Skip to main content

First Internet Bancorp

For the period ended Dec 31, 2023. Filed Mar 13, 2024.

View on SEC.gov

About 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.

FY2023 · Filed Mar 13, 2024

INBK$25.64+1.1%Stored close · as of Nov 9, 2026

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

See the whole filing, with its images and exhibits

Item 16. Form 10-K Summary

None.

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 13, 2024.

FIRST INTERNET BANCORP
By:/s/ David B. Becker
David B. Becker,Chairman 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 13, 2024.

/s/ David B. Becker/s/ Kenneth J. Lovik
David B. Becker,Chairman and Chief Executive Officer(Principal Executive Officer)Kenneth J. Lovik,Executive Vice President andChief Financial Officer(Principal Financial Officer and Principal Accounting Officer)
**
Aasif M. Bade, DirectorJoseph A. Fenech, Director
**
Justin P. Christian, DirectorJean L. Wojtowicz, Director
**
Ann Colussi Dee, DirectorJohn K. Keach, Jr., Director
  • David B. Becker, by signing his name hereto, does hereby sign this document on behalf of each of the above-named directors of the Registrant pursuant to powers of attorney duly executed by such persons.
By:/s/ David B. Becker
David B. Becker,Attorney-in-Fact

Reports of Independent Registered Public Accounting Firm

To the Shareholders, Board of Directors and Audit Committee

Fishers, Indiana

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of First Internet Bancorp (the “Company”) as of December 31, 2023 and 2022, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 13, 2024, expressed an unqualified opinion thereon.

Emphasis of Matter

As discussed in Note 1, Note 4, and Note 22 to the consolidated financial statements, in 2023, the Company changed its method of accounting for credit losses on financial instruments due to the adoption of Accounting Standards Codification Topic 326: Financial Instruments – Credit Losses. Our opinion is not modified with respect to this matter.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.

We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

Allowance for Credit Losses (ACL) – Loans – Qualitative Adjustments

As described in Note 1, Note 4, and Note 22 of the consolidated financial statements and referred to in the change in accounting principle explanatory paragraph above, on January 1, 2023, the Company adopted ASU 2016-13: Financial Instruments - Credit losses (“ASC 326”): Measurement of Credit Losses on Financial Instruments, as amended, which replaces the incurred loss methodology with an expected credit loss (“CECL”) methodology.

As of December 31, 2023, the ACL on loans was $38,774,000. The ACL for loans represents management's estimate of all expected credit losses over the expected life of the Company’s existing loan portfolio. Management estimates the ACL balance using relevant available information about the collectability of cash flows, from internal and external sources, including historical information relating to past events, current conditions, and reasonable and supportable forecasts of future economic conditions. When the Company is unable to forecast future economic events, management may revert to historical information. The Company utilized a discounted cash flow (“DCF”) method to estimate the quantitative portion of the allowance for credit losses for loans evaluated on a collective pooled basis. Due to its minimal loss history, the Company elected to use peer data for a more reasonable calculation. The Company also includes qualitative adjustments to the allowance based on factors and considerations that have not otherwise been fully accounted for.

We have identified auditing the qualitative adjustments as a critical audit matter as management’s determination of the qualitative adjustments used in the ACL is subjective and involves significant management judgments; and our audit procedures related to the qualitative adjustments involved a high degree of auditor judgment and required significant audit effort, including the need to involve more experienced audit personnel.

The primary procedures we performed to address this critical audit matter included:

Testing the design and operating effectiveness of controls over the qualitative adjustments used in the ACL calculation including controls addressing the:

Significant assumptions and judgments applied in the development of the qualitative adjustments.

Mathematical accuracy of the qualitative adjustments applied to the loan segments in the ACL calculation.

Substantively testing management's determination of the qualitative adjustments used in the ACL estimate, including:

Testing management’s process for developing the qualitative adjustments, which included assessing the relevance and reliability of data used to develop the qualitative adjustments, including evaluating their judgments and assumptions for reasonableness. Among other procedures, our evaluation considered evidence from internal and external sources.

