CITIZENS FINANCIAL SERVICES INC
For the period ended Sep 30, 2025. Filed Nov 6, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2025 · Filed Nov 6, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
(Unaudited)
Note 1 - Basis of Presentation
Citizens Financial Services, Inc. (individually and collectively with its direct and indirect subsidiaries, the “Company”) is a Pennsylvania corporation and the holding company of its wholly owned subsidiary, First Citizens Community Bank (the “Bank”), and of the Bank’s wholly owned subsidiary, First Citizens Insurance Agency, Inc. (“First Citizens Insurance”). During 2024, the Company and Bank began the process to terminate the corporate existence of CZFS Acquisition Company, LLC, a wholly-owned subsidiary of the Company, and 1 st Realty of PA LLC, a wholly-owned subsidiary of the Bank.
The accompanying consolidated financial statements have been prepared pursuant to rules and regulations of the Securities and Exchange Commission (“SEC”) and in conformity with U.S. generally accepted accounting principles. Because this report is based on an interim period, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted. Certain of the prior year amounts have been reclassified to conform with the current year presentation. Such reclassifications had no effect on net income or stockholders’ equity. All material inter‑company balances and transactions have been eliminated in consolidation.
In the opinion of management of the Company, the accompanying interim consolidated financial statements at September 30, 2025 and for the periods ended September 30, 2025 and 2024 include all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the financial condition and the results of operations at the dates and for the periods presented. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and of revenues and expenses for the periods covered by the Consolidated Statement of Income. The financial performance reported for the Company for the three and nine month periods ended September 30, 2025 is not necessarily indicative of the results to be expected for the full year. This information should be read in conjunction with the Company’s audited consolidated financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2024.
Note 2 – Revenue Recognition
The following table depicts the disaggregation of revenue derived from contracts with customers to depict the nature, amount, timing, and uncertainty of revenue and cash flows for the three and nine months ended September 30, 2025 and 2024 (in thousands). All revenue in the table below relates to goods and services transferred at a point in time.
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| Revenue stream | 2025 | 2024 | 2025 | 2024 |
| Service charges on deposit accounts | ||||
| Overdraft fees | $388 | 404 | $1,115 | $1,202 |
| Statement fees | 69 | 46 | 163 | 132 |
| Interchange revenue | 1,009 | 1051 | 2,538 | 2,606 |
| ATM income | 31 | 37 | 91 | 103 |
| Other service charges | 101 | 98 | 285 | 350 |
| Total Service Charges | 1,598 | 1,636 | 4,192 | 4,393 |
| Trust | 186 | 184 | 593 | 629 |
| Brokerage and insurance | 761 | 545 | 2,071 | 1,773 |
| Other | 226 | 145 | 722 | 517 |
| Total | $2,771 | $2,510 | $7,578 | $7,312 |
Index
Note 3 - Earnings per Share
The following table sets forth the computation of earnings per share.
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| Net income applicable to common stock | $10,005,000 | $7,536,000 | $26,089,000 | $19,835,000 |
| Basic earnings per share computation | ||||
| Weighted average common shares outstanding | 4,796,946 | 4,796,752 | 4,797,335 | 4,796,061 |
| Earnings per share - basic | $2.09 | $1.57 | $5.44 | $4.14 |
| Diluted earnings per share computation | ||||
| Weighted average common shares outstanding for basic earnings per share | 4,796,946 | 4,796,752 | 4,797,335 | 4,796,061 |
| Add: Dilutive effects of restricted stock | 1,105 | 1,545 | 2,131 | 4,939 |
| Weighted average common shares outstanding for dilutive earnings per share | 4,798,051 | 4,798,297 | 4,799,466 | 4,801,000 |
| Earnings per share - diluted | $2.09 | $1.57 | $5.44 | $4.13 |
For the three months ended September 30, 2025 and 2024, there were 1,372 and 3,025 shares, respectively, related to the restricted stock plan that were excluded from the diluted earnings per share calculations since they were anti-dilutive. These anti-dilutive shares had per share prices ranging from $61.98-$83.38 for the three month period ended September 30, 2025 and per share prices ranging from $60.16-$83.38 for the three month period ended September 30, 2024. For the nine months ended September 30, 2025 and 2024,1,372 and 3,025 shares, respectively, related to the restricted stock plan were excluded from the diluted earnings per share calculations since they were anti-dilutive. These anti-dilutive shares had prices ranging from $61.98-$83.38 for the nine month period ended September 30, 2025 and prices ranging from $60.16-$83.38 for the nine month period ended September 30, 2024.
Note 4 – Investments
The amortized cost, gross unrealized gains and losses, and fair value of investment securities at September 30, 2025 and December 31, 2024 were as follows (in thousands):
| Gross · Gross · Allowance | ||||||
|---|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · for Credit · Fair | ||||||
| September 30, 2025 · Cost · Gains · Losses · Losses · Value | ||||||
| Available-for-sale securities: | ||||||
| U.S. agency securities | $54,652 | $12 | $(3,247) | $ | - | $51,417 |
| U.S. treasury securities | 96,467 | 234 | (2,774) | - | 93,927 | |
| Obligations of state and political subdivisions | 120,474 | 649 | (6,938) | - | 114,185 | |
| Corporate obligations | 11,280 | 368 | (484) | - | 11,164 | |
| Mortgage-backed securities in government sponsored entities | 189,372 | 1,123 | (9,831) | - | 180,664 | |
| Total available-for-sale securities | $472,245 | $2,386 | $(23,274) | $ | - | $451,357 |
| Available-for-sale securities: | ||||||
| U.S. agency securities | $58,594 | $6 | $(5,113) | $ | - | $53,487 |
| U.S. treasury securities | 126,220 | 6 | (5,724) | - | 120,502 | |
| Obligations of state and political subdivisions | 103,137 | 4 | (8,239) | - | 94,902 | |
| Corporate obligations | 11,206 | 297 | (1,065) | - | 10,438 | |
| Mortgage-backed securities in government sponsored entities | 160,380 | 232 | (14,029) | - | 146,583 | |
| Total available-for-sale securities | $459,537 | $545 | $(34,170) | $ | - | $425,912 |
Index
The following table shows the gross unrealized losses and fair value of the Company’s investments with unrealized losses for which an allowance for credit losses has not been recorded, aggregated by investment category and length of time, which individual securities have been in a continuous unrealized loss position, at September 30, 2025 and December 31, 2024 (in thousands). As of September 30, 2025, the Company owned 272 securities whose fair value was less than their cost basis.
| September 30, 2025 · Less than Twelve Months · Twelve Months or Greater · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Gross · Gross · Gross | ||||||||
| Fair · Unrealized · Fair · Unrealized · Fair · Unrealized | ||||||||
| Value · Losses · Value · Losses · Value · Losses | ||||||||
| U.S. agency securities | $ | - | $ | - | $46,764 | $(3,247) | $46,764 | $(3,247) |
| U.S. treasury securities | - | - | 84,082 | (2,774) | 84,082 | (2,774) | ||
| Obligations of state and political subdivisions | 2,352 | (124) | 74,750 | (6,814) | 77,102 | (6,938) | ||
| Corporate obligations | - | - | 6,516 | (484) | 6,516 | (484) | ||
| Mortgage-backed securities in government sponsored entities | 21,970 | (187) | 86,141 | (9,644) | 108,111 | (9,831) | ||
| Total securities | $24,322 | $(311) | $298,253 | $(22,963) | $322,575 | $(23,274) | ||
| U.S. agency securities | $ | - | $ | - | $51,470 | $(5,113) | $51,470 | $(5,113) |
| U.S. treasury securities | 5,553 | (11) | 110,992 | (5,713) | 116,545 | (5,724) | ||
| Obligations of states and political subdivisions | 4,186 | (39) | 86,773 | (8,200) | 90,959 | (8,239) | ||
| Corporate obligations | 345 | (33) | 6,970 | (1,032) | 7,315 | (1,065) | ||
| Mortgage-backed securities in government sponsored entities | 35,044 | (817) | 82,425 | (13,212) | 117,469 | (14,029) | ||
| Total securities | $45,128 | $(900) | $338,630 | $(33,270) | $383,758 | $(34,170) | ||
Allowance for Credit Losses – Available for Sale Securities
The Company measures expected credit losses on available-for-sale debt securities when the Company does not intend to sell, or when it is not more likely than not that it will be required to sell, the security before recovery of its amortized cost basis, which may be maturity. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For available-for-sale debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this evaluation indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, equal to the amount that the fair value is less than the amortized cost basis. Economic forecast data is utilized to calculate the present value of expected cash flows. The Company obtains its forecast data through a subscription to a widely recognized and relied upon company who publishes various forecast scenarios. Management evaluates the various scenarios to determine a reasonable and supportable scenario, and utilizes a single scenario in the model. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.
The allowance for credit losses on available-for-sale debt securities is included within investment securities available-for-sale on the consolidated balance sheet. Changes in the allowance for credit losses are recorded within Provision for credit losses on the consolidated statement of income. Losses are charged against the allowance when the Company believes the collectability of an available-for-sale security is in jeopardy or when either of the criteria regarding intent or requirement to sell is met. There wasno allowance for credit losses for available for sale securities as of September 30, 2025 and December 31, 2024.
