Skip to main content

TOMPKINS FINANCIAL CORP

For the period ended Sep 30, 2024. Filed Nov 6, 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 6, 2024

TMP$100.76+1.3%Stored close · as of Nov 9, 2026

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

See the whole filing, with its images and exhibits

Notes to Unaudited Consolidated Financial Statements

  1. Business

Tompkins Financial Corporation ("Tompkins" or the "Company") is headquartered in Ithaca, New York and is registered as a Financial Holding Company with the Federal Reserve Board under the Bank Holding Company Act of 1956, as amended. The Company is a locally oriented, community-based financial services organization that offers a full array of products and services, including commercial and consumer banking, leasing, trust and investment management, financial planning and wealth management, and insurance services. At September 30, 2024, the Company hadone wholly-owned banking subsidiary, Tompkins Community Bank. Tompkins Community Bank provides a full array of trust and wealth management services under the Tompkins Financial Advisors brand, including investment management, trust and estate, financial and tax planning as well as life, disability and long-term care insurance services. The Company also has a wholly-owned insurance agency subsidiary, Tompkins Insurance Agencies, Inc. ("Tompkins Insurance"). The Company’s principal offices are located at 118 E. Seneca Street, Ithaca, New York, 14850, and its telephone number is (888) 503-5753. The Company’s common stock is traded on the NYSE American under the symbol "TMP."

As a registered financial holding company, the Company is regulated under the Bank Holding Company Act of 1956 ("BHC Act"), as amended and is subject to examination and comprehensive regulation by the Federal Reserve Board ("FRB"). The Company is also subject to the jurisdiction of the Securities and Exchange Commission ("SEC") and is subject to disclosure and regulatory requirements under the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. The Company is subject to the rules of the NYSE American for listed companies.

Tompkins Community Bank is subject to examination and comprehensive regulation by various regulatory authorities, including the Federal Deposit Insurance Corporation ("FDIC") and the New York State Department of Financial Services ("NYSDFS"). Each of these agencies issues regulations and requires the filing of reports describing the activities and financial condition of the entities under its jurisdiction. Likewise, such agencies conduct examinations on a recurring basis to evaluate the safety and soundness of those institutions, and to test compliance with various regulatory requirements, including: consumer protection, privacy, fair lending, the Community Reinvestment Act, the Bank Secrecy Act, sales of non-deposit investments, electronic data processing, and trust department activities. These agencies also examine and regulate the trust business of Tompkins Community Bank.

Tompkins Insurance is subject to examination and regulation by the NYSDFS and the Pennsylvania Insurance Department.

  1. Basis of Presentation

The unaudited consolidated financial statements included in this quarterly report do not include all of the information and footnotes required by U.S. Generally Accepted Accounting Principles ("GAAP") for a full year presentation and certain disclosures have been condensed or omitted in accordance with rules and regulations of the SEC. In the application of certain accounting policies, management is required to make assumptions regarding the effect of matters that are inherently uncertain. These estimates and assumptions affect the reported amounts of certain assets, liabilities, revenues, and expenses in the unaudited consolidated financial statements. Different amounts could be reported under different conditions, or if different assumptions were used in the application of these accounting policies. The accounting policy that management considers critical in this respect is the determination of the allowance for credit losses.

In management’s opinion, the unaudited consolidated financial statements reflect all adjustments of a normal recurring nature. The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full year ended December 31, 2024. The unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.

Cash and cash equivalents in the consolidated statements of cash flow include cash and noninterest bearing balances due from banks, interest-bearing balances due from banks, and money market funds. Management regularly evaluates the credit risk associated with the counterparties to these transactions and believes that the Company is not exposed to any significant credit risk on cash and cash equivalents.

The Company has evaluated subsequent events for potential recognition and/or disclosure, and determined that no further disclosures were required.

The consolidated financial information included herein combines the results of operations, assets, liabilities, and shareholders’ equity of the Company and its subsidiaries. Amounts in the prior periods’ unaudited consolidated financial statements are reclassified when necessary to conform to the current periods’ presentation. All significant intercompany balances and transactions are eliminated in consolidation.

Newly Adopted Accounting Standards

ASU No. 2023-02, "Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method." This update will allow reporting entities to consistently account for equity investments made primarily for the purpose of receiving income tax credits or other income tax benefits. This update applies to all reporting entities that hold (1) tax equity investments that meet the conditions for and elect to account for them using the proportional amortization method or (2) an investment in a low income housing tax credit ("LIHTC") structure through a limited liability entity that is not accounted for using the proportional amortization method and to which certain LIHTC specific guidance removed from Subtopic 323-740 has been applied. Additionally, the disclosure requirements apply to investments that generate income tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the proportional amortization method (including investments within that elected program that do not meet the conditions to apply the proportional amortization method). The amendments in this Update permit reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. ASU 2023-02 is effective for fiscal years beginning after December 15, 2023 and interim periods in those years. The adoption of ASU 2023-02 on January 1, 2024 did not have a material effect on the Company's financial statements.

Transition for existing tax credits that qualify must be recognized using either a modified retrospective transition or a retrospective transition for all existing tax investments still expected to provide tax benefits and elected under ASU 2023-02 to apply the proportional amortization method. The Company has elected to treat all existing tax credit investments requiring adjustment under ASU 2023-02 using the modified retrospective method approach.

The Company had recorded investments in 2 separate LIHTC structures as of September 30, 2024 totaling $2.2 million already using proportional amortization, with a $58,000 benefit recorded to income tax expense in the nine months ending September 30, 2024 and $41,000 benefit for the nine months ending September 30, 2023. In addition, the Company has a historic rehabilitation tax credit that was previously recorded using the equity investment accounting method and had no residual book value or financial impact in either the current or prior year. The ASU 2023-02 day 1 adoption entry for this tax credit included the recording of a $40,000 investment and the write-off of a $444,000 gross timing difference (tax effective at $111,000) with a corresponding $71,000 reduction to retained earnings.

The Company has also elected to treat the following categories of tax credit investments under the proportional amortization method:

LIHTC- Low Income Housing Tax Credits

New Market Tax Credits

Historic Rehabilitation Tax Credit

Renewable Energy Tax Credit

State Specific Tax Credits

Accounting Standards Pending Adoption

ASU No. 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures."The amendments in this update improve financial reporting by requiring disclosure of incremental segment information on an annual and interim basis. ASU 2023-07 is effective for fiscal years beginning after December 15, 2024 and interim periods in those years, and its adoption is not expected to have a significant effect on our financial statements or disclosures.

ASU No. 2023-09, "Income Taxes (Topic 740) - Improvements to Income Tax Disclosures."The amendments in this update related to the rate reconciliation and income taxes paid disclosures improve the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 and interim periods in those years, and its adoption, other than to meet the new disclosure requirements, is not expected to have a material impact on the Company's consolidated financial statements.

The Company reviews new accounting standards as issued. Management has not identified any other new standards that it believes will have a significant impact on the Company’s financial statements.

  1. Securities

Available-for-Sale Debt Securities

The following tables summarize available-for-sale debt securities held by the Company at September 30, 2024 and December 31, 2023:

Available-for-Sale Debt Securities
September 30, 2024AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFair Value
(In thousands)
U.S. Treasuries$85,036$380$3,305$82,111
Obligations of U.S. Government sponsored entities408,2928,24116,328400,205
Obligations of U.S. states and political subdivisions86,583147,07979,518
Mortgage-backed securities – residential, issued by
U.S. Government agencies70,886123,79867,100
U.S. Government sponsored entities757,1083,72082,875677,953
U.S. corporate debt securities2,50001082,392
Total available-for-sale debt securities$1,410,405$12,367$113,493$1,309,279
Available-for-Sale Debt Securities
December 31, 2023AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFair Value
(In thousands)
U.S. Treasuries$114,418$495$5,009$109,904
Obligations of U.S. Government sponsored entities472,2866,44922,277456,458
Obligations of U.S. states and political subdivisions89,99928,07781,924
Mortgage-backed securities – residential, issued by
U.S. Government agencies49,97684,74445,240
U.S. Government sponsored entities819,3032,422100,895720,830
U.S. corporate debt securities2,50002062,294
Total available-for-sale debt securities$1,548,482$9,376$141,208$1,416,650

Held-to-Maturity Debt Securities

The following tables summarize held-to-maturity debt securities held by the Company at September 30, 2024 and December 31, 2023:

Held-to-Maturity Debt Securities
September 30, 2024AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFair Value
(In thousands)
U.S. Treasuries$86,103$0$8,956$77,147
Obligations of U.S. Government sponsored entities226,343026,891199,452
Total held-to-maturity debt securities$312,446$0$35,847$276,599
Held-to-Maturity Debt Securities
December 31, 2023AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFair Value
(In thousands)
U.S. Treasuries$86,266$0$11,051$75,215
Obligations of U.S. Government sponsored entities226,135033,895192,240
Total held-to-maturity debt securities$312,401$0$44,946$267,455

The Company may from time to time sell debt securities from its available-for-sale portfolio. Realized gains on sales of available-for-sale debt securities were $50,300 for both the three and nine months ended September 30, 2024 and$0 for both the three and nine months ended September 30, 2023. Realized losses on sales of available-for-sale debt securities were $0 for both the three and nine months ended September 30, 2024, and $62.9 million and$70.0 million for thethree and nine months ended September 30, 2023, respectively. The amortized cost of available-for-sale debt securities sold during both thethree and nine months ended September 30, 2024 were $39.9 million, compared to$429.6 million and$510.5 million of available-for-sale debt securities sold during the three and nine months ended September 30, 2023, respectively. Sales of available-for-sale debt securities were the result of general investment portfolio, interest rate risk and balance sheet management. Proceeds from the sale of available-for-sale debt securities were $40.0 million for both the three and nine months ended September 30, 2024 and $366.7 million and$440.5 million for the three and nine months ended September 30, 2023, respectively. The Company's investment portfolio includes callable securities that may be called prior to maturity. There wereno realized gains or losses on called available-for-sale debt securities for both thethree and nine months ended September 30, 2024 and September 30, 2023. The Company also recognized net gains of$34,700 and$14,300 for the three and nine months ended September 30, 2024, respectively, compared to net losses of$36,700 and$35,700 for the three and nine months ended September 30, 2023, respectively, on equity securities, reflecting the change in fair value.