Analytically evaluating the qualitative adjustments for directional consistency, testing for reasonableness, and obtaining evidence for significant changes.

Testing the mathematical accuracy of the qualitative adjustments applied to the loan segments in the ACL calculation.

/s/FORVIS, LLP

We have served as the Company's auditor since 2004.

Indianapolis, Indiana

March 13, 2024

Reports of Independent Registered Public Accounting Firm

To the Shareholders, Board of Directors and Audit Committee

Fishers, Indiana

Opinion on the Internal Control Over Financial Reporting

We have audited First Internet Bancorp’s (the “Company”) internal control over financial reporting as of December 31, 2023 based on criteria established in Internal Control – Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework: (2013)issued by COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of December 31, 2023 and 2022, and for each of the three years in the period ended December 31, 2023, and our report dated March 13, 2024, expressed an unqualified opinion on those financial statements.

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management’s Assessment of Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definitions and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of reliable financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

/s/ FORVIS, LLP

Indianapolis, Indiana

March 13, 2024

(Amounts in thousands except share data)

December 31,
20232022
Assets
Cash and due from banks$8,269$17,426
Interest-bearing demand deposits397,629239,126
Total cash and cash equivalents405,898256,552
Securities available-for-sale - at fair value (amortized cost of $513,315 in 2023 and $436,183 in 2022)474,855390,384
Securities held-to-maturity - at amortized cost, net of allowance for credit losses of $0.3 million in 2023 (fair value of $207,572 in 2023 and $168,483 in 2022)227,153189,168
Loans held-for-sale (includes $9,110 at fair value in 2022)22,05221,511
Loans3,840,2203,499,401
Allowance for credit losses - loans(38,774)(31,737)
Net loans3,801,4463,467,664
Accrued interest receivable26,74621,069
Federal Home Loan Bank of Indianapolis stock28,35028,350
Cash surrender value of bank-owned life insurance40,88239,859
Premises and equipment, net73,46372,711
Goodwill4,6874,687
Servicing asset, at fair value10,5676,255
Other real estate owned375—
Accrued income and other assets51,09844,894
Total assets$5,167,572$4,543,104
Liabilities and shareholders’ equity
Liabilities
Noninterest-bearing deposits$123,464$175,315
Interest-bearing deposits3,943,5093,265,930
Total deposits4,066,9733,441,245
Advances from Federal Home Loan Bank614,934614,928
Subordinated debt, net of unamortized discounts and debt issuance costs of $2,162 in 2023 and $2,468 in 2022104,838104,532
Accrued interest payable3,8482,913
Accrued expenses and other liabilities14,18414,512
Total liabilities4,804,7774,178,130
Commitments and Contingencies
Shareholders’ equity
Preferred stock, no par value; 4,913,779 shares authorized; issued and outstanding - none——
Voting common stock, no par value; 45,000,000 shares authorized; 8,644,451 and 9,065,883 shares issued and outstanding in 2023 and 2022, respectively184,700192,935
Nonvoting common stock, no par value; 86,221 shares authorized; issued and outstanding - none——
Retained earnings207,470205,675
Accumulated other comprehensive loss(29,375)(33,636)
Total shareholders’ equity362,795364,974
Total liabilities and shareholders’ equity$5,167,572$4,543,104

(Amounts in thousands except share and per share data)