Index
Accrued interest receivable on available-for-sale debt securities totaled $2,183,000 and $2,135,000 at September 30, 2025 and December 31, 2024 and is included within accrued interest receivable on the consolidated balance sheet. This amount is excluded from the estimate of expected credit losses. Available-for-sale debt securities are typically classified as nonaccrual when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about the further collectability of principal or interest. When available-for-sale debt securities are placed on nonaccrual status, unpaid interest credited to income is reversed.
There wereno sales of available for sale securities during the three and nine months ended September 30, 2025 and 2024.
The following table presents the net gains (losses) on the Company’s equity investments recognized in earnings during the three and nine month periods ended September 30, 2025 and 2024, and the portion of unrealized gains for the period that relates to equity investments held at September 30, 2025 and 2024 (in thousands):
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| Equity securities | 2025 | 2024 | 2025 | 2024 |
| Net gains recognized in equity securities during the period | $34 | $159 | $56 | $127 |
| Less: Net loss realized on the sale of equity securities during the period | - | - | - | (4) |
| Net unrealized gains | $34 | $159 | $56 | $131 |
Investment securities with an approximate carrying value of $378.6 million and $340.4 million at September 30, 2025 and December 31, 2024, respectively, were pledged to secure public funds, certain other deposits and borrowing lines.
Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. The amortized cost and fair value of debt securities at September 30, 2025, by contractual maturity, are shown below (in thousands):
| Amortized Cost | Fair Value | |
|---|---|---|
| Available-for-sale debt securities: | ||
| Due in one year or less | $42,421 | $41,868 |
| Due after one year through five years | 117,691 | 113,554 |
| Due after five years through ten years | 98,279 | 92,846 |
| Due after ten years | 213,854 | 203,089 |
| Total | $472,245 | $451,357 |
Note 5 – Loans
The Company originates commercial, industrial, agricultural, residential, and consumer loans primarily to customers throughout north central, central and south central Pennsylvania, southern New York, and Wilmington, Dover and Georgetown, Delaware. The most recent acquisition expanded our lending market further into southeast Pennsylvania, including Montgomery, Bucks and Philadelphia Counties as well as Burlington County, New Jersey. Although the Company had a diversified loan portfolio at September 30, 2025 and December 31, 2024, a substantial portion of its debtors’ ability to honor their contracts is dependent on the economic conditions within these regions. The following table summarizes the primary segments of the loan portfolio and how those segments are analyzed within the allowance for credit losses - loans as of September 30, 2025 and December 31, 2024 (in thousands):
Index
| September 30, 2025 | December 31 , 2024 | |
|---|---|---|
| Real estate loans: | ||
| Residential | $344,790 | $351,398 |
| Commercial | 1,180,655 | 1,121,435 |
| Agricultural | 342,487 | 327,722 |
| Construction | 107,867 | 164,326 |
| Consumer | 109,458 | 109,505 |
| Other commercial loans | 171,345 | 155,012 |
| Other agricultural loans | 27,142 | 29,662 |
| State and political subdivision loans | 51,644 | 54,182 |
| Total | 2,335,388 | 2,313,242 |
| Allowance for credit losses - loans | 22,454 | 21,699 |
| Net loans | $2,312,934 | $2,291,543 |
Allowance for Credit Losses - Loans
The allowance for credit losses related to loans consists of loans evaluated collectively and individually for expected credit losses. It represents an estimate of credit losses over the expected life of the loans as of the balance sheet date and is recorded as a reduction to net loans. Loans individually evaluated consist of non-accrual commercial loans and recently modified loans that were experiencing financial difficulty at the time of the modification. The allowance for credit losses for off-balance sheet credit exposures includes estimated losses on unfunded loan commitments, letters of credit and other off-balance sheet credit exposures. The total allowance for credit losses is increased by charges to expense, through the provision for credit losses, and decreased by charge-offs, net of recoveries.
The following table presents the components of the allowance for credit losses as of September 30, 2025 and December 31, 2024 (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Allowance for Credit Losses - Loans | $22,454 | $21,699 |
| Allowance for Credit Losses - Off-Balance Sheet credit Exposure | 1,066 | 676 |
| Total allowance for credit losses | $23,520 | $22,375 |
The following table presents the activity in the allowance for credit losses for the three and nine months ended September 30, 2025 and 2024 (in thousands):
| Allowance for Credit Losses - Loans | Allowance for Credit Losses - Off-Balance Sheet credit Exposure | Total | |
|---|---|---|---|
| Balance at June 30, 2025 | $22,109 | $914 | $23,023 |
| Loans charge-off | (20) | - | (20) |
| Recoveries of loans previously charged-off | 17 | - | 17 |
| Net loans charged-off | (3) | - | (3) |
| Provision for credit losses | 348 | 152 | 500 |
| Balance at September 30, 2025 | $22,454 | $1,066 | $23,520 |
| Balance at December 31, 2024 | $21,699 | $676 | $22,375 |
| Loans charge-off | (801) | - | (801) |
| Recoveries of loans previously charged-off | 71 | - | 71 |
| Net loans charged-off | (730) | - | (730) |
| Provision for credit losses | 1,485 | 390 | 1,875 |
| Balance at September 30, 2025 | $22,454 | $1,066 | $23,520 |
Index
| Allowance for Credit Losses - Loans | Allowance for Credit Losses - Off-Balance Sheet credit Exposure | Total | |
|---|---|---|---|
| Balance at June 30, 2024 | $22,797 | $1,066 | $23,863 |
| Loans charge-off | (1,212) | - | (1,212) |
| Recoveries of loans previously charged-off | 10 | - | 10 |
| Net loans charged-off | (1,202) | - | (1,202) |
| Provision for credit losses | 100 | (300) | (200) |
| Balance at September 30, 2024 | $21,695 | $766 | $22,461 |
| Balance at December 31, 2023 | $21,153 | $1,265 | $22,418 |
| Loans charge-off | (2,568) | - | (2,568) |
| Recoveries of loans previously charged-off | 24 | - | 24 |
| Net loans charged-off | (2,544) | - | (2,544) |
| Provision for credit losses | 3,086 | (499) | 2,587 |
| Balance at September 30, 2024 | $21,695 | $766 | $22,461 |
The following tables present the activity in the allowance for credit losses – loans, by portfolio segment, for the three and nine months ended September 30, 2025 and 2024 (in thousands):
| Balance at June 30, 2025 · Charge-offs · Recoveries · Provision · Balance at September 30, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Real estate loans: | |||||||
| Residential | $3,062 | $ | - | $ | - | $148 | $3,210 |
| Commercial | 9,898 | - | - | (445) | 9,453 | ||
| Agricultural | 4,542 | - | - | 262 | 4,804 | ||
| Construction | 1,273 | - | - | (306) | 967 | ||
| Consumer | 1,119 | (10) | 4 | 212 | 1,325 | ||
| Other commercial loans | 1,993 | (10) | 13 | 435 | 2,431 | ||
| Other agricultural loans | 132 | - | - | (7) | 125 | ||
| State and political subdivision loans | 56 | - | - | 2 | 58 | ||
| Unallocated | 34 | - | - | 47 | 81 | ||
| Total | $22,109 | $(20) | $17 | $348 | $22,454 | ||
| Balance at December 31, 2024 · Charge-offs · Recoveries · Provision · Balance at September 30, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Real estate loans: | |||||||
| Residential | $1,940 | $ | - | $ | - | $1,270 | $3,210 |
| Commercial | 9,174 | (40) | - | 319 | 9,453 | ||
| Agricultural | 3,529 | - | - | 1,275 | 4,804 | ||
| Construction | 1,402 | - | - | (435) | 967 | ||
| Consumer | 1,338 | (307) | 37 | 257 | 1,325 | ||
| Other commercial loans | 3,766 | (454) | 34 | (915) | 2,431 | ||
| Other agricultural loans | 133 | - | - | (8) | 125 | ||
| State and political subdivision loans | 61 | - | - | (3) | 58 | ||
| Unallocated | 356 | - | - | (275) | 81 | ||
| Total | $21,699 | $(801) | $71 | $1,485 | $22,454 | ||
Index
| Balance at June 30, 2024 · Charge-offs · Recoveries · Provision · Balance at September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Real estate loans: | ||||||
| Residential | $2,355 | $(4) | $ | - | $(365) | $1,986 |
| Commercial | 10,283 | - | - | (996) | 9,287 | |
| Agricultural | 3,770 | - | - | 45 | 3,815 | |
| Construction | 1,627 | - | - | (156) | 1,471 | |
| Consumer | 1,008 | (25) | 6 | 174 | 1,163 | |
| Other commercial loans | 3,459 | (1,183) | 4 | (252) | 2,028 | |
| Other agricultural loans | 206 | - | - | (90) | 116 | |
| State and political subdivision loans | 63 | - | - | - | 63 | |
| Unallocated | 26 | - | - | 1,740 | 1,766 | |
| Total | $22,797 | $(1,212) | $10 | $100 | $21,695 | |
| Balance at December 31, 2023 · Charge-offs · Recoveries · Provision · Balance at September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Real estate loans: | ||||||
| Residential | $2,354 | $(4) | $ | - | $(364) | $1,986 |
| Commercial | 9,178 | - | - | 109 | 9,287 | |
| Agricultural | 3,264 | - | - | 551 | 3,815 | |
| Construction | 1,950 | - | - | (479) | 1,471 | |
| Consumer | 1,412 | (62) | 16 | (203) | 1,163 | |
| Other commercial loans | 2,313 | (2,502) | 8 | 2,209 | 2,028 | |
| Other agricultural loans | 270 | - | - | (154) | 116 | |
| State and political subdivision loans | 45 | - | - | 18 | 63 | |
| Unallocated | 367 | - | - | 1,399 | 1,766 | |
| Total | $21,153 | $(2,568) | $24 | $3,086 | $21,695 | |
The provision for the first nine months of 2025 was driven by changes in economic forecasts and the annual update of the loss driver analysis. This update includes revising prepayment and curtailment speeds. In addition, loss rates are updated to include the most recent completed year of 2024. For residential loans, the historical loss rate increased, while the prepayment speed slowed resulting in an increased provision. For other commercial loans, the historical loss rate decreased in the annual update resulting in a decrease in the provision for 2025.
