MERCANTILE BANK CORP
For the period ended Dec 31, 2024. Filed Mar 3, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Mar 3, 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
NOTE1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation: The consolidated financial statements include the accounts of Mercantile Bank Corporation (“Mercantile”) and its subsidiaries, Mercantile Bank (“our bank”) and Mercantile Community Partners LLC ("MCP"), and of Mercantile Insurance Center, Inc. (“our insurance company”), a subsidiary of our bank, after elimination of significant intercompany transactions and accounts.
Mercantile hasfive separate business trusts: Mercantile Bank Capital Trust I, Firstbank Capital Trust I, Firstbank Capital Trust II, Firstbank Capital Trust III and Firstbank Capital Trust IV (“our trusts”). Our trusts were formed to issue trust preferred securities. We issued subordinated debentures to our trusts in return for the proceeds raised from the issuance of the trust preferred securities. Our trusts arenot consolidated, but instead we report the subordinated debentures issued to the trusts as liabilities.
Nature of Operations: Mercantile was incorporated on* July15,* 1997 to establish and own the bank based in Grand Rapids, Michigan. Our bank began operations on* December15,* 1997. We completed the merger of Firstbank Corporation (“Firstbank”), a Michigan corporation with approximately $1.5 billion in total assets and 46 branch locations, into Mercantile as of* June 1, 2014.*
Mercantile is a financial holding company whose principal activity is the ownership and management of our bank. Our bank is a community-based financial institution. Our bank’s primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are commercial loans, residential mortgage loans, and instalment loans. Substantially all loans are secured by specific items of collateral, including business assets, real estate or consumer assets. Commercial loans are expected to be repaid from cash flow from operations of businesses. Real estate loans are secured by commercial or residential real estate. We haveno material foreign loans or significant overdraft balances. Our bank’s loan accounts and retail deposits are primarily with customers located in the communities in which we have bank office locations. As an alternative source of funds, our bank has also issued certificates of deposit to depositors outside of its primary market areas.
Our insurance company acquired an existing shelf insurance agency effective* April 15, 2002.An Agency and Institution Agreement was entered into among our insurance company, our bank and Hub International for the purpose of providing programs of mass marketed personal lines of insurance. Insurance product offerings include private passenger automobile, homeowners, personal inland marine, boat owners, recreational vehicle, dwelling fire, umbrella policies, small business and life insurance products, all of which are provided by and written through companies that have appointed Hub International as their agent. To date, we havenot* provided the insurance products noted above and currently haveno plans to do so.
We have evaluated subsequent events for potential recognition and/or disclosure through the date these financial statements were issued.
Operating Segments: We conduct our operations through a single business segment, which derives interest and noninterest income through our banking products and services and investment securities. All of our income relates to our operations in the United States.
Pursuant to Financial Accounting Standards Codification280, *Segment Reporting,*operating segments represent components of an enterprise for which separate financial information is available that is regularly evaluated by the chief operating decision makers in determining how to allocate resources and assessing performance.
Our chief operating decision makers, which include our Chief Executive Officer, Chief Financial Officer, and Chief Operating Officer, evaluate interest and noninterest income streams and credit losses from our various products and services, while expense activities, including interest expense and noninterest expense, are managed, and financial performance is evaluated, on a Company-wide basis. As a result, detailed profitability information for each interest and noninterest income stream isnot used by our chief operating decision makers to allocate resources or in assessing performance. Rather, our chief operating decision makers use consolidated net income to assess performance by comparing it to and monitoring against budgeted and prior year results. This information is used to manage resources to drive business and net income growth, including investment in key strategic priorities, as well as determine our ability to return capital to shareholders. Segment assets represent total assets on our Consolidated Balance Sheets and segment net income represents net income on our Consolidated Statements of Income.
F-36
Use of Estimates: To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ. The allowance for credit losses and the fair value measurements are particularly subject to change.
Cash and Cash Equivalents and Cash Flow Reporting: Cash and cash equivalents include cash on hand, demand deposits with other financial institutions, short-term investments and federal funds sold. Cash flows are reported net for customer loan and deposit transactions, interest-earning deposits invested with other financial institutions and short-term borrowings with maturities of90 days or less.
Debt Securities: Debt securities classified as held to maturity are carried at amortized cost when management has the positive intent and ability to hold them to maturity. Debt securities available for sale consist of bonds which might be sold prior to maturity due to a number of factors, including changes in interest rates, prepayment risks, yield, availability of alternative investments or liquidity needs. Debt securities classified as available for sale are reported at their fair value. For available for sale debt securities in an unrealized loss position, wefirst assess whether we intend to sell, or if it is more likely thannot that we will be required to sell the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the debt security’s amortized cost basis is written down to fair value through income with the establishment of an allowance. For debt securities available for sale that donot meet the aforementioned criteria, we evaluate whether any decline in fair value is due to credit loss factors. In making this assessment, we consider any changes to the rating of the security by a rating agency and adverse conditions specifically related to the issuer of the security, among other factors. If this assessment 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 the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that hasnot been recorded through an allowance is recognized in other comprehensive income.
Changes in the allowance are recorded as provisions for (or reversal of) credit loss expense. Losses are charged against the allowance when the collectability of an available for sale debt security is confirmed or when either of the criteria regarding intent or requirement to sell is met. At* December 31, 2024*, there wasno allowance related to the available for sale debt securities portfolio.
Interest income includes amortization of purchase premiums and accretion of discounts. Premiums and discounts on securities are amortized or accreted on the level-yield method without anticipating prepayments, except for mortgage-backed securities where prepayments are anticipated. Gains and losses on sales are recorded on the trade date and determined using the specific identification method.
Accrued interest receivable on available for sale debt securities totaling $3.6 million and $2.6 million at* December 31, 2024and2023*, respectively, was reported inother assets on the Consolidated Balance Sheets. Management has made the accounting policy election to exclude accrued interest receivable on available for sale securities from the estimate of credit losses as accrued interest is written off in a timely manner when deemed uncollectible.
F-37
Federal Home Loan Bank Stock: Our bank owns stock of the Federal Home Loan Bank of Indianapolis ("FHLBI"). The FHLBI is a governmental sponsored entity that requires banks to invest in their nonmarketable stock as a condition of membership. FHLBI members are required to own a certain amount of stock based on the level of borrowings and other factors, and* may*invest in additional amounts. FHLBI stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. The ability to redeem the shares owned is dependent on the redemption practice of the FHLBI. Dividends are recorded in income on the ex-dividend date.
Loans: Loans that we have the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding adjusted for partial charge-offs and the allowance, net of deferred loan fees and costs. Interest income on loans is accrued over the term of the loans primarily using the simple interest method based on the principal balance outstanding. Accrued interest is included in other assets in the Consolidated Balance Sheets. Loan origination fees and certain direct costs incurred to extend credit are deferred and amortized over the term of the loan or loan commitment period as an adjustment to the related loan yield.
Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level-yield method without anticipating prepayments. Net unamortized deferred loan costs amounted to $2.2 million and $2.4 million at* December 31, 2024and2023*, respectively.
Interest income on commercial loans and mortgage loans is discontinued at the time the loan is 90 days delinquent unless the loan is well-secured and in process of collection. Consumer and credit card loans are typically charged offno later than when they are 120 days past due. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal and interest is considered doubtful. All interest accrued butnot received for loans placed on nonaccrual is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Commercial Loan Participations: As part of our credit risk administration practices and to manage exposure limits, we engage in commercial loan participations with other financial institutions from time-to-time. In all instances, the commercial loans are participated at par withno loan yield adjustments; therefore,no gain or loss on sale, or servicing right, is recorded. We retain a large portion of the loan exposure and continue to service the lending relationship. Commercial loan participations aggregated $48.6 million and $46.7 million as of* December 31, 2024and2023*, respectively.
F-38
Loans Held for Sale: Mortgage loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by outstanding commitments from investors. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings. Mortgage loans held for sale are generally sold with servicing rights retained. Gains and losses on sales of mortgage loans are based on the difference between the selling price and the carrying value of the related mortgage loan sold, which is reduced by the cost allocated to the servicing right. We generally lock in the sale price to the purchaser of the mortgage loan at the same time we make an interest rate commitment to the borrower.
Year-end mortgage loans held for sale were as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Mortgage loans held for sale | $15,824 | $18,607 |
| Less: Allowance to adjust to lower of cost or market | 0 | 0 |
| Mortgage loans held for sale, net | $15,824 | $18,607 |
Mortgage Loan Derivatives: We enter into forward contracts and interest rate lock commitments in the ordinary course of business, which are accounted for as derivatives. The derivatives arenot designated as hedges and are carried at fair value. The net gain or loss on derivatives is included in mortgage banking activities in the Consolidated Statements of Income. The net balance of mortgage loan derivatives aggregated to an asset of $0.1 million at* December 31, 2024* and a liability of less than $0.1 million as of* December 31, 2023*.
F-39
Mortgage Banking Activities: Mortgage loan servicing rights are recognized as assets based on the allocated value of retained servicing rights on mortgage loans sold. Mortgage loan servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing revenues. Impairment is evaluated based on the fair value of the rights using groupings of the underlying mortgage loans as to interest rates. Any impairment of a grouping is reported as a valuation allowance.
Servicing fee income is recorded for fees earned for servicing mortgage loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. Amortization of mortgage loan servicing rights is netted against mortgage loan servicing income and recorded in mortgage banking activities in the Consolidated Statements of Income.
Accounting for mortgage servicing rights is based on the class of mortgage servicing rights. We have identifiedfour classes of mortgage servicing rights based on the initial term of the underlying mortgage loans:10 years,15 years,20 years and30 years. We distinguish between these classes based on the differing sensitivities to the change in value from changes in mortgage interest rates. Mortgage servicing rights are initially recorded at fair value, and then are accounted for using the amortization method. Netted against mortgage banking income, mortgage servicing rights amortization expense is reported as noninterest income in the Consolidated Statements of Income. Mortgage servicing rights amortization is determined by amortizing the mortgage servicing rights balance in proportion to, and over the period of, the estimated future net servicing income of the underlying mortgage loans.
Interest rate risk, prepayment risk and default risk are inherent in mortgage servicing rights valuations. Interest rate changes largely drive prepayment rates. Refinance activity generally increases as interest rates decline. A significant decrease in interest rates beyond expectation could cause a decline in the value of mortgage servicing rights. On the contrary, borrowers are less likely to refinance or prepay their mortgage loans if interest rates increase, which would extend the duration of the underlying mortgage loans and the associated mortgage servicing rights value would likely rise. Because of these risks, discount rates and prepayment speeds are used to estimate the fair value of mortgage servicing rights.
Troubled Debt Restructurings: The accounting guidance for troubled debt restructurings by creditors in Subtopic310-40, Receivables – Troubled Debt Restructurings by Creditors was eliminated upon our adoption of ASUNo. 2022-02 Financial Instruments – Credit Losses (Topic326): Troubled Debt Restructurings and Vintage Disclosures, which was effective* January 1, 2023.ASUNo.* 2022-02 eliminated troubled debt restructurings recognition and measurement guidance and, instead, requires that entities evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan.
In accordance with previous accounting guidance, loans modified as troubled debt restructurings were, by definition, considered to be impaired loans. Impairment for these loans were measured on a loan-by-loan basis. Certain loans modified as troubled debt restructurings* mayhave been previously measured for impairment under a general allowance methodology (i.e., pooling), thus at the time the loan was modified as a troubled debt restructuring, the allowance mayhave been impacted by the difference between the results of thesetwo* measurement methodologies. Loans modified as troubled debt restructurings that subsequently default were factored into the determination of the allowance in the same manner as other defaulted loans. Our bank has chosen to continue to individually assess loans previously identified as troubled debt restructurings for allowance for credit losses purposes; thus, there wasno change to the allowance for credit losses upon adoption.
F-40
Allowance for Credit Losses (“allowance”): The allowance is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. The allowance is increased by provision expense and decreased by charge-offs, net of recoveries of amounts previously charged-off. Loans are charged-off against the allowance when we believe the uncollectibility of a loan balance is confirmed. The allowance is measured on a collective pool basis when similar risk characteristics exist and on an individual basis when a loan exhibits unique risk characteristics that differentiate the loan from other loans within the loan segments. Loan segments are further discussed in Note3 - Loans and Allowance for Credit Losses.
The “remaining life methodology” is utilized for substantially all loan pools. This non-discounted cash flow approach projects an estimated future amortized cost basis based on current loan balance and repayment terms. Our historical loss rate is then applied to future loan balances at the instrument level based on remaining contractual life adjusted for amortization, prepayment and default to develop a baseline lifetime loss. The baseline lifetime loss is adjusted for changes in macroeconomic conditions over the reasonable and supportable forecast and reversion periods via a series of macroeconomic forecast inputs, such as gross domestic product, unemployment rates, interest rates, credit spreads, stock market volatility and property price indices, to quantify the impact of current and forecasted economic conditions on expected loan performance.
Reasonable and supportable economic forecasts have to be incorporated in determining expected credit losses. The forecast period represents the time frame from the current period end through the point in time that we can reasonably forecast and support entity and environmental factors that are expected to impact the performance of our loan portfolio. Ideally, the economic forecast period would encompass the contractual terms of all loans; however, the ability to produce a forecast that is considered reasonable and supportable becomes more difficult or* may**not* be possible in later periods. The contractual term generally excludes potential extensions, renewals and modifications.
Subsequent to the end of the forecast period, we revert to historical loan data based on an ongoing evaluation of each economic forecast in relation to then current economic conditions as well as any developing loan loss activity and resulting historical data. We arenot required to develop and use our own economic forecast model, and elect to utilize economic forecasts fromthird-party providers that analyze and develop forecasts of the economy for the entire United States at least quarterly.
During each reporting period, we also consider the need to adjust the historical loss rates as determined to reflect the extent to which we expect current conditions and reasonable and supportable economic forecasts to differ from the conditions that existed for the period over which the historical loss information was determined. These qualitative adjustments* may*increase or decrease our estimate of expected future credit losses.
Our qualitative factors include:
| o | Changes in lending policies and procedures |
| o | Changes in the nature and volume of the loan portfolio and in the terms of loans |
| o | Changes in the experience, ability and depth of lending management and other relevant staff |
| o | Changes in the volume and severity of past due loans, nonaccrual loans and adversely classified loans |
| o | Changes in the quality of the loan review program |
| o | Changes in the value of underlying collateral dependent loans |
| o | Existence and effect of any concentrations of credit and any changes in such |
| o | Effect of other factors such as competition and legal and regulatory requirements |
| o | Local or regional conditions that depart from the conditions and forecasts for the entire country |
The estimation of future credit losses should reflect consideration of all significant factors that affect the collectibility of the loan portfolio at each evaluation date. While our methodology considers both the historical loss rates as well as the traditional qualitative factors, there* maybe instances or situations where additional qualitative factors need to be considered. Effective January 1, 2022,*we established a historical loss information factor to address the relatively low level of loan losses during the look-back period.
F-41
December 31, 2024
Accrued interest receivable on loans totaling $17.3 million and $16.9 million as of* December 31, 2024and2023*, respectively, is included in other assets on the Consolidated Balance Sheets. We electednot to measure an allowance for accrued interest receivable and instead elected to reverse interest income on loans that are placed on nonaccrual status, which is generally when the loan becomes90 days past due, or earlier if we believe the collection of interest is doubtful. We believe this policy results in the timely reversal of uncollectible interest.
Identified problem loans, which exhibit characteristics (financial or otherwise) that could cause the loans to become nonperforming or require restructuring in the future, are included on an internal watch list. Senior management and the Board of Directors review this list regularly. In some cases, we* may*determine that an individual loan exhibits unique risk characteristics that differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed and collateral deficiencies, among other things.
For individually analyzed loans that are deemed to be collateral dependent loans, we adopted the practical expedient to measure the allowance based on the fair value of collateral. The allowance is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral and its recorded principal balance. If the fair value of the collateral exceeds the recorded principal balance,no allowance is required. Fair value estimates of collateral on individually analyzed loans, as well as on foreclosed and repossessed assets, are reviewed periodically. We also have a process in place to monitor whether value estimates at each quarter-end are reflective of current market conditions. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We* mayalso adjust outside and internal valuations based on identifiable trends within our markets, such as recent sales of similar properties or assets, listing prices and offers received. In addition, we may*discount certain appraised and internal value estimates to address distressed market conditions.
We are also required to consider expected credit losses associated with loan commitments over the contractual period in which we are exposed to credit risk on the underlying commitments unless the obligation is unconditionally cancellable by us. Any allowance for off-balance sheet credit exposures is reported as an other liability on our Consolidated Balance Sheets and is increased or decreased via other noninterest expense on our Consolidated Statement of Income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance is calculated using the same aggregate reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to be funded.