The following table summarizes available-for-sale debt securities that had unrealized losses at September 30, 2024, and December 31, 2023:

September 30, 2024Less than 12 Months12 Months or LongerTotal
(In thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
U.S. Treasuries$0$0$67,465$3,305$67,465$3,305
Obligations of U.S. Government sponsored entities00201,80216,328201,80216,328
Obligations of U.S. states and political subdivisions0075,3707,07975,3707,079
Mortgage-backed securities – residential, issued by
U.S. Government agencies27,7796339,0103,73566,7893,798
U.S. Government sponsored entities5,56231560,18082,844565,74282,875
U.S. corporate debt securities002,3921082,392108
Total available-for-sale debt securities$33,341$94$946,219$113,399$979,560$113,493
December 31, 2023Less than 12 Months12 Months or LongerTotal
(In thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
U.S. Treasuries$0$0$65,663$5,009$65,663$5,009
Obligations of U.S. Government sponsored entities14,453110220,91322,167235,36622,277
Obligations of U.S. states and political subdivisions10,57210669,6017,97180,1738,077
Mortgage-backed securities – residential, issued by
U.S. Government agencies1,145443,7644,74044,9094,744
U.S. Government sponsored entities5,65966609,456100,829615,115100,895
U.S. corporate debt securities002,2942062,294206
Total available-for-sale debt securities$31,829$286$1,011,691$140,922$1,043,520$141,208

The following table summarizes held-to-maturity debt securities that had unrealized losses at September 30, 2024 and December 31, 2023:

September 30, 2024Less than 12 Months12 Months or LongerTotal
(In thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
U.S. Treasuries$0$0$77,147$8,956$77,147$8,956
Obligations of U.S. Government sponsored entities00199,45226,891199,45226,891
Total held-to-maturity debt securities$0$0$276,599$35,847$276,599$35,847
December 31, 2023Less than 12 Months12 Months or LongerTotal
(In thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
U.S. Treasuries$0$0$75,215$11,051$75,215$11,051
Obligations of U.S. Government sponsored entities00192,24033,895192,24033,895
Total held-to-maturity debt securities$0$0$267,455$44,946$267,455$44,946

The Company evaluates available-for-sale debt securities for expected credit losses ("ECL") in unrealized loss positions at each measurement date to determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or noncredit-related factors.

Factors that may be indicative of ECL include, but are not limited to, the following:

Extent to which the fair value is less than the amortized cost basis.

Adverse conditions specifically related to the security, an industry, or geographic area (changes in technology, business practice).

Payment structure of the debt security with respect to underlying issuer or obligor.

Failure of the issuer to make scheduled payment of principal and/or interest.

Changes to the rating of a security or issuer by a nationally recognized statistical rating organization.

Changes in tax or regulatory guidelines that impact a security or underlying issuer.

For available-for-sale debt securities in an unrealized loss position, the Company evaluates the securities to determine whether the decline in the fair value below the amortized cost basis (technical impairment) is the result of changes in interest rates or reflects a fundamental change in the credit worthiness of the underlying issuer. Any impairment that is not credit related is recognized in other comprehensive income (loss), net of applicable taxes. Credit-related impairment is recognized as an allowance for credit losses ("ACL") on the Consolidated Statements of Condition, limited to the amount by which the amortized cost basis exceeds the fair value, with a corresponding adjustment to earnings. Both the ACL and the adjustment to net income may be reversed if conditions change.

Management measures expected credit losses on held-to-maturity debt securities on a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Management has made the accounting policy election to exclude accrued interest receivable on held-to-maturity debt securities from the estimate of credit losses. As of September 30, 2024, the held-to-maturity portfolio consisted of U.S. Treasury securities and securities issued by U.S. government-sponsored enterprises, including the Federal National Mortgage Agency, the Federal Home Loan Bank ("FHLB") and the Federal Farm Credit Banks Funding Corporation. U.S. Treasury securities are backed by the full faith and credit of and/or guaranteed by the U.S. government, and it is expected that the securities will not be settled at prices less than the amortized cost bases of the securities. Securities issued by U.S. government agencies or U.S. government-sponsored enterprises carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as "risk-free," and have a long history of zero credit loss. As such, the Company did not record an allowance for credit losses for these securities as of September 30, 2024 or December 31, 2023.

The gross unrealized losses reported for residential mortgage-backed securities relate to investment securities issued by U.S. government sponsored entities such as Federal National Mortgage Association, Federal Home Loan Mortgage Corporation, and

U.S. government agencies such as Government National Mortgage Association. The total gross unrealized losses, shown in the tables above, were primarily attributable to changes in interest rates and levels of market liquidity, relative to when the investment securities were purchased, and not due to the credit-related quality of the investment securities. The Company does not have the intent to sell these securities and does not believe it is more likely than not that the Company will be required to sell these securities before a recovery of amortized cost.

The amortized cost and estimated fair value of debt securities by contractual maturity are shown in the following table. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities are shown separately since they are not due at a single maturity date.

(In thousands)Amortized CostFair Value
Available-for-sale debt securities:
Due in one year or less$109,842$108,632
Due after one year through five years226,448219,556
Due after five years through ten years223,794217,790
Due after ten years22,32718,248
Total582,411564,226
Mortgage-backed securities827,994745,053
Total available-for-sale debt securities$1,410,405$1,309,279
(In thousands)Amortized CostFair Value
Available-for-sale debt securities:
Due in one year or less$99,242$98,650
Due after one year through five years307,093296,279
Due after five years through ten years245,617233,569
Due after ten years27,25122,082
Total679,203650,580
Mortgage-backed securities869,279766,070
Total available-for-sale debt securities$1,548,482$1,416,650
(In thousands)Amortized CostFair Value
Held-to-maturity debt securities:
Due after one year through five years$76,717$68,743
Due after five years through ten years235,729207,856
Total held-to-maturity debt securities$312,446$276,599
(In thousands)Amortized CostFair Value
Held-to-maturity debt securities:
Due after five years through ten years$312,401$267,455
Total held-to-maturity debt securities$312,401$267,455

The Company also holds non-marketable Federal Home Loan Bank of New York ("FHLBNY") stock and non-marketable Atlantic Community Bankers Bank ("ACBB") stock, all of which are required to be held for regulatory purposes and for borrowing availability. The required investment in FHLB stock is tied to the Company’s borrowing levels with the FHLB. Holdings of FHLBNY stock and ACBB stock totaled $30.8 million and $95,000, respectively, at September 30, 2024. These securities are carried at par, which is also cost. The FHLBNY continues to pay dividends and repurchase stock. Quarterly, we evaluate our investment in the FHLB for impairment. We evaluate recent and long-term operating performance, liquidity, funding and capital positions, stock repurchase history, dividend history and impact of legislative and regulatory changes. Based on our most recent evaluation, as of September 30, 2024, we determined that no impairment write-downs were required.

  1. Loans and Leases

Loans and leases at September 30, 2024 and December 31, 2023 were as follows:

(In thousands)9/30/202412/31/2023
Commercial and industrial
Agriculture$90,146$101,211
Commercial and industrial other799,847721,890
PPP loans214404
Subtotal commercial and industrial890,207823,505
Commercial real estate
Construction371,022303,406
Agriculture209,342221,670
Commercial real estate other2,730,0742,587,591
Subtotal commercial real estate3,310,4383,112,667
Residential real estate
Home equity200,369188,316
Mortgages1,371,7381,373,275
Subtotal residential real estate1,572,1071,561,591
Consumer and other
Indirect337841
Consumer and other100,31296,942
Subtotal consumer and other100,64997,783
Leases13,09415,383
Total loans and leases5,886,4955,610,929
Less: unearned income and deferred costs and fees(5,234)(4,994)
Total loans and leases, net of unearned income and deferred costs and fees$5,881,261$5,605,935

The Company has adopted comprehensive lending policies, underwriting standards and loan review procedures. Management reviews these policies and procedures on a regular basis. The Company discussed its lending policies and underwriting guidelines for its various lending portfolios in Note 3 – "Loans and Leases" in the Notes to Consolidated Financial Statements contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. There have been no significant changes in these policies and guidelines since the date of that report. As such, these policies are reflective of new originations as well as those balances held at December 31, 2023. The Company’s Board of Directors approves the lending policies at least annually. The Company recognizes that exceptions to policy guidelines may occasionally occur and has established procedures for approving exceptions to these policy guidelines. Management has also implemented reporting systems to monitor loan origination, loan quality, concentrations of credit, loan delinquencies and nonperforming loans and potential problem loans.

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments are due. Generally loans are placed on nonaccrual status if principal or interest payments become 90 days or more past due and/or management deems the collectability of the principal and/or interest to be in question as well as when required by regulatory agencies. When interest accrual is discontinued, all unpaid accrued interest is reversed. Payments received on loans on nonaccrual are generally applied to reduce the principal balance of the loan. Loans are generally returned to accrual status when all the principal and interest amounts due are brought current, the borrower has established a payment history, and future payments are reasonably assured. When management determines that the collection of principal in full is not probable, management will charge-off a partial amount or full amount of the loan balance. Management considers specific facts and circumstances relative to each individual credit in making such a determination. For residential and consumer loans, management uses specific regulatory guidance and thresholds for determining charge-offs.