The provision for the first nine months of 2024 was driven by the annual update of the loss driver analysis and recording specific reserves for certain other commercial loans. This update includes revising prepayment and curtailment speeds. In addition, loss rates are updated to include the most recent completed year of 2023.
The following table presents the allowance for credit losses – loans and amortized cost basis of loans as of September 30, 2025 and December 31, 2024 (in thousands):
Index
| Allowance for Credit Losses - Loans · Loans | ||||||
|---|---|---|---|---|---|---|
| September 30, 2025 | Collectively evaluated | Individually evaluated | Total Allowance for Credit Losses - Loans | Collectively evaluated | Individually evaluated | Total Loans |
| Real estate loans: | ||||||
| Residential | $3,142 | $68 | $3,210 | $342,246 | $2,544 | $344,790 |
| Commercial | 9,444 | 9 | 9,453 | 1,157,239 | 23,416 | 1,180,655 |
| Agricultural | 4,804 | - | 4,804 | 340,336 | 2,151 | 342,487 |
| Construction | 875 | 92 | 967 | 106,315 | 1,552 | 107,867 |
| Consumer | 402 | 923 | 1,325 | 108,463 | 995 | 109,458 |
| Other commercial loans | 2,007 | 424 | 2,431 | 169,246 | 2,099 | 171,345 |
| Other agricultural loans | 125 | - | 125 | 26,739 | 403 | 27,142 |
| State and political subdivision loans | 58 | - | 58 | 51,644 | - | 51,644 |
| Unallocated | 81 | - | 81 | - | - | - |
| Total | $20,938 | $1,516 | $22,454 | $2,302,228 | $33,160 | $2,335,388 |
| Real estate loans: | ||||||
| Residential | $1,902 | $38 | $1,940 | $349,909 | $1,489 | $351,398 |
| Commercial | 9,070 | 104 | 9,174 | 1,105,847 | 15,588 | 1,121,435 |
| Agricultural | 3,529 | - | 3,529 | 323,660 | 4,062 | 327,722 |
| Construction | 1,402 | - | 1,402 | 164,043 | 283 | 164,326 |
| Consumer | 324 | 1,014 | 1,338 | 108,478 | 1,027 | 109,505 |
| Other commercial loans | 3,019 | 747 | 3,766 | 152,430 | 2,582 | 155,012 |
| Other agricultural loans | 133 | - | 133 | 29,125 | 537 | 29,662 |
| State and political subdivision loans | 61 | - | 61 | 54,182 | - | 54,182 |
| Unallocated | 356 | - | 356 | - | - | - |
| Total | $19,796 | $1,903 | $21,699 | $2,287,674 | $25,568 | $2,313,242 |
Non-performing Loans
Non-performing loans include those loans that are considered nonaccrual, described in more detail below, and all loans past due 90 or more days. Loans are considered for non-accrual status upon reaching 90 days delinquency, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans, or if full payment of principal and interest is not expected. Additionally, if management is made aware of other information including bankruptcy, repossession, death, or legal proceedings, the loan may be placed on non-accrual status. If a loan is 90 days or more past due and is well secured and in the process of collection, it may still be considered accruing.
The following table reflects the non-performing loan receivables, as well as those on non-accrual status as of September 30, 2025 and December 31, 2024, respectively. The balances are presented by class of loan receivable(in thousands):
| September 30, 2025 · December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual With a related allowance · Nonaccrual Without a related allowance · 90 days or greater past due and accruing · Total non- performing loans · Nonaccrual With a related allowance · Nonaccrual Without a related allowance · 90 days or greater past due and accruing · Total non- performing loans | ||||||||||
| Real estate loans: | ||||||||||
| Mortgages | $450 | $3,511 | $ | - | $3,961 | $165 | $2,541 | $ | - | $2,706 |
| Home Equity | - | 62 | 3 | 65 | - | 165 | - | 165 | ||
| Commercial | 109 | 9,402 | 3 | 9,514 | 2,099 | 12,265 | - | 14,364 | ||
| Agricultural | - | 2,151 | - | 2,151 | - | 4,062 | 269 | 4,331 | ||
| Construction | 239 | 1,313 | - | 1,552 | - | 283 | - | 283 | ||
| Consumer | 778 | - | 14 | 792 | 1,002 | - | 7 | 1,009 | ||
| Other commercial loans | 558 | 1,548 | 17 | 2,123 | 2,382 | 200 | - | 2,582 | ||
| Other agricultural loans | - | 403 | - | 403 | - | 537 | - | 537 | ||
| $2,134 | $18,390 | $37 | $20,561 | $5,648 | $20,053 | $276 | $25,977 | |||
Index
As of September 30, 2025, there were $18.4 million of non-accrual loans that did not have a related allowance for credit losses. The estimated fair values of the collateral securing these loans exceeded their carrying amount, or the loans were previously charged down to the realizable collateral values. Accordingly, no specific valuation allowance was considered to be necessary.
The following table presents, by class of loans receivable, the amortized cost basis of collateral-dependent nonaccrual loans and type of collateral as of September 30, 2025 and December 31, 2024 (in thousands):
| September 30, 2025 · Real Estate · Business Assets · None · Total | ||||||
|---|---|---|---|---|---|---|
| Real estate loans: | ||||||
| Mortgages | $3,961 | $ | - | $ | - | $3,961 |
| Home Equity | 62 | - | - | 62 | ||
| Commercial | 9,511 | - | - | 9,511 | ||
| Agricultural | 2,151 | - | - | 2,151 | ||
| Construction | 1,552 | - | - | 1,552 | ||
| Consumer | - | - | 778 | 778 | ||
| Other commercial loans | - | 2,106 | - | 2,106 | ||
| Other agricultural loans | - | 403 | - | 403 | ||
| $17,237 | $2,509 | $778 | $20,524 | |||
| December 31, 2024 · Real Estate · Business Assets · None · Total | ||||||
|---|---|---|---|---|---|---|
| Real estate loans: | ||||||
| Mortgages | $2,706 | $ | - | $ | - | $2,706 |
| Home Equity | 165 | - | - | 165 | ||
| Commercial | 14,364 | - | - | 14,364 | ||
| Agricultural | 4,062 | - | - | 4,062 | ||
| Construction | 283 | - | - | 283 | ||
| Consumer | - | - | 1,002 | 1,002 | ||
| Other commercial loans | - | 2,582 | - | 2,582 | ||
| Other agricultural loans | - | 537 | - | 537 | ||
| $21,580 | $3,119 | $1,002 | $25,701 | |||
Credit Quality Information
For commercial real estate loans, agricultural real estate loans, construction loans, other commercial loans, other agricultural loans, and state and political subdivision loans, management uses a ten grade internal risk rating system to monitor and assess credit quality. The first six grades under the revised system are considered not criticized and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The definitions of each rating are defined below:
| • | Pass (Grades 1-6) – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral. |
| • | Special Mention (Grade 7) – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected. |
| • | Substandard (Grade 8) – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. |
| • | Doubtful (Grade 9) – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances. |
Index
| • | Loss (Grade 10) – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted. |
To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay the loan as agreed, the Company’s loan rating process includes several layers of internal and external oversight. The Company’s loan officers are responsible for the timely and accurate risk rating of the loans in each of their portfolios at origination and on an ongoing basis under the supervision of management. All commercial, agricultural and state and political relationships over $500,000 are reviewed annually to ensure the appropriateness of the loan grade. In addition, the Company engages an external consultant on at least an annual basis to: 1) review a minimum of 50% of the dollar volume of the commercial loan portfolio on an annual basis, 2) a large sample of relationships in aggregate over $1,000,000, 3) selected loan relationships over $750,000 which are over 30 days past due, or classified Special Mention, Substandard, Doubtful, or Loss, and 4) such other loans which management or the consultant deems appropriate.