F-42
Transfers of Financial Assets: Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) the assets have been isolated from our bank and put presumptively beyond the reach of the transferor and its creditors, even in bankruptcy or other receivership, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) our bank doesnot maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets. Our transfers of financial assets are generally limited to commercial loan participations sold and residential mortgage loans sold in the secondary market.
Premises and Equipment: Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Buildings and related components are depreciated using the straight-line method with useful lives ranging from5 to33 years. Furniture, fixtures and equipment are depreciated using the straight-line method with useful lives ranging from3 to7 years. Maintenance, repairs and minor alterations are charged to current operations as expenditures occur and major improvements are capitalized. Premises and equipment are reviewed for impairment when events indicate their carrying amount* may**not* be recoverable based on future undiscounted cash flows. If impaired, the assets are recorded at the lower of carrying value or fair value.
Foreclosed Assets: Assets acquired through or in lieu of foreclosure are initially recorded at their estimated fair value net of estimated selling costs, establishing a new cost basis. If fair value subsequently declines, a valuation allowance is recorded through noninterest expense, as are collection and operating costs after acquisition. We hadno foreclosed assets as of* December 31, 2024.Foreclosed assets, included in other assets in the Consolidated Balance Sheets, totaled $0.2 million as of December 31, 2023*.
Bank Owned Life Insurance: Our bank has purchased life insurance policies on certain key officers. Bank owned life insurance is recorded at its cash surrender value, or the amount that can be realized. Increases in the net cash surrender value of the policies, as well as insurance proceeds received, are recorded as noninterest income on the Consolidated Statements of Income and arenot subject to income taxes.
Goodwill: The acquisition method of accounting requires that assets and liabilities acquired in a business combination to be recorded at fair value as of the acquisition date. The valuation of assets and liabilities often involves estimates based onthird-party valuations or internal valuations based on discounted cash flow analyses or other valuation techniques, all of which are inherently subjective. This typically results in goodwill, the amount by which the cost of net assets acquired in a business combination exceeds their fair value, which is subject to impairment testing at least annually. We review goodwill for impairment on an annual basis as of* October 1or more often if events or circumstances indicate that it is more-likely-than-not that the fair value of a reporting unit is below its carrying value. Based on our annual impairment analysis of goodwill as of October 1,it was determined that the fair value was in excess of its respective carrying value as of October 1, 2024;therefore, goodwill is considerednot* impaired.
Repurchase Agreements: Our bank sells certain securities under agreements to repurchase. The agreements are treated as collateralized financing transactions, with the obligations to repurchase the securities sold reflected as liabilities and the securities underlying the agreements remaining in assets in the Consolidated Balance Sheets.
F-43
Financial Instruments and Loan Commitments: Financial instruments include off-balance-sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded. Instruments, such as standby letters of credit, that are considered financial guarantees are recorded at fair value. Reserves for unfunded commitments are recorded as an other liability on our Consolidated Balance Sheets.
Stock-Based Compensation: Compensation cost for equity-based awards is measured on the grant date based on the fair value of the award on that date and recognized over the requisite service period, net of estimated forfeitures. Fair value of stock option awards is estimated using a closed option valuation (Black-Scholes) model. Fair value of restricted stock awards is based upon the quoted market price of the common stock on the date of grant.
Revenue from Contracts with Customers: We record revenue from contracts with customers in accordance with Accounting Standards Codification Topic606, “Revenue from Contracts with Customers” (“Topic606”). Under Topic606, we must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) we satisfy a performance obligation. Significant revenue hasnot been recognized in the current reporting period that results from performance obligations satisfied in previous periods.
Our primary sources of revenue are derived from interest and dividends earned on loans, securities and other financial instruments that arenot within the scope of Topic606. We have evaluated the nature of our contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income wasnot necessary.
We generally satisfy our performance obligations on contracts with customers as services are rendered, and the transaction prices are typically fixed and charged either on a periodic basis (generally monthly) or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying Topic606 that significantly affects the determination of the amount and timing of revenue from contracts with customers.
The following table depicts our sources of noninterest income presented in the Consolidated Statements of Income for the years ended* December 31, 2024,*2023 and2022 that are scoped within Topic606:
| (Dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Service charges on deposit and sweep accounts | $6,842 | $4,954 | $5,952 |
| Credit and debit card fees | 8,821 | 8,914 | 8,216 |
| Payroll processing | 3,058 | 2,509 | 2,178 |
| Customer service fees | 797 | 801 | 852 |
Service Charges on Deposit and Sweep Accounts: We earn fees from deposit and sweep customers for account maintenance, transaction-based and overdraft services. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of the month reflecting the period over which we satisfy the performance obligation. Transaction-based fees, which include services such as stop payment and returned item charges, are recognized at the time the transaction is executed as that is the point in time we fulfill the customer request. Service charges on deposit and sweep accounts are withdrawn from the customer account balance.
F-44
Credit and Debit Card Fees: We earn interchange income on our cardholder debit and credit card usage. Interchange income is primarily comprised of fees whenever our debit and credit cards are processed through card payment networks such as Visa. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.
Payroll Processing Fees: We earn fees from providing payroll processing services for our commercial clients. Fees are assessed for processing weekly or bi-weekly payroll files, reports and documents, as well as year-end tax-related files, reports and documents. Fees are recognized and collected as payroll processing services are completed for each payroll run and year-end processing activities.
Customer Service Fees: We earn fees by providing a variety of other services to our customers, such as wire transfers, check ordering, sales of cashier checks and money orders, and rentals of safe deposit boxes. Generally, fees are recognized and collected daily, concurrently with the point in time we fulfill the customer request. Safe deposit box rentals are on annual contracts, with fees generally earned at the time of the contract signing or renewal. Customer service fees are recorded as other noninterest income on our Consolidated Statements of Income.
Advertising Costs: Advertising costs are expensed as incurred.
Income Taxes: Income tax expense is the total of the current year income tax due or refundable, the change in deferred income tax assets and liabilities, and any adjustments related to unrecognized tax benefits. Deferred income tax assets and liabilities are recognized for the tax consequences of temporary differences between the carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates applicable to future years. A valuation allowance, if needed, reduces deferred income tax assets to the amount expected to be realized.
Fair Values of Financial Instruments: Fair values of financial instruments are estimated using relevant market information and other assumptions. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates. The fair value estimates of existing on- and off-balance sheet financial instruments donot include the value of anticipated future business or the values of assets and liabilitiesnot considered financial instruments.
Earnings Per Share: Basic earnings per share is based on the weighted average number of common shares and participating securities outstanding during the period. Diluted earnings per share include the dilutive effect of additional potential common shares issuable under our stock-based compensation plans using the treasury stock method. Our unvested stock awards, which contain non-forfeitable rights to dividends whether paid or unpaid (i.e., participating securities), are included in the number of shares outstanding for both basic and diluted earnings per share calculations. In the event of a net loss, our unvested stock awards are excluded from the calculations of both basic and diluted earnings per share.
Comprehensive Income (Loss): Comprehensive income (loss) consists of net income and other comprehensive income (loss). Accumulated other comprehensive gain/(loss) includes unrealized gains and losses on securities available for sale. Accumulated other comprehensive gain/(loss) was comprised of the following as of* December 31, 2024,*2023 and2022:
| (Dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Unrealized gains (losses) on securities available for sale | $(63,070) | $(63,906) | $(82,710) |
| Tax effect | 13,245 | 13,419 | 17,369 |
| Accumulated other comprehensive gain/(loss) | $(49,825) | $(50,487) | $(65,341) |
F-45
Derivatives: Derivative financial instruments are recognized as assets or liabilities at fair value. The accounting for changes in the fair value of derivatives depends on the use of the derivatives and whether the derivatives qualify for hedge accounting. Used as part of our asset and liability management to help manage interest rate risk, our derivatives have historically generally consisted of interest rate swap agreements that qualified for hedge accounting. We donot use derivatives for trading purposes. Changes in the fair value of derivatives that are designated, for accounting purposes, as a hedge of the variability of cash flows to be received on various assets and liabilities and are effective are reported in other comprehensive income. They are later reclassified into earnings in the same periods during which the hedged transaction affects earnings and are included in the line item in which the hedged cash flows are recorded. If hedge accounting doesnot apply, changes in the fair value of derivatives are recognized immediately in current earnings as interest income or expense. We hadno derivative instruments designated as hedges as of* December 31, 2024and2023*.
Contingencies: Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. We donot believe there are any such matters outstanding that would have a material effect on the financial statements.
Recent Accounting Changes Adopted: ASUNo. 2023-07, Segment Reporting (Topic323*): Improvements to Reportable Segment Disclosures.* This ASU enhances disclosures of significant segment expenses by requiring entities to disclose significant segment expenses regularly provided to the chief operating decision maker, extend certain annual disclosures to interim periods, and permit more thanone measure of segment profit or loss to be reported under certain conditions. This ASU took effect for annual reporting periods beginning after* December 15, 2023and interim periods within fiscal years beginning after December 15, 2024.*We have adopted the standard and included the required disclosures in our financial statements.
ASUNo. 2023-09, Income Taxes (Topic740*): Improvements to Income Tax Disclosures.* This ASU modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). This ASU also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. This ASU takes effect in reporting periods beginning after* December 15, 2024,*with early adoption permitted. We have adopted the standard and included the required disclosures in our financial statements.
F-46
NOTE2 – SECURITIES
The amortized cost and fair value of available for sale securities and the related pre-tax gross unrealized gains and losses recognized in accumulated other comprehensive gain/(loss) were as follows at year-end2024 and2023:
| Gross · Gross | ||||
|---|---|---|---|---|
| Amortized | Unrealized | Unrealized | Fair | |
| (Dollars in thousands) | Cost | Gains | Losses | Value |
| U.S. Government agency debt obligations | $542,676 | $131 | $(47,226) | $495,581 |
| Mortgage-backed securities | 31,696 | 4 | (6,332) | 25,368 |
| Municipal general obligation bonds | 187,484 | 513 | (7,827) | 180,170 |
| Municipal revenue bonds | 31,066 | 89 | (2,422) | 28,733 |
| Other investments | 500 | 0 | 0 | 500 |
| $793,422 | $737 | $(63,807) | $730,352 | |
| U.S. Government agency debt obligations | $442,496 | $0 | $(52,000) | $390,496 |
| Mortgage-backed securities | 35,168 | 20 | (5,715) | 29,473 |
| Municipal general obligation bonds | 172,126 | 1,924 | (6,190) | 167,860 |
| Municipal revenue bonds | 30,708 | 262 | (2,207) | 28,763 |
| Other investments | 500 | 0 | 0 | 500 |
| $680,998 | $2,206 | $(66,112) | $617,092 | |
Securities with unrealized losses at year-end2024 and2023, aggregated by investment category and length of time that individual securities have been in a continuous loss position, are as follows:
| Less than 12 Months | 12 Months or More | Total | ||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized |
| Description of Securities | Value | Loss | Value | Loss | Value | Loss |
| U.S. Government agency debt obligations | $113,942 | $2,379 | $361,171 | $44,847 | $475,113 | $47,226 |
| Mortgage-backed securities | 194 | 1 | 24,865 | 6,331 | 25,059 | 6,332 |
| Municipal general obligation bonds | 63,387 | 1,117 | 92,153 | 6,710 | 155,540 | 7,827 |
| Municipal revenue bonds | 2,840 | 28 | 21,865 | 2,394 | 24,705 | 2,422 |
| Other investments | 0 | 0 | 0 | 0 | 0 | 0 |
| $180,363 | $3,525 | $500,054 | $60,282 | $680,417 | $63,807 | |
| U.S. Government agency debt obligations | $0 | $0 | $390,496 | $52,000 | $390,496 | $52,000 |
| Mortgage-backed securities | 114 | 0 | 28,749 | 5,715 | 28,863 | 5,715 |
| Municipal general obligation bonds | 1,109 | 6 | 106,171 | 6,184 | 107,280 | 6,190 |
| Municipal revenue bonds | 1,506 | 8 | 20,602 | 2,199 | 22,108 | 2,207 |
| Other investments | 0 | 0 | 0 | 0 | 0 | 0 |
| $2,729 | $14 | $546,018 | $66,098 | $548,747 | $66,112 | |
F-47
NOTE2 – SECURITIES (Continued)
We evaluate securities in an unrealized loss position at least quarterly. Consideration is given to the financial condition of the issuer, and the intent and ability we have to retain our investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. For those debt securities whose fair value is less than their amortized cost basis, we also consider our intent to sell the security, whether it is more likely thannot that we will be required to sell the security before recovery and if we donot expect to recover the entire amortized cost basis of the security. In analyzing an issuer’s financial condition, we* may*consider whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred and the results of reviews of the issuer’s financial condition.
At* December 31, 2024*,843 debt securities with estimated fair values totaling $680 million had unrealized losses aggregating $63.8 million. At* December 31, 2023*,641 debt securities with estimated fair values totaling $549 million had unrealized losses aggregating $66.1 million. At* December 31, 2024*, unrealized losses aggregating $53.6 million were attributable to bonds issued or guaranteed by agencies of the U.S. federal government, while unrealized losses totaling $10.2 million were associated with bonds issued by state-based municipalities. After considering the issuers of the bonds and taking into account the fact thatno municipal issuer had been subject to a credit rating downgrade by bond credit rating agencies, we determined that the unrealized losses were due to changing interest rate environments. As we donot intend to sell our debt securities before recovery of their cost basis and we believe it is more likely thannot that we willnot be required to sell our debt securities before recovery of the cost basis,no unrealized losses are deemed to represent credit losses.
The amortized cost and fair values of debt securities at* December 31, 2024*, by maturity, are shown in the following table. The contractual maturity is utilized for U.S. Government agency debt obligations and municipal bonds. Expected maturities* maydiffer from contractual maturities because borrowers mayhave the right to call or prepay obligations with or without call or prepayment penalties. Securitiesnot* due at a single maturity date, primarily mortgage-backed securities, are shown separately.
| Amortized | Fair | |
|---|---|---|
| (Dollars in thousands) | Cost | Value |
| Due in one year or less | $57,905 | $56,773 |
| Due from one to five years | 325,614 | 304,620 |
| Due from five to ten years | 314,543 | 281,808 |
| Due after ten years | 63,164 | 61,283 |
| Mortgage-backed securities | 31,696 | 25,368 |
| Other investments | 500 | 500 |
| $793,422 | $730,352 |
No securities were sold during the lastthree years.
Securities issued by the State of Michigan and all its political subdivisions had a combined amortized cost of $219 million and $203 million at* December 31, 2024* and* December 31, 2023*, respectively, with estimated market values of $209 million and $197 million at the respective dates. We hadno securities issued by all other states and their political subdivisions as of* December 31, 2024* or* December 31, 2023*. Total securities of any other specific issuer, other than the U.S. Government and its agencies and the State of Michigan and all its political subdivisions, didnot exceed10% of shareholders’ equity.
The carrying value of U.S. Government agency debt obligations and mortgage-backed securities that are pledged to secure repurchase agreements was $122 million and $230 million at* December 31, 2024and2023*, respectively. The carrying value of U.S. Government agency debt obligations that are pledged to secure specific customer deposits was $11.7 million as of* December 31, 2024.We hadno U.S. Government agency debt obligations pledged to specific customer deposits as of December 31, 2023.Investments in FHLBI stock are restricted and may*only be resold to, or redeemed by, the issuer.
F-48
NOTE3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES
Commercial loans are divided amongfive segments based primarily on collateral type, risk characteristics, and primary and secondary sources of repayment. These segments are then further stratified based on the commercial loan grade that is assigned using our standard loan grading paradigm. Retail loans are divided intoone oftwo groups based on risk characteristics and source of repayment. Our allowance for credit loss pools are consistent with those used for loan note disclosure purposes.