The below tables are an age analysis of past due loans, segregated by class of loans, as of September 30, 2024 and December 31, 2023:

September 30, 2024
(In thousands)30-59 Days60-89 Days90 Days or MoreTotal Past DueCurrent LoansTotal Loans
Loans and Leases
Commercial and industrial
Agriculture$0$0$0$0$90,146$90,146
Commercial and industrial other8261,0592,0833,968795,879799,847
PPP loans0000214214
Subtotal commercial and industrial8261,0592,0833,968886,239890,207
Commercial real estate
Construction0000371,022371,022
Agriculture841470231209,111209,342
Commercial real estate other1662,51023,30125,9772,704,0972,730,074
Subtotal commercial real estate2502,65723,30126,2083,284,2303,310,438
Residential real estate
Home equity46501,8322,297198,072200,369
Mortgages208539,58610,4591,361,2791,371,738
Subtotal residential real estate48585311,41812,7561,559,3511,572,107
Consumer and other
Indirect722534303337
Consumer and other6402322351,10799,205100,312
Subtotal consumer and other6472542401,14199,508100,649
Leases000013,09413,094
Total loans and leases2,2084,82337,04244,0735,842,4225,886,495
Less: unearned income and deferred costs and fees0000(5,234)(5,234)
Total loans and leases, net of unearned income and deferred costs and fees$2,208$4,823$37,042$44,073$5,837,188$5,881,261
December 31, 2023
(In thousands)30-59 Days60-89 Days90 Days or MoreTotal Past DueCurrent LoansTotal Loans
Loans and Leases
Commercial and industrial
Agriculture$0$0$0$0$101,211$101,211
Commercial and industrial other3898872,1243,400718,490721,890
PPP loans0000404404
Subtotal commercial and industrial3898872,1243,400820,105823,505
Commercial real estate
Construction0000303,406303,406
Agriculture610061221,609221,670
Commercial real estate other290025,05625,3462,562,2452,587,591
Subtotal commercial real estate351025,05625,4073,087,2603,112,667
Residential real estate
Home equity4662111,9682,645185,671188,316
Mortgages1,3531116,9168,3801,364,8951,373,275
Subtotal residential real estate1,8193228,88411,0251,550,5661,561,591
Consumer and other
Indirect7111129812841
Consumer and other30212227069496,24896,942
Subtotal consumer and other30913328172397,06097,783
Leases000015,38315,383
Total loans and leases2,8681,34236,34540,5555,570,3745,610,929
Less: unearned income and deferred costs and fees0000(4,994)(4,994)
Total loans and leases, net of unearned income and deferred costs and fees$2,868$1,342$36,345$40,555$5,565,380$5,605,935

The following tables present the amortized cost basis of loans on nonaccrual status and the amortized cost basis of loans on nonaccrual status for which there was no related allowance for credit losses. The below tables are an age analysis of nonaccrual loans segregated by class of loans, as of September 30, 2024 and December 31, 2023:

September 30, 2024
(In thousands)Nonaccrual Loans and Leases with no ACLNonaccrual Loans and LeasesLoans and Leases Past Due Over 89 Days and Accruing
Loans and Leases
Commercial and industrial
Commercial and industrial other$0$2,223$0
Subtotal commercial and industrial02,2230
Commercial real estate
Agriculture01320
Commercial real estate other40,37343,8610
Subtotal commercial real estate40,37343,9930
Residential real estate
Home equity02,9920
Mortgages013,0215
Subtotal residential real estate016,0135
Consumer and other
Indirect0160
Consumer and other0136188
Subtotal consumer and other0152188
Total loans and leases$40,373$62,381$193
(In thousands)Nonaccrual Loans and Leases with no ACLNonaccrual Loans and LeasesLoans and Leases Past Due Over 89 Days and Accruing
Loans and Leases
Commercial and industrial
Commercial and industrial other$0$2,253$0
Subtotal commercial and industrial02,2730
Commercial real estate
Agriculture01700
Commercial real estate other42,03844,2800
Subtotal commercial real estate42,03844,4500
Residential real estate
Home equity03,2300
Mortgages011,9420
Subtotal residential real estate015,1720
Consumer and other
Indirect0400
Consumer and other0230101
Subtotal consumer and other0270101
Total loans and leases$42,038$62,165$101

The Company didnot recognize any interest income on nonaccrual loans during the three and nine months ended September 30, 2024 and 2023.

  1. Allowance for Credit Losses

Management reviews the appropriateness of the ACL on a regular basis. Management considers the accounting policy relating to the allowance to be a critical accounting policy, given the inherent uncertainty in evaluating the levels of the allowance required to cover credit losses in the portfolio and the material effect that assumptions could have on the Company’s results of operations. The Company has developed a methodology to measure the amount of estimated credit loss exposure inherent in the loan portfolio to assure that an appropriate allowance is maintained. The Company’s methodology is based upon guidance provided in SEC Staff Accounting Bulletin No. 119, Measurement of Credit Losses on Financial Instruments ("CECL"), and Financial Instruments - Credit Lossesand ASC Topic 326, Financial Instruments - Credit Losses.

The Company uses a Discounted Cash Flow ("DCF") method to estimate expected credit losses for all loan segments excluding the leasing segment. For each of these loan segments, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, recovery lag, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on internal historical data.

The Company uses regression analysis of historical internal and peer data to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the loss drivers. For all loans utilizing the DCF method, management utilizes forecasts of national unemployment and a one year percentage change in national gross domestic product as loss drivers in the model.

For all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts back to a historical loss rate over eight quarters on a straight-line basis. Management leverages economic projections from a reputable and independent third party to inform its loss driver forecasts over the four-quarter forecast period. Other internal and external indicators of economic forecasts, and scenario weightings, are also considered by management when developing the forecast metrics.

Due to the size and characteristics of the leasing portfolio, the Company uses the remaining life method, using the historical loss rate of the commercial and industrial segment, to determine the allowance for credit losses.

The combination of adjustments for credit expectations and timing expectations produces an expected cash flow stream at the instrument level. Instrument effective yield is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows are then discounted at that effective yield to produce a net present value of expected cash flows ("NPV"). An ACL is established for the difference between the NPV and amortized cost basis.

Since the methodology is based upon historical experience and trends, current conditions, and reasonable and supportable forecasts, as well as management’s judgment, factors may arise that result in different estimates. While management’s evaluation of the allowance as of September 30, 2024 considers the allowance to be appropriate, under certain conditions or assumptions, the Company would need to increase or decrease the allowance. In addition, various federal and State regulatory agencies, as part of their examination process, review the Company's allowance and may require the Company to recognize additions to the allowance based on their judgements and information available to them at the time of their examinations.

Loan Commitments and Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

Financial instruments include off-balance sheet credit instruments, such as commitments to make loans, and commercial letters of credit. The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded. The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancellable, through a charge to credit loss expense for off-balance sheet credit exposures included in provision expense in the Company's consolidated statements of income.

The following tables detail activity in the allowance for credit losses on loans for the three and nine months ended September 30, 2024 and 2023. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

(In thousands)Commercial& IndustrialCommercialReal EstateResidentialReal EstateConsumerand OtherFinanceLeasesTotal
Allowance for credit losses:
Beginning balance$7,412$32,559$11,569$1,451$68$53,059
Charge-offs(253)00(796)0(1,049)
Recoveries11351180137
Provision (credit) for credit loss expense4441,302802694(5)3,237
Ending Balance$7,614$33,864$12,376$1,467$63$55,384
(In thousands)Commercial& IndustrialCommercialReal EstateResidentialReal EstateConsumerand OtherFinanceLeasesTotal
Allowance for credit losses:
Beginning balance$6,685$28,968$11,111$1,680$101$48,545
Charge-offs000(271)0(271)
Recoveries81481094
Provision (credit) for credit loss expense(241)36679170(18)968
Ending Balance$6,452$29,335$11,906$1,560$83$49,336
(In thousands)Commercial& IndustrialCommercialReal EstateResidentialReal EstateConsumerand OtherFinanceLeasesTotal
Allowance for credit losses:
Beginning balance$6,667$31,581$11,700$1,557$79$51,584
Charge-offs(283)00(1,867)0(2,150)
Recoveries2961303360501
Provision (credit) for credit loss expense1,2012,2775461,441(16)5,449
Ending Balance$7,614$33,864$12,376$1,467$63$55,384
(In thousands)Commercial& IndustrialCommercialReal EstateResidentialReal EstateConsumerand OtherFinanceLeasesTotal
Allowance for credit losses:
Beginning balance$6,039$27,287$11,154$1,358$96$45,934
Impact of adopting ASU 2016-13216460064
Charge-offs00(2)(546)0(548)
Recoveries671,23818219201,679
Provision (credit) for credit loss expense344794526556(13)2,207
Ending Balance$6,452$29,335$11,906$1,560$83$49,336

The following tables detail activity in the liabilities for off-balance sheet credit exposures for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended September 30,
(In thousands)20242023
Liabilities for off-balance sheet credit exposures at beginning of period$3,084$2,985
(Credit) provision for credit loss expense related to off-balance sheet credit exposures(1,063)182
Liabilities for off-balance sheet credit exposures at end of period$2,021$3,167
Nine Months Ended September 30,
(In thousands)20242023
Liabilities for off-balance sheet credit exposures at beginning of period$2,270$2,796
(Credit) provision for credit loss expense related to off-balance sheet credit exposures(249)371
Liabilities for off-balance sheet credit exposures at end of period$2,021$3,167

The following tables present 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 September 30, 2024

and December 31, 2023:

(In thousands)Real EstateBusiness AssetsOtherTotalACL Allocation
Commercial and Industrial$1,978$0$0$1,978$0
Commercial Real Estate42,5170042,5171,429
Total Loans and Leases$44,495$0$0$44,495$1,429
(In thousands)Real EstateBusiness AssetsOtherTotalACL Allocation
Commercial and Industrial$2,035$0$0$2,035$0
Commercial Real Estate42,3330042,3331,082
Total Loans and Leases$44,368$0$0$44,368$1,082

Loan Modifications to Borrowers Experiencing Financial Difficulty

The Company adopted ASU 2022-02 Financial Instruments - Credit Losses (Topic 326) effective January 1, 2023. This standard eliminated the previous troubled debt restructuring accounting model and replaced it with guidance and disclosure requirements for identifying modifications to loans to borrowers experiencing financial difficulty. Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, forbearances, term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral.

The following table shows the amortized cost basis as of September 30, 2024 of the loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted:

(In thousands)Term ExtensionInterest Rate ReductionPayment Delay and Term ExtensionTerm Extension and Interest Rate ReductionPayment DelayTotal% of Total Class of Loans and Leases
Commercial and Industrial
Commercial and Industrial Other$12$490$0$0$75$5770.07%
Total Commercial and Industrial1249000755770.06%
Commercial Real Estate
Commercial Real Estate Other03,022003943,4160.13%
Total Commercial Real Estate03,022003943,4160.10%
Residential
Home Equity000410410.02%
Mortgages00004864860.04%
Total Residential000414865270.03%
Consumer
Consumer and Other230000230.02%
Total Consumer230000230.02%
Total Loans and Leases$35$3,512$0$41$955$4,5430.08%

There wereno loan modifications made to borrowers experiencing financial difficulty that defaulted during the three and nine months ended September 30, 2024.