Index
The following tables represent credit exposures by internally assigned grades, by origination year, as of September 30, 2025 and December 31, 2024(in thousands):
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| September 30, 2025 · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Commercial real estate | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $73,928 | $64,110 | $110,083 | $352,232 | $172,025 | $310,598 | $34,042 | $1,661 | $1,118,679 | |||||||||
| Special Mention | - | - | 801 | 5,834 | 9,652 | 7,486 | 735 | - | 24,508 | |||||||||
| Substandard | - | - | 1,033 | 22,497 | 2,922 | 10,515 | 153 | 348 | 37,468 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $73,928 | $64,110 | $111,917 | $380,563 | $184,599 | $328,599 | $34,930 | $2,009 | $1,180,655 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $40 | $ | - | $ | - | $40 | ||
| Agricultural real estate | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $42,153 | $31,229 | $20,155 | $49,577 | $22,740 | $147,094 | $12,770 | $202 | $325,920 | |||||||||
| Special Mention | 86 | 41 | 3,305 | 582 | 354 | 1,331 | 1,558 | - | 7,257 | |||||||||
| Substandard | 664 | 676 | - | 2,054 | 672 | 4,520 | 646 | 78 | 9,310 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $42,903 | $31,946 | $23,460 | $52,213 | $23,766 | $152,945 | $14,974 | $280 | $342,487 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Construction | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $17,128 | $18,978 | $29,832 | $27,144 | $ | - | $ | - | $5,043 | $ | - | $98,125 | ||||||
| Special Mention | - | - | - | 207 | 2,945 | - | - | - | 3,152 | |||||||||
| Substandard | - | - | 789 | 5,518 | 283 | - | - | - | 6,590 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $17,128 | $18,978 | $30,621 | $32,869 | $3,228 | $ | - | $5,043 | $ | - | $107,867 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Other commercial loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $23,614 | $28,770 | $18,772 | $5,306 | $6,085 | $4,220 | $75,561 | $76 | $162,404 | |||||||||
| Special Mention | - | - | - | 1,802 | 5 | - | 4,139 | - | 5,946 | |||||||||
| Substandard | - | 129 | - | - | 39 | 727 | 363 | 1,622 | 2,880 | |||||||||
| Doubtful | - | - | - | - | - | - | 108 | 7 | 115 | |||||||||
| Total | $23,614 | $28,899 | $18,772 | $7,108 | $6,129 | $4,947 | $80,171 | $1,705 | $171,345 | |||||||||
| Current period gross charge-offs | $ | - | $49 | $ | - | $ | - | $ | - | $63 | $342 | $ | - | $454 | ||||
| Other agricultural loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $5,368 | $3,817 | $1,554 | $532 | $2,137 | $345 | $11,109 | $ | - | $24,862 | ||||||||
| Special Mention | - | 947 | 17 | - | - | - | 288 | - | 1,252 | |||||||||
| Substandard | - | - | 297 | 444 | - | 57 | 230 | - | 1,028 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $5,368 | $4,764 | $1,868 | $976 | $2,137 | $402 | $11,627 | $ | - | $27,142 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| State and political subdivision loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $58 | $28 | $1,309 | $12,775 | $10,076 | $27,072 | $326 | $ | - | $51,644 | ||||||||
| Special Mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | - | - | - | - | - | - | - | - | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $58 | $28 | $1,309 | $12,775 | $10,076 | $27,072 | $326 | $ | - | $51,644 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Total | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $162,249 | $146,932 | $181,705 | $447,566 | $213,063 | $489,329 | $138,851 | $1,939 | $1,781,634 | |||||||||
| Special Mention | 86 | 988 | 4,123 | 8,425 | 12,956 | 8,817 | 6,720 | - | 42,115 | |||||||||
| Substandard | 664 | 805 | 2,119 | 30,513 | 3,916 | 15,819 | 1,392 | 2,048 | 57,276 | |||||||||
| Doubtful | - | - | - | - | - | - | 108 | 7 | 115 | |||||||||
| Total | $162,999 | $148,725 | $187,947 | $486,504 | $229,935 | $513,965 | $147,071 | $3,994 | $1,881,140 | |||||||||
Index
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| December 31, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Commercial real estate | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $52,122 | $84,465 | $360,989 | $200,869 | $114,839 | $223,601 | $28,178 | $1,786 | $1,066,849 | |||||||||
| Special Mention | - | 810 | 3,495 | 1,874 | 1,372 | 8,501 | 1,674 | - | 17,726 | |||||||||
| Substandard | 85 | 1,057 | 19,884 | 2,843 | 629 | 11,785 | 176 | 401 | 36,860 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $52,207 | $86,332 | $384,368 | $205,586 | $116,840 | $243,887 | $30,028 | $2,187 | $1,121,435 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Agricultural real estate | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $32,199 | $22,372 | $46,644 | $26,132 | $29,770 | $126,876 | $14,351 | $115 | $298,459 | |||||||||
| Special Mention | 2,930 | 3,138 | 7,109 | - | - | 5,315 | 2,248 | - | 20,740 | |||||||||
| Substandard | 708 | 140 | 2,179 | 1,250 | - | 3,604 | 529 | 113 | 8,523 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $35,837 | $25,650 | $55,932 | $27,382 | $29,770 | $135,795 | $17,128 | $228 | $327,722 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Construction | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $48,026 | $56,916 | $34,995 | $ | - | $ | - | $ | - | $1,355 | $ | - | $141,292 | |||||
| Special Mention | - | - | 19,391 | 2,950 | - | - | - | - | 22,341 | |||||||||
| Substandard | - | - | 410 | 283 | - | - | - | - | 693 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $48,026 | $56,916 | $54,796 | $3,233 | $ | - | $ | - | $1,355 | $ | - | $164,326 | ||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Other commercial loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $33,211 | $22,808 | $6,773 | $7,542 | $2,150 | $3,464 | $68,573 | $75 | $144,596 | |||||||||
| Special Mention | 20 | - | 1,798 | 178 | 62 | 56 | 4,888 | 32 | 7,034 | |||||||||
| Substandard | 213 | - | 195 | - | 234 | 641 | 422 | 1,661 | 3,366 | |||||||||
| Doubtful | - | - | - | - | - | - | - | 16 | 16 | |||||||||
| Total | $33,444 | $22,808 | $8,766 | $7,720 | $2,446 | $4,161 | $73,883 | $1,784 | $155,012 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $59 | $ | - | $ | - | $ | - | $2,502 | $ | - | $2,561 | |||
| Other agricultural loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $4,576 | $2,008 | $888 | $3,870 | $407 | $220 | $14,812 | $ | - | $26,781 | ||||||||
| Special Mention | 1,341 | - | - | - | - | 400 | 67 | - | 1,808 | |||||||||
| Substandard | - | 354 | 455 | 9 | - | 113 | 131 | 11 | 1,073 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $5,917 | $2,362 | $1,343 | $3,879 | $407 | $733 | $15,010 | $11 | $29,662 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| State and political subdivision loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $ | - | $1,442 | $13,460 | $10,522 | $5,319 | $23,439 | $ | - | $ | - | $54,182 | ||||||
| Special Mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | - | - | - | - | - | - | - | - | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $ | - | $1,442 | $13,460 | $10,522 | $5,319 | $23,439 | $ | - | $ | - | $54,182 | ||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Total | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $170,134 | $190,011 | $463,749 | $248,935 | $152,485 | $377,600 | $127,269 | $1,976 | $1,732,159 | |||||||||
| Special Mention | 4,291 | 3,948 | 31,793 | 5,002 | 1,434 | 14,272 | 8,877 | 32 | 69,649 | |||||||||
| Substandard | 1,006 | 1,551 | 23,123 | 4,385 | 863 | 16,143 | 1,258 | 2,186 | 50,515 | |||||||||
| Doubtful | - | - | - | - | - | - | - | 16 | 16 | |||||||||
| Total | $175,431 | $195,510 | $518,665 | $258,322 | $154,782 | $408,015 | $137,404 | $4,210 | $1,852,339 | |||||||||
Index
For residential real estate mortgage loans, home equity loans, and consumer loans, credit quality is monitored based on whether the loan is performing or non-performing, which is typically based on the aging status of the loan and payment activity, unless a specific action, such as bankruptcy, repossession, death or significant delay in payment occurs to raise awareness of a possible credit event. Non-performing loans include those loans that are considered nonaccrual, described in more detail above, and all loans past due 90 or more days and still accruing. The following tables present the recorded investment in those loan classes based on payment activity, by origination year, as of September 30, 2025 and December 31, 2024 (in thousands):
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| September 30, 2025 · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Residential real estate | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $10,591 | $13,285 | $23,832 | $83,437 | $42,591 | $115,668 | $ | - | $ | - | $289,404 | |||||||
| Nonperforming | - | - | - | 1,200 | 1,150 | 1,611 | - | - | 3,961 | |||||||||
| Total | $10,591 | $13,285 | $23,832 | $84,637 | $43,741 | $117,279 | $ | - | $ | - | $293,365 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Home equity | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $2,713 | $2,757 | $2,686 | $1,896 | $1,204 | $7,630 | $32,178 | $296 | $51,360 | |||||||||
| Nonperforming | - | - | - | - | 3 | 62 | - | - | 65 | |||||||||
| Total | $2,713 | $2,757 | $2,686 | $1,896 | $1,207 | $7,692 | $32,178 | $296 | $51,425 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Consumer | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $2,216 | $1,209 | $511 | $388 | $425 | $2,698 | $101,218 | $1 | $108,666 | |||||||||