Our loan portfolio segments as of* December 31, 2024* were as follows:
| o | Commercial Loans |
| ■ | Commercial and Industrial: Risks to this loan category include industry concentration and the practical limitations associated with monitoring the condition of the collateral which often consists of inventory, accounts receivable, and other non-real estate assets. Equipment and inventory obsolescence can also pose a risk. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. |
| ■ | Owner Occupied Commercial Real Estate: Risks to this loan category include industry concentration and the inability to monitor the condition of the collateral. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Also, declines in real estate values and lack of suitable alternative use for the properties are risks for loans in this category. |
| ■ | Non-Owner Occupied Commercial Real Estate: Loans in this category are susceptible to declines in occupancy rates, business failure, and general economic conditions. Also, declines in real estate values and lack of suitable alternative use for the properties are risks for loans in this category. |
| ■ | Multi-Family and Residential Rental: Risks to this loan category include industry concentration and the inability to monitor the condition of the collateral. Loans in this category are susceptible to weakening general economic conditions and increases in unemployment rates, as well as market demand and supply of similar property and the resulting impact on occupancy rates, market rents, cash flow, and income-based real estate values. Also, the lack of a suitable alternative use for the properties is a risk for loans in this category. |
| ■ | Vacant Land, Land Development and Residential Construction: Risks common to commercial construction loans are cost overruns, changes in market demand for property, inadequate long-term financing arrangements, and declines in real estate values. Residential construction loans are susceptible to those same risks as well as those associated with residential mortgage loans. Changes in market demand for property could lead to longer marketing times resulting in higher carrying costs, declining values, and higher interest rates. |
| o | Retail Loans |
| ■ | 1-4 Family Mortgages: Residential mortgage loans are susceptible to weakening general economic conditions and increases in unemployment rates and declining real estate values. |
| ■ | Other Consumer Loans: Risks common to these loans include regulatory risks, unemployment, and changes in local economic conditions as well as the inability to monitor collateral consisting of personal property. |
During2023, we changed the segmentation of credit cards to business customers from other consumer loans to commercial and industrial loans. This division of the credit card balances was done to better align the risk characteristics of the portfolio, which include the customer type and source of repayment. Credit cards to business customers totaled $19.1 million and $17.8 million as of* December 31, 2024and2023*, respectively. We also changed the segmentation of home equity lines of credit from1-4 family mortgage loans to other consumer loans during the year ended* December 31, 2023.Home equity lines of credit share many of the same risk characteristics of both segments, however, losses are primarily driven by a lack of underlying collateral value during distressed situations as many of the loans are in asecond* lien position, and thus, best segmented within the other consumer portfolio. Home equity lines of credit totaled $52.0 million and $38.1 million as of* December 31, 2024and2023*, respectively.
F-49
NOTE3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES(Continued)
Year-end loans disaggregated by class of loan within the loan portfolio segments were as follows:
| Percent | |||||
|---|---|---|---|---|---|
| December 31, 2024 · December 31, 2023 · Increase | |||||
| (Dollars in thousands) | Balance | % | Balance | % | (Decrease) |
| Commercial: | |||||
| Commercial and industrial | $1,287,308 | 28.0% | $1,254,586 | 29.2% | 2.6% |
| Vacant land, land development, and residential construction | 66,936 | 1.5 | 74,753 | 1.7 | (10.5) |
| Real estate – owner occupied | 748,837 | 16.3 | 717,667 | 16.7 | 4.3 |
| Real estate – non-owner occupied | 1,128,404 | 24.5 | 1,035,684 | 24.1 | 9.0 |
| Real estate – multi-family and residential rental | 475,819 | 10.3 | 332,609 | 7.7 | 43.1 |
| Total commercial | 3,707,304 | 80.6 | 3,415,299 | 79.4 | 8.5 |
| Retail: | |||||
| 1-4 family mortgages | 827,597 | 18.0 | 837,406 | 19.5 | (1.2) |
| Other consumer loans | 65,880 | 1.4 | 51,053 | 1.1 | 29.0 |
| Total retail | 893,477 | 19.4 | 888,459 | 20.6 | 0.6 |
| Total loans | $4,600,781 | 100.0% | $4,303,758 | 100.0% | 6.9% |
Concentrations within the loan portfolio were as follows at year end:
| 2024 · 2023 | ||||
|---|---|---|---|---|
| Percentage · Percentage | ||||
| of · of | ||||
| Loan | Loan | |||
| (Dollars in thousands) | Balance | Portfolio | Balance | Portfolio |
| Commercial real estate loans to lessors of non-residential buildings | $822,402 | 17.9% | $754,611 | 17.5% |
F-50
An age analysis of past due loans is as follows as of* December 31, 2024*:
| Recorded | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Greater · Balance > | |||||||||||||
| 30 – 59 | 60 – 89 | Than 89 | 89 | ||||||||||
| Days · Days · Days · Total · Total · Days and | |||||||||||||
| (Dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | Accruing | ||||||
| Commercial: | |||||||||||||
| Commercial and industrial | $5 | $0 | $864 | $869 | $1,286,439 | $1,287,308 | $0 | ||||||
| Vacant land, land development, and residential construction | 12 | 0 | 0 | 12 | 66,924 | 66,936 | 0 | ||||||
| Real estate – owner occupied | 0 | 0 | 0 | 0 | 748,837 | 748,837 | 0 | ||||||
| Real estate – non-owner occupied | 0 | 0 | 0 | 0 | 1,128,404 | 1,128,404 | 0 | ||||||
| Real estate – multi-family and residential rental | 0 | 0 | 0 | 0 | 475,819 | 475,819 | 0 | ||||||
| Total commercial | 17 | 0 | 864 | 881 | 3,706,423 | 3,707,304 | 0 | ||||||
| Retail: | |||||||||||||
| 1-4 family mortgages | 2,365 | 713 | 182 | 3,260 | 824,337 | 827,597 | 0 | ||||||
| Other consumer loans | 112 | 0 | 0 | 112 | 65,768 | 65,880 | 0 | ||||||
| Total retail | 2,477 | 713 | 182 | 3,372 | 890,105 | 893,477 | 0 | ||||||
| Total past due loans | $2,494 | $713 | $1,046 | $4,253 | $4,596,528 | $4,600,781 | $0 | ||||||
F-51
An age analysis of past due loans is as follows as of* December 31, 2023*:
| Recorded | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Greater · Balance > | |||||||||||||
| 30 – 59 | 60 – 89 | Than 89 | 89 | ||||||||||
| Days · Days · Days · Total · Total · Days and | |||||||||||||
| (Dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | Accruing | ||||||
| Commercial: | |||||||||||||
| Commercial and industrial | $4 | $0 | $249 | $253 | $1,254,333 | $1,254,586 | $0 | ||||||
| Vacant land, land development, and residential construction | 0 | 0 | 0 | 0 | 74,753 | 74,753 | 0 | ||||||
| Real estate – owner occupied | 0 | 0 | 70 | 70 | 717,597 | 717,667 | 0 | ||||||
| Real estate – non-owner occupied | 0 | 0 | 0 | 0 | 1,035,684 | 1,035,684 | 0 | ||||||
| Real estate – multi-family and residential rental | 0 | 0 | 0 | 0 | 332,609 | 332,609 | 0 | ||||||
| Total commercial | 4 | 0 | 319 | 323 | 3,414,976 | 3,415,299 | 0 | ||||||
| Retail: | |||||||||||||
| 1-4 family mortgages | 934 | 145 | 38 | 1,117 | 836,289 | 837,406 | 0 | ||||||
| Other consumer loans | 97 | 0 | 0 | 97 | 50,956 | 51,053 | 0 | ||||||
| Total retail | 1,031 | 145 | 38 | 1,214 | 887,245 | 888,459 | 0 | ||||||
| Total past due loans | $1,035 | $145 | $357 | $1,537 | $4,302,221 | $4,303,758 | $0 | ||||||
F-52
Nonaccrual loans as of* December 31, 2024* were as follows:
| Recorded | ||
|---|---|---|
| Principal | Related | |
| (Dollars in thousands) | Balance | Allowance |
| With no allowance recorded: | ||
| Commercial: | ||
| Commercial and industrial | $615 | $0 |
| Vacant land, land development and residential construction | 0 | 0 |
| Real estate – owner occupied | 42 | 0 |
| Real estate – non-owner occupied | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 |
| Total commercial | 657 | 0 |
| Retail: | ||
| 1-4 family mortgages | 1,167 | 0 |
| Other consumer loans | 0 | 0 |
| Total retail | 1,167 | 0 |
| Total with no allowance recorded | $1,824 | $0 |
| With an allowance recorded: | ||
| Commercial: | ||
| Commercial and industrial | $2,110 | $1,732 |
| Vacant land, land development and residential construction | 0 | 0 |
| Real estate – owner occupied | 0 | 0 |
| Real estate – non-owner occupied | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 |
| Total commercial | 2,110 | 1,732 |
| Retail: | ||
| 1-4 family mortgages | 1,808 | 402 |
| Other consumer loans | 0 | 0 |
| Total retail | 1,808 | 402 |
| Total with an allowance recorded | $3,918 | $2,134 |
| Total nonaccrual loans: | ||
| Commercial | $2,767 | $1,732 |
| Retail | 2,975 | 402 |
| Total nonaccrual loans | $5,742 | $2,134 |
Nonaccrual loans represent the entire balance of collateral dependent loans. As of* December 31, 2024and2023*, all collateral dependent loans were secured by real estate, with the exception of those classified as commercial and industrial, which were secured by accounts receivable, inventory, and equipment. Interest income recognized on nonaccrual loans totaled $0.3 million in2024, $0.2 million in2023 and less than $0.1 million in2022, reflecting the collection of interest at the time of principal pay-off.
F-53
December 31, 2024
Nonaccrual loans as of* December 31, 2023* were as follows:
| Recorded | ||
|---|---|---|
| Principal | Related | |
| (Dollars in thousands) | Balance | Allowance |
| With no allowance recorded: | ||
| Commercial: | ||
| Commercial and industrial | $0 | $0 |
| Vacant land, land development and residential construction | 0 | 0 |
| Real estate – owner occupied | 70 | 0 |
| Real estate – non-owner occupied | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 |
| Total commercial | 70 | 0 |
| Retail: | ||
| 1-4 family mortgages | 2,272 | 0 |
| Other consumer loans | 0 | 0 |
| Total retail | 2,272 | 0 |
| Total with no allowance recorded | $2,342 | $0 |
| With an allowance recorded: | ||
| Commercial: | ||
| Commercial and industrial | $249 | $1 |
| Vacant land, land development and residential construction | 0 | 0 |
| Real estate – owner occupied | 0 | 0 |
| Real estate – non-owner occupied | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 |
| Total commercial | 249 | 1 |
| Retail: | ||
| 1-4 family mortgages | 824 | 240 |
| Other consumer loans | 0 | 0 |
| Total retail | 824 | 240 |
| Total with an allowance recorded | $1,073 | $241 |
| Total nonaccrual loans: | ||
| Commercial | $319 | $1 |
| Retail | 3,096 | 240 |
| Total nonaccrual loans | $3,415 | $241 |
F-54
Nonaccrual loans as of* December 31, 2022* were as follows:
| Recorded | ||
|---|---|---|
| Principal | Related | |
| (Dollars in thousands) | Balance | Allowance |
| With no allowance recorded: | ||
| Commercial: | ||
| Commercial and industrial | $249 | $0 |
| Vacant land, land development and residential construction | 0 | 0 |
| Real estate – owner occupied | 0 | 0 |
| Real estate – non-owner occupied | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 |
| Total commercial | 249 | 0 |
| Retail: | ||
| 1-4 family mortgages | 1,064 | 0 |
| Other consumer loans | 0 | 0 |
| Total retail | 1,064 | 0 |
| Total with no allowance recorded | $1,313 | $0 |
| With an allowance recorded: | ||
| Commercial: | ||
| Commercial and industrial | $5,775 | $2,051 |
| Vacant land, land development and residential construction | 0 | 0 |
| Real estate – owner occupied | 248 | 32 |
| Real estate – non-owner occupied | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 |
| Total commercial | 6,023 | 2,083 |
| Retail: | ||
| 1-4 family mortgages | 392 | 200 |
| Other consumer loans | 0 | 0 |
| Total retail | 824 | 240 |
| Total with an allowance recorded | $9,415 | $2,283 |
| Total nonaccrual loans: | ||
| Commercial | $6,272 | $2,083 |
| Retail | 1,456 | 200 |
| Total nonaccrual loans | $7,728 | $2,283 |
F-55
Credit Quality Indicators. We utilize a comprehensive grading system for our commercial loans. All commercial loans are graded on aten grade rating system. The rating system utilizes standardized grade paradigms that analyze several critical factors such as cash flow, operating performance, financial condition, collateral, industry condition and management. All commercial loans are reviewed and graded at inception and, if appropriate, re-graded at various intervals thereafter. The risk assessment for retail loans is primarily based on the type of collateral.
Loans by credit quality indicators were as follows as of* December 31, 2024*:
Commercial credit exposure – credit risk profiled by internal credit risk grades:
| Commercial | |||||
|---|---|---|---|---|---|
| Vacant Land, · Commercial | |||||
| Land · Commercial · Commercial · Real Estate - | |||||
| Commercial | Development, | Real Estate - | Real Estate - | Multi-Family | |
| and | and Residential | Owner | Non-Owner | and Residential | |
| (Dollars in thousands) | Industrial | Construction | Occupied | Occupied | Rental |
| Internal credit risk grade groupings: | |||||
| Grades 1 – 4 | $629,851 | $25,191 | $466,400 | $432,244 | $173,109 |
| Grades 5 – 7 | 637,183 | 41,740 | 275,506 | 688,178 | 302,100 |
| Grades 8 – 9 | 20,274 | 5 | 6,931 | 7,982 | 610 |
| Total commercial | $1,287,308 | $66,936 | $748,837 | $1,128,404 | $475,819 |
Retail credit exposure – credit risk profiled by collateral type:
| Retail | Retail | |
|---|---|---|
| 1-4 Family | Other | |
| (Dollars in thousands) | Mortgages | Consumer Loans |
| Performing | $824,622 | $65,880 |
| Nonperforming | 2,975 | 0 |
| Total retail | $827,597 | $65,880 |
Loans by credit quality indicators were as follows as of* December 31, 2023*:
Commercial credit exposure – credit risk profiled by internal credit risk grades:
| Commercial | |||||
|---|---|---|---|---|---|
| Vacant Land, · Commercial | |||||
| Land · Commercial · Commercial · Real Estate - | |||||
| Commercial | Development, | Real Estate - | Real Estate - | Multi-Family | |
| and | and Residential | Owner | Non-Owner | and Residential | |
| (Dollars in thousands) | Industrial | Construction | Occupied | Occupied | Rental |
| Internal credit risk grade groupings: | |||||
| Grades 1 – 4 | $724,156 | $34,944 | $468,339 | $451,019 | $172,455 |
| Grades 5 – 7 | 505,807 | 39,719 | 248,802 | 573,771 | 147,903 |
| Grades 8 – 9 | 24,623 | 90 | 526 | 10,894 | 12,251 |
| Total commercial | $1,254,586 | $74,753 | $717,667 | $1,035,684 | $332,609 |
Retail credit exposure – credit risk profiled by collateral type:
| Retail | Retail | |
|---|---|---|
| 1-4 Family | Other | |
| (Dollars in thousands) | Mortgages | Consumer Loans |
| Performing | $834,310 | $51,053 |
| Nonperforming | 3,096 | 0 |
| Total retail | $837,406 | $51,053 |
F-56
All commercial loans are graded using the following criteria:
| Grade 1. | “Exceptional” Loans with this rating contain very little, if any, risk. |
| Grade 2. | “Outstanding” Loans with this rating have excellent and stable sources of repayment and conform to bank policy and regulatory requirements. |
| Grade 3. | “Very Good” Loans with this rating have strong sources of repayment and conform to bank policy and regulatory requirements. These are loans for which repayment risks are acceptable. |
| Grade 4. | “Good” Loans with this rating have solid sources of repayment and conform to bank policy and regulatory requirements. These are loans for which repayment risks are modest. |
| Grade 5. | “Acceptable” Loans with this rating exhibit acceptable sources of repayment and conform with most bank policies and all regulatory requirements. These are loans for which repayment risks are satisfactory. |
| Grade 6. | “Monitor” Loans with this rating are considered to have emerging weaknesses which may include negative current cash flow, high leverage, or operating losses. Generally, if further deterioration is observed, these credits will be downgraded to the criticized asset report. |
| Grade 7. | “Special Mention” Loans with this rating have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan at some future date. |
| Grade 8. | “Substandard” Loans with this rating are inadequately protected by current sound net worth, paying capacity of the obligor, or of the pledged collateral, if any. A Substandard loan normally has one or more well-defined weaknesses that jeopardize the repayment of the debt. They are characterized by the distinct possibility of loss if the deficiencies are not corrected. |
| Grade 9. | “Doubtful” Loans with this rating exhibit all the weaknesses inherent in the Substandard classification and where collection or liquidation in full is highly questionable and improbable. |
| Grade 10. | “Loss” Loans with this rating are considered uncollectable, and of such little value that continuance as an active asset is not warranted. |
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers and employ a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential real estate loan and consumer loan is the timeliness of scheduled payments; loans90 days or more past due are considered nonperforming. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position.