The following table shows the aging analysis of loan modifications made to borrowers experiencing financial difficulty as of September 30, 2024:

September 30, 2024Payment Status (Amortized Cost Basis)
(In thousands)Current30-59 Days Past Due60-89 Days Past Due90+ Days Past DueNon-AccrualTotal
Commercial and Industrial
Commercial and industrial other$565$0$0$0$12$577
Total Commercial and Industrial56500012577
Commercial Real Estate
Commercial real estate other3,41600003,416
Total Commercial Real Estate3,41600003,416
Residential Real Estate
Home equity00004141
Mortgages155000331486
Total Residential Real Estate155000372527
Consumer and Other
Consumer and other00002323
Total Consumer and Other00002323
Total$4,136$0$0$0$407$4,543

The following tables present credit quality indicators by total loans on an amortized cost basis by origination year as of September 30, 2024 and December 31, 2023:

(In thousands)20242023202220212020PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal Loans
Commercial and Industrial - Other:
Pass$115,477$122,968$89,318$57,209$22,038$154,402$223,210$10,771$795,393
Special Mention1,10422215980813026116202,846
Substandard44000521768141801,608
Total Commercial and Industrial - Other$117,021$123,190$89,477$58,069$22,185$155,344$223,790$10,771$799,847
Current-period gross writeoffs$0$15$30$44$11$183$0$0$283
Commercial and Industrial - PPP:
Pass$0$0$0$176$38$0$0$0$214
Special Mention000000000
Substandard000000000
Total Commercial and Industrial - PPP$0$0$0$176$38$0$0$0$214
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Commercial and Industrial - Agriculture:
Pass$9,215$25,104$10,475$2,366$1,754$7,016$32,153$1,980$90,063
Special Mention00038000038
Substandard00004500045
Total Commercial and Industrial - Agriculture$9,215$25,104$10,475$2,404$1,799$7,016$32,153$1,980$90,146
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Commercial Real Estate
Pass$239,979$244,508$331,282$362,119$283,057$1,114,169$38,270$14,092$2,627,476
Special Mention0071460616,76914,5744,501037,164
Substandard098815,0172,121046,2641,044065,434
Total Commercial Real Estate$239,979$245,496$347,013$364,846$299,826$1,175,007$43,815$14,092$2,730,074
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Commercial Real Estate - Agriculture:
Pass$9,421$12,288$37,885$22,008$20,215$101,556$3,923$562$207,858
Special Mention000001,310001,310
Substandard0000017400174
Total Commercial Real Estate - Agriculture$9,421$12,288$37,885$22,008$20,215$103,040$3,923$562$209,342
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
(In thousands)20242023202220212020PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal Loans
Commercial Real Estate - Construction
Pass$6,000$444$685$6,904$2,010$0$311,747$25,832$353,622
Special Mention00000017,400017,400
Substandard000000000
Total Commercial Real Estate - Construction$6,000$444$685$6,904$2,010$0$329,147$25,832$371,022
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Residential - Home Equity
Performing$16,352$2,904$2,219$1,071$575$13,568$158,769$1,918$197,376
Nonperforming000006072,38602,993
Total Residential - Home Equity$16,352$2,904$2,219$1,071$575$14,175$161,155$1,918$200,369
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Residential - Mortgages
Performing$81,994$133,491$175,375$243,173$208,186$516,498$0$0$1,358,717
Nonperforming071338859395410,3730013,021
Total Residential - Mortgages$81,994$134,204$175,763$243,766$209,140$526,871$0$0$1,371,738
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Consumer - Direct
Performing$41,761$19,322$10,727$9,507$4,226$12,088$2,545$0$100,176
Nonperforming0400077550136
Total Consumer - Direct$41,761$19,326$10,727$9,507$4,226$12,165$2,600$0$100,312
Current-period gross writeoffs$1,633$13$5$32$10$165$0$0$1,858
Consumer - Indirect
Performing$0$0$0$62$30$229$0$0$321
Nonperforming00000160016
Total Consumer - Indirect$0$0$0$62$30$245$0$0$337
Current-period gross writeoffs$0$0$0$0$0$9$0$0$9
(In thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal Loans
Commercial and Industrial - Other:
Pass$130,993$92,335$68,030$28,237$33,618$141,758$212,349$5,063$712,383
Special Mention915196222242791,28768203,623
Substandard04678329182,8332,58005,884
Total Commercial and Industrial - Other$131,908$92,577$68,330$28,808$33,715$145,878$215,611$5,063$721,890
Current-period gross writeoffs$6$0$0$0$0$29$0$0$35
Commercial and Industrial - Agriculture:
Pass$24,924$11,935$3,341$3,114$3,268$16,759$36,728$1,030$101,099
Special Mention00470000047
Substandard00056081065
Total Commercial and Industrial - Agriculture$24,924$11,935$3,388$3,170$3,268$16,767$36,729$1,030$101,211
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Commercial and Industrial - PPP:
Pass$0$0$264$140$0$0$0$0$404
Special Mention000000000
Substandard000000000
Total Commercial and Industrial - PPP$0$0$264$140$0$0$0$0$404
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Commercial Real Estate
Pass$246,016$317,583$365,975$292,960$272,722$921,201$34,346$24,949$2,475,752
Special Mention0632017,13311,42216,1000045,287
Substandard015,3002,12802,05945,7091,356066,552
Total Commercial Real Estate$246,016$333,515$368,103$310,093$286,203$983,010$35,702$24,949$2,587,591
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Commercial Real Estate - Agriculture:
Pass$14,668$37,256$22,813$21,001$23,794$93,890$257$6,364$220,043
Special Mention00003781,033001,411
Substandard00001704600216
Total Commercial Real Estate - Agriculture$14,668$37,256$22,813$21,001$24,342$94,969$257$6,364$221,670
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
(In thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal Loans
Commercial Real Estate - Construction
Pass$9,265$2,793$8,068$2,501$357$596$274,224$5,602$303,406
Special Mention000000000
Substandard000000000
Total Commercial Real Estate - Construction$9,265$2,793$8,068$2,501$357$596$274,224$5,602$303,406
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Residential - Home Equity
Performing$2,378$2,237$890$529$832$8,178$164,205$5,837$185,086
Nonperforming000003372,89303,230
Total Residential - Home Equity$2,378$2,237$890$529$832$8,515$167,098$5,837$188,316
Current-period gross writeoffs$0$0$0$0$0$20$0$0$20
Residential - Mortgages
Performing$131,004$186,401$256,127$221,945$109,594$456,167$0$0$1,361,238
Nonperforming03933299868839,4460012,037
Total Residential - Mortgages$131,004$186,794$256,456$222,931$110,477$465,613$0$0$1,373,275
Current-period gross writeoffs$0$0$0$0$0$0$0$0$0
Consumer - Direct
Performing$50,295$13,327$11,316$5,157$4,037$9,857$2,723$0$96,712
Nonperforming20007015710230
Total Consumer - Direct$50,297$13,327$11,316$5,157$4,107$10,014$2,724$0$96,942
Current-period gross writeoffs$801$29$16$21$83$28$0$0$978
Consumer - Indirect
Performing$0$0$97$68$402$234$0$0$801
Nonperforming000030100040
Total Consumer - Indirect$0$0$97$68$432$244$0$0$841
Current-period gross writeoffs$0$0$0$0$53$14$0$0$67
  1. Earnings Per Share

Earnings per share in the table below, for the three and nine month periods ended September 30, 2024 and 2023 are calculated under the two-class method as required by ASC Topic 260, Earnings Per Share (ASC 260). ASC 260 provides that unvested share-based payment awards that contain nonforfeitable rights to dividends are participating securities and shall be included in the computation of earnings per share pursuant to the two-class method. Prior to 2019, the Company issued restricted stock awards that contained such rights and are therefore considered participating securities. Since 2019, the Company has issued restricted stock awards that do not have nonforfeitable rights to dividends and are therefore not considered participating securities. Basic earnings per common share are calculated by dividing net income allocable to common stock by the weighted average number of common shares, excluding participating securities, during the period. Diluted earnings per common share include the dilutive effect of participating securities.

Three Months Ended
(In thousands, except share and per share data)9/30/20249/30/2023
Basic
Net income (loss) available to common shareholders$18,638$(33,354)
Less: income (loss) attributable to unvested stock-based compensation awards0(8)
Net earnings (loss) allocated to common shareholders18,638(33,362)
Weighted average shares outstanding, including unvested stock-based compensation awards14,394,90014,364,909
Less: average unvested stock-based compensation awards(179,293)(179,146)
Weighted average shares outstanding - Basic14,215,60714,185,763
Diluted
Net earnings (loss) allocated to common shareholders18,638(33,362)
Weighted average shares outstanding - Basic14,215,60714,185,763
Plus: incremental shares from assumed conversion of stock-based compensation awards67,64838,985
Weighted average shares outstanding - Diluted14,283,25514,224,748
Basic EPS$1.31$(2.35)
Diluted EPS$1.30$(2.35)

Stock-based compensation awards representing 2,157 and 53,490 common shares during the three months ended September 30, 2024 and 2023, respectively, were not included in the computations of diluted earnings per common share because the effect on those periods would have been anti-dilutive.

Nine Months Ended
(In thousands, except share and per share data)9/30/20249/30/2023
Basic
Net income (loss) available to common shareholders$51,192$(5,498)
Less: income (loss) attributable to unvested stock-based compensation awards0(34)
Net earnings (loss) allocated to common shareholders51,192(5,532)
Weighted average shares outstanding, including unvested stock-based compensation awards14,399,96114,461,819
Less: unvested stock-based compensation awards(185,949)(186,890)
Weighted average shares outstanding - Basic14,214,01214,274,929
Diluted
Net earnings (loss) allocated to common shareholders51,192(5,532)
Weighted average shares outstanding - Basic14,214,01214,274,929
Plus: incremental shares from assumed conversion of stock-based compensation awards39,71644,906
Weighted average shares outstanding - Diluted14,253,72814,319,835
Basic EPS$3.60$(0.39)
Diluted EPS$3.59$(0.39)

Stock-based compensation awards representing approximately 47,919 and 39,266 common shares during the nine months ended September 30, 2024 and 2023, respectively were not included in the computations of diluted earnings per common share because the effect on those periods would have been anti-dilutive.