| Nonperforming | - | - | 2 | - | 11 | 779 | - | - | 792 | |||||||||
| Total | $2,216 | $1,209 | $513 | $388 | $436 | $3,477 | $101,218 | $1 | $109,458 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $9 | $1 | $ | - | $275 | $22 | $ | - | $307 | |||||
| Total | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $15,520 | $17,251 | $27,029 | $85,721 | $44,220 | $125,997 | $133,396 | $297 | $449,431 | |||||||||
| Nonperforming | - | - | 2 | 1,200 | 1,164 | 2,451 | - | - | 4,817 | |||||||||
| Total | $15,520 | $17,251 | $27,031 | $86,921 | $45,384 | $128,448 | $133,396 | $297 | $454,248 | |||||||||
Index
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| December 31, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Residential real estate | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $11,487 | $23,870 | $88,581 | $45,731 | $27,537 | $101,823 | $ | - | $ | - | $299,029 | |||||||
| Nonperforming | - | - | 382 | 751 | 463 | 1,110 | - | - | 2,706 | |||||||||
| Total | $11,487 | $23,870 | $88,963 | $46,482 | $28,000 | $102,933 | $ | - | $ | - | $301,735 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $5 | $ | - | $ | - | $5 | ||
| Home equity | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $2,987 | $3,456 | $2,418 | $1,454 | $1,525 | $7,937 | $29,302 | $419 | $49,498 | |||||||||
| Nonperforming | - | - | - | - | 83 | 82 | - | - | 165 | |||||||||
| Total | $2,987 | $3,456 | $2,418 | $1,454 | $1,608 | $8,019 | $29,302 | $419 | $49,663 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Consumer | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $2,076 | $880 | $589 | $543 | $317 | $2,520 | $101,570 | $1 | $108,496 | |||||||||
| Nonperforming | - | 7 | - | - | 6 | 996 | - | - | 1,009 | |||||||||
| Total | $2,076 | $887 | $589 | $543 | $323 | $3,516 | $101,570 | $1 | $109,505 | |||||||||
| Current period gross charge-offs | $ | - | $13 | $27 | $ | - | $ | - | $38 | $29 | $ | - | $107 | |||||
| Total | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $16,550 | $28,206 | $91,588 | $47,728 | $29,379 | $112,280 | $130,872 | $420 | $457,023 | |||||||||
| Nonperforming | - | 7 | 382 | 751 | 552 | 2,188 | - | - | 3,880 | |||||||||
| Total | $16,550 | $28,213 | $91,970 | $48,479 | $29,931 | $114,468 | $154,574 | $420 | $460,903 | |||||||||
Aging Analysis of Past Due Loan Receivables
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table includes an aging analysis of the recorded investment of past due loan receivables as of September 30, 2025 and December 31, 2024(in thousands):
| Total | ||||||
|---|---|---|---|---|---|---|
| 30-59 Days · 60-89 Days · 90 Days · Total Past · Loans | ||||||
| September 30, 2025 | Past Due | Past Due | Or Greater | Due | Current | Receivables |
| Real estate loans: | ||||||
| Mortgages | $1,831 | $866 | $1,722 | $4,419 | $288,946 | $293,365 |
| Home Equity | 293 | 86 | 33 | 412 | 51,013 | 51,425 |
| Commercial | 2,660 | 384 | 7,411 | 10,455 | 1,170,200 | 1,180,655 |
| Agricultural | 1,206 | 225 | 1,927 | 3,358 | 339,129 | 342,487 |
| Construction | 239 | - | 283 | 522 | 107,345 | 107,867 |
| Consumer | 242 | 239 | 792 | 1,273 | 108,185 | 109,458 |
| Other commercial loans | 5,848 | 184 | 1,816 | 7,848 | 163,497 | 171,345 |
| Other agricultural loans | - | 5 | 403 | 408 | 26,734 | 27,142 |
| State and political subdivision loans | - | - | - | - | 51,644 | 51,644 |
| Total | $12,319 | $1,989 | $14,387 | $28,695 | $2,306,693 | $2,335,388 |
| Loans considered non-accrual | $797 | $283 | $14,350 | $15,430 | $5,093 | $20,523 |
| Loans still accruing | 11,522 | 1,706 | 37 | 13,265 | 2,301,600 | 2,314,865 |
| Total | $12,319 | $1,989 | $14,387 | $28,695 | $2,306,693 | $2,335,388 |
Index
| Total | |||||||
|---|---|---|---|---|---|---|---|
| 30-59 Days · 60-89 Days · 90 Days · Total Past · Loans | |||||||
| December 31, 2024 · Past Due · Past Due · Or Greater · Due · Current · Receivables | |||||||
| Real estate loans: | |||||||
| Mortgages | $1,464 | $227 | $1,605 | $3,296 | $298,439 | $301,735 | |
| Home Equity | 138 | 170 | 148 | 456 | 49,207 | 49,663 | |
| Commercial | 2,782 | 1,360 | 6,528 | 10,670 | 1,110,765 | 1,121,435 | |
| Agricultural | 1,569 | 140 | 1,845 | 3,554 | 324,168 | 327,722 | |
| Construction | 1,119 | - | 283 | 1,402 | 162,924 | 164,326 | |
| Consumer | 292 | 20 | 1,009 | 1,321 | 108,184 | 109,505 | |
| Other commercial loans | 478 | 282 | 2,336 | 3,096 | 151,916 | 155,012 | |
| Other agricultural loans | 403 | - | - | 403 | 29,259 | 29,662 | |
| State and political subdivision loans | - | - | - | - | 54,182 | 54,182 | |
| Total | $8,245 | $2,199 | $13,754 | $24,198 | $2,289,044 | $2,313,242 | |
| Loans considered non-accrual | $2,428 | $ | - | $13,478 | $15,906 | $9,795 | $25,701 |
| Loans still accruing | 5,817 | 2,199 | 276 | 8,292 | 2,279,249 | 2,287,541 | |
| Total | $8,245 | $2,199 | $13,754 | $24,198 | $2,289,044 | $2,313,242 | |
Modifications to Borrowers Experiencing Financial Difficulty
Occasionally, the Company modifies loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.
In some cases, the Company provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted.
The following table shows the amortized cost basis by class of loans receivable, information regarding nonaccrual modified loans to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2025 (dollars in thousands). There wereno loan modifications made during the three and nine months ended September 30, 2024, for borrowers experiencing financial difficulty.
| Loan Modifications Made to Borrowers Experiencing Financial Difficulty | |||
|---|---|---|---|
| Number of loans | Amortized Cost Basis | % of Total Class of Financing Receivable | |
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty | |||
| Real estate loans: | |||
| Commercial | 7 | $13,905 | 1.18% |
| Total | 7 | $13,905 | |
| Loan Modifications Made to Borrowers Experiencing Financial Difficulty | |||
|---|---|---|---|
| Number of loans | Amortized Cost Basis | % of Total Class of Financing Receivable | |
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty | |||
| Real estate loans: | |||
| Mortgages | 1 | $109 | 0.04% |
| Commercial | 7 | 13,905 | 1.18% |
| Other commercial loans | 1 | 179 | 0.10% |
| Total | 9 | $14,193 | |
| Non-Accruing Modified Loans to Borrowers Experiencing Financial Difficulty | |||
| Real estate loans: | |||
| Commercial | 3 | $1,039 | 0.09% |
| Total | 3 | $1,039 | |
Index
The following table shows, by class of loans receivable, information regarding the financial effect on nonaccrual modified loans to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2025:
| Three months ended September 30, 2025 | ||
|---|---|---|
| Term Extension | ||
| Loan Type | Number of loans | Financial Effect |
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty | ||
| Real estate loans: | ||
| Commercial | 7 | Extended the loan maturity one year |
| Total | 7 | |
| Nine months ended September 30, 2025 | ||
|---|---|---|
| Term Extension | ||
| Loan Type | Number of loans | Financial Effect |
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty | ||
| Real estate loans: | ||
| Mortgages | 1 | Extended the loan maturity 5 years with a 30 year amortization |
| Commercial | 7 | Extended the loan maturity one year |
| Other commercial loans | 1 | Extended the loan maturity 10 years as termed out or line of credit |
| Total | 9 | |
| Non-Accruing Modified Loans to Borrowers Experiencing Financial Difficulty | ||
| Real estate loans: | ||
| Commercial | 3 | Extended the loan maturity 5 years with a 30 year amortization |
| Total | 3 | |
There were no accrual or nonaccrual modified loans to borrowers experiencing financial difficulty for which there were payment defaults after the modification date for the three and nine months ended September 30, 2025.
The following presents, by class of loans, the amortized cost and payment status of accruing and nonaccrual modified loans to borrowers experiencing financial difficulty at September 30, 2025 (in thousands):
| 30-89 Days · 90 Days | ||||||
|---|---|---|---|---|---|---|
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty · Current · Past Due · Or Greater · Total | ||||||
| Real estate loans: | ||||||
| Mortgages | $109 | $ | - | $ | - | $109 |
| Commercial | 13,905 | - | - | 13,905 | ||
| Other commercial loans | 179 | - | - | 179 | ||
| Total | $14,193 | $ | - | $ | - | $14,193 |
| 30-89 Days · 90 Days | ||||||
|---|---|---|---|---|---|---|
| Non-accruing Modified Loans to Borrowers Experiencing Financial Difficulty · Current · Past Due · Or Greater · Total | ||||||
| Real estate loans: | ||||||
| Commercial | $1,039 | $ | - | $ | - | $1,039 |
| Total | $1,039 | $ | - | $ | - | $1,039 |
Foreclosed Assets Held For Sale
Foreclosed assets acquired in settlement of loans are carried at fair value, less estimated costs to sell, and are included in other assets on the Consolidated Balance Sheet. As of September 30, 2025 and December 31, 2024, included within other assets are $2,434,000 and $2,635,000, respectively, of foreclosed assets. As of September 30, 2025, included within the foreclosed assets are $76,000 of consumer residential mortgages that were foreclosed on or received via a deed in lieu of foreclosure transaction prior to the period end. As of September 30, 2025, the Company had initiated formal foreclosure proceedings on $797,000 of residential mortgage loans, the collateral properties of which have not yet been transferred into foreclosed assets.
