 Incentive Plan authorizes the Company to grant options, stock awards, stock units and other awards for up to 450,000 common shares of the Company. There were 398,500 shares available for grants under this plan at March 31, 2025.

No options were granted under the 2014 Incentive Plan or the 2024 Incentive Plan during the three months ended March 31, 2025 and March 31, 2024.

In each of the past several years, the Board of Directors has awarded restricted common shares to senior officers of the Company. The restricted shares vest ratably over athree-year orfive-year period following the grant date. The product of the number of restricted shares granted and the grant date market price of the Company’s common shares determines the fair value of restricted shares awarded under the Company’s incentive plans. Management recognizes compensation expense for the fair value of restricted shares on a straight-line basis over the requisite service period for the entire award.

The Company classifies share-based compensation for employees with “Compensation expense” in the Consolidated Statements of Operations.

The following is a summary of the Company’s outstanding restricted common shares and changes therein for the three months ended March 31, 2025:

Three Months Ended
Number ofRestrictedSharesWeightedAverage GrantDate Fair Value
Nonvested at beginning of period90,331$19.14
Granted39,58721.46
Vested(33,226)20.31
Forfeited——
Nonvested at end of period96,692$19.69

The following is a summary of the status of the Company’s outstanding restricted common shares as of March 31, 2025:

At March 31, 2025
Date of AwardSharesRemaining ExpenseRemaining VestingPeriod (Years)
March 3, 20212,488350.75
March 3, 20224,598981.75
March 14, 20239,7611992.75
March 14, 20238,8171410.75
March 12, 202420,9693073.75
March 12, 20249,1851231.75
September 9, 20241,287172.50
March 11, 202521,4874525.00
March 11, 202518,1003753.00
96,6921,7473.13

The Company recorded $155 and $186 of share-based compensation expense during the three months ended March 31, 2025 and 2024, respectively. At March 31, 2025, the total compensation cost related to unvested awards not yet recognized was $1,747, which was expected to be recognized over the weighted average remaining life of the grants of 3.13 years.

(13) Fair Value Measurement

The Company uses a fair value hierarchy to measure fair value. This hierarchy describes three levels of inputs that may be used to measure fair value: Level 1: Quoted prices for identical assets in active markets that are identifiable on the measurement date; Level 2: Significant other observable inputs, such as quoted prices for similar assets, quoted prices in markets that are not active and other inputs that are observable or can be corroborated by observable market data; and Level 3: Significant unobservable inputs that reflect the Company’s own view about the assumptions that market participants would use in pricing an asset.

Debt securities: The fair values of securities available-for-sale are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Equity securities: The Company’s equity securities are not actively traded in an open market. The fair value of these equity securities available-for-sale not actively traded in an open market is determined by using market data inputs for similar securities that are observable (Level 2 inputs).

The fair value of the swap asset/liability: The fair value of the swap asset and liability is based on an external derivative model using data inputs based on similar transactions as of the valuation date and classified as Level 2. The changes in fair value of these assets/liabilities had no impact on net income or comprehensive income.

Collateral Dependent Loans: The Company generally measures the fair value of collateral dependent loans based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. Additionally, management makes estimates about expected costs to sell the property which are also included in the net realizable value. If the fair value of the collateral dependent loan is less than the carrying amount of the loan, a specific reserve for the loan is made in the allowance for credit losses or a charge-off is taken to reduce the loan to the fair value of the collateral (less estimated selling costs) and the loan is included in the table below as a Level 3 measurement.

Assets and liabilities measured at fair value are summarized in the tables below.

Fair Value Measurements at March 31, 2025 Using:
(Level 1)(Level 2)(Level 3)
Assets measured at fair value on a recurring basis:
Securities available-for-sale
U.S. Treasury securities and obligations of U.S. Government agencies$—$64,984$—
Obligations of states and political subdivisions—320,214—
Mortgage-backed securities in government sponsored entities—260,947—
Total securities available-for-sale—$646,145—
Equity securities—2,392—
Swap asset—2,845—
Liabilities measured at fair value on a recurring basis:
Swap liability$—$8,915$—
Assets measured at fair value on a nonrecurring basis:
Collateral-dependent loans——19,793
Fair Value Measurements at December 31, 2024 Using:
(Level 1)(Level 2)(Level 3)
Assets measured at fair value on a recurring basis:
Securities available-for-sale
U.S. Treasury securities and obligations of U.S. Government agencies$—$97,387$—
Obligations of states and political subdivisions—325,119—
Mortgage-backed securities in government sponsored entities—225,561—
Total securities available-for-sale—648,067—
Equity securities—2,421—
Swap asset—5,308—
Liabilities measured at fair value on a recurring basis:
Swap liability$—$11,638$—
Assets measured at fair value on a nonrecurring basis:
Collateral-dependent loans$—$—$19,177

The following tables present quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a nonrecurring basis a March 31, 2025 and December 31, 2024.