  1. Other Comprehensive Income (Loss)

The following tables present reclassifications out of accumulated other comprehensive income (loss) for the three and nine month periods ended September 30, 2024 and 2023:

Three Months Ended September 30, 2024
(In thousands)Before-TaxAmountTax (Expense)BenefitNet of Tax
Available-for-sale debt securities:
Change in net unrealized (loss) gain during the period$45,431$(11,131)$34,300
Reclassification adjustment for net realized loss on sale of available-for-sale debt securities included in net income (loss)(50)12(38)
Net unrealized losses45,381(11,119)34,262
Employee benefit plans:
Amortization of net retirement plan actuarial gain (loss)229(56)173
Amortization of net retirement plan prior service cost45(10)35
Employee benefit plans274(66)208
Other comprehensive loss$45,655$(11,185)$34,470
Three Months Ended September 30, 2023
(In thousands)Before-TaxAmountTax (Expense)BenefitNet of Tax
Available-for-sale debt securities:
Change in net unrealized gain (loss) during the period$(37,449)$9,176$(28,273)
Reclassification adjustment for net realized loss on sale of available-for-sale debt securities included in net income (loss)62,932(15,419)47,513
Net unrealized gains/losses25,483(6,243)19,240
Employee benefit plans:
Amortization of net retirement plan actuarial gain279(68)211
Amortization of net retirement plan prior service cost53(13)40
Employee benefit plans332(81)251
Other comprehensive (loss) income$25,815$(6,324)$19,491
Nine Months Ended September 30, 2024
(In thousands)Before-TaxAmountTax (Expense)BenefitNet of Tax
Available-for-sale debt securities:
Change in net unrealized gain (loss) during the period$30,756$(7,535)$23,221
Reclassification adjustment for net realized loss on sale of available-for-sale debt securities included in net income(50)12(38)
Net unrealized losses30,706(7,523)23,183
Employee benefit plans:
Amortization of net retirement plan actuarial loss686(168)518
Amortization of net retirement plan prior service cost137(33)104
Employee benefit plans823(201)622
Other comprehensive loss$31,529$(7,724)$23,805
Nine Months Ended September 30, 2023
(In thousands)Before-TaxAmountTax (Expense)BenefitNet of Tax
Available-for-sale debt securities:
Change in net unrealized gain (loss) during the period$(27,725)$6,793$(20,932)
Reclassification adjustment for net realized loss on sale of available-for-sale debt securities included in net income (loss)69,984(17,146)52,838
Net unrealized gains/losses42,259(10,353)31,906
Employee benefit plans:
Amortization of net retirement plan actuarial loss837(205)632
Amortization of net retirement plan prior service cost162(40)122
Employee benefit plans999(245)754
Other comprehensive (loss) income$43,258$(10,598)$32,660

The following table presents the activity in our accumulated other comprehensive (loss) income for the periods indicated:

(In thousands)Available-for-Sale Debt SecuritiesEmployeeBenefit PlansAccumulatedOtherComprehensive(Loss) Income
Balance at July 1, 2024$(110,614)$(25,056)$(135,670)
Other comprehensive loss before reclassifications34,300034,300
Amounts reclassified from accumulated other comprehensive (loss) income(38)208170
Net current-period other comprehensive income34,26220834,470
Balance at September 30, 2024$(76,352)$(24,848)$(101,200)
Balance at January 1, 2024$(99,535)$(25,470)$(125,005)
Other comprehensive loss before reclassifications23,221023,221
Amounts reclassified from accumulated other comprehensive (loss) income(38)622584
Net current-period other comprehensive income23,18362223,805
Balance at September 30, 2024$(76,352)$(24,848)$(101,200)
(In thousands)Available-for-Sale Debit SecuritiesEmployeeBenefit PlansAccumulatedOtherComprehensive(Loss) Income
Balance at July 1, 2023$(166,137)$(29,383)$(195,520)
Other comprehensive income before reclassifications(28,273)0(28,273)
Amounts reclassified from accumulated other comprehensive (loss) income47,51325147,764
Net current-period other comprehensive (loss) income19,24025119,491
Balance at September 30, 2023$(146,897)$(29,132)$(176,029)
Balance at January 1, 2023$(178,803)$(29,886)$(208,689)
Other comprehensive loss before reclassifications(20,932)0(20,932)
Amounts reclassified from accumulated other comprehensive (loss) income52,83875453,592
Net current-period other comprehensive income (loss)31,90675432,660
Balance at September 30, 2023$(146,897)$(29,132)$(176,029)

The following tables present the amounts reclassified out of each component of accumulated other comprehensive (loss) income for the three and nine months ended September 30, 2024 and 2023:

Details about Accumulated other Comprehensive Income (Loss) Components (In thousands)AmountReclassified fromAccumulatedOtherComprehensive(Loss) Income1Affected Line Item in theStatement Where Net Income isPresented
Available-for-sale debt securities:
Unrealized gains and losses on available-for-sale debt securities$50Net gain (loss) on securities transactions
(12)Income tax expense
38Net of tax
Employee benefit plans:
Net retirement plan actuarial loss(229)Other operating expense
Net retirement plan prior service cost(45)Other operating expense
(274)Total before tax
66Income tax expense
$(208)Net of tax
Details about Accumulated other Comprehensive Income (Loss) Components (In thousands)AmountReclassified fromAccumulatedOtherComprehensive(Loss) Income1Affected Line Item in theStatement Where Net Income isPresented
Available-for-sale debt securities:
Unrealized gains and losses on available-for-sale debt securities$(62,932)Net gain (loss) on securities transactions
15,419Tax expense
(47,513)Net of tax
Employee benefit plans:
Net retirement plan actuarial loss(279)Other operating expense
Net retirement plan prior service cost(53)Other operating expense
(332)Total before tax
81Tax benefit
$(251)Net of tax
Details about Accumulated other Comprehensive Income (Loss) Components (In thousands)Amount Reclassified from Accumulated Other Comprehensive (Loss)1Affected Line Item in theStatement Where Net Income isPresented
Available-for-sale debt securities:
Unrealized gains and losses on available-for-sale debt securities$50Net gain (loss) on securities transactions
(12)Income tax expense
38Net of tax
Employee benefit plans:
Net retirement plan actuarial loss(686)Other operating expense
Net retirement plan prior service cost(137)Other operating expense
(823)Total before tax
201Income tax expense
$(622)Net of tax
Details about Accumulated other Comprehensive Income (Loss) Components (In thousands)Amount Reclassified from Accumulated Other Comprehensive (Loss)1Affected Line Item in theStatement Where Net Income isPresented
Available-for-sale debt securities:
Unrealized gains and losses on available-for-sale debt securities$(69,984)Net gain (loss) on securities transactions
17,146Tax expense
(52,838)Net of tax
Employee benefit plans:
Net retirement plan actuarial loss(837)Other operating expense
Net retirement plan prior service cost(162)Other operating expense
(999)Total before tax
245Tax benefit
$(754)Net of tax

1 Amounts in parentheses indicate debits in income statement.

2 The accumulated other comprehensive (loss) income components are included in the computation of net periodic benefit cost (See Note 8 - "Employee Benefit Plan").

  1. Employee Benefit Plans

The following tables set forth the amount of the net periodic benefit cost recognized by the Company for the Company’s pension plan, post-retirement plan (Life and Health), and supplemental employee retirement plans ("SERP") including the following components: service cost, interest cost, expected return on plan assets for the period, amortization of the unrecognized transitional obligation or transition asset, and the amounts of recognized gains and losses, prior service cost recognized, and gain or loss recognized due to settlement or curtailment.

Components of Net Periodic Benefit Cost

Pension Benefits · Life and Health · SERP Benefits
Three Months EndedThree Months EndedThree Months Ended
(In thousands)9/30/20249/30/20239/30/20249/30/20239/30/20249/30/2023
Service cost$0$0$6$8$15$11
Interest cost7978198689283287
Expected return on plan assets(1,287)(1,198)0000
Amortization of net retirement plan actuarial loss244289(15)(10)00
Amortization of net retirement plan prior service (credit) cost00(11)(16)5669
Net periodic benefit (income) cost$(246)$(90)$66$71$354$367
Pension Benefits · Life and Health · SERP Benefits
Nine Months EndedNine Months EndedNine Months Ended
(In thousands)9/30/20249/30/20239/30/20249/30/20239/30/20249/30/2023
Service cost$0$0$19$24$44$32
Interest cost2,3912,456257266848861
Expected return on plan assets(3,860)(3,592)0000
Amortization of net retirement plan actuarial loss732867(46)(30)00
Amortization of net retirement plan prior service cost (credit)00(32)(46)169208
Net periodic benefit (income) cost$(737)$(269)$198$214$1,061$1,101

The service component of net periodic benefit cost for the Company's benefit plans is recorded as a part of salaries and wages in the consolidated statements of income. All other components are recorded as part of other operating expenses in the consolidated statements of income.

The Company realized approximately $622,000 and $754,000, net of tax, as amortization of amounts previously recognized in accumulated other comprehensive (loss) income, for the nine months ended September 30, 2024 and 2023, respectively.

The Company is not required to contribute to the pension plan, but it may make voluntary contributions. The Company didnot contribute to the pension plan in the first nine months of 2024 and 2023.

  1. Other Income and Operating Expense

Other income and operating expense totals are presented in the table below. Components of these totals exceeding 1% of the aggregate of total noninterest income and total noninterest expenses for any of the periods presented below are stated separately.

Three Months EndedNine Months Ended
(In thousands)9/30/20249/30/20239/30/20249/30/2023
Noninterest Income
Other service charges$646$645$1,967$1,909
Earnings from corporate owned life insurance513(2)2,2901,167
Net gains on the sale of loans originated for sale3872170186
Other income7533262,3631,372
Total other income$2,299$990$7,321$4,534
Noninterest Expenses
Marketing expense$982$782$3,050$3,575
Professional fees1,5441,7614,9105,689
Legal fees3132938631,347
Technology expense3,3573,92811,46711,590
FDIC insurance1,4001,0414,3042,874
Cardholder expense1,0071,0593,1053,192
Other expenses4,3864,60211,63013,136
Total other operating expense$12,989$13,466$39,329$41,403
  1. Revenue Recognition

The Company recognizes revenue in accordance with ASU 2014-09, Revenue from Contracts with Customers (Accounting Standards Codification (“ASC”) Topic 606) (“ASC 606”), and all subsequent ASUs that modified ASC 606. ASC 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. 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 ASC 606. ASC 606 is applicable to noninterest revenue streams such as trust and asset management income, deposit related fees, interchange fees, merchant income, and annuity and insurance commissions.