F-57
The following table reflects loan balances as of* December 31, 2024* based on year of origination:
| Revolving · Grand | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Term Total | Loans | Total |
| Commercial: | |||||||||
| Commercial and Industrial: | |||||||||
| Grades 1 – 4 | $102,898 | $68,536 | $41,609 | $47,534 | $9,551 | $8,412 | $278,540 | $351,311 | $629,851 |
| Grades 5 – 7 | 188,267 | 88,471 | 31,755 | 13,513 | 3,298 | 2,019 | 327,323 | 309,860 | 637,183 |
| Grades 8 – 9 | 4,813 | 401 | 3,436 | 262 | 69 | 0 | 8,981 | 11,293 | 20,274 |
| Total | $295,978 | $157,408 | $76,800 | $61,309 | $12,918 | $10,431 | $614,844 | $672,464 | $1,287,308 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $3,741 | $0 | $3,741 | $9 | $3,750 |
| Vacant Land, Land Development and Residential Construction: | |||||||||
| Grades 1 – 4 | $18,536 | $4,997 | $610 | $645 | $177 | $226 | $25,191 | $0 | $25,191 |
| Grades 5 – 7 | 31,692 | 7,681 | 1,855 | 49 | 0 | 463 | 41,740 | 0 | 41,740 |
| Grades 8 – 9 | 0 | 5 | 0 | 0 | 0 | 0 | 5 | 0 | 5 |
| Total | $50,228 | $12,683 | $2,465 | $694 | $177 | $689 | $66,936 | $0 | $66,936 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Real Estate – Owner Occupied: | |||||||||
| Grades 1 – 4 | $179,763 | $84,641 | $88,794 | $75,702 | $34,031 | $3,469 | $466,400 | $0 | $466,400 |
| Grades 5 – 7 | 108,316 | 61,998 | 52,072 | 21,833 | 12,386 | 5,611 | 262,216 | 13,290 | 275,506 |
| Grades 8 – 9 | 714 | 0 | 6,184 | 0 | 33 | 0 | 6,931 | 0 | 6,931 |
| Total | $288,793 | $146,639 | $147,050 | $97,535 | $46,450 | $9,080 | $735,547 | $13,290 | $748,837 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Real Estate – Non-Owner Occupied: | |||||||||
| Grades 1 – 4 | $84,773 | $79,911 | $76,468 | $93,034 | $84,355 | $13,703 | $432,244 | $0 | $432,244 |
| Grades 5 – 7 | 194,634 | 220,681 | 84,897 | 91,569 | 85,828 | 10,569 | 688,178 | 0 | 688,178 |
| Grades 8 – 9 | 7,982 | 0 | 0 | 0 | 0 | 0 | 7,982 | 0 | 7,982 |
| Total | $287,389 | $300,592 | $161,365 | $184,603 | $170,183 | $24,272 | $1,128,404 | $0 | $1,128,404 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Real Estate – Multi-Family and Residential Rental: | |||||||||
| Grades 1 – 4 | $16,271 | $46,870 | $10,107 | $62,744 | $33,337 | $3,780 | $173,109 | $0 | $173,109 |
| Grades 5 – 7 | 81,919 | 174,468 | 32,506 | 4,559 | 5,626 | 2,985 | 302,063 | 37 | 302,100 |
| Grades 8 – 9 | 47 | 0 | 0 | 0 | 563 | 0 | 610 | 0 | 610 |
| Total | $98,237 | $221,338 | $42,613 | $67,303 | $39,526 | $6,765 | $475,782 | $37 | $475,819 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Commercial | $1,020,625 | $838,660 | $430,293 | $411,444 | $269,254 | $51,237 | $3,021,513 | $685,791 | $3,707,304 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $3,741 | $0 | $3,741 | $9 | $3,750 |
| Retail: | |||||||||
| 1-4 Family Mortgages: | |||||||||
| Performing | $72,349 | $122,718 | $307,161 | $203,052 | $73,052 | $46,290 | $824,622 | $0 | $824,622 |
| Nonperforming | 0 | 89 | 1,626 | 439 | 0 | 821 | 2,975 | 0 | 2,975 |
| Total | $72,349 | $122,807 | $308,787 | $203,491 | $73,052 | $47,111 | $827,597 | $0 | $827,597 |
| Current-period gross write-offs | $0 | $0 | $0 | $33 | $0 | $0 | $33 | $0 | $33 |
| Other Consumer Loans: | |||||||||
| Performing | $5,863 | $3,008 | $1,428 | $732 | $361 | $653 | $12,045 | $53,835 | $65,880 |
| Nonperforming | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | $5,863 | $3,008 | $1,428 | $732 | $361 | $653 | $12,045 | $53,835 | $65,880 |
| Current-period gross write-offs | $10 | $1 | $19 | $8 | $0 | $5 | $43 | $11 | $54 |
| Total Retail | $78,212 | $125,815 | $310,215 | $204,223 | $73,413 | $47,764 | $839,642 | $53,835 | $893,477 |
| Current-period gross write-offs | $10 | $1 | $19 | $41 | $0 | $5 | $76 | $11 | $87 |
| Grand Total | $1,098,837 | $964,475 | $740,508 | $615,667 | $342,667 | $99,001 | $3,861,155 | $739,626 | $4,600,781 |
| Current-period gross write-offs | $10 | $1 | $19 | $41 | $3,741 | $5 | $3,817 | $20 | $3,837 |
There were lines of credit with principal balances of $9.1 million as of* December 31, 2023* that were converted to term loans during2024.
F-58
The following table reflects loan balances as of* December 31, 2023* based on year of origination:
| Revolving · Grand | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Term Total | Loans | Total |
| Commercial: | |||||||||
| Commercial and Industrial: | |||||||||
| Grades 1 – 4 | $103,531 | $79,883 | $90,107 | $20,577 | $5,978 | $9,160 | $309,236 | $414,920 | $724,156 |
| Grades 5 – 7 | 174,668 | 57,979 | 20,075 | 18,361 | 7,450 | 119 | 278,652 | 227,155 | 505,807 |
| Grades 8 – 9 | 3,671 | 2,122 | 277 | 0 | 0 | 0 | 6,070 | 18,553 | 24,623 |
| Total | $281,870 | $139,984 | $110,459 | $38,938 | $13,428 | $9,279 | $593,958 | $660,628 | $1,254,586 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $218 | $218 |
| Vacant Land, Land Development and Residential Construction: | |||||||||
| Grades 1 – 4 | $24,875 | $6,570 | $1,108 | $2,110 | $0 | $281 | $34,944 | $0 | $34,944 |
| Grades 5 – 7 | 17,799 | 21,244 | 138 | 2 | 40 | 496 | 39,719 | 0 | 39,719 |
| Grades 8 – 9 | 9 | 0 | 0 | 0 | 0 | 81 | 90 | 0 | 90 |
| Total | $42,683 | $27,814 | $1,246 | $2,112 | $40 | $858 | $74,753 | $0 | $74,753 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Real Estate – Owner Occupied: | |||||||||
| Grades 1 – 4 | $205,379 | $110,130 | $85,982 | $47,630 | $14,362 | $2,908 | $466,391 | $1,948 | $468,339 |
| Grades 5 – 7 | 111,197 | 63,271 | 27,729 | 27,029 | 9,419 | 439 | 239,084 | 9,718 | 248,802 |
| Grades 8 – 9 | 0 | 417 | 0 | 38 | 0 | 71 | 526 | 0 | 526 |
| Total | $316,576 | $173,818 | $113,711 | $74,697 | $23,781 | $3,418 | $706,001 | $11,666 | $717,667 |
| Current-period gross write-offs | $0 | $14 | $0 | $0 | $0 | $40 | $54 | $0 | $54 |
| Real Estate – Non-Owner Occupied: | |||||||||
| Grades 1 – 4 | $109,125 | $84,912 | $113,846 | $102,279 | $27,664 | $13,193 | $451,019 | $0 | $451,019 |
| Grades 5 – 7 | 233,471 | 118,464 | 109,238 | 88,315 | 6,148 | 18,135 | 573,771 | 0 | 573,771 |
| Grades 8 – 9 | 10,894 | 0 | 0 | 0 | 0 | 0 | 10,894 | 0 | 10,894 |
| Total | $353,490 | $203,376 | $223,084 | $190,594 | $33,812 | $31,328 | $1,035,684 | $0 | $1,035,684 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Real Estate – Multi-Family and Residential Rental: | |||||||||
| Grades 1 – 4 | $36,038 | $28,512 | $64,244 | $35,129 | $4,883 | $3,649 | $172,455 | $0 | $172,455 |
| Grades 5 – 7 | 72,916 | 55,964 | 4,816 | 9,372 | 2,699 | 2,136 | 147,903 | 0 | 147,903 |
| Grades 8 – 9 | 11,250 | 0 | 0 | 1,001 | 0 | 0 | 12,251 | 0 | 12,251 |
| Total | $120,204 | $84,476 | $69,060 | $45,502 | $7,582 | $5,785 | $332,609 | $0 | $332,609 |
| Current-period gross write-offs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Commercial | $1,114,823 | $629,468 | $517,560 | $351,843 | $78,643 | $50,668 | $2,743,005 | $672,294 | $3,415,299 |
| Current-period gross write-offs | $0 | $14 | $0 | $0 | $0 | $40 | $54 | $218 | $272 |
| Retail: | |||||||||
| 1-4 Family Mortgages: | |||||||||
| Performing | $133,823 | $332,098 | $231,842 | $82,002 | $10,515 | $44,003 | $834,283 | $27 | $834,310 |
| Nonperforming | 108 | 1,728 | 305 | 0 | 10 | 945 | 3,096 | 0 | 3,096 |
| Total | $133,931 | $333,826 | $232,147 | $82,002 | $10,525 | $44,948 | $837,379 | $27 | $837,406 |
| Current-period gross write-offs | $0 | $174 | $0 | $0 | $0 | $240 | $414 | $0 | $414 |
| Other Consumer Loans: | |||||||||
| Performing | $5,138 | $2,569 | $1,664 | $608 | $651 | $716 | $11,346 | $39,707 | $51,053 |
| Nonperforming | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | $5,138 | $2,569 | $1,664 | $608 | $651 | $716 | $11,346 | $39,707 | $51,053 |
| Current-period gross write-offs | $3 | $16 | $0 | $0 | $0 | $3 | $22 | $155 | $177 |
| Total Retail | $139,069 | $336,395 | $233,811 | $82,610 | $11,176 | $45,664 | $848,725 | $39,734 | $888,459 |
| Current-period gross write-offs | $3 | $190 | $0 | $0 | $0 | $243 | $436 | $155 | $591 |
| Grand Total | $1,253,892 | $965,863 | $751,371 | $434,453 | $89,819 | $96,332 | $3,591,730 | $712,028 | $4,303,758 |
| Current-period gross write-offs | $3 | $204 | $0 | $0 | $0 | $283 | $490 | $373 | $863 |
There were lines of credit with principal balances of $6.4 million as of* December 31, 2022* that were converted to term loans during2023.
F-59
We use a migration to loss methodology to determine historical loss rates for commercial loans given the comprehensive loan grading process employed by our bank for overtwo decades, while an open pool approach is best suited for retail loans given the smaller dollar size of the segments. A baseline loss rate is produced at each reporting date for each loan portfolio segment using bank-specific loan charge-off and recovery data over a defined historical look-back period. The look-back period represents the number of data periods that will be used to calculate a baseline loss rate for each loan portfolio segment. We determined that the look-back period commencing on* January 1, 2011through the reporting date was reasonable and appropriate for the calculation of historical loss rates for both December 31, 2024and2023*.
Our historical loss rate is then applied to future loan balances at the instrument level based on remaining contractual life adjusted for amortization, prepayment and default to develop a baseline lifetime loss. Our prepayment speed assumptions are developed at the loan segment level based upon the consideration of all relevant data in which we believe will impact anticipated customer behavior including changes in interest rates, economic conditions, and underlying property valuations. For the commercial loan portfolio segments, we assumed a 2% prepayment speed as of both* December 31, 2024and2023* as we deemed there to beno considerable changes from historical experience. For the retail1-4 family mortgage and retail other consumer portfolios, we decreased the prepayment speed from 9.0% as of* December 31, 2023* to 7.8% as of* December 31, 2024*. This decrease extended the average lives of the portfolios in which the loss rates were applied, resulting in an increase to the allowance of $1.3 million. This change in assumption was driven by higher long-term interest rates and the composition of the underlying portfolios.
During each reporting period, we also consider the need to adjust the historical loss rates as determined to reflect the extent to which we expect current conditions and reasonable and supportable economic forecasts to differ from the conditions that existed for the period over which the historical loss information was determined. These qualitative adjustments* mayincrease or decrease our estimate of expected future credit losses. As of December 31, 2024and2023*, we used aone-year reasonable and supportable economic forecast period, with asix-month straight-line reversion period for all loan segments. The economic forecasts used for our* December 31, 2024and2023* allowance calculations reflected allowance balance reductions of $2.2 million and $2.0 million, respectively.
Individual loans exhibiting unique risk characteristics, which differentiate the loans from other loans within the loan segments and are evaluated for expected credit losses on an individual basis, totaled $7.4 million and $5.4 million as of* December 31, 2024and2023*, respectively. Individual allowance allocations totaled $2.2 million and $0.4 million as of* December 31, 2024and2023*, respectively.
F-60
The allowance for credit losses for the year ended* December 31, 2024* is as follows:
| Commercial | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| vacant land, · Commercial | ||||||||||||||||
| land · real estate – | ||||||||||||||||
| development · Commercial · Commercial · multi-family | ||||||||||||||||
| Commercial | and | real estate – | real estate – | and | 1-4 | Other | ||||||||||
| and · residential · owner · non-owner · residential · family · consumer | ||||||||||||||||
| (Dollars in thousands) | industrial | construction | occupied | occupied | rental | mortgages | loans | Unallocated | Total | |||||||
| Allowance for credit losses: | ||||||||||||||||
| Beginning balance | $7,441 | $384 | $7,186 | $9,852 | $3,184 | $18,986 | $2,881 | $0 | $49,914 | |||||||
| Provision for credit losses | 7,109 | (22) | 314 | 1,067 | 468 | (474) | (1,089) | 27 | 7,400 | |||||||
| Charge-offs | (3,750) | 0 | 0 | 0 | 0 | (33) | (54) | 0 | (3,837) | |||||||
| Recoveries | 365 | 5 | 171 | 0 | 15 | 223 | 198 | 0 | 977 | |||||||
| Ending balance | $11,165 | $367 | $7,671 | $10,919 | $3,667 | $18,702 | $1,936 | $27 | $54,454 | |||||||
The allowance for credit losses for the year ended* December 31, 2023* is as follows:
| Commercial | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| vacant land, · Commercial | ||||||||||||||||
| land · real estate – | ||||||||||||||||
| development · Commercial · Commercial · multi-family | ||||||||||||||||
| Commercial | and | real estate – | real estate – | and | 1-4 | Other | ||||||||||
| and · residential · owner · non-owner · residential · family · consumer | ||||||||||||||||
| (Dollars in thousands) | industrial | construction | occupied | occupied | rental | mortgages | loans | Unallocated | Total | |||||||
| Allowance for credit losses: | ||||||||||||||||
| Beginning balance | $10,203 | $490 | $5,914 | $9,242 | $2,191 | $14,027 | $160 | $19 | $42,246 | |||||||
| Credit risk reclassifications | 90 | 0 | 0 | 0 | 0 | (697) | 607 | 0 | 0 | |||||||
| Balances, December 31, 2022 after reclassifications | 10,293 | 490 | 5,914 | 9,242 | 2,191 | 13,330 | 767 | 19 | 42,246 | |||||||
| Provision for credit losses | (2,822) | (141) | 1,255 | 610 | 967 | 5,638 | 2,212 | (19) | 7,700 | |||||||
| Charge-offs | (218) | 0 | (54) | 0 | 0 | (414) | (177) | 0 | (863) | |||||||
| Recoveries | 188 | 35 | 71 | 0 | 26 | 432 | 79 | 0 | 831 | |||||||
| Ending balance | $7,441 | $384 | $7,186 | $9,852 | $3,184 | $18,986 | $2,881 | $0 | $49,914 | |||||||
F-61
The allowance for credit losses for the year ended* December 31, 2022* is as follows:
| Commercial | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| vacant land, · Commercial | |||||||||
| land · real estate – | |||||||||
| development · Commercial · Commercial · multi-family | |||||||||
| Commercial · and · real estate – · real estate – · and · Home | |||||||||
| and · residential · owner · non-owner · residential · 1-4 family · equity | |||||||||
| (Dollars in thousands) | industrial | construction | occupied | occupied | rental | mortgages | and other | Unallocated | Total |
| Allowance for credit losses: | |||||||||
| Beginning balance | $10,782 | $420 | $6,045 | $12,990 | $2,006 | $2,449 | $626 | $45 | $35,363 |
| Adoption of ASU 2016-13 | (1,571) | (43) | (560) | (2,534) | (621) | 5,395 | (411) | (55) | (400) |
| Provision for credit losses | 946 | 138 | 378 | (1,214) | 763 | 5,621 | (111) | 29 | 6,550 |
| Charge-offs | (171) | (29) | (38) | 0 | 0 | (33) | (21) | 0 | (292) |
| Recoveries | 217 | 4 | 89 | 0 | 43 | 595 | 77 | 0 | 1,025 |
| Ending balance | $10,203 | $490 | $5,914 | $9,242 | $2,191 | $14,027 | $160 | $19 | $42,246 |
F-62
The following table presents the period-end amortized cost basis of modifications to borrowers experiencing financial difficulty by type of modification made during the year ended:
| December 31, 2024 · December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Interest Rate · Principal · Interest Rate · Principal | ||||||
| (Dollars in thousands) | Reduction | Term Extension | Forgiveness | Reduction | Term Extension | Forgiveness |
| Commercial: | ||||||
| Commercial and industrial | $0 | $6,574 | $0 | $0 | $17,919 | $0 |
| Vacant land, land development and residential construction | 0 | 0 | 0 | 0 | 0 | 0 |
| Real estate – owner occupied | 0 | 42 | 0 | 0 | 0 | 0 |
| Real estate – non-owner occupied | 0 | 0 | 0 | 0 | 10,894 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 | 0 | 0 | 0 | 0 |
| Total commercial | $0 | $6,616 | $0 | $0 | $28,813 | $0 |
| Retail: | ||||||
| 1-4 family mortgages | 0 | 0 | 0 | 0 | 0 | 0 |
| Other consumer loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Total retail | $0 | $0 | $0 | $0 | $0 | $0 |
| Total loans | $0 | $6,616 | $0 | $0 | $28,813 | $0 |
Loans listed under Term Extension were generally granted a series of short-term maturity extensions as part of the workout process and associated forbearance agreement.