Quantitative Information about Level 3 Fair Value Measurements
March 31, 2025Fair ValueValuation TechniqueUnobservable InputRangeWeighted Average
Collateral-dependent loans$19,793Appraisals which utilize sales comparison, net income and cost approachDiscounts for collection issues and changes in market conditions10 - 75%19%
Quantitative Information about Level 3 Fair Value Measurements
December 31, 2024Fair ValueValuation TechniqueUnobservable InputRangeWeighted Average
Collateral-dependent loans$19,177Appraisals which utilize sales comparison, net income and cost approachDiscounts for collection issues and changes in market conditions10 - 75%25%

Fair Value of Financial Instruments

Much of the information used to arrive at “fair value” is highly subjective and judgmental in nature and therefore the results may not be precise. Subjective factors include, among other things, estimated cash flows, risk characteristics and interest rates, all of which are subject to change. With the exception of investment securities, the Company’s financial instruments are not readily marketable and market prices do not exist. Since negotiated prices for the instruments, which are not readily marketable, depend greatly on the motivation of the buyer and seller, the amounts that will actually be realized or paid per settlement or maturity of these instruments could be significantly different.

The carrying amount of cash and cash equivalents and accrued interest receivable, as a result of their short-term nature, is considered to be equal to fair value and are classified as Level 1.

The carrying amount of investments in time deposits and loans held for sale are classified as Level 2.

The carrying value of other securities, which consist of FHLB and other bank stock, approximates fair value as the stock is nonmarketable and has restrictions placed on its transferability.

The Company uses an exit price income approach to determine the fair value of the loan portfolio. The model utilizes a discounted cash flow approach to estimate the fair value of the loans using assumptions for the coupon rates, remaining maturities, prepayment speeds, projected default probabilities, losses given defaults, and estimates of prevailing discount rates. The discounted cash flow approach models the credit losses directly in the projected cash flows. The model applies various assumptions regarding credit, interest, and prepayment risks for the loans based on loan types, payment types and fixed or variable classifications. For all periods presented, the estimated fair value of individually analyzed loans is based on the fair value of the collateral, less estimated cost to sell, or the present value of the loan’s expected future cash flows (discounted at the loan’s effective interest rate). All individually analyzed loans are classified as Level 3 within the valuation hierarchy.

The fair values of noninterest-bearing deposits are considered equal to the amount payable on demand at the reporting date (i.e., carrying value) and are classified as Level 1. The fair value of savings, NOW and certain money market accounts are equal to their carrying amounts and are a Level 1 classification. Fair values of fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 3 classification.

The fair values of subordinated debentures are estimated using a discounted cash flow calculation that applies interest rates currently being offered on subordinated debentures to the schedule of maturities on the subordinated debt tranches resulting in a Level 3 classification.

FHLB advances with maturities greater than 90 days are valued based on discounted cash flow analysis, using interest rates currently being quoted for similar characteristics and maturities resulting in a Level 3 classification.

The carrying amount and fair values of financial instruments not measured at fair value on a recurring or nonrecurring basis at March 31, 2025 were as follows:

March 31, 2025CarryingAmountTotalFair ValueLevel 1Level 2Level 3
Financial Assets:
Cash and due from financial institutions$90,456$90,456$90,456$—$—
Investments in time deposits960960—960—
Other securities32,59232,59232,592——
Loans, held for sale4,3244,324—4,324—
Loans, net of allowance3,063,7522,935,074——2,935,074
Accrued interest receivable14,04114,04114,041——
Financial Liabilities:
Nonmaturing deposits2,273,0082,273,0082,273,008——
Time deposits965,880968,778——968,778
Short-term FHLB advances360,000360,000360,000——
Long-term FHLB advances1,3551,302——1,302
Subordinated debentures104,130102,662——102,662
Other borrowings6,1406,140——6,140
Accrued interest payable6,9246,9246,924——

The carrying amount and fair values of financial instruments not measured at fair value on a recurring or nonrecurring basis at December 31, 2024 were as follows:

December 31, 2024CarryingAmountTotalFair ValueLevel 1Level 2Level 3
Financial Assets:
Cash and due from financial institutions$63,155$63,155$63,155$—$—
Investments in time deposits1,4501,450—1,450—
Other securities30,35230,35230,352——
Loans, held for sale665665—665—
Loans, net of allowance3,041,5612,919,899——2,919,899
Accrued interest receivable13,45313,45313,453——
Financial Liabilities:
Nonmaturing deposits2,266,9162,266,9162,266,916——
Time deposits944,954948,734——948,734
Short-term FHLB advances339,000339,000339,000——
Long-term FHLB advances1,5011,418——1,418
Subordinated debentures104,089101,175——101,175
Other borrowings6,2936,293——6,293
Accrued interest payable9,5189,5189,518——