Insurance Commissions and Fees

Insurance commissions and fees from insurance product sales are typically earned upon the effective date of bound coverage, as no significant performance obligation remains after coverage is bound. Commission revenue on policies billed in installments is accrued based upon the completion of the performance obligation creating a current asset for the unbilled revenue until such time as an invoice is generated, typically not to exceed twelve months. Contingent commissions are estimated based upon management’s expectations for the year with an appropriate constraint applied and accrued relative to the recognition of the corresponding core commissions.

Trust & Asset Management

Trust and asset management income is 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 a few days after month end through a direct charge to customers’ accounts. The Company does not earn performance-based incentives. Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Company’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered.

Mutual Fund & Investment Income

The Company also earns transaction fees and commissions related to product sales that represent the Company’s share of transaction fees resulting from investment services and programs provided through an agent relationship with a third-party broker-dealer. Those fees are collected and recognized on a monthly basis. Trailing fees are based upon fair values and are assessed, collected and recognized on a quarterly basis. Tompkins Community Bank acts as an agent in arranging the relationship between the customer and the third-party provider and does not control the services rendered; therefore, investment product sales commissions and fees are reported net of related costs.

Service Charges on Deposit Accounts

Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, 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. Check orders and 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.

Card Services Income

Fees, exchange, and other service charges are primarily comprised of debit and credit card income, ATM fees, merchant services income, 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. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees. The Company’s performance obligation for fees and exchange 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.

Other

Other service charges include revenue from processing wire and ACH transfers, lock box service and safe deposit box rental. Payment on these revenue streams is received primarily through a direct charge to the customer’s account, immediately or in the following month, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time.

The following tables present noninterest income, segregated by revenue streams in-scope and out-of-scope of ASC 606, for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended
(In thousands)09/30/202409/30/2023
Noninterest Income
In-scope of Topic 606:
Commissions and Fees$10,159$10,301
Installment Billing120138
Refund of Commissions(95)(60)
Contract Liabilities/Deferred Revenue00
Contingent Commissions1,0991,018
Subtotal Insurance Revenues11,28311,397
Trust and Asset Management4,6323,423
Mutual Fund & Investment Income293919
Subtotal Investment Service Income4,9254,342
Service Charges on Deposit Accounts1,8721,754
Card Services Income2,9212,860
Other306314
Noninterest Income (in-scope of ASC 606)21,30720,667
Noninterest Income (out-of-scope of ASC 606)2,078(62,291)
Total Noninterest Income$23,385$(41,624)
Nine Months Ended
(In thousands)9/30/20249/30/2023
Noninterest Income
In-scope of Topic 606:
Commissions and Fees$27,553$26,796
Installment Billing11597
Refund of Commissions(75)113
Contract Liabilities/Deferred Revenue(289)(298)
Contingent Commissions3,3252,870
Subtotal Insurance Revenues30,62929,578
Trust and Asset Management13,54110,494
Mutual Fund & Investment Income1,1703,035
Subtotal Investment Service Income14,71113,529
Service Charges on Deposit Accounts5,4345,140
Card Services Income9,1388,629
Other930989
Noninterest Income (in-scope of ASC 606)60,84257,865
Noninterest Income (out-of-scope of ASC 606)6,456(66,474)
Total Noninterest Income$67,298$(8,609)

Contract Balances

A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration or before payment is due, which would result in contract receivables or assets, respectively. A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment or for which payment is due from the customer. The Company’s noninterest revenue streams, excluding some insurance commissions and fees, are largely based on transactional activity, or standard month-end revenue accruals such as asset management fees based on month-end market values. Receivables primarily consist of amounts due for insurance and wealth management services performed for which the Company's performance obligations have been fully satisfied. Receivables for the insurance and wealth management services segments amounted to $6.1 million and $3.7 million, respectively, at September 30, 2024, compared to $5.7 million and $3.0 million, respectively, at December 31, 2023. Included in those amounts are contract assets related to contingent income of $2.2 million and $2.8 million, respectively, at September 30, 2024 and December 31, 2023, and contract liabilities of $0.6 million and $1.9 million, respectively, at September 30, 2024 and December 31, 2023.

Contract Acquisition Costs

The Company is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized inone year or less.

  1. Financial Guarantees

The Company currently does not issue any guarantees that would require liability recognition or disclosure, other than standby letters of credit. The Company extends standby letters of credit to its customers in the normal course of business. The standby letters of credit are generally short-term. As of September 30, 2024, the Company’s maximum potential obligation under standby letters of credit was $33.6 million compared to $39.1 million at December 31, 2023. Management uses the same credit policies to extend standby letters of credit that it uses for on-balance sheet lending decisions and may require collateral to support standby letters of credit based upon its evaluation of the counterparty. Management does not anticipate any significant losses as a result of these transactions, and has determined that the fair value of standby letters of credit is not significant.

  1. Segment and Related Information

The Company manages its operations through three reportable business segments in accordance with the standards set forth in FASB ASC 280, "Segment Reporting": (i) banking ("Banking"), (ii) insurance ("Tompkins Insurance") and (iii) wealth management ("Tompkins Financial Advisors"). The Company’s insurance services and wealth management services, other than trust services, are managed separately from the Banking segment.

Banking

Tompkins Community Bank hastwelve banking offices located in Ithaca, NY and surrounding communities; fifteen banking offices located in the Genesee Valley region of New York State, which includes Monroe County; twelve banking offices located in the counties north of New York City; andsixteen banking offices headquartered and operating in southeastern Pennsylvania.

Insurance

The Company provides property and casualty insurance services and employee benefits consulting through Tompkins Insurance Agencies, Inc., a 100% wholly-owned subsidiary of the Company, headquartered in Batavia, New York. Tompkins Insurance is an independent insurance agency, representing many major insurance carriers, and provides employee benefit consulting to employers in Western and Central New York and Southeastern Pennsylvania, assisting them with their medical, group life insurance and group disability insurance. Tompkins Insurance hasfour stand-alone offices in Western New York.

Wealth Management

The wealth management segment is generally organized under the Tompkins Financial Advisors brand. Tompkins Financial Advisors offers a comprehensive suite of financial services to customers, including trust and estate services, investment management and financial and insurance planning for individuals, corporate executives, small business owners and high net worth individuals. Tompkins Financial Advisors has offices in each of the Company’s regional markets.

Summarized financial information concerning the Company’s reportable segments and the reconciliation to the Company’s consolidated results is shown in the following tables. Investment in subsidiaries is netted out of the presentations below. The “Intercompany” column identifies the intercompany activities of revenues, expenses and other assets between the banking, insurance and wealth management services segments. The Company accounts for intercompany fees and services at an estimated fair value according to regulatory requirements for the services provided. Intercompany items relate primarily to the use of human resources, information systems, accounting and marketing services provided by the bank and the holding company. All other accounting policies are the same as those described in the summary of significant accounting policies in the Company's Annual Report on Form 10-K for the year ended December 31, 2023.

Three Months Ended September 30, 2024
(In thousands)BankingInsuranceWealth ManagementIntercompanyConsolidated
Interest income$89,129$1$0$(1)$89,129
Interest expense35,93700(1)35,936
Net interest income53,19210053,193
Provision for credit loss expense2,1740002,174
Noninterest income7,46511,4145,019(513)23,385
Noninterest expense39,1807,1934,017(513)49,877
Income before income tax expense19,3034,2221,002024,527
Income tax expense4,4561,15524705,858
Net Income attributable to noncontrolling interests and Tompkins Financial Corporation14,8473,067755018,669
Less: Net income attributable to noncontrolling interests3100031
Net Income attributable to Tompkins Financial Corporation$14,816$3,067$755$0$18,638
Depreciation and amortization$2,144$38$42$0$2,224
Assets7,946,77249,92829,520(19,793)8,006,427
Goodwill64,52519,8668,211092,602
Other intangibles, net1,1101,1032502,238
Net loans and leases5,825,8770005,825,877
Deposits6,605,59600(27,700)6,577,896
Total Equity647,36940,26633,7130721,348
Three Months Ended September 30, 2023
(In thousands)BankingInsuranceWealthManagementIntercompanyConsolidated
Interest income$75,465$1$0$(1)$75,465
Interest expense24,45300(1)24,452
Net interest income51,01210051,013
Provision for credit loss expense1,1500001,150
Noninterest income(57,007)11,5294,414(560)(41,624)
Noninterest expense39,6487,1093,668(559)49,866
(Loss) Income before income tax expense(46,793)4,421746(1)(41,627)
Income tax (benefit) expense(9,701)1,2131840(8,304)
Net (Loss) Income attributable to noncontrolling interests and Tompkins Financial Corporation(37,092)3,208562(1)(33,323)
Less: Net income attributable to noncontrolling interests3100031
Net (Loss) Income attributable to Tompkins Financial Corporation$(37,123)$3,208$562$(1)$(33,354)
Depreciation and amortization$2,702$44$44$0$2,790
Assets7,632,73346,22228,730(16,523)7,691,162
Goodwill64,65519,8668,081092,602
Other intangibles, net9671,4163802,421
Net loans and leases5,385,5240005,385,524
Deposits6,645,58700(22,151)6,623,436
Total Equity545,03736,74530,5740612,356
Nine Months Ended September 30, 2024
(In thousands)BankingInsuranceWealthManagementIntercompanyConsolidated
Interest income$257,552$3$0$(3)$257,552
Interest expense102,73400(3)102,731
Net interest income154,818300154,821
Provision for credit loss expense5,2000005,200
Noninterest income22,39831,16115,318(1,579)67,298
Noninterest expense118,20521,50611,544(1,579)149,676
Income before income tax expense53,8119,6583,774067,243
Income tax expense12,3802,644934015,958
Net Income attributable to noncontrolling interests and Tompkins Financial Corporation41,4317,0142,840051,285
Less: Net income attributable to noncontrolling interests9300093
Net Income attributable to Tompkins Financial Corporation$41,338$7,014$2,840$0$51,192
Depreciation and amortization$7,588$122$124$0$7,834
Nine Months Ended September 30, 2023
(In thousands)BankingInsuranceWealthManagementIntercompanyConsolidated
Interest income$216,573$3$0$(3)$216,573
Interest expense59,42100(3)59,418
Net interest income157,152300157,155
Provision for credit loss expense2,5780002,578
Noninterest income(50,687)29,96313,771(1,656)(8,609)
Noninterest expense120,88221,52611,240(1,656)151,992
(Loss) Income before income tax expense(16,995)8,4402,5310(6,024)
Income tax (benefit) expense(3,565)2,3236230(619)
Net (Loss) Income attributable to noncontrolling interests and Tompkins Financial Corporation(13,430)6,1171,9080(5,405)
Less: Net income attributable to noncontrolling interests9300093
Net (Loss) Income attributable to Tompkins Financial Corporation$(13,523)$6,117$1,908$0$(5,498)
Depreciation and amortization$7,942$133$133$0$8,208
  1. Fair Value Measurements

FASB ASC Topic 820, Fair Value Measurements and Disclosures(ASC 820), defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosures about fair value measurements. ASC 820 also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). Transfers between levels, when determined to be appropriate, are recognized at the end of each reporting period.