The following table presents the period-end amortized cost basis of loans that have been modified in the pasttwelve months to borrowers experiencing financial difficulty by payment status and loan segment:
| 30 – 89 Days · 90 + Days | ||||
|---|---|---|---|---|
| (Dollars in thousands) | Current | Past Due | Past Due | Total |
| Commercial: | ||||
| Commercial and industrial | $6,574 | $0 | $0 | $6,574 |
| Vacant land, land development and residential construction | 0 | 0 | 0 | 0 |
| Real estate – owner occupied | 42 | 0 | 0 | 42 |
| Real estate – non-owner occupied | 0 | 0 | 0 | 0 |
| Real estate – multi-family and residential rental | 0 | 0 | 0 | 0 |
| Total commercial | $6,616 | $0 | $0 | $6,616 |
| Retail: | ||||
| 1-4 family mortgages | 0 | 0 | 0 | 0 |
| Other consumer loans | 0 | 0 | 0 | 0 |
| Total retail | $0 | $0 | $0 | $0 |
| Total loans | $6,616 | $0 | $0 | $6,616 |
F-63
NOTE4 - PREMISES AND EQUIPMENT, NET
Year-end premises and equipment were as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Land and improvements | $14,021 | $12,782 |
| Buildings | 62,365 | 56,778 |
| Furniture and equipment | 26,657 | 25,157 |
| 103,043 | 94,717 | |
| Less: accumulated depreciation | 49,616 | 43,789 |
| Total premises and equipment | $53,427 | $50,928 |
Depreciation expense totaled $6.0 million in2024,2023 and2022.
We enter into facility leases in the normal course of business. As of* December 31, 2024*, we were under lease contracts foreleven of our branch facilities. The leases have maturity dates ranging from* November, 2025through May, 2048,with a weighted average life of 8.8 years as of December 31, 2024*. All of our leases have multiple three- tofive-year extensions; however, these werenot factored in the lease maturities and weighted average lease term as it isnot reasonably certain we will exercise the options.
Leases are classified as either operating or finance leases at the lease commencement date, with all of our current leases determined to be operating leases. Lease expense for operating leases is recognized on a straight-line basis over the lease term. Right-of-use assets represent our right to use an underlying asset for the lease term, while lease liabilities represent our obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date at the estimated present value of lease payments over the lease term. We use our incremental borrowing rate, on a collateralized basis, at lease commencement to calculate the present value of lease payments. The weighted average discount rate for leases was 6.70% as of* December 31, 2024*.
The right-of-use assets, included inpremises and equipment, net on our Consolidated Balance Sheets, and the lease liabilities, included inother liabilities on our Consolidated Balance Sheets, totaled $4.4 million and $3.7 million as of* December 31, 2024*, and* December 31, 2023*, respectively. As permitted by applicable accounting standards, we have electednot to recognize short-term leases with original terms oftwelve months or less on our Consolidated Balance Sheets. Total operating lease expense associated with the leases aggregated $1.6 million, $2.0 million and $1.3 million in2024,2023 and2022, respectively.
Future lease payments were as follows as of* December 31, 2024*:
| (Dollars in thousands) | |
|---|---|
| 2025 | $1,053 |
| 2026 | 1,162 |
| 2027 | 1,094 |
| 2028 | 966 |
| 2029 | 761 |
| Thereafter | 1,037 |
| Total undiscounted lease payments | 6,073 |
| Less effect of discounting | (1,655) |
| Present value of future lease payments (lease liability) | 4,418 |
F-64
NOTE5 – MORTGAGE LOAN SERVICING
Mortgage loans serviced for others arenot reported as assets on the Consolidated Balance Sheets. The year-end aggregate unpaid principal balances of mortgage loans serviced for others were as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Mortgage loan portfolios serviced for: | ||
| Federal Home Loan Mortgage Corporation | $1,364,485 | $1,341,602 |
| Federal Home Loan Bank | 176,540 | 62,786 |
| Other | 9,805 | 0 |
| Total mortgage loans serviced for others | $1,550,830 | $1,404,388 |
Custodial escrow balances, which are reported as deposits on the Consolidated Balance Sheets, maintained in connection with serviced loans were $10.9 million and $10.1 million as of* December 31, 2024* and2023, respectively.
Activity for capitalized mortgage loan servicing rights, which are reported as other assets on the Consolidated Balance Sheets, during2024 and2023 was as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Balance at beginning of year | $11,343 | $11,837 |
| Additions | 4,465 | 2,259 |
| Amortized to expense | (3,333) | (2,753) |
| Balance at end of year | $12,475 | $11,343 |
Mortgage servicing rights result from our mortgage loan origination activities. Late and ancillary fees, included as part of mortgage banking income and reported as noninterest income in the Consolidated Statements of Income, aggregated less than $0.1 million during2024 and2023.
We determined thatno valuation allowance was necessary as of* December 31, 2024* or* December 31, 2023*. The estimated fair value of mortgage servicing rights was $21.0 million and $19.3 million as of* December 31, 2024* and2023, respectively. The fair value of mortgage servicing rights is estimated using a valuation model that calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs and other economic factors, which are determined based on current market conditions. As of* December 31, 2024*, fair value was determined using a discount rate of 10.50%, a weighted average constant prepayment rate of 7.81%, depending on the stratification of the specific right, and a weighted average delinquency rate of 0.68%. As of* December 31, 2023*, fair value was determined using a discount rate of 11.00%, a weighted average constant prepayment rate of 7.44%, depending on the stratification of the specific right, and a weighted average delinquency rate of 0.29%.
The weighted average amortization period was 8.7 years and 8.6 years as of* December 31, 2024* and2023, respectively.
F-65
NOTE6 – DEPOSITS
Deposits at year end are summarized as follows:
| Percent | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) · December 31, 2024 · December 31, 2023 · Increase | |||||
| Balance | % | Balance | % | (Decrease) | |
| Noninterest-bearing checking | $1,264,523 | 26.9% | $1,247,640 | 32.1% | 1.4% |
| Interest-bearing checking | 738,291 | 15.7 | 635,790 | 16.3 | 16.1 |
| Money market | 1,516,436 | 32.3 | 957,434 | 24.5 | 58.4 |
| Savings | 221,900 | 4.7 | 262,566 | 6.7 | (15.5) |
| Time, under $100,000 | 207,534 | 4.4 | 175,741 | 4.5 | 18.1 |
| Time, $100,000 and over | 599,983 | 12.8 | 453,366 | 11.6 | 32.3 |
| Total local deposits | 4,548,667 | 96.8 | 3,732,537 | 95.7 | 21.9 |
| Out-of-area time, $100,000 and over | 149,699 | 3.2 | 168,381 | 4.3 | (11.1) |
| Total deposits | $4,698,366 | 100.0% | $3,900,918 | 100.0% | 20.4% |
Out-of-area time deposits consist of deposits obtained from depositors outside of our primary market areas exclusively through deposit brokers.
The following table depicts the maturity distribution for time deposits at year end:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| In one year or less | $880,165 | $657,307 |
| In one to two years | 53,660 | 61,454 |
| In two to three years | 14,315 | 22,830 |
| In three to four years | 2,301 | 54,486 |
| In four to five years | 6,775 | 1,411 |
| Total certificates of deposit | $957,216 | $797,488 |
F-66
NOTE6 – DEPOSITS(Continued)
The following table depicts the maturity distribution for time deposits with balances of*$100,000* or more at year end:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Up to three months | $218,666 | $167,535 |
| Three months to six months | 185,327 | 127,344 |
| Six months to twelve months | 291,179 | 210,915 |
| Over twelve months | 54,510 | 115,953 |
| Total certificates of deposit | $749,682 | $621,747 |
Time deposits of more than*$250,000* totaled $570 million and $477 million at year-end2024 and2023, respectively.
Deposit overdrafts, which are reported as loans on the Consolidated Balance Sheets, totaled $1.0 million and $0.3 million as of* December 31, 2024* and2023, respectively.
NOTE7 – SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
Information regarding securities sold under agreements to repurchase at year end is summarized below:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Outstanding balance at year end | $121,521 | $229,734 |
| Weighted average interest rate at year end | 2.17% | 3.17% |
| Average daily balance during the year | $224,878 | $204,334 |
| Weighted average interest rate during the year | 3.43% | 1.33% |
| Maximum daily balance during the year | $278,227 | $269,324 |
Securities sold under agreements to repurchase (“repurchase agreements”) generally have original maturities of less thanone year. Repurchase agreements are treated as financings, and the obligations to repurchase securities sold are reflected as liabilities on our Consolidated Balance Sheets. Repurchase agreements are secured by securities with an aggregate fair value equal to the aggregate outstanding balance of the repurchase agreements. The securities, which are included in securities available for sale on our Consolidated Balance Sheets, are held in safekeeping by a correspondent bank. Repurchase agreements are offered principally to certain large deposit customers.
NOTE8 - FEDERAL HOME LOAN BANK OF INDIANAPOLIS ADVANCES
FHLBI bullet advances totaled $360 million at* December 31, 2024*, and were expected to mature at varying dates from* January 2025through January 2029,with fixed rates of interest from 0.70% to 4.54% and averaging 3.10%. FHLBI bullet advances totaled $440 million at December 31, 2023*, and were expected to mature at varying dates from* January 2024through December 2028,*with fixed rates of interest from 0.55% to 5.05% and averaging 2.93%.
F-67
NOTE8 - FEDERAL HOME LOAN BANK OF INDIANAPOLIS ADVANCES (Continued)
Maturities of FHLBI bullet advances as of* December 31, 2024* were as follows:
| (Dollars in thousands) | |
|---|---|
| 2025 | $80,000 |
| 2026 | 80,000 |
| 2027 | 100,000 |
| 2028 | 90,000 |
| 2029 | 10,000 |
| Thereafter | 0 |
FHLBI amortizing advances totaled $27.1 million and $27.9 million as of* December 31, 2024and2023*, respectively, with an average fixed rate of 2.52% and maturities in2042. FHLBI amortizing advances are obtained periodically to assist in managing interest rate risk associated with certain longer-term fixed rate commercial loans, with annual principal payments that closely align with the scheduled amortization of the underlying commercial loans.
Scheduled principal payments on FHLBI amortizing advances as of* December 31, 2024* were as follows:
| (Dollars in thousands) | |
|---|---|
| 2025 | $862 |
| 2026 | 900 |
| 2027 | 938 |
| 2028 | 979 |
| 2029 | 1,022 |
| Thereafter | 22,382 |
Each advance is payable at its maturity date, and is subject to a prepayment fee if paid prior to the maturity date. The advances are collateralized by residential mortgage loans,first mortgage liens on multi-family residential property loans,first mortgage liens on commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit as of* December 31, 2024* totaled $1.0 billion, with remaining availability based on collateral of $634 million.
NOTE9 - FEDERAL INCOME TAXES
The consolidated income tax expense was as follows:
| (Dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Current expense | $19,090 | $22,518 | $16,080 |
| Deferred benefit | (397) | (2,036) | (1,353) |
| Tax expense | $18,693 | $20,482 | $14,727 |
F-68
NOTE9 - FEDERAL INCOME TAXES (Continued)
A reconciliation of the differences between the federal income tax expense recorded and the amount computed by applying the federal statutory rate to income before income taxes were as follows:
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||
|---|---|---|---|---|---|---|
| Amount | Percent | Amount | Percent | Amount | Percent | |
| Tax at statutory rate | $20,640 | 21.0% | $21,567 | 21.0% | $15,915 | 21.0% |
| Increase (decrease) from | ||||||
| Tax-exempt interest | (1,027) | (1.0) | (862) | (0.8) | (695) | (0.9) |
| Bank owned life insurance | (529) | (0.5) | (303) | (0.3) | (334) | (0.4) |
| Non-deductible expenses | 241 | 0.2 | 213 | 0.2 | 129 | 0.2 |
| Tax credits | (266) | (0.3) | 24 | - | (262) | (0.3) |
| Other | (366) | (0.4) | (157) | (0.2) | (26) | - |
| Tax expense | $18,693 | 19.0% | $20,482 | 19.9% | $14,727 | 19.6% |
The statutory tax rate was 21% for2024,2023 and2022.
Significant components of deferred tax assets and liabilities, included in other assets on our Consolidated Balance Sheets, as of* December 31, 2024and2023* were as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Deferred income tax assets | ||
| Allowance for credit losses | $11,435 | $10,482 |
| Deferred compensation | 269 | 226 |
| Stock compensation | 1,011 | 1,005 |
| Nonaccrual loan interest income | 192 | 132 |
| Unrealized loss on securities | 13,245 | 13,420 |
| Lease liability | 928 | 775 |
| Other | 567 | 779 |
| Deferred tax asset | 27,647 | 26,819 |
| Deferred income tax liabilities | ||
| Depreciation | 259 | 337 |
| Prepaid expenses | 685 | 612 |
| Mortgage loan servicing rights | 2,620 | 2,382 |
| Deferred loan fees and costs | 471 | 509 |
| Right of use lease asset | 928 | 775 |
| Business combination adjustments | 1,626 | 1,770 |
| Other | 849 | 447 |
| Deferred tax liability | 7,438 | 6,832 |
| Total net deferred tax asset | $20,209 | $19,987 |
A valuation allowance related to deferred tax assets is required when it is considered more likely thannot that all or part of the benefits related to such assets willnot be realized. We determined thatno valuation allowance was required at year-end2024 or2023. We hadno unrecognized tax benefits at any time during2024 or2023 and donot anticipate any significant increase in unrecognized tax benefits during2025. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is our policy to record such accruals in our income tax accounts; no such accruals existed at any time during2024 or2023. Our U.S. federal income tax returns areno longer subject to examination for all years before2021.
F-69
NOTE10 – STOCK-BASED COMPENSATION
Stock-based compensation plans are used to provide directors and employees with an increased incentive to contribute to our long-term performance and growth, to align the interests of directors and employees with the interests of our shareholders through the opportunity for increased stock ownership and to attract and retain directors and employees. Stock-based compensation, reported as noninterest expense in the Consolidated Statements of Income, totaled $3.3 million, $3.4 million and $3.4 million in2024, 2023 and2022, respectively. The Stock Incentive Plan of2020 was approved by shareholders in* May, 2020,and was effectively replaced with the Stock Incentive Plan of2023* that was approved by shareholders in* May, 2023.*
Grants included on the following tables were made under the various Stock Incentive Plans as follows:
| ● | Stock Incentive Plan of 2020 |
| o | Restricted stock grants in 2021 and 2022 |
| ● | Stock Incentive Plan of 2023 |
| o | Restricted stock grants in 2023 |
In addition, stock grants to directors as retainer payments during the years2020 through2022 were from the Stock Incentive Plan of2020, while stock grants to directors as retainer payments during2024 and2023 were from the Stock Incentive Plan of2023.
Under the Stock Incentive Plan of2020 and the Stock Incentive Plan of2023, incentive awards* mayinclude, but arenot* limited to, stock options, restricted stock, stock appreciation rights and stock awards. Incentive awards that are stock options or stock appreciation rights are granted with an exercise pricenot less than the closing price of our common stock on the date of grant. Price, vesting and expiration date parameters are determined by Mercantile’s Compensation Committee on a grant-by-grant basis.No payments are required from employees for restricted stock awards. The restricted stock awards granted during the years2021 through2023 fully vest afterthree years and, in the case of performance-based restricted stock issued to executive officers in2020 through2023, are subject to the attainment of pre-determined performance goals. At year-end2024, there were approximately 383,000 shares authorized for future incentive awards.