Index
Note 6 – Goodwill and Other Intangible Assets
The following table provides the gross carrying value and accumulated amortization of intangible assets as of September 30, 2025 and December 31, 2024 (in thousands):
| September 30, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| Gross carrying value | Accumulated amortization | Net carrying value | Gross carrying value | Accumulated amortization | Net carrying value | |
| Amortized intangible assets (1): | ||||||
| MSRs | $2,498 | $(1,888) | $610 | $2,478 | $(1,717) | $761 |
| Core deposit intangibles | 4,713 | (2,949) | 1,764 | 4,713 | (2,582) | 2,131 |
| Total amortized intangible assets | $7,211 | $(4,837) | $2,374 | $7,191 | $(4,299) | $2,892 |
| Unamortized intangible assets: | ||||||
| Goodwill | $85,758 | $85,758 | ||||
(1)Excludes fully amortized intangible assets
The following table provides the current year and estimated future amortization expense for amortized intangible assets for the next five years (in thousands). The Company based its projections of amortization expense shown below on existing asset balances at September 30, 2025. Future amortization expense may vary from these projections:
| MSRs · Core deposit intangibles · Total | |||
|---|---|---|---|
| Three months ended September 30, 2025 (actual) | $68 | $113 | $181 |
| Nine months ended September 30,2025 (actual) | 202 | 367 | 569 |
| Three months ended September 30, 2024 (actual) | 70 | 136 | 206 |
| Nine months ended September 30,2024 (actual) | 224 | 432 | 656 |
| Estimate for year ending December 31, | |||
| Remaining 2025 | 59 | 112 | 171 |
| 2026 | 202 | 395 | 597 |
| 2027 | 147 | 339 | 486 |
| 2028 | 100 | 284 | 384 |
| 2029 | 63 | 230 | 293 |
| Thereafter | 39 | 404 | 443 |
| Total | $610 | $1,764 | $2,374 |
Note 7 - Employee Benefit Plans
For additional detailed disclosure on the Company's pension and employee benefits plans, please refer to Note 11 of the Company's Audited Consolidated Financial Statements included in the 2024 Annual Report on Form 10-K.
Noncontributory Defined Benefit Pension Plan
The Bank sponsors a trusteed noncontributory defined benefit pension plan (“Pension Plan”) covering substantially all employees and officers hired prior to January 1, 2007. The Bank’s funding policy is to make annual contributions, if needed, based upon the funding formula developed by the plan’s actuary. Any employee with a hire date of January 1, 2007 or later is not eligible to participate in the Pension Plan.
In lieu of the Pension Plan, employees with a hire date of January 1, 2007 or later are eligible to receive, after meeting certain length of service requirements, an annual discretionary 401(k) plan contribution from the Bank equal to a percentage of an employee’s base compensation. The contribution amount, if any, is placed in a separate account within the 401(k) plan and is subject to a vesting requirement.
Index
For employees who are eligible to participate in the Pension Plan, the Pension Plan requires benefits to be paid to eligible employees based primarily upon age and compensation rates during employment. Upon retirement or other termination of employment, employees can elect either an annuity benefit or a lump sum distribution of vested benefits in the Pension Plan.
The following sets forth the components of net periodic benefit costs of the Pension Plan and the line item on the Consolidated Statement of Income where such amounts are included, for the three and nine months ended September 30, 2025 and 2024, respectively (in thousands):
| Three Months Ended · Nine Months Ended | |||||
|---|---|---|---|---|---|
| September 30, · September 30, | |||||
| 2025 | 2024 | 2025 | 2024 | Affected line item on the Consolidated Statement of Income | |
| Service cost | $68 | $82 | $205 | $247 | Salary and Employee Benefits |
| Interest cost | 113 | 106 | 339 | 317 | Other Expenses |
| Expected return on plan assets | (199) | (198) | (596) | (593) | Other Expenses |
| Net amortization and deferral | - | 8 | - | 24 | Other Expenses |
| Net periodic benefit cost | $(18) | $(2) | $(52) | $(5) | |
The Bank doesnot expect to contribute to the Pension Plan during 2025.
Restricted Stock Plan
The Company maintains a Restricted Stock Plan (the “Plan”) whereby employees and non-employee corporate directors are eligible to receive awards of restricted stock based upon performance related requirements. Awards granted under the Plan are in the form of the Company’s common stock and are subject to certain vesting requirements including continuous employment or service with the Company. In April 2016, the Company’s stockholders authorized a total of 150,000 shares of the Company’s common stock to be made available under the Plan. As of September 30, 2025,100,778 shares remain available to be issued under the Plan. The Plan assists the Company in attracting, retaining and motivating employees to make substantial contributions to the success of the Company and to increase the emphasis on the use of equity as a key component of compensation.
The following table details the vesting, awarding and forfeiting of restricted stock during the three and nine months ended September 30, 2025:
| Three months · Nine months | ||||
|---|---|---|---|---|
| Weighted | Weighted | |||
| Unvested | Average | Unvested | Average | |
| Shares | Market Price | Shares | Market Price | |
| Outstanding, beginning of period | 9,543 | $53.92 | 10,927 | $53.81 |
| Granted | 328 | 60.96 | 3,434 | 57.22 |
| Forfeited | (982) | (48.24) | (1,101) | (49.44) |
| Vested | (942) | (56.64) | (5,313) | (55.75) |
| Outstanding, end of period | 7,947 | $54.59 | 7,947 | $54.59 |
Compensation expense related to restricted stock is recognized, based on the market price of the stock at the grant date, over the vesting period. Compensation expense related to restricted stock was $220,000 and $191,000 for the nine months ended September 30, 2025 and 2024, respectively. For the three months ended September 30, 2025 and 2024, compensation expense totaled $73,000 and $69,000, respectively. At September 30, 2025, the total compensation cost related to nonvested awards that had not yet been recognized was $434,000, which is expected to be recognized over the next three years.
Note 8 – Accumulated Other Comprehensive Loss
The following tables present the changes in accumulated other comprehensive loss by component, net of tax, for the three and nine months ended September 30, 2025 and 2024 (in thousands):
Index
| Unrealized gain (loss) on available for sale securities (a) | Defined Benefit Pension Items (a) | Unrealized loss on interest rate swap (a) | Total | |
|---|---|---|---|---|
| Balance as of June 30, 2025 | $(23,111) | $(304) | $2,389 | $(21,026) |
| Other comprehensive income before reclassifications (net of tax) | 6,609 | - | 485 | 7,094 |
| Amounts reclassified from accumulated other Comprehensive loss (net of tax) | - | - | (718) | (718) |
| Net current period other comprehensive income (loss) | 6,609 | - | (233) | 6,376 |
| Balance as of September 30, 2025 | $(16,502) | $(304) | $2,156 | $(14,650) |
| Balance as of December 31, 2024 | $(26,564) | $(304) | $3,347 | $(23,521) |
|---|---|---|---|---|
| Other comprehensive income (loss) before reclassifications (net of tax) | 10,062 | - | (95) | 9,967 |
| Amounts reclassified from accumulated other comprehensive loss (net of tax) | - | - | (1,096) | (1,096) |
| Net current period other comprehensive income (loss) | 10,062 | - | (1,191) | 8,871 |
| Balance as of September 30, 2025 | $(16,502) | $(304) | $2,156 | $(14,650) |
| Balance as of June 30, 2024 | $(29,158) | $(959) | $4,185 | $(25,932) |
|---|---|---|---|---|
| Other comprehensive income (loss) before reclassifications (net of tax) | 8,170 | - | (657) | 7,513 |
| Amounts reclassified from accumulated other comprehensive income (loss) (net of tax) | - | 6 | (503) | (497) |
| Net current period other comprehensive income (loss) | 8,170 | 6 | (1,160) | 7,016 |
| Balance as of September 30, 2024 | $(20,988) | $(953) | $3,025 | $(18,916) |
| Unrealized gain (loss) on available for sale securities (a) | Defined Benefit Pension Items (a) | Unrealized loss on interest rate swap (a) | Total | |
|---|---|---|---|---|
| Balance as of December 31, 2023 | $(28,238) | $(972) | $4,299 | $(24,911) |
| Other comprehensive income before reclassifications (net of tax) | 7,250 | - | 230 | 7,480 |
| Amounts reclassified from accumulated other comprehensive income (loss) (net of tax) | - | 19 | (1,504) | (1,485) |
| Net current period other comprehensive income (loss) | 7,250 | 19 | (1,274) | 5,995 |
| Balance as of September 30, 2024 | $(20,988) | $(953) | $3,025 | $(18,916) |
(a)Amounts in parentheses indicate debits on the Consolidated Balance Sheet.