(14) Derivatives

To accommodate customer need and to support the Company’s asset/liability positioning, on occasion the Company enters into interest rate swaps with a customer and a bank counterparty. The interest rate swaps are free-standing derivatives and are recorded at fair value. The Company enters into a floating rate loan and a fixed rate swap with our customer. Simultaneously, the Company enters into an offsetting fixed rate swap with a bank counterparty. In connection with each swap transaction, the Company agrees to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on the same notional amount at a fixed interest rate. At the same time, the Company agrees to pay a bank counterparty the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. These transactions allow the Company’s customer to effectively convert variable rate loans to fixed rate loans. Since the Company acts as an intermediary for its customer, changes in the fair value of the underlying derivative contracts offset each other and do not significantly impact the Company’s results of operations. None of the Company’s derivatives are designated as hedging instruments.

The Company presents derivative positions gross on the balance sheet for customers and net for financial institution counterparty positions subject to master netting arrangements. The fair value on the asset side was reduced by the margin call adjustment per the Company's netting arrangement in the amounts of $6,070 and $6,330 as of March 31, 2025 and December 31, 2024, respectively.

The following table reflects the derivatives recorded on the balance sheet as of March 31, 2025 and December 31, 2024:

March 31, 2025 · December 31, 2024
NotionalAmount · Fair Value · NotionalAmount · Fair Value
Included in swap assets:
Interest rate swaps with loan customers in an asset position$83,271$2,125$68,621$1,169
Counterparty positions with financial institutions in an asset position250,5986,790247,72710,469
Total before netting adjustments8,91511,638
Netting adjustments - cash collateral posted by counterparties*(6,070)(6,330)
Total Swap assets$2,845$5,308
Included in swap liabilities:
Interest rate swaps with loan customers in a liability position$167,327$8,915$179,106$11,638
Counterparty positions with financial institutions in a liability position————
Total before netting adjustments8,91511,638
Netting adjustments - cash collateral posted to counterparties**——
Total Swap liabilities$8,915$11,638
*Cash collateral posted by counterparties represents the obligation to return cash collateral received from counterparties.
**Cash collateral posted to counterparties represents the right to reclaim cash collateral that was paid to counterparties.
Gross notional positions with customers$250,598$247,727
Gross notional positions with financial institution counterparties$250,598$247,727

The Company monitors and controls all derivative products with a comprehensive Board of Director approved commercial loan swap policy. All hedge transactions must be approved in advance by the Lenders Loan Committee or the Board of Directors. The Company classifies changes in fair value of derivatives in Other noninterest income in the Consolidated Statements of Operation. There wasno gain or loss recognized on derivatives for the period ended March 31, 2025 or the period ended March 31, 2024.

At March 31, 2025 and December 31, 2024, the Company didnot have any cash or securities pledged for collateral on its interest rate swaps with third party financial institutions. Cash pledged for collateral on interest rate swaps is classified as restricted cash on the Consolidated Balance Sheets.

(15) Qualified Affordable Housing Project Investments

The Company invests in certain qualified affordable housing projects. At March 31, 2025 and December 31, 2024, the balance of the Company's investments in qualified affordable housing projects was $15,500 and $15,850, respectively. These balances are reflected in the Other assets line on the Consolidated Balance Sheets. The unfunded commitments related to the investments in qualified affordable housing projects totaled $4,753 and $5,668 at March 31, 2025 and December 31, 2024, respectively. These balances are reflected in the Accrued expenses and other liabilities line on the Consolidated Balance Sheets.

During the three months ended March 31, 2025 and 2024, the Company recognized amortization expense with respect to its investments in qualified affordable housing projects of $350 and $304, respectively, offset bytax credits and other benefits from itsinvestments in affordable housing tax credits of $416 and $390, respectively. During the three months ended March 31, 2025 and 2024, the Company didnot incur any impairment losses related to its investments in qualified affordable housing projects.

(16) Revenue Recognition

The Company accounts for revenues from contracts with customers under ASC 606, Revenue from Contracts with Customers. Revenue associated with financial instruments, including revenue from loans and securities, are outside the scope of ASC 606 and accounted for under other existing GAAP. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, financial guarantees, derivatives, and certain credit card fees are also not in scope of the guidance. Noninterest revenue streams in-scope of ASC 606 are discussed below.

Service Charges

Service charges consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, and other deposit account related fees. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers’ accounts.

ATM/Interchange Fees

Fees, exchange, and other service charges are primarily comprised of debit and credit card income, ATM fees and other service charges. Debit and credit card income is primarily comprised of interchange fees earned whenever the Company’s debit and credit cards are processed through card payment networks such as Mastercard. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. The Company’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month.