A summary of restricted stock activity during the year ended* December 31, 2024* is as follows:
| Weighted | ||
|---|---|---|
| Average | ||
| Shares | Fair Value | |
| Nonvested at beginning of year | 355,890 | $34.18 |
| Vested | (115,762) | 32.02 |
| Forfeited | (11,482) | 34.09 |
| Nonvested at end of year | 228,646 | $35.84 |
F-70
NOTE10 – STOCK-BASED COMPENSATION (Continued)
Of the restricted stock shares granted in2023 and2022, a total of 25,239 shares and 26,112 shares, respectively, are performance-based awards made to our Named Executive Officers at the target level and are subject to the attainment of pre-determined performance goals.
We periodically grant shares of common stock to our Corporate and Bank Board Directors for retainer payments with the related expense being recorded over the period of the Directors' service, as summarized below:
| Total Cost | |||
|---|---|---|---|
| Grant Year | Shares Granted | (in thousands) | Covered Period |
| 2021 | 10,489 | $344 | June 1, 2021 - May 31, 2022 |
| 2022 | 11,166 | 359 | June 1, 2022 - May 31, 2023 |
| 2023 | 11,529 | 350 | June 1, 2023 - May 31, 2024 |
| 2024 | 11,316 | 423 | June 1, 2024 - May 31, 2025 |
NOTE11 – RELATED PARTIES
Certain directors and executive officers of our bank, including their immediate families and companies in which they are principal owners, were loan customers of our bank. At year-end2024 and2023, our bank had $20.4 million and $124 million in loan commitments to directors and executive officers, of which $7.8 million and $89.5 million were outstanding at year-end2024 and2023, respectively, as reflected in the following table.
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Beginning balance | $89,507 | $92,660 |
| New loans | 1,898 | 3,221 |
| Repayments | (3,788) | (5,410) |
| Effect of changes in related parties | (79,847) | (964) |
| Ending balance | $7,770 | $89,507 |
Related party deposits and repurchase agreements totaled $17.9 million and $20.7 million at year-end2024 and2023, respectively.
December 31, 2024
NOTE12 – COMMITMENTS AND OFF-BALANCE-SHEET RISK
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Loan commitments to extend credit are agreements to lend to a customer as long as there isno violation of any condition established in the contract. Standby letters of credit are conditional commitments issued by our bank to guarantee the performance of a customer to athird party. Commitments generally have fixed expiration dates or other termination clauses and* mayrequire payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts donot* necessarily represent future cash requirements.
These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized, if any, in the balance sheet. Our maximum exposure to loan loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. Collateral, such as accounts receivable, securities, inventory, and property and equipment, is generally obtained based on management’s credit assessment of the borrower.
We are required to consider expected credit losses associated with loan commitments over the contractual period in which we are exposed to credit risk on the underlying commitments unless the obligation is unconditionally cancellable by us. Any allowance for off-balance sheet credit exposures is reported as an other liability on our Consolidated Balance Sheets and is increased or decreased via other noninterest expense on our Consolidated Statements of Income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance is calculated using the same aggregate reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to be funded.
For commercial lines of credit, retail lines of credit and credit card average outstanding balances, we determined allowance requirements by calculating the difference between the average percent outstanding of the funded commitments over the past several years to actual percent outstanding at period end and applying the respective expected loss allocation factors to the difference as this difference represents the average of unfunded commitments we expect to eventually be drawn upon. For commitments to make loans, we determine an allowance by applying the expected loss allocation factor to the amount expected to fund. The calculated allowance aggregated $1.0 million and $1.3 million as of* December 31, 2024and2023*, respectively. We donot reserve for residential mortgage construction loans, as the loans are forone year or less and draws are governed by the receipt and satisfactory review of contractor and subcontractor sworn statements, lien waivers and title insurance company endorsements. Letters of credit are rarely drawn.
F-72
NOTE12 – COMMITMENTS AND OFF-BALANCE-SHEET RISK(Continued)
At year-end2024 and2023, the rates on existing off-balance sheet instruments were substantially equivalent to current market rates, considering the underlying credit standing of the counterparties.
Our maximum exposure to credit losses for loan commitments and standby letters of credit outstanding at year end was as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Commercial unused lines of credit | $1,488,782 | $1,557,429 |
| Unused lines of credit secured by 1 – 4 family residential properties | 84,298 | 74,120 |
| Credit card unused lines of credit | 172,273 | 142,096 |
| Other consumer unused lines of credit | 33,892 | 50,063 |
| Commitments to make loans | 295,566 | 270,403 |
| Standby letters of credit | 26,491 | 19,393 |
| Total commitments | $2,101,302 | $2,113,504 |
Commitments to make commercial loans generally reflect our binding obligations to existing and prospective customers to extend credit, including line of credit facilities secured by accounts receivable and inventory, and term loans secured by either real estate or equipment.
In most instances, commercial line of credit facilities have terms ranging from 12 to 24 months with floating rates tied to the Wall Street Journal Prime Rate or30-Day SOFR. Commercial term loans secured by real estate are generally at a floating rates tied to the Wall Street Journal Prime Rate or30-Day SOFR. Since thefourth quarter of2020, a fixed rate option for commercial term loans secured by real estate is generallynot offered for loans over*$2.5* million; instead, customers are offered participation in our back-to-back interest rate swap program to achieve a desired fixed rate. For loans under*$2.5* million, we offer a rate primarily equal to the commensurate cost of funds using FHLBI advance rates as a proxy and a credit spread as indicated by the credit rating we assign. Commercial term loans secured by real estate generally balloon within five years, with payments based on amortizations ranging from 10 to 25 years. Commercial term loans secured by non-real estate collateral are generally at a floating rate tied to the Wall Street Journal Prime Rate or30-Day SOFR, or a fixed rate primarily equal to the commensurate cost of funds using FHLBI advance rates as a proxy and a credit spread as indicated by the credit rating we assign, and generally mature and fully amortize within three toseven years. Effective* January 1, 2022,we replaced the30*-Day Libor Rate with30-Day SOFR for all new and renewing floating rate commercial loans and commitments. Commercial loans tied to the30-Day Libor Rate outstanding on* June 30, 2023*converted to an equivalent fallback SOFR Rate.
The following standby letters of credit are considered financial guarantees under current accounting guidance. These instruments are carried at fair value as an other liability on our Consolidated Balance Sheets. Standby letters of credit are generally cross collateralized with the borrowers’ other loans with us, and are included in our borrower collateral analyses.
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||
|---|---|---|---|---|
| Contract | Carrying | Contract | Carrying | |
| Amount | Value | Amount | Value | |
| Standby letters of credit | $26,491 | $175 | $19,393 | $99 |
F-73
NOTE13 – BENEFIT PLANS
We have a401(k) benefit plan that covers substantially all of our employees. The percent of our matching contributions to the401(k) benefit plan is determined annually by the Board of Directors. The matching contribution has been 5.00% since* April 1, 2018.Matching contributions, if made, are immediately vested. Our2024*,2023 and2022 matching401(k) contributions charged to expense were $2.6 million, $2.3 million and $2.2 million, respectively.
We have a deferred compensation plan in which all persons serving on the Board of Directors* maydefer all or portions of their annual retainer and meeting fees, with distributions to be paid upon termination of service as a director or specific dates selected by the director. We also have a non-qualified deferred compensation program in which selected officers maydefer all or portions of salary and bonus payments. The deferred amounts, which totaled $1.3 million and $1.1 million as of December 31, 2024and2023*, respectively, are categorized as other liabilities in the Consolidated Balance Sheets, and are paid interest at a rate equal to the Wall Street Journal Prime Rate. Interest expense was less than $0.1 million during2024,2023, and2022.
The Mercantile Bank Corporation Employee Stock Purchase Plan of2014 is a non-compensatory plan intended to encourage full- and part-time employees of Mercantile and its subsidiaries to promote our best interests and to align employees’ interests with the interests of our shareholders by permitting employees to purchase shares of our common stock through regular payroll deductions. Shares are purchased on the last business day of each calendar quarter at a price equal to the consolidated closing bid price of our common stock reported on The Nasdaq Stock Market. A total of 250,000 shares of common stock* maybe issued under the existing plan; however, the number of shares maybe adjusted to reflect any stock dividends and other changes in our capitalization. The number of shares issued totaled 1,194 and 1,410 in2024* and2023, respectively. As of* December 31, 2024*, there were approximately 233,000 shares available under our current plan.
NOTE14 – DERIVATIVES AND HEDGING ACTIVITIES
We are exposed to certain risks arising from both business operations and economic conditions. We principally manage the exposure to a wide variety of operational risks through core business activities. Economic risks, including interest rate, liquidity and credit risk, are primarily administered via the amount, sources and duration of assets and liabilities. Derivative financial instruments* may*also be used to assist in managing economic risks.
Derivativesnot designated as hedges arenot speculative and result from a service provided to certain commercial loan borrowers. We execute interest rate swaps with commercial banking customers desiring longer-term fixed rate loans, while simultaneously entering into interest rate swaps with correspondent banks to offset the impact of the interest rate swaps with the commercial banking customers. The net result is the desired floating rate loans and a minimization of the risk exposure of the interest rate swap transactions. These swap agreements are cross collateralized with the underlying loans.
As the interest rate swaps associated with this program donot meet the strict hedge accounting requirements, changes in the fair value of both the commercial banking customer interest rate swaps and the offsetting interest rate swaps with the correspondent banks are recognized directly to earnings. Fees paid to us by the correspondent banks are recognized as noninterest income on our Consolidated Statements of Income on the settlement date.
F-74
NOTE14 – DERIVATIVES AND HEDGING ACTIVITIES (Continued)
The fair values of derivative instruments as of* December 31, 2024*, are reflected in the following table.
| (Dollars in thousands) | Notional Amount | Balance Sheet Location | Fair Value |
|---|---|---|---|
| Derivative Assets | |||
| Interest rate swaps | $866,157 | Other Assets | $26,793 |
| Derivative Liabilities | |||
| Interest rate swaps | 864,130 | Other Liabilities | 27,050 |
The effect of interest rate swaps that arenot designated as hedging instruments resulted in expense of $0.1 million during the year ended* December 31, 2024* that was recorded in other noninterest expense on our Consolidated Statement of Income. We have master netting arrangements with our correspondent banks that allow us to net receivables and payables. The netting agreement also allows us to net related cash collateral received and transferred up to the fair value exposure amount. We have elected tonot offset these transactions on the Consolidated Balance Sheets. The netting of derivative instruments as of* December 31, 2024* is presented in the following table.
| Gross Amounts Not Offset on the Consolidated Balance Sheet | ||||
|---|---|---|---|---|
| (Dollars in thousands) | Net Amounts Recognized | Financial Instruments | Cash Collateral Received or posted | Net Amount |
| Derivative Assets | ||||
| Interest rate swaps | $26,793 | $3,064 | $19,040 | $4,689 |
| Derivative Liabilities | ||||
| Interest rate swaps | 27,050 | 2,915 | 1,640 | 22,495 |
F-75
NOTE14 – DERIVATIVES AND HEDGING ACTIVITIES (Continued)
The fair values of derivative instruments as of* December 31, 2023*, are reflected in the following table.
| (Dollars in thousands) | Notional Amount | Balance Sheet Location | Fair Value |
|---|---|---|---|
| Derivative Assets | |||
| Interest rate swaps | $676,526 | Other Assets | $27,505 |
| Derivative Liabilities | |||
| Interest rate swaps | 674,499 | Other Liabilities | 27,964 |
The effect of interest rate swaps that arenot designated as hedging instruments resulted in income of less than $0.1 million during the year ended* December 31, 2023* that was recognized in other noninterest expense on our Consolidated Statement of Income. The netting of derivative instruments as of* December 31, 2023* is presented in the following table.
| Gross Amounts Not Offset on the Consolidated Balance Sheet | ||||
|---|---|---|---|---|
| (Dollars in thousands) | Net Amounts Recognized | Financial Instruments | Cash Collateral Received or posted | Net Amount |
| Derivative Assets | ||||
| Interest rate swaps | $27,505 | $5,175 | $14,010 | $8,320 |
| Derivative Liabilities | ||||
| Interest rate swaps | 27,964 | 5,175 | 3,120 | 19,669 |
F-76
NOTE15 – FAIR VALUES OF FINANCIAL INSTRUMENTS
Carrying amount, estimated fair value and level within the fair value hierarchy of financial instruments were as follows at year end:
| Level in · 2024 · 2023 | |||||
|---|---|---|---|---|---|
| Fair Value | Carrying | Fair | Carrying | Fair | |
| (Dollars in thousands) | Hierarchy | Amount | Value | Amount | Value |
| Financial assets | |||||
| Cash and cash equivalents | Level 1 | $393,010 | $393,010 | $130,533 | $130,533 |
| Securities available for sale | (1) | 730,352 | 730,352 | 617,092 | 617,092 |
| Federal Home Loan Bank stock | (2) | 21,513 | 21,513 | 21,513 | 21,513 |
| Loans, net | Level 3 | 4,546,327 | 4,558,628 | 4,253,844 | 4,191,644 |
| Mortgage loans held for sale | Level 2 | 15,824 | 16,047 | 18,607 | 19,027 |
| Accrued interest receivable | Level 2 | 21,401 | 21,401 | 19,806 | 19,806 |
| Interest rate swaps | Level 2 | 26,793 | 26,793 | 27,505 | 27,505 |
| Financial liabilities | |||||
| Deposits | Level 2 | 4,698,366 | 4,541,896 | 3,900,918 | 3,814,778 |
| Securities sold under agreements to repurchase | Level 2 | 121,521 | 121,521 | 229,734 | 229,734 |
| Federal Home Loan Bank advances | Level 2 | 387,083 | 374,499 | 467,910 | 454,857 |
| Subordinated debentures | Level 2 | 50,330 | 50,336 | 49,644 | 49,653 |
| Subordinated notes | Level 2 | 89,314 | 81,825 | 88,971 | 77,218 |
| Accrued interest payable | Level 2 | 10,201 | 10,201 | 9,012 | 9,012 |
| Interest rate swaps | Level 2 | 27,050 | 27,050 | 27,964 | 27,964 |
| (1) | See Note 16 for a description of the fair value hierarchy as well as a disclosure of levels for classes of financial assets and liabilities. |
| (2) | It is not practical to determine the fair value of FHLBI stock due to transferability restrictions; therefore, fair value is estimated at carrying amount. |
Carrying amount is the estimated fair value for cash and cash equivalents, FHLBI stock, accrued interest receivable and payable, noninterest-bearing checking accounts and securities sold under agreements to repurchase. Security fair values are based on market prices or dealer quotes, and ifno such information is available, on the rate and term of the security and information about the issuer. Fair value for loans is based on an exit price model as required by ASU2016-01, taking into account inputs such as discounted cash flows, probability of default and loss given default assumptions. Fair value for deposit accounts other than noninterest-bearing checking accounts is based on discounted cash flows using current market rates applied to the estimated life. The fair values of subordinated debentures, subordinated notes, and FHLBI advances are based on current rates for similar financing. The fair values of interest rate swaps are based on discounted cash flows using forecasted yield curves, along with insignificant unobservable inputs, such as borrower credit spreads. The fair value of other off-balance sheet items is estimated to be nominal.
F-77
NOTE16 – FAIR VALUE MEASUREMENTS
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or in the absence of a principal market, the most advantageous market for the asset or liability. The price of the principal (or most advantageous) market used to measure the fair value of the asset or liability isnot adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it isnot a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.
We are required to use valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs* may*be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect our own estimates about the assumptions market participants would use in pricing the asset or liability based on the best information available in the circumstances. In that regard, we utilize a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
Level1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that we have the ability to access as of the measurement date.
Level2: Significant other observable inputs other than Level1 prices such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that arenot active; or other inputs that are observable or can be derived from or corroborated by observable market data by correlation or other means.
Level3: Significant unobservable inputs that reflect our own estimates about the assumptions that market participants would use in pricing an asset or liability.
The following is a description of our valuation methodologies used to measure and disclose the fair values of our financial assets and liabilities on a recurring or nonrecurring basis:
Securities available for sale. Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based on quoted prices, if available. If quoted prices arenot available, fair values are measured using independent pricing models. Level2 securities include U.S. Government agency debt obligations, mortgage-backed securities issued or guaranteed by U.S. Government agencies, and municipal general obligation and revenue bonds. Level3 securities include bonds issued by certain relatively small municipalities located within our markets that have very limited marketability due to their size and lack of ratings from a recognized rating service. We carry these bonds at historical cost, which we believe approximates fair value, unless our periodic financial analysis or other information that becomes known to us necessitates an impairment. There wasno such impairment as of* December 31, 2024* or2023. We haveno Level1 securities available for sale.
F-78
Derivatives. We measure fair value utilizing models that use primarily market observable inputs, such as forecasted yield curves. Insignificant unobservable inputs, such as borrower credit spreads, are also utilized.
Mortgage loans held for sale. Mortgage loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or market, as determined by outstanding commitments from investors, and are measured on a nonrecurring basis. Fair value is based on independent quoted market prices, where applicable, or the prices for other mortgage whole loans with similar characteristics. As of* December 31, 2024and2023*, we determined the fair value of our mortgage loans held for sale to be $16.0 million and $19.0 million, respectively.