The following table presents the significant amounts reclassified out of each component of accumulated other comprehensive loss for the three and nine months ended September 30, 2025 and 2024 (in thousands):
Index
| Details about accumulated other comprehensive income (loss) · Amount reclassified from accumulated comprehensive income (loss) (a) · Affected line item in the Consolidated Statement of Income | ||||
|---|---|---|---|---|
| Three Months Ended September 30, | ||||
| 2025 · 2024 | ||||
| Unrealized gains and losses on available for sale securities | ||||
| $ · - · $ · - · Available for sale securities gains, net | ||||
| - · - · Provision for income taxes | ||||
| $ · - · $ · - · Net of tax | ||||
| Defined benefit pension items | ||||
| $ | - | $(8) | Other expenses | |
| - | 2 | Provision for income taxes | ||
| $ | - | $(6) | Net of tax | |
| Unrealized gain (loss) on interest rate swap | $353 | $636 | Interest expense | |
| (75) | (133) | Provision for income taxes | ||
| $278 | $503 | Net of tax | ||
| Total reclassifications | $278 | $497 | ||
| Nine Months Ended September 30, | ||||
|---|---|---|---|---|
| 2025 · 2024 | ||||
| Unrealized gains and losses on available for sale securities | ||||
| $ · - · $ · - · Available for sale securities gains, net | ||||
| - · - · Provision for income taxes | ||||
| $ · - · $ · - · Net of tax | ||||
| Defined benefit pension items | ||||
| $ | - | $(24) | Other expenses | |
| - | 5 | Provision for income taxes | ||
| $ | - | $(19) | Net of tax | |
| Unrealized gain (loss) on interest rate swap | $1,388 | $1,904 | Interest expense | |
| (292) | (400) | Provision for income taxes | ||
| $1,096 | $1,504 | Net of tax | ||
| Total reclassifications | $1,096 | $1,485 | ||
(a)Amounts in parentheses indicate expenses and other amounts indicate income on the Consolidated Statement of Income
Note 9 – Fair Value Measurements
The Company has established a hierarchal disclosure framework associated with the level of pricing observability utilized in measuring assets and liabilities at fair value. The three broad levels defined by this hierarchy are as follows:
| Level I: | Quoted prices are available in active markets for identical assets or liabilities as of the reported date. |
|---|
| Level II: | Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed. |
|---|
| Level III: | Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require significant management judgment or estimation. |
|---|
Index
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.
In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality, the Company's creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Company’s monthly and/or quarterly valuation process.
Assets and Liabilities Required to be Measured at Fair Value on a Recurring Basis
The fair values of equity securities and securities available for sale are determined by quoted prices in active markets, when available, and classified as Level I. If quoted market prices are not available, the fair value is determined by a matrix pricing, which is a mathematical technique, widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities and classified as Level II. The fair values consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things.
The following tables present the assets and liabilities reported on the Consolidated Balance Sheet at their fair value on a recurring basis as of September 30, 2025 and December 31, 2024 by level within the fair value hierarchy (in thousands). Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
| September 30, 2025 · Level I · Level II · Level III · Total | ||||||
|---|---|---|---|---|---|---|
| Fair value measurements on a recurring basis: | ||||||
| Assets | ||||||
| Equity securities | $1,803 | $ | - | $ | - | $1,803 |
| Available for sale securities: | ||||||
| U.S. Agency securities | - | 51,417 | - | 51,417 | ||
| U.S. Treasury securities | 93,927 | - | - | 93,927 | ||
| Obligations of state and political subdivisions | - | 114,185 | - | 114,185 | ||
| Corporate obligations | - | 11,164 | - | 11,164 | ||
| Mortgage-backed securities in government sponsored entities | - | 180,664 | - | 180,664 | ||
| Loans held for sale | - | 13,508 | - | 13,508 | ||
| Derivative instruments – assets | - | 7,062 | 425 | 7,487 | ||
| Derivative instruments - liabilities | - | (4,332) | - | (4,332) | ||
Index
| December 31, 2024 · Level I · Level II · Level III · Total | ||||||
|---|---|---|---|---|---|---|
| Fair value measurements on a recurring basis: | ||||||
| Assets | ||||||
| Equity securities | $1,747 | $ | - | $ | - | $1,747 |
| Available for sale securities: | ||||||
| U.S. Agency securities | - | 53,487 | - | 53,487 | ||
| U.S. Treasuries securities | 120,502 | - | - | 120,502 | ||
| Obligations of state and political subdivisions | - | 94,902 | - | 94,902 | ||
| Corporate obligations | - | 10,438 | - | 10,438 | ||
| Mortgage-backed securities in government sponsored entities | - | 146,583 | - | 146,583 | ||
| Loans held for sale | 9,607 | 9,607 | ||||
| Derivative instruments – assets | - | 10,053 | 317 | 10,370 | ||
| Derivative instruments - liabilities | - | (5,817) | - | (5,817) | ||
The following tables represent the change in the assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended September 30, 2025 and 2024 for interest rate lock commitments (IRLC) (in thousands):
| IRLC- | |
|---|---|
| For the three months ended September 30, 2025 | Asset |
| Balance: June 30, 2025 | $548 |
| Total unrealized losses: | |
| Included in other comprehensive loss | - |
| Total losses included in earnings and held at reporting date | (123) |
| Purchases, sales and settlements | - |
| Transfers in and/or out of Level 3 | - |
| Ending Balance: September 30, 2025 | $425 |
| Change in unrealized (losses) for the period included in earnings for assets held as of September 30, 2025 | (123) |
| Change in unrealized loss for the period included other comprehensive loss for assets held as of December 31, 2024 | - |
| IRLC- | |
|---|---|
| For the nine months ended September 30, 2025 | Asset |
| Balance: December 31, 2024 | $317 |
| Total unrealized losses: | |
| Included in other comprehensive loss | - |
| Total gains included in earnings and held at reporting date | 108 |
| Purchases, sales and settlements | - |
| Transfers in and/or out of Level 3 | - |
| Ending Balance: September 30, 2025 | $425 |
| Change in unrealized gains for the period included in earnings for assets held as of September 30, 2025 | 108 |
| Change in unrealized loss for the period included other comprehensive loss for assets held as of December 31, 2024 | - |
| IRLC- | |
|---|---|
| For the three months ended September 30, 2024 | Asset |
| Balance: June 30, 2024 | $494 |
| Total unrealized losses: | |
| Included in other comprehensive loss | - |
| Total losses included in earnings and held at reporting date | (92) |
| Purchases, sales and settlements | - |
| Transfers in and/or out of Level 3 | - |
| Ending Balance: September 30, 2024 | $402 |
| Change in unrealized (losses) for the period included in earnings for assets held as of September 30, 2024 | (92) |
| Change in unrealized loss for the period included other comprehensive loss for assets held as of December 31, 2023 | - |
Index
| For the nine months ended September 30, 2024 | IRLC- Asset |
|---|---|
| Balance: December 31, 2023 | $324 |
| Total unrealized losses: | |
| Included in other comprehensive loss | - |
| Total gains included in earnings and held at reporting date | 78 |
| Purchases, sales and settlements | - |
| Transfers in and/or out of Level 3 | - |
| Ending Balance: September 30, 2024 | $402 |
| Change in unrealized gains for the period included in earnings for assets held as of September 30, 2024 | 78 |
| Change in unrealized loss for the period included other comprehensive loss for assets held as of December 31, 2023 | - |
At September 30, 2025 and December 31, 2024, the Company had classified as Level 3 $425,000 and $317,000, respectively, of net derivative assets and liabilities related to IRLC. The fair value of IRLCs is based on prices obtained for loans with similar characteristics from third parties, adjusted by the pull-through rate, which represents the Company’s best estimate of the probability that a committed loan will fund. The weighted average pull-through rates applied ranged from 76.76% to 97.57% at September 30, 2025.
Significant unobservable inputs for assets measured at fair value on a recurring basis at September 30, 2025 and December 31, 2024 (dollars in thousands):
| Quantitative Information about Level 3 Fair Value Measurements | |||||
|---|---|---|---|---|---|
| September 30, 2025 | Fair Value | Valuation Technique | Significant Unobservable Input | Range | Weighted Average |
| Measured at Fair Value on a Recurring Basis: | |||||
| Net derivative asset and liability: | |||||
| IRLC | $425 | Discounted cash flows | Pull-through rates | 76.76%- 97.57% | 89.36% |
| Measured at Fair Value on a Recurring Basis: | |||||
| Net derivative asset and liability: | |||||
| IRLC | $317 | Discounted cash flows | Pull-through rates | 76.35%-100.00% | 89.65% |
Assets and Liabilities Required to be Measured and Reported at Fair Value on a Nonrecurring Basis
Assets measured at fair value on a nonrecurring basis as of September 30, 2025 and December 31, 2024 are included in the table below (in thousands):
| September 30, 2025 · Level I · Level II · Level III · Total | ||||||
|---|---|---|---|---|---|---|
| Collateral-dependent loans | $ | - | $ | - | $1,649 | $1,649 |
| Other real estate owned | - | - | 2,434 | 2,434 | ||
| December 31, 2024 · Level I · Level II · Level III · Total | ||||||
|---|---|---|---|---|---|---|
| Collateral-dependent loans | $ | - | $ | - | $3,579 | $3,579 |
| Other real estate owned | - | - | 2,486 | 2,486 | ||
| • | Collateral-Dependent Loans - The Company records nonrecurring adjustments of collateral-dependent loans held for investment. Such amounts are generally based on the fair value of the underlying collateral supporting the loan. Appraisals are generally obtained to support the fair value of the collateral and incorporate measures that include recent sales prices for comparable properties and cost of construction. Periodically, in cases where the carrying value exceeds the fair value of the collateral less estimated cost to sell, an impairment charge is recognized in the form of a charge-off. The fair values above excluded estimated selling costs of $88,000 and $253,000 at September 30, 2025 and December 31, 2024, respectively. |
Index
| • | Other Real Estate Owned (OREO) – OREO is carried at the lower of cost or fair value, less estimated costs to sell, which is measured at the date of foreclosure. If the fair value of the collateral exceeds the carrying amount of the loan, no charge-off or adjustment is necessary, the loan is not considered to be carried at fair value, and is therefore not included in the table above. If the fair value of the collateral is less than the carrying amount of the loan, management will charge the loan down to its estimated realizable value. The fair value of OREO is based on the appraised value of the property, which is generally unadjusted by management and is based on comparable sales for similar properties in the same geographic region as the subject property, and is included in the above table as a Level II measurement. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. In these cases, the loans are categorized in the above table as a Level III measurement since these adjustments are considered to be unobservable inputs. Income and expenses from operations and further declines in the fair value of the collateral subsequent to foreclosure are included in net expenses from OREO. |
The following table provides a listing of the significant unobservable inputs used in the fair value measurement process for items valued utilizing Level III techniques (dollars in thousands).