The three levels of the fair value hierarchy under ASC 820 are:

Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 – Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;

Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).

The following tables summarize financial assets and financial liabilities measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023, segregated by the level of valuation inputs within the fair value hierarchy used to measure fair value:

Recurring Fair Value Measurements
(In thousands)Total(Level 1)(Level 2)(Level 3)
Assets
Available-for-sale debt securities
U.S. Treasuries$82,111$0$82,111$0
Obligations of U.S. Government sponsored entities400,2050400,2050
Obligations of U.S. states and political subdivisions79,518079,5180
Mortgage-backed securities – residential, issued by:
U.S. Government agencies67,100067,1000
U.S. Government sponsored entities677,9530677,9530
U.S. corporate debt securities2,39202,3920
Total Available-for-sale debt securities$1,309,279$0$1,309,279$0
Equity securities, at fair value80100801
Derivatives designated as hedging instruments36203620
Derivatives not designated as hedging instruments4,45204,4520
Liabilities
Derivatives not designated as hedging instruments$4,880$0$4,880$0
Recurring Fair Value Measurements
(In thousands)Total(Level 1)(Level 2)(Level 3)
Assets
Available-for-sale debt securities
U.S. Treasuries$109,904$0$109,904$0
Obligations of U.S. Government sponsored entities456,4580456,4580
Obligations of U.S. states and political subdivisions81,924081,9240
Mortgage-backed securities – residential, issued by:
U.S. Government agencies45,240045,2400
U.S. Government sponsored entities720,8300720,8300
U.S. corporate debt securities2,29402,2940
Total Available-for-sale debt securities$1,416,650$0$1,416,650$0
Equity securities, at fair value78700787
Derivatives designated as hedging instruments1,50301,5030
Derivatives not designated as hedging instruments1,61001,6100
Liabilities
Derivatives not designated as hedging instruments$1,826$0$1,826$0

Securities: Fair values for U.S. Treasury securities are based on quoted market prices. Fair values for obligations of U.S. government sponsored entities, mortgage-backed securities-residential, obligations of U.S. states and political subdivisions, and U.S. corporate debt securities are based on quoted market prices, where available, as provided by third party pricing vendors. If quoted market prices were not available, fair values are based on quoted market prices of comparable instruments in active markets and/or based upon a matrix pricing methodology, which uses comprehensive interest rate tables to determine market price, movement and yield relationships. These securities are reviewed periodically to determine if there are any events or changes in circumstances that would adversely affect their value.

The change in the fair value of equity securities valued using significant unobservable inputs (Level 3), for the periods ended September 30, 2024 and December 31, 2023, was immaterial.

There were no transfers between Levels 1, 2 and 3 for the nine months ended September 30, 2024.

The Company determines fair value for its available-for-sale debt securities using an independent bond pricing service for identical assets or very similar securities. The Company determines fair value for its equity securities based on the underlying equity fund’s pricing and valuation procedures which consider recent sales price, market quotations from a pricing service, or market quotes from an independent broker-dealer. The Company has reviewed the pricing sources, including methodologies used, and finds them to be fairly stated.

Derivatives: The Company has contracted with a third party vendor to provide periodic valuations for its interest rate derivatives to determine the fair value of its interest rate contracts. The vendor utilizes standard valuation methodologies applicable to interest rate derivatives such as discounted cash flow analysis. Such valuations are based upon readily observable market data and are therefore considered Level 2 valuations by the Company.

Certain assets are measured at fair value on a nonrecurring basis. For the Company, these include loans held for sale, individually evaluated loans, and other real estate owned ("OREO"). For the three and nine months ended September 30, 2024, certain individually evaluated loans were remeasured and reported at fair value through a specific valuation allowance and/or partial charge-offs for credit losses based upon the fair value of the underlying collateral. Collateral values are estimated using Level 3 inputs based upon customized discounting criteria. In addition to collateral dependent evaluated loans, certain other real estate owned was remeasured and reported at fair value based upon the fair value of the underlying collateral. The fair values of other real estate owned are estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. In general, the fair values of other real estate owned are based upon appraisals, with discounts made to reflect estimated costs to sell the real estate. Upon initial recognition, fair value write-downs are taken through a charge-off to the allowance for credit losses. Subsequent fair value write-downs on other real estate owned are reported in other noninterest expense.

Three months ended September 30, 2024
(In thousands) · Fair value measurements at reportingdate using: · Gain (losses)from fairvalue changes
Assets:As of 09/30/2024Quoted prices inactive markets foridentical assets(Level 1)Significant otherobservable inputs(Level 2)Significantunobservable inputs(Level 3)Three months ended 9/30/2024
Individually evaluated loans$1,211$0$0$1,211$0
Three months ended September 30, 2023
(In thousands) · Fair value measurements at reportingdate using: · Gain (losses)from fairvalue changes
Assets:As of 09/30/2023Quoted prices inactive markets foridentical assets(Level 1)Significant otherobservable inputs(Level 2)Significantunobservable inputs(Level 3)Three months ended 9/30/2023
Other real estate owned$0$0$0$0$1
Nine months ended September 30, 2024
(In thousands) · Fair value measurements at reportingdate using: · Gain (losses)from fairvalue changes
Assets:As of 09/30/2024Quoted prices inactive markets foridentical assets(Level 1)Significant otherobservable inputs(Level 2)Significantunobservable inputs(Level 3)Nine months ended 9/30/2024
Individually evaluated loans$3,420$0$0$3,420$0
Other real estate owned81008143
Nine months ended September 30, 2023
(In thousands) · Fair value measurements at reportingdate using: · Gain (losses)from fairvalue changes
Assets: · As of 09/30/2023 · Quoted prices inactive markets foridentical assets(Level 1) · Significant otherobservable inputs(Level 2) · Significantunobservable inputs(Level 3) · Nine months ended 9/30/2023
Individually evaluated loans$3,742$0$0$3,742$826
Other real estate owned00023

The fair value estimates, methods and assumptions set forth below for the Company's financial instruments, including those financial instruments carried at cost, are made solely to comply with disclosures required by GAAP and should be read in conjunction with the financial statements and notes included in this Report.

For loans where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. For real estate loans, fair value of the loan’s collateral is determined by third party appraisals, which are then adjusted for the estimated selling and closing costs related to liquidation of the collateral. For this asset class, the actual valuation methods (income, sales comparable, or cost) vary based on the status of the project or property. For example, land is generally based on the sales comparable method while construction is based on the income and/or sales comparable methods. The unobservable inputs may vary depending on the individual assets with no one of the three methods being the predominant approach. The Company reviews the third party appraisal for appropriateness and adjusts the value downward to consider selling and closing costs, which typically range from 5% to 8% of the appraised value. For non-real estate loans, fair value of the loan’s collateral may be determined using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business.

The following tables present the carrying amounts and estimated fair values of the Company’s financial instruments at September 30, 2024 and December 31, 2023. The carrying amounts shown in the tables are included in the Consolidated Statements of Condition under the indicated captions.

Estimated Fair Value of Financial Instruments
(In thousands)CarryingAmountFair Value(Level 1)(Level 2)(Level 3)
Financial Assets:
Cash and cash equivalents$132,320$132,320$132,320$0$0
Securities - held-to-maturity312,446276,5990276,5990
FHLB stock and other stock30,93630,936030,9360
Accrued interest receivable28,19428,194028,1940
Loans/leases, net15,825,8775,489,226005,489,226
Financial Liabilities:
Time deposits$1,042,007$1,039,418$0$1,039,418$0
Other deposits5,535,8895,535,88905,535,8890
Fed funds purchased and securities sold
under agreements to repurchase67,50667,506067,5060
Other borrowings539,327541,0820541,0820
Accrued interest payable3,9573,95703,9570
Estimated Fair Value of Financial Instruments
(In thousands)CarryingAmountFair Value(Level 1)(Level 2)(Level 3)
Financial Assets:
Cash and cash equivalents$79,542$79,542$79,542$0$0
Securities - held to maturity312,401267,4550267,4550
FHLB stock and other stock33,71933,719033,7190
Accrued interest receivable26,10726,107026,1070
Loans/leases, net15,554,3515,126,679005,126,679
Financial Liabilities:
Time deposits$998,013$990,933$0$990,933$0
Other deposits5,401,8345,401,83405,401,8340
Fed funds purchased and securities sold
under agreements to repurchase50,99650,996050,9960
Other borrowings602,100600,8140600,8140
Accrued interest payable3,4743,47403,4740

1 Lease receivables, although excluded from the scope of ASC Topic 825, are included in the estimated fair value amounts at their carrying value.

The following methods and assumptions were used in estimating fair value disclosures for financial instruments:

Cash and Cash Equivalents: The carrying amounts reported in the Consolidated Statements of Condition for cash, noninterest-bearing deposits, money market funds, and Federal funds sold approximate the fair value of those assets.