Loans. We donot record loans at fair value on a recurring basis. However, from time to time, we record nonrecurring fair value adjustments to collateral dependent loans to reflect partial write-downs or specific reserves that are based on the observable market price or current estimated value of the collateral. These loans are reported in the nonrecurring table below at initial recognition of significant borrower distress and on an ongoing basis until recovery or charge-off. The fair values of distressed loans are determined using either the sales comparison approach or income approach; respective unobservable inputs for the approaches consist of adjustments for differences between comparable sales and the utilization of appropriate capitalization rates.
Foreclosed assets. At time of foreclosure or repossession, foreclosed and repossessed assets are adjusted to fair value less costs to sell upon transfer of the loans to foreclosed and repossessed assets, establishing a new cost basis. We subsequently adjust estimated fair value of foreclosed assets on a nonrecurring basis to reflect write-downs based on revised fair value estimates. The fair values of parcels of other real estate owned are determined using either the sales comparison approach or income approach; respective unobservable inputs for the approaches consist of adjustments for differences between comparable sales and the utilization of appropriate capitalization rates.
F-79
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The balances of assets and liabilities measured at fair value on a recurring basis as of* December 31, 2024* are as follows:
| Quoted | ||||
|---|---|---|---|---|
| Prices in | ||||
| Active · Significant | ||||
| Markets for · Other · Significant | ||||
| Identical · Observable · Unobservable | ||||
| Assets · Inputs · Inputs | ||||
| (Dollars in thousands) | Total | (Level 1) | (Level 2) | (Level 3) |
| Available for sale securities | ||||
| U.S. Government agency debt obligations | $495,581 | $0 | $495,581 | $0 |
| Mortgage-backed securities | 25,368 | 0 | 25,368 | 0 |
| Municipal general obligation bonds | 180,170 | 0 | 179,777 | 393 |
| Municipal revenue bonds | 28,733 | 0 | 28,733 | 0 |
| Other investments | 500 | 0 | 500 | 0 |
| Interest rate swaps | 26,793 | 0 | 26,793 | 0 |
| Total assets | $757,145 | $0 | $756,752 | $393 |
| Interest rate swaps | 27,050 | 0 | 27,050 | 0 |
| Total liabilities | $27,050 | $0 | $27,050 | $0 |
There wereno sales, purchases or transfers in or out of Level3 during2024. The $0.1 million reduction in Level3 municipal general obligation bonds during2024 reflects the scheduled maturities of such bonds.
The balances of assets and liabilities measured at fair value on a recurring basis as of* December 31, 2023* are as follows:
| Quoted | ||||
|---|---|---|---|---|
| Prices in | ||||
| Active · Significant | ||||
| Markets for · Other · Significant | ||||
| Identical · Observable · Unobservable | ||||
| Assets · Inputs · Inputs | ||||
| (Dollars in thousands) | Total | (Level 1) | (Level 2) | (Level 3) |
| Available for sale securities | ||||
| U.S. Government agency debt obligations | $390,496 | $0 | $390,496 | $0 |
| Mortgage-backed securities | 29,473 | 0 | 29,473 | 0 |
| Municipal general obligation bonds | 167,860 | 0 | 167,347 | 513 |
| Municipal revenue bonds | 28,763 | 0 | 28,763 | 0 |
| Other investments | 500 | 0 | 500 | 0 |
| Interest rate swaps | 27,505 | 0 | 27,505 | 0 |
| Total assets | $644,597 | $0 | $644,084 | $513 |
| Interest rate swaps | 27,964 | 0 | 27,964 | 0 |
| Total liabilities | $27,964 | $0 | $27,964 | $0 |
F-80
There wereno sales, purchases or transfers in or out of Level3 during2023. The less than $0.1 million reduction in Level3 municipal general obligation bonds during2023 reflects the scheduled maturities of such bonds.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
The balances of assets and liabilities measured at fair value on a nonrecurring basis as of* December 31, 2024* are as follows:
| Quoted Prices | ||||
|---|---|---|---|---|
| in Active · Significant | ||||
| Markets for · Other · Significant | ||||
| Identical · Observable · Unobservable | ||||
| Assets · Inputs · Inputs | ||||
| (Dollars in thousands) | Total | (Level 1) | (Level 2) | (Level 3) |
| Collateral dependent loans | $2,173 | $0 | $0 | $2,173 |
| Total | $2,173 | $0 | $0 | $2,173 |
The balances of assets and liabilities measured at fair value on a nonrecurring basis as of* December 31, 2023* are as follows:
| Quoted Prices | ||||
|---|---|---|---|---|
| in Active · Significant | ||||
| Markets for · Other · Significant | ||||
| Identical · Observable · Unobservable | ||||
| Assets · Inputs · Inputs | ||||
| (Dollars in thousands) | Total | (Level 1) | (Level 2) | (Level 3) |
| Collateral dependent loans | $1,434 | $0 | $0 | $1,434 |
| Foreclosed assets | 200 | 0 | 0 | 200 |
| Total | $1,634 | $0 | $0 | $1,634 |
The carrying values are based on the estimated value of the property or other assets. Fair value estimates of collateral on collateral dependent loans and foreclosed assets are review periodically. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We* mayalso adjust outside appraisals and internal evaluations based on identifiable trends within our markets, such as sales of similar properties or assets, listing prices and offers received. In addition, we may*discount certain appraised and internal value estimates to address current distressed market conditions. For real estate dependent loans and foreclosed assets, we assign a discount factor range of 25% to 50%, providing for a weighted average discount factor of 27.4%, for commercial-related properties, and a discount factor range of 25% to 35%, providing for a weighted average discount factor of 26.0%, for residential-related properties. In a vast majority of cases, we assign a 10% discount factor for estimated selling costs.
F-81
NOTE17 – EARNINGS PER SHARE
Basic earnings per share is based on the weighted average number of common shares and participating securities outstanding during the period. Diluted earnings per share include the dilutive effect of additional potential common shares issuable under our stock-based compensation plans and are determined using the treasury stock method. Our unvested restricted shares, which contain non-forfeitable rights to dividends whether paid or accrued (i.e., participating securities), are included in the number of shares outstanding for both basic and diluted earnings per share calculations. In the event of a net loss, our unvested restricted shares are excluded from the calculation of both basic and diluted earnings per share. Stock options for approximately 5,000 shares of common stock were antidilutive and werenot included in determining dilutive earnings per share in2022.
The factors used in the earnings per share computation follow:
| (Dollars in thousands, except share and per share amounts) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Basic | |||
| Net income attributable to common shares | $79,593 | $82,217 | $61,063 |
| Weighted average common shares outstanding | 16,130,696 | 16,015,678 | 15,859,889 |
| Basic earnings per common share | $4.93 | $5.13 | $3.85 |
| Diluted | |||
| Net income attributable to common shares | $79,593 | $82,217 | $61,063 |
| Weighted average common shares outstanding for basic earnings per common share | 16,130,696 | 16,015,678 | 15,859,889 |
| Add: Dilutive effects of share-based awards | 0 | 0 | 12 |
| Average shares and dilutive potential common shares | 16,130,696 | 16,015,678 | 15,859,901 |
| Diluted earnings per common share | $4.93 | $5.13 | $3.85 |
NOTE18 – VARIABLE INTEREST ENTITIES
Variable interest entities ("VIEs") are entities that either have a total equity investment that is insufficient to permit the entity to finance its activities without additional subordinated financial support or whose equity investors lack the characteristics of a controlling financial interest (i.e., ability to make significant decisions, through voting rights, right to receive the expected residual returns of the entity, and obligations to absorb the expected losses of the entity). Variable interest entities can be structured as corporations, trusts, partnerships, or other legal entities. We have relationships with certain variable interest entities related to the issuance of trust preferred securities and our tax credit investments.
We have five business trusts that are wholly-owned subsidiaries of Mercantile, four of which were assumed by Mercantile in conjunction with the Firstbank merger in2014. A fair value discount of $15.0 million was recorded at the time of the merger, which is being amortized at $0.7 million annually over the following 21.5 years,11 of which are remaining. Each of the trusts was solely formed to issue preferred securities that were sold in private sales. Through a small common stock investment, we own 100% of the voting equity shares of each trust. The proceeds from the preferred securities and common stock sales were used by the trusts to purchase Floating Rate Notes issued by Mercantile. The rates of interest, interest payment dates, call features and maturity dates of each Floating Rate Note are identical to its respective Preferred Securities. The net proceeds from the issuance of the Floating Rate Notes were used for a variety of purposes, including contributions to our bank as capital to provide support for asset growth and the funding of stock repurchase programs and certain acquisitions.
The assets, liabilities, operations and cash flows of each trust are solely related to the issuance, administration and repayment of the preferred securities held bythird-party investors. We fully and unconditionally guarantee the obligations of each trust and are obligated to redeem the junior subordinated debentures upon maturity. We donot consolidate the trusts as we arenot the primary beneficiary of these entities because our wholly-owned and indirect wholly-owned statutory subsidiaries donot have the power to direct the activities of the variable interest entity that most significantly impact the variable interest entity’s economic performance and donot have an obligation to absorb losses or the right to receive benefits that could potentially be significant to the variable interest entity. As such, we donot have a controlling financial interest in the variable interest entities.
F-82
NOTE18 – VARIABLE INTEREST ENTITIES (Continued)
The only significant assets of our trusts are the Floating Rate Notes, and the only significant liabilities of our trusts are the Preferred Securities. The Floating Rate Notes are categorized on our Consolidated Balance Sheets as subordinated debentures and the interest expense is recorded on our Consolidated Statements of Income under interest expense on other borrowings.
On* January 26, 2016,*we closed on a repurchase of trust preferred securities that were auctioned as part of a pooled collateralized debt obligation (“Fund”). The Fund owned $11.0 million of the $32.0 million in trust preferred securities that had been issued by Mercantile Bank Capital Trust I. The $11.0 million in trust preferred securities was retired upon the repurchase, resulting in a commensurate reduction in the related Floating Rate Junior Subordinate Note, leaving $21.0 million outstanding.
The following table depicts ourfive business trusts as of* December 31, 2024*:
| (Dollars in thousands) · Preferred | |||
|---|---|---|---|
| Securities | |||
| Trust Name | Outstanding | Interest Rate | Maturity Date |
| Mercantile Bank Capital Trust I | $21,000 | 3 Month SOFR + 218 bps | September 16, 2034 |
| Firstbank Capital Trust I | $10,000 | 3 Month SOFR + 199 bps | October 18, 2034 |
| Firstbank Capital Trust II | $10,000 | 3 Month SOFR + 127 bps | April 7, 2036 |
| Firstbank Capital Trust III | $7,500 | 3 Month SOFR + 135 bps | July 30, 2037 |
| Firstbank Capital Trust IV | $7,500 | 3 Month SOFR + 135 bps | July 30, 2037 |
MCP makes equity investments as a limited liability member in affordable housing projects utilizing the Low-Income Housing Tax Credit (“LIHTC”) pursuant to Section42 of the Internal Revenue Code. Our bank also invests in multi-investor funds, which in turn invest in projects similar to that of MCP. The purpose of these investments is to achieve a satisfactory return on capital and to support our bank’s community reinvestment initiatives. The activities of the limited liability entities include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants generally within our bank’s primary geographic region. MCP also makes equity investments via special purpose investment entities as a limited liability member in entities that receive Historic Tax Credits (“HTC”) pursuant to Section47 of the Internal Revenue Code. The purpose of these investments is the rehabilitation of historic buildings with the tax credits provided to incent private investment in the historic cores of cities and towns.
The LIHTC and HTC investment entities are considered VIEs as MCP, or our bank, whomever is the holder of the equity investment at risk, doesnot have the ability to direct the activities that most significantly affect the performance of the entity through voting rights or similar rights. MCP, or our bank, could absorb losses that are significant to the underlying entities as it has a risk of loss for its capital contributions and funding commitments to each. The general partners, or managing members, are considered the primary beneficiaries as managerial functions give them the power to direct the activities that most significantly impact the entities’ economic performances, and the managing members are exposed to all losses beyond MCP’s, or our bank’s, initial capital contributions and funding commitments.
Equity investments as a limited liability member in LIHTC and HTC investment entities, reported as other assets in the Consolidated Balance Sheets, totaled $38.9 million and $25.7 million as of* December 31, 2024and2023*, respectively. Unfunded capital commitments, reported as other liabilities in the Consolidated Financial Statements, totaled $34.4 million and $21.1 million as of* December 31, 2024* and2023, respectively.
The following table summarizes quantitative information about our involvement in unconsolidated variable interest entities at year end:
| 2024 · 2023 | ||||||
|---|---|---|---|---|---|---|
| Aggregate · Aggregate · Aggregate · Aggregate | ||||||
| (Dollars in thousands) | Assets | Liabilities | Risk of Loss | Assets | Liabilities | Risk of Loss |
| Trust preferred securities | $58,074 | $56,000 | $2,074 | $58,074 | $56,000 | $2,074 |
| Tax Credit Equity Investments | 38,902 | 34,428 | 4,474 | 25,659 | 21,103 | 4,556 |
F-83
NOTE19 – SUBORDINATED NOTES
On* December 15, 2021,we entered into Subordinated Note Purchase Agreements with certain institutional accredited investors pursuant to which we issued and sold $75.0 million in aggregate principal amount of 3.25% fixed-to-floating rate subordinated notes (“Notes”). The Notes have a stated maturity of January 30, 2032,and are redeemable by us at our option, in whole or in part, on or after January 30, 2027on any interest payment date at a redemption of price of 100% of the principal amount of the Notes being redeemed. The Notes arenot* subject to redemption at the option of the holder. The Notes will bear interest at a fixed rate of 3.25% per year until* January 29, 2027.Commencing on January 30, 2027and through the stated maturity date of January 30, 2032,the interest rate will reset quarterly at a variable rate equal to the then-current Three-Month Term SOFR plus 212 basis points. On December 15, 2021,*we injected $70.0 million of the issuance proceeds into our bank as an increase to equity capital.
On* January 14, 2022,we issued an additional $15.0 million of Notes to certain institutional accredited investors, reflecting an expansion of the$75.0* million issuance completed on* December 15, 2021.The additional $15.0 million issuance was completed on the same terms as the prior offering and under the existing indenture. On January 14, 2022,*we injected $15.0 million of the issuance proceeds into our bank as an increase to equity capital.
Our unamortized debt issuance costs were $0.7 million and $1.0 million as of* December 31, 2024and2023*, respectively.
NOTE20 - REGULATORY MATTERS
We are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors, and the regulators can lower classifications in certain cases. Failure to meet various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements.
The prompt corrective action regulations providefive classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms arenot used to represent overall financial condition. If an institution isnot well capitalized, regulatory approval is required to accept brokered deposits. Subject to limited exceptions,no institution* maymake a capital distribution if, after making the distribution, it would be undercapitalized. If an institution is undercapitalized, it is subject to close monitoring by its principal federal regulator, its asset growth and expansion are restricted, and plans for capital restoration are required. In addition, further specific types of restrictions maybe imposed on the institution at the discretion of the federal regulator. At year-end2024* and2023, our bank was in the well capitalized category under the regulatory framework for prompt corrective action. There areno conditions or events since* December 31, 2024* that we believe have changed our bank’s categorization.