| Quantitative Information about Level III Fair Value Measurements | |||||||
|---|---|---|---|---|---|---|---|
| September 30, 2025 · Fair Value · Valuation Technique(s) · Unobservable input · Range · Weighted average | |||||||
| Collateral-dependent loans | $1,649 | Appraised Collateral Values | Discount for time since appraisal | 0-100% | 30.43% | ||
| Selling costs | 0%-10% | 9.93% | |||||
| Holding period · 0 - 12 months · 10.08 months | |||||||
| Other real estate owned | 2,434 | Appraised Collateral Values | Discount for time since appraisal | 7.0-20.0% | 7.96% | ||
| December 31, 2024 | Fair Value | Valuation Technique(s) | Unobservable input | Range | Weighted average | ||
| Collateral dependent loans | $3,579 | Appraised Collateral Values | Discount for time since appraisal | 0-100% | 36.67% | ||
| Selling costs | 4%-12% | 7.05% | |||||
| Holding period · 1 - 12 months · 11.04 months | |||||||
| Other real estate owned | 2,486 | Appraised Collateral Values | Discount for time since appraisal | 20-32% | 31.32% | ||
Financial Instruments Not Required to be Measured or Reported at Fair Value
The carrying amount and fair value of the Company’s financial instruments that are not required to be measured or reported at fair value on a recurring basis are as follows (in thousands):
| Carrying | |||||||
|---|---|---|---|---|---|---|---|
| September 30, 2025 · Amount · Fair Value · Level I · Level II · Level III | |||||||
| Financial assets: | |||||||
| Interest bearing time deposits with other banks | $3,820 | $3,800 | $ | - | $ | - | $3,800 |
| Net loans | 2,312,934 | 2,267,591 | - | - | 2,267,591 | ||
| Financial liabilities: | |||||||
| Deposits | 2,411,203 | 2,409,324 | 1,941,622 | - | 467,702 | ||
| Borrowed funds | 279,589 | 277,636 | - | - | 277,636 | ||
| Carrying | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2024 · Amount · Fair Value · Level I · Level II · Level III | |||||||
| Financial assets: | |||||||
| Interest bearing time deposits with other banks | $3,820 | $3,820 | $ | - | $ | - | $3,820 |
| Net loans | 2,291,543 | 2,209,083 | - | - | 2,209,083 | ||
| Financial liabilities: | |||||||
| Deposits | 2,382,028 | 2,377,438 | 1,860,227 | - | 517,211 | ||
| Borrowed funds | 297,721 | 284,952 | - | - | 284,952 | ||
Index
The carrying amounts for cash and due from banks, bank owned life insurance, regulatory stock, accrued interest receivable and payable approximate fair value and are considered Level I measurements.
Note 10 - Segment Reporting
The Company's reportable segment is determined by the Chief Executive Officer, who is the designated the chief operating decision maker, based upon information provided about the Company's products and services offered, primarily banking operations. The segment is also distinguished by the level of information provided to the chief operating decision maker, who uses such information to review performance of various components of the business such as branches, which are then aggregated if operating performance, products/services, and customers are similar. The chief operating decision maker will evaluate the financial performance of the Company's business components such as by evaluating revenue streams, significant expenses, and budget to actual results in assessing the Company's segment and in the determination of allocating resources. The chief operating decision maker uses revenue streams to evaluate product pricing and significant expenses to assess performance and evaluate return on assets. The chief operating decision maker uses consolidated net income to benchmark the Company against its competitors. The benchmarking analysis coupled with monitoring of budget to actual results are used in assessment performance and in establishing compensation. Loans, investments, and deposits provide the revenues in the banking operation. Interest expense, provisions for credit losses, payroll, and occupancy expenses provide the significant expenses in the banking operation. All operations are domestic.
The measure of segment assets is reported on the balance sheet as total consolidated assets. Segment performance is evaluated using consolidated net income. Information reported internally for performance assessment by the chief operating decision maker follows, inclusive of reconciliations of significant segment totals to the consolidated financial statements (in thousands):
| Community Banking | ||||
|---|---|---|---|---|
| Three Months Ended · Nine Months Ended | ||||
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| Total Interest and Dividend Income | $40,254 | $38,689 | $118,017 | $114,524 |
| Total non-interest income | 3,854 | 3,755 | 10,946 | 12,062 |
| Total Consolidated Revenues | 44,108 | 42,444 | 128,963 | 126,586 |
| Less: | ||||
| Interest Expense | 15,114 | 17,365 | 46,227 | 50,942 |
| Segment net interest income and non-interest income | 28,994 | 25,079 | 82,736 | 75,644 |
| Less: | ||||
| Provision for credit losses | 500 | (200) | 1,875 | 2,587 |
| Salaries and employee benefits | 9,924 | 9,715 | 30,189 | 29,622 |
| Occupancy | 1,320 | 1,215 | 3,858 | 3,805 |
| Other segment expenses | 4,890 | 5,099 | 14,662 | 15,491 |
| Income Taxes | 2,355 | 1,714 | 6,063 | 4,304 |
| Segment net income/consolidated net income | $10,005 | $7,536 | $26,089 | $19,835 |
Index
Note 11 – Recent Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures. This ASU requires disclosure in the notes to financial statements of specified information about certain costs and expenses. Specific disclosures are required for (a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion, and amortization recognized as part of oil and gas producing activities. The amendments in this Update do not change or remove current expense disclosure requirements. However, the amendments affect where this information appears in the notes to financial statements because entities are required to include certain current disclosures in the same tabular format disclosure as the other disaggregation requirements in the amendments. The amendments in ASU 2024-03 apply only to public business entities and are effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of this new guidance on its financial statements.
In December 2024, the FASB issued ASU 2024-04, Debt – Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments. This new guidance clarifies the assessment of whether a transaction should be accounted for as an induced conversion or extinguishment of convertible debt when changes are made to conversion features as part of an offer to settle the instrument. The ASU requires entities to apply a preexisting contract approach. To qualify for induced conversion accounting under this approach, the inducement offer is required to preserve the form of consideration and result in an amount of consideration that is no less than that issuable pursuant to the preexisting conversion privileges. The guidance is effective for fiscal years beginning after December 15, 2025, with early adoption permitted, and it can be adopted either on a prospective or retrospective basis. This Update is not expected to have a significant impact on the Company’s financial statements.
In January 2025, the FASB issued ASU 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40), which revises the effective date of ASU 2024-03 (on disclosures about disaggregation of income statement expenses) “to clarify that all public business entities are required to adopt the guidance in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027.” Entities within the ASU’s scope are permitted to early adopt the ASU. The Company is currently evaluating the impact of this new guidance on its financial statements.
In January 2025, the FASB issued ASU 2025-02, Liabilities (405): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 122. This ASU was issued pursuant to SEC Staff Accounting Bulletin No. 122, which rescinds the interpretive guidance included in Section FF of Topic 5 in the Staff Accounting Bulletin series entitled Accounting for Obligations to Safeguard Crypto-Assets an Entity Holds for its Platform Users. This ASU has no impact on non-public business entities and is effective for fiscal years beginning after December 15, 2024. This Update is not expected to have a significant impact on the Company’s financial statements.
In May 2025, the FASB issued ASU 2025-03, Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity, which revises the guidance in ASC 805 on identifying the accounting acquirer in a business combination in which the legal acquiree is a variable interest entity (VIE). The reporting entity can determine that a transaction in which the legal acquiree is a VIE represents a reverse acquisition in which the legal acquirer is identified as the acquiree for accounting purposes. ASU 2025-03 is effective for fiscal years beginning after December 15, 2026, including interim periods within those fiscal years. Early adoption is permitted. The amendments in ASU 2025-03 must be applied prospectively to any business combination that occurs after the initial adoption date. This Update is not expected to have a significant impact on the Company’s financial statements.
In May 2025, the FASB issued ASU 2025-04, Compensation – Stock Compensation (Topic 718) and Revenue from Contracts With Customers (Topic 606): Clarifications to Share-Based Consideration Payable to a Customer, which clarifies the accounting for share-based consideration payable to a customer under ASC 718 and ASC 606. The amendments refine key aspects of the guidance, including the definition of “performance condition” as well as the measurement requirements and the treatment of forfeitures. The amendments will be effective for annual reporting periods beginning after December 15, 2026, including interim periods within those annual periods. Early adoption is permitted for financial statements that have not yet been issued. The Company is currently evaluating the impact of this new guidance on its financial statements.
Other accounting standards that have been issued by the FASB or other standards-setting bodies are not currently expected to have a material effect on the Company’s consolidated financial position, results of operations or cash flows.
Index
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.