Securities - Held-to-Maturity: Fair values for U.S. Treasury securities are based on quoted market prices. Fair values for obligations of U.S. government sponsored entities and mortgage-backed securities-residential are based on quoted market prices, where available, as provided by third party pricing vendors. If quoted market prices were not available, fair values are based on quoted market prices of comparable instruments in active markets and/or based upon a matrix pricing methodology, which uses comprehensive interest rate tables to determine market price, movement and yield relationships. These securities are reviewed periodically to determine if there are any events or changes in circumstances that would adversely affect their value.

FHLB Stock and Other Stock: The carrying amount of FHLB stock approximates fair value. If the stock is redeemed, the Company will receive an amount equal to the par value of the stock. For miscellaneous equity securities, carrying value is cost.

Loans and Leases: Fair value for loans are calculated using an exit price notion. The Company's valuation methodology takes into account factors such as estimated cash flows, including contractual cash flow and assumptions for prepayments; liquidity risk; and credit risk. The fair values of residential loans were estimated using discounted cash flow analyses, based upon available market benchmarks for rates and prepayment assumptions. The fair values of commercial and consumer loans were estimated using discounted cash flow analyses, based upon interest rates currently offered for loans and leases with similar terms and credit quality. The fair values of loans held for sale were determined based upon contractual prices for loans with similar characteristics.

Accrued Interest Receivable and Accrued Interest Payable: The carrying amount of these short term instruments approximates fair value.

Deposits: The fair values disclosed for noninterest bearing accounts and accounts with no stated maturities are equal to the amount payable on demand at the reporting date. The fair value of time deposits is based upon discounted cash flow analyses using rates offered for FHLB advances, which is the Company’s primary alternative source of funds.

Fed Funds Purchased and Securities Sold Under Agreements to Repurchase: The carrying amount of these instruments approximates fair value because the instruments have short-term maturities.

Other borrowings: The fair value of other borrowings is based upon discounted cash flow analyses using current rates offered for FHLB advances, with similar terms.

  1. Derivatives and Hedging Activities

Risk Management Objective of Using Derivatives

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 the use of derivative financial instruments. Specifically, the Company enters 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 also enters into interest rate derivatives to accommodate the business requirements of certain qualifying customers. All derivatives are recognized as other assets or other liabilities on the Company's Consolidated Statements of Condition at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and resulting designation.

Derivatives Designated as Hedging Instruments

Fair Value Hedges of Interest Rate Risk

The Company is exposed to changes in the fair value of certain of its fixed-rate assets due to changes in benchmark interest rates. The Company uses interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate. Interest rate swaps designated as fair value hedges involve the payment of fixed-rate amounts to a counterparty in exchange for the Company receiving variable-rate payments over the life of the agreements without the exchange of the underlying notional amount. As of September 30, 2024, the Company had interest rate swaps with a total notional amount of $150.0 million hedging fixed-rate residential mortgage loans.

For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.

As of September 30, 2024 and December 31, 2023, the following amounts were recorded on the balance sheet related to cumulative basis adjustment for fair value hedges.

Line Item in the Statement of Financial Position in Which the Hedged Item is IncludedCarrying Amount of the Hedged Assets/(Liabilities)Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)Carrying Amount of the Hedged Assets/(Liabilities)Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)
9/30/20249/30/202412/31/202312/31/2023
Fixed Rate Loans1$149,734$(266)$148,633$(1,367)
Total$149,734$(266)$148,633$(1,367)
1 These amounts include the amortized cost basis of closed portfolios of fixed rate loans used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolio anticipated to be outstanding for the designated hedged period. At September 30, 2024 and 12/31/2023, the amortized cost basis of the closed portfolios used in these hedging relationships was $721.9 million and $763.4 million respectively; the cumulative basis adjustments associated with these hedging relationships was $0.3 million and $1.4 million, respectively; and the amounts of the designated hedged items were $150.0 million for both periods.

Derivatives Not Designated as Hedging Instruments

The Company enters into interest rate swaps to help commercial loan borrowers manage their interest rate risk. These interest rate swap contracts allow borrowers to convert variable-rate loan payments to fixed-rate loan payments. When the Company enters into an interest rate derivative contract with a commercial loan borrower, it simultaneously enters into a “mirror” interest rate contract with a third party. For interest rate swaps, the third party exchanges the client’s fixed-rate loan payments for variable-rate loan payments. The Company's credit policies with respect to interest rate contracts with commercial borrowers are similar to those used for loans. The Company retains the risk that is associated with the potential failure of counterparties and the risk inherent in originating loans. The interest rate contracts with counterparties are generally subject to bilateral collateralization terms. These derivatives are not designated as hedges and therefore, changes in fair value are recognized in earnings.

The Company has entered into risk participation agreements with other banks in commercial loan arrangements. Participating banks guarantee the performance on borrower-related interest rate swap contracts. These derivatives are not designated as hedges and therefore, changes in fair value are recognized in earnings.

Under a risk participation-out agreement, a derivative asset, the Company participates out a portion of the credit risk associated with the interest rate swap position executed with the commercial borrower for a fee paid to the participating bank. Under a risk participation-in agreement, a derivative liability, the Company assumes, or participates in, a portion of the credit risk associated with the interest rate swap position with the commercial borrower for a fee received from the other bank.

Tabular Disclosure of Fair Values of Derivative Instruments on the Consolidated Statements of Condition

The tables below present the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated statements of condition as of September 30, 2024 and December 31, 2023. Amounts below are presented on a net basis in accordance with applicable accounting guidance.

Derivative Assets
September 30, 2024
(In thousands)Notional AmountBalance Sheet LocationFair Value
Derivatives designated as hedging instruments
Interest Rate Products$150,000Other Assets$362
Total derivatives designated as hedging instruments$362
Derivatives not designated as hedging instruments
Interest Rate Products$150,475Other Assets$4,452
Risk Participation Agreement0Other Assets0
Total derivatives not designated as hedging instruments$4,452
Derivative Assets
December 31, 2023
(In thousands)Notional AmountBalance Sheet LocationFair Value
Derivatives designated as hedging instruments
Interest Rate Products$150,000Other Assets$1,503
Total derivatives designated as hedging instruments$1,503
Derivatives not designated as hedging instruments
Interest Rate Products$34,930Other Assets$1,610
Risk Participation Agreement0Other Assets0
Total derivatives not designated as hedging instruments$1,610
Derivative Liabilities
September 30, 2024
(In thousands)Notional AmountBalance Sheet LocationFair Value
Derivatives not designated as hedging instruments
Interest Rate Products$150,475Other Liabilities$4,843
Risk Participation Agreement18,963Other Liabilities37
Total derivatives not designated as hedging instruments$4,880
Derivative Liabilities
December 31, 2023
(In thousands) · Notional Amount · Balance Sheet Location · Fair Value
Derivatives not designated as hedging instruments
Interest Rate Products$34,930Other Liabilities$1,778
Risk Participation Agreement7,542Other Liabilities48
Total derivatives not designated as hedging instruments$1,826

Tabular Disclosure of the Effect of Fair Value and Cash Flow Hedge Accounting on the Consolidated Statements of Income

The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of income for the three and nine months ended September 30, 2024 and 2023:

The Effect of Fair Value and Cash Flow Hedge Accounting on the Consolidated Statements of Income
Location of Gain or (Loss) Recognized in Income on Derivative
Three Months Ended
9/30/20249/30/2023
(In thousands)Interest Income
Total amounts of income and expense line items presented in the statement of financial performance in which the effects of fair value or cash flow hedges are recorded$675$647
The effects of fair value and cash flow hedging:
Interest contracts
Hedged items2,114(555)
Derivatives designated as hedging instruments(1,439)1,202
The Effect of Fair Value and Cash Flow Hedge Accounting on the Consolidated Statements of Income
Location of Gain or (Loss) Recognized in Income on Derivative
Nine Months Ended
9/30/20249/30/2023
(In thousands)Interest Income
Total amounts of income and expense line items presented in the statement of financial performance in which the effects of fair value or cash flow hedges are recorded$2,010$952
The effects of fair value and cash flow hedging:
Interest contracts
Hedged items1,101(3,875)
Derivatives designated as hedging instruments9094,827

Tabular Disclosure of the Effect of Derivatives Not Designated as Hedging Instruments on the Consolidated Statements of Income

The tables below present the effect of the Company’s derivative financial instruments that are not designated as hedging instruments on the consolidated statements of income for the three and nine months ended September 30, 2024 and 2023:

Effect of Derivatives Not Designated as Hedging Instruments on the Consolidated Statements of Income
Derivatives Not Designated as Hedging Instruments under Subtopic 815-20Location of Gain or (Loss) Recognized in Income on DerivativeAmount of Gain or (Loss) Recognized in Income on DerivativeAmount of Gain or (Loss) Recognized in Income on Derivative
Three Months Ended
(In thousands) · 9/30/2024 · 9/30/2023
Interest Rate ProductsOther Income$(259)$(2)
Risk Participation AgreementOther Income(18)12
Total$(277)$10
Fee IncomeOther income$791$70
Effect of Derivatives Not Designated as Hedging Instruments on the Consolidated Statements of Income
Derivatives Not Designated as Hedging Instruments under Subtopic 815-20Location of Gain or (Loss) Recognized in Income on DerivativeAmount of Gain or (Loss) Recognized in Income on DerivativeAmount of Gain or (Loss) Recognized in Income on Derivative
Nine Months Ended
(In thousands) · 9/30/2024 · 9/30/2023
Interest Rate ProductsOther Income$(223)$(2)
Risk Participation AgreementOther Income6114
Total$(162)$12
Fee IncomeOther income$1,175$70

Credit-risk-related Contingent Features

Applicable for OTC derivatives with dealers

The Company has agreements with each of its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.

As of September 30, 2024 and December 31, 2023, the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $4.9 million and $1.8 million, respectively. As of September 30, 2024 and December 31, 2023, the Company had posted $4.4 million and $1.5 million, respectively, in collateral related to these agreements. The interest rate hedge counterparty has posted $0 and $1.5 million of collateral in proportion to potential losses in the derivative position at September 30, 2024 and December 31, 2023, respectively.

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.