Wealth Management Fees

Wealth management fees are primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Company’s performance obligation is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received in the following month through a direct charge to customers’ accounts. The Company does not earn performance-based incentives.

Other

Other noninterest income consists of other recurring revenue streams such as check order fees, wire transfer fees, safety deposit box rental fees, item processing fees and other miscellaneous revenue streams. Check order income mainly represents fees charged to customers for checks. Wire transfer fees represent revenue from processing wire transfers. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that since rentals and renewals occur fairly consistently over time, revenue is recognized on a basis consistent with the duration of the performance obligation. Item processing fee income represents fees charged to other financial institutions for processing their transactions. Payment is typically received in the following month.

The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three months ended March 31, 2025 and 2024.

Three Months Ended
March 31,
20252024
Noninterest Income
In-scope of Topic 606:
Service charges$1,524$1,440
ATM/Interchange fees1,3261,383
Wealth management fees1,3401,276
Other6051,572
Noninterest Income (in-scope of Topic 606)4,7955,671
Noninterest Income (out-of-scope of Topic 606)3,0652,585
Total Noninterest Income$7,860$8,256

(17) Leases

We have operating leases for several branch locations and office space. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. We also lease certain office equipment under operating leases. Many of our leases include both lease (e.g., minimum rent payments) and non-lease (e.g., common-area or other maintenance costs) components. The Company accounts for each component separately based on the standalone price of each component. In addition, we have several operating leases with lease terms of less than one year and therefore, we have elected the practical expedient to exclude these short-term leases from our right-of-use ("ROU") assets and lease liabilities.

Most leases include one or more options to renew. The exercise of lease renewal options is typically at our sole discretion. The majority of renewals to extend the lease terms are included in our ROU assets and lease liabilities as they are reasonably certain of exercise.

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

The balance sheet information related to our operating leases were as follows as of March 31, 2025 and December 31, 2024:

Classification on the Consolidated Balance SheetMarch 31, 2025December 31, 2024
Assets:
Operating leaseOther assets$2,493$1,063
Liabilities:
Operating leaseAccrued expenses and other liabilities$2,493$1,063

The cost components of our operating leases were as follows for the periods ended March 31, 2025 and 2024:

Three Months Ended
March 31,
20252024
Lease cost
Operating lease cost$205$132
Short-term lease cost3318
Sublease income(5)(7)
Total lease cost$233$143

Maturities of our lease liabilities for all operating leases for each of the next five years and thereafter is as follows:

2025$609
2026755
2027740
2028578
2029395
Thereafter76
Total lease payments$3,153
Less: Imputed Interest660
Present value of lease liabilities$2,493

The weighted average remaining lease terms and discount rates for all of our operating leases were as follows as of March 31, 2025:

Weighted-average remaining lease term-operating leases (years)4.96
Weighted-average discount rate-operating leases3.81%

The Company is the lessor of equipment under operating leases to a wide variety of customers, from commercial and industrial to government and healthcare. The operating lease assets are presented on the balance sheet as premises and equipment. Total cost, net of accumulated depreciation, of leased assets was $17,576 and $19,136 as of March 31, 2025 and December 31, 2024, respectively. The Company records lease revenue over the term of the lease and retains ownership of the related assets which are depreciated over the estimated useful life, normallytwo tosix years.

The Company also leases equipment to customers under direct financing leases. At the inception of each lease, the lease receivables, together with the present value of the estimated unguaranteed residual values, are presented on the balance sheet as Loans. The excess of the lease receivables and residual values over the cost of the equipment is recorded as unearned lease income and will be recognized over the lease term, normallytwo tosix years as well.

(18) Segment Reporting

The Company conducts its operations throughone single business segment, which is determined by the Chief Financial Officer, who is the designated chief operating decision maker ("CODM").

This decision is based upon information provided about the Company's products and services offered. The segment is also distinguished by the level of information provided to the CODM, who uses such information to review performance of various components of the business, which are then aggregated if operating performance, products/services, and customers are similar. The CODM evaluates revenue streams, significant expenses, and budget to actual results in assessing the Company's segment and in the determination of allocating resources. The CODM uses revenue streams to evaluate product pricing and significant expenses to assess performance and evaluate return on assets. The CODM uses consolidated net income to benchmark the Company against its competitors. The benchmarking analysis coupled with monitoring of budget to actual results are used in assessment performance and in establishing compensation. Loans and investments provide the majority of revenues in the banking operation. Interest expense, provision for credit losses, and compensation expense provide the significant expenses in the banking operation.

The Company's segment assets represent its total assets as presented in the Consolidated Balance Sheets.

All of the Company's earnings relate to its operations within the United States.

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.