F-84
NOTE20 - REGULATORY MATTERS (Continued)
Our actual capital levels and minimum required levels at year-end2024 and2023 were:
| Minimum Required | ||||||||
|---|---|---|---|---|---|---|---|---|
| to be Well | ||||||||
| Minimum Required · Capitalized Under | ||||||||
| for Capital · Prompt Corrective | ||||||||
| Actual · Adequacy Purposes · Action Regulations | ||||||||
| (Dollars in thousands) · Amount · Ratio · Amount · Ratio · Amount · Ratio | ||||||||
| Total capital (to risk weighted assets) | ||||||||
| Consolidated | $777,857 | 14.2% | $439,031 | 8.0% | $ | NA | NA | % |
| Bank | 759,146 | 13.9 | 435,793 | 8.0 | 544,741 | 10.0 | ||
| Tier 1 capital (to risk weighted assets) | ||||||||
| Consolidated | 633,134 | 11.5 | 329,274 | 6.0 | NA | NA | ||
| Bank | 703,737 | 12.9 | 326,845 | 6.0 | 435,793 | 8.0 | ||
| Common equity (to risk weighted assets) | ||||||||
| Consolidated | 584,879 | 10.7 | 246,955 | 4.5 | NA | NA | ||
| Bank | 703,737 | 12.9 | 245,134 | 4.5 | 354,082 | 6.5 | ||
| Tier 1 capital (to average assets) | ||||||||
| Consolidated | 633,134 | 10.6 | 238,934 | 4.0 | NA | NA | ||
| Bank | 703,737 | 11.9 | 237,447 | 4.0 | 296,808 | 5.0 | ||
| Total capital (to risk weighted assets) | ||||||||
| Consolidated | $710,905 | 13.7% | $415,841 | 8.0% | $ | NA | NA | % |
| Bank | 694,431 | 13.4 | 414,019 | 8.0 | 517,524 | 10.0 | ||
| Tier 1 capital (to risk weighted assets) | ||||||||
| Consolidated | 570,730 | 11.0 | 311,881 | 6.0 | NA | NA | ||
| Bank | 643,227 | 12.4 | 310,514 | 6.0 | 414,019 | 8.0 | ||
| Common equity (to risk weighted assets) | ||||||||
| Consolidated | 523,160 | 10.1 | 233,911 | 4.5 | NA | NA | ||
| Bank | 643,227 | 12.4 | 232,886 | 4.5 | 336,391 | 6.5 | ||
| Tier 1 capital (to average assets) | ||||||||
| Consolidated | 570,730 | 10.8 | 210,527 | 4.0 | NA | NA | ||
| Bank | 643,227 | 12.2 | 210,427 | 4.0 | 263,034 | 5.0 | ||
F-85
NOTE20 – REGULATORY MATTERS(Continued)
Under the final BASEL III capital rules that became effective on* January 1, 2015,there is a requirement for a common equity Tier1* capital conservation buffer of 2.5% of risk-weighted assets which is in addition to the other minimum risk-based capital standards in the rule. Institutions that donot meet this required capital buffer will become subject to progressively more stringent limitations on the percentage of earnings that can be paid out in cash dividends or used for stock repurchases and on the payment of discretionary bonuses to senior executive management. The capital buffer requirement was phased in overthree years beginning in2016. The capital buffer requirement raised the minimum required common equity Tier1 capital ratio to 7.0%, the Tier1 capital ratio to 8.5% and the total capital ratio to 10.5% on a fully phased-in basis on* January 1, 2019.We believe that, as of December 31, 2024*, our bank meets all capital adequacy requirements under the BASEL III capital rules on a fully phased-in basis.
Federal and state banking laws and regulations place certain restrictions on the amount of dividends our bank can transfer to Mercantile and on the capital levels that must be maintained. At year-end2024, under the most restrictive of these regulations, our bank could distribute $130 million to Mercantile as dividends without prior regulatory approval. Our and our bank’s ability to pay cash and stock dividends is subject to limitations under various laws and regulations and to prudent and sound banking practices. On* January 11, 2024,our Board of Directors declared a cash dividend on our common stock in the amount of $0.35 per share that was paid on March 13, 2024 to shareholders of record as of March 1, 2024.On April 11, 2024,our Board of Directors declared a cash dividend on our common stock in the amount of $0.35 per share that was paid on June 19, 2024 to shareholders of record as of June 7, 2024.On July 11, 2024,our Board of Directors declared a cash dividend on our common stock in the amount of $0.36 per share that was paid on September 18, 2024 to shareholders of record as of September 6, 2024.On October 10, 2024,our Board of Directors declared a cash dividend on our common stock in the amount of $0.36 per share that was paid on December 18, 2024 to shareholders of record as of December 6, 2024.*
As of* December 31, 2024*, we had the ability to repurchase up to $6.8 million in common stock shares from time to time in open market transactions at prevailing market prices or by other means in accordance with applicable regulations as part of a $20.0 million common stock repurchase program announced in* May 2021.No shares were repurchased during2024* or2023. Historically, stock repurchases have been funded from cash dividends paid to us from our bank. Additional repurchases* may*be made in future periods under the authorized plan or a new plan, which would also likely be funded from cash dividends paid to us from our bank. The actual timing, number and value of shares repurchased will be determined by us in our discretion and will depend on a number of factors, including the stock price, capital position, financial performance, general market and economic conditions, alternative uses of capital and applicable legal requirements.
Our consolidated capital levels as of* December 31, 2024and2023* include $48.3 million and $47.6 million, respectively, of trust preferred securities. Under applicable Federal Reserve guidelines, the trust preferred securities constitute a restricted core capital element. The guidelines provide that the aggregate amount of restricted core capital elements that* maybe included in Tier1* capital mustnot exceed 25% of the sum of all core capital elements, including restricted core capital elements, net of goodwill less any associated deferred tax liability. Our ability to include the trust preferred securities in Tier1 capital in accordance with the guidelines isnot affected by the provision of the Dodd-Frank Act generally restricting such treatment, because (i) the trust preferred securities were issued before* May 19, 2010,and (ii) our total consolidated assets as of December 31, 2009were less than $15.0 billion. At December 31, 2024and2023*, all $48.3 million and $47.6 million, respectively, of the trust preferred securities were included as Tier1 capital of Mercantile.
F-86
NOTE21 – MERCANTILE BANK CORPORATION (PARENT COMPANY ONLY)
CONDENSED FINANCIAL STATEMENTS
CONDENSED BALANCE SHEETS
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| ASSETS | ||
| Cash and cash equivalents | $17,420 | $18,969 |
| Investments in subsidiaries | 691,563 | 629,710 |
| Other assets | 18,188 | 15,122 |
| Total assets | $727,171 | $663,801 |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||
| Liabilities | $3,001 | $3,040 |
| Subordinated debentures | 50,330 | 49,644 |
| Subordinated notes | 89,314 | 88,971 |
| Shareholders’ equity | 584,526 | 522,146 |
| Total liabilities and shareholders’ equity | $727,171 | $663,801 |
CONDENSED STATEMENTS OF INCOME
| (Dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Income | |||
| Interest and dividends from subsidiaries | $30,061 | $26,660 | $26,056 |
| Total income | 30,061 | 26,660 | 26,056 |
| Expenses | |||
| Interest expense | 8,203 | 8,091 | 6,104 |
| Other operating expenses | 5,647 | 5,674 | 5,645 |
| Total expenses | 13,850 | 13,765 | 11,749 |
| Income before income tax benefit and equity in undistributed net income of subsidiary | 16,211 | 12,895 | 14,307 |
| Federal income tax benefit | (3,240) | (2,858) | (2,535) |
| Equity in undistributed net income of subsidiary | 60,142 | 66,464 | 44,221 |
| Net income | $79,593 | $82,217 | $61,063 |
| Other comprehensive income (loss) | 662 | 14,854 | (61,612) |
| Comprehensive income (loss) | $80,255 | $97,071 | $(549) |
F-87
NOTE21 – MERCANTILE BANK CORPORATION (PARENT COMPANY ONLY)
CONDENSED FINANCIAL STATEMENTS (Continued)
CONDENSED STATEMENTS OF CASH FLOWS
| (Dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Cash flows from operating activities | |||
| Net income | $79,593 | $82,217 | $61,063 |
| Adjustments to reconcile net income to net cash from operating activities: | |||
| Equity in undistributed net income of subsidiary | (60,142) | (66,464) | (44,221) |
| Stock-based compensation expense | 3,316 | 3,384 | 3,377 |
| Stock grants to directors for retainer fees | 423 | 350 | 359 |
| Change in other assets | (4,116) | (128) | 858 |
| Change in other liabilities | 990 | 1,045 | 1,636 |
| Net cash from operating activities | 20,064 | 20,404 | 23,072 |
| Cash flows from investing activities | |||
| Net capital investment into subsidiaries | 0 | 0 | (15,000) |
| Net cash for investing activities | 0 | 0 | (15,000) |
| Cash flows from financing activities | |||
| Stock option exercises, net of cashless exercises | 0 | 0 | 36 |
| Employee stock purchase plan | 50 | 45 | 45 |
| Dividend reinvestment plan | 810 | 891 | 867 |
| Net proceeds from subordinated notes issuance | 0 | 0 | 14,645 |
| Cash dividends on common stock | (22,473) | (21,004) | (19,602) |
| Net cash for financing activities | (21,613) | (20,068) | (4,009) |
| Net change in cash and cash equivalents | (1,549) | 336 | 4,063 |
| Cash and cash equivalents at beginning of period | 18,969 | 18,633 | 14,570 |
| Cash and cash equivalents at end of period | $17,420 | $18,969 | $18,633 |
NOTE22 – SUBSEQUENT EVENTS
On* January 16, 2025,our Board of Directors declared a cash dividend on our common stock in the amount of $0.37 per share that will be paid on March 19, 2025 to shareholders of record as of March 7, 2025.*
F-88
EXHIBIT INDEX
| EXHIBIT NO. | EXHIBIT DESCRIPTION |
| 3.1 | Articles of Incorporation of Mercantile Bank Corporation, including all amendments thereto, incorporated by reference to Exhibit 3.1 of our Form S-4 Registration Statement filed February 16, 2022 |
| 3.2 | Our Amended and Restated By-laws dated as of February 26, 2015 are incorporated by reference to exhibit 3.1 to our Current Report on Form 8-K filed February 26, 2015 |
| 4.1 | Instruments defining the Rights of Security Holders – reference is made to Exhibits 3.1 and 3.2. In accordance with Regulation S-K Item 601(b)(4), Mercantile Bank Corporation is not filing copies of instruments defining the rights of holders of long-term debt because none of those instruments authorizes debt in excess of 10% of the total assets of Mercantile Bank Corporation and its subsidiaries on a consolidated basis. Mercantile Bank Corporation hereby agrees to furnish a copy of any such instrument to the Securities and Exchange Commission upon request. |
| 4.2 | Subordinated indenture, dated December 15, 2021, by and between Mercantile Bank Corporation and Wilmington Trust, National Association, as trustee, incorporated by reference to our Current Report on Form 8-K filed December 17, 2021 |
| 4.3 | First Supplemental Indenture to Subordinated indenture, dated December 15, 2021, by and between Mercantile Bank Corporation and Wilmington Trust, National Association, as trustee, incorporated by reference to our Current Report on Form 8-K filed December 17, 2021 |
| 4.4 | Form of 3.25% Fixed-to-Floating Rate Subordinated Note due 2032, incorporated by reference to our Current Report on Form 8-K filed December 17, 2021 |
| 4.5 | Form of Subordinated Note Purchase Agreement dated December 15, 2021, by and among Mercantile Bank Corporation and the Purchasers, incorporated by reference to our Current Report on Form 8-K filed December 17, 2021 |
| 4.6 | Form of Registration Rights Agreement dated December 15, 2021, by and among Mercantile Bank Corporation and the Purchasers, incorporated by reference to our Current Report on Form 8-K filed December 17, 2021 |
| 10.1 | Form of Mercantile Bank Split Dollar Agreement that has been entered into between our bank and each of Robert B. Kaminski, Jr., Charles E. Christmas, and certain other officers of our bank is incorporated by reference to exhibit 10.33 of our Form 10-K for the year ended December 31, 2005* |
| 10.2 | Mercantile Bank Corporation Employee Stock Purchase Plan of 2014 is incorporated by reference to exhibit 4(b) of our Registration Statement on Form S-8 that became effective on June 27, 2014 |
| 10.3 | Amended and Restated Employment Agreement of Robert B. Kaminski, Jr. dated November 29, 2018, effective December 31, 2018, incorporated by reference to exhibit 10.1 of our Form 8-K filed December 3, 2018* |
| EXHIBIT NO. | EXHIBIT DESCRIPTION |
| 10.4 | Amended and Restated Employment Agreement of Charles E. Christmas dated December 19, 2024, effective January 1, 2025, incorporated by reference to exhibit 10.3 of our Form 8-K filed December 19, 2024* |
| 10.5 | Amended and Restated Employment Agreement of Raymond E. Reitsma dated December 19, 2024, effective January 1, 2025, incorporated by reference to exhibit 10.2 of our Form 8-K filed December 19, 2024* |
| 10.6 | Amended and Restated Employment Agreement of Robert T. Worthington dated December 19, 2024, effective January 1, 2025, incorporated by reference to exhibit 10.5 of our Form 8-K filed December 19, 2024* |
| 10.7 | Amended and Restated Employment Agreement of Brett E. Hoover dated December 19, 2024, effective January 1, 2025, incorporated by reference to exhibit 10.4 of our Form 8-K filed December 19, 2024* |
| 10.8 | Amended and Restated Change in Control Agreement of Robert B. Kaminski, Jr. dated November 29, 2018, effective December 31, 2018, incorporated by reference to exhibit 10.6 of our Form 8-K filed December 3, 2018* |
| 10.9 | Amended and Restated Change in Control Agreement of Charles E. Christmas dated November 29, 2018, effective December 31, 2018, incorporated by reference to exhibit 10.7 of our Form 8-K filed December 3, 2018* |
| 10.10 | Amended and Restated Employment Agreement of Scott P. Setlock effective January 1, 2024, incorporated by reference to exhibit 10.3 of our Form 8-K filed June 3, 2024* |
| 10.11 | First Amendment to Amended and Restated Employment Agreement of Scott P. Setlock dated May 31, 2024, incorporated by reference to exhibit 10.4 of our Form 8-K filed June 3, 2024* |
| 10.12 | 2023 Mercantile Executive Officer Bonus Plan, incorporated by reference to exhibit 10.1 of our Form 8-K filed June 22, 2023* |
| 10.13 | 2024 Mercantile Executive Officer Bonus Plan, incorporated by reference to exhibit 10.1 of our Form 8-K filed July 11, 2024* |
| 10.14 | 2024 Mercantile Bank Nonqualified Deferred Compensation Plan #2, incorporated by reference to exhibit 10.1 of our Form 8-K filed with the SEC on November 25, 2024* |
| 10.15 | Second Amendment to the Mercantile Bank Amended and Restated Deferred Compensation Plan, incorporated by reference to exhibit 10.2 of our Form 8-K filed with the SEC on November 25, 2024* |
| 10.16 | Mercantile Bank Rabbi Directed Trust Agreement, incorporated by reference to exhibit 10.3 of our Form 8-K filed with the SEC on November 25, 2024* |
| 10.17 | Mercantile Bank Corporation Stock Incentive Plan of 2020, incorporated by reference to Appendix A to Mercantile’s Definitive Proxy Statement on Schedule 14A filed April 9, 2020* |
| 10.18 | Mercantile Bank Corporation Stock Incentive Plan of 2023, incorporated by reference to exhibit 99 of our Form S-8 filed June 12, 2023* |
| 10.19 | Form of Performance-Based Restricted Stock Award Agreement, in connection with the Mercantile Bank Corporation Stock Incentive Plan of 2020, incorporated by reference to exhibit 10.17 of our Form 10-K for the year ended December 31, 2020* |
| 10.20 | Form of Performance-Based Restricted Stock Award Agreement, in connection with the Mercantile Bank Corporation Stock Incentive Plan of 2023, incorporated by reference to exhibit 10.1 of our Form 8-K filed February 6, 2025* |
| 10.21 | Form of Standard Restricted Stock Award Agreement, in connection with the Mercantile Bank Corporation Stock Incentive Plan of 2023, incorporated by reference to exhibit 10.2 of our Form 8-K filed on February 6, 2025* |
| 10.22 | Director Fee Summary* |
| 14 | Code of Ethics |
| 19 | Policy on Insider Trading |
| 21 | Subsidiaries of the Company |
| 23.1 | Consent of Plante & Moran, PLLC |
| 23.2 | Consent of BDO USA, P.C. |
| 31 | Rule 13a-14(a) Certifications |
| 32.1 | Section 1350 Chief Executive Officer Certification |
| 32.2 | Section 1350 Chief Financial Officer Certification |
| 97 | Clawback Policy |
| EXHIBIT NO. | EXHIBIT DESCRIPTION |
| 101 | The following information from Mercantile’s Annual Report on Form 10-K for the year ended December 31, 2024, formatted in Inline XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income (Loss), (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
- Management contract or compensatory plan.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on March 3, 2025.
MERCANTILE BANK CORPORATION
/s/ Raymond E. Reitsma
Raymond E. Reitsma
President and Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on March 3, 2025.
| /s/ Michael S. Davenport Michael S. Davenport, Director | /s/ Michael H. Price Michael H. Price, Chairman of the Board |
|---|---|
| /s/ Thomas D. Dickinson Thomas D. Dickinson, Director | /s/ David B. Ramaker David B. Ramaker, Director |
| /s/ Michelle L. Eldridge Michelle L. Eldridge, Director | /s/ Nelson F. Sanchez Nelson F. Sanchez, Director |
| /s/ Joseph D. Jones Joseph D. Jones, Director | /s/ Sara A. Schmidt Sara A. Schmidt, Director |
| /s/ Robert B. Kaminski Jr. Robert B. Kaminski Jr., Director | /s/ Amy L. Sparks Amy L. Sparks, Director |
| /s/ Richard D. MacDonald Richard D. MacDonald, Director | /s/ Shoran R. Williams Shoran R. Williams, Director |
| /s/ Raymond E. Reitsma Raymond E. Reitsma Director, President and Chief Executive Officer (principal executive officer) | /s/ Charles E. Christmas Charles E. Christmas, Executive Vice President, Chief Financial Officer and Treasurer (principal financial and accounting officer) |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.