Year Ended December 31,
202320222021
Interest income
Loans$192,337$140,600$123,467
Securities – taxable17,18910,7117,970
Securities – non-taxable3,5321,7671,017
Other earning assets26,3843,8301,429
Total interest income239,442156,908133,883
Interest expense
Deposits143,36341,83229,822
Other borrowed funds21,17517,98317,505
Total interest expense164,53859,81547,327
Net interest income74,90497,09386,556
Provision for credit losses - loans15,4544,9771,030
Benefit for credit losses - debt securities held-to-maturity(42)——
Provision for credit losses - off-balance sheet commitments1,241——
Net interest income after provision for credit losses58,25192,11685,526
Noninterest income
Service charges and fees8511,0711,114
Loan servicing revenue3,8332,5731,934
Loan servicing asset revaluation(1,463)(1,639)(1,069)
Mortgage banking activities765,46415,050
Gain on sale of loans20,52611,37211,598
Gain on sale of premises and equipment——2,523
Other2,3022,4161,694
Total noninterest income26,12521,25732,844
Noninterest expense
Salaries and employee benefits45,32241,55338,223
Marketing, advertising and promotion2,5673,5543,261
Consulting and professional fees3,0824,8264,054
Data processing2,3731,9891,649
Loan expenses5,7564,4352,112
Premises and equipment10,59910,6887,063
Deposit insurance premium3,8801,1521,213
Other5,8575,0764,223
Total noninterest expense79,43673,27361,798
Income before income taxes4,94040,10056,572
Income tax (benefit) provision(3,477)4,5598,458
Net income$8,417$35,541$48,114
Income per share of common stock
Basic$0.95$3.73$4.85
Diluted0.953.704.82
Weighted-average number of common shares outstanding
Basic8,837,5589,530,9219,918,083
Diluted8,858,8909,595,1159,976,261
Dividends declared per share$0.24$0.24$0.24

(Amounts in thousands)

Year Ended December 31,
202320222021
Net income$8,417$35,541$48,114
Other comprehensive income (loss)
Securities available-for-sale
Net unrealized holding gains (losses) on securities available-for-sale recorded within other comprehensive income before income tax7,339(42,336)(4,087)
Income tax provision (benefit)1,682(9,060)(1,064)
Net effect on other comprehensive income (loss)5,657(33,276)(3,023)
Securities held-to-maturity
Reclassification of securities from available-for-sale to held-to-maturity—(5,402)—
Amortization of net unrealized holding losses on securities transferred from available-for-sale to held-to-maturity778844—
Income tax provision (benefit)198(1,039)—
Net effect on other comprehensive income (loss)580(3,519)—
Cash flow hedges
Net unrealized holding (losses) gains on cash flow hedging derivatives recorded within other comprehensive income before income tax(2,566)19,09111,138
Income tax (benefit) provision(590)4,8931,958
Net effect on other comprehensive (loss) income(1,976)14,1989,180
Total other comprehensive income (loss)4,261(22,597)6,157
Comprehensive income$12,678$12,944$54,271

Consolidated Statements of Shareholders’ Equity

(Amounts in thousands except share and per share data)

Voting andNonvotingCommonStock · RetainedEarnings · AccumulatedOtherComprehensiveLoss · TotalShareholders’Equity
Balance, January 1, 2021$221,408$126,732$(17,196)$330,944
Net income—48,114—48,114
Other comprehensive income——6,1576,157
Dividends declared ($0.24 per share)—(2,415)—(2,415)
Repurchased shares of common stock (100,000)(4,436)——(4,436)
Recognition of the fair value of share-based compensation2,393——2,393
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units21——21
Common stock redeemed for the net settlement of share-based awards(440)——(440)
Balance, December 31, 2021$218,946$172,431$(11,039)$380,338
Net income—35,541—35,541
Other comprehensive loss——(22,597)(22,597)
Dividends declared ($0.24 per share)—(2,297)—(2,297)
Repurchased shares of common stock (779,956)(27,780)——(27,780)
Recognition of the fair value of share-based compensation2,035——2,035
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units21——21
Common stock redeemed for the net settlement of share-based awards(287)——(287)
Balance, December 31, 2022$192,935$205,675$(33,636)$364,974
Impact of adoption of new accounting standards (1)—(4,491)—(4,491)
Net income—8,417—8,417
Other comprehensive income——4,2614,261
Dividends declared ($0.24 per share)—(2,131)—(2,131)
Repurchased shares of common stock (502,525)(9,248)——(9,248)
Excise tax on repurchase of common stock(92)(92)
Recognition of the fair value of share-based compensation1,258——1,258
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units9——9
Common stock redeemed for the net settlement of share-based awards(162)——(162)
Balance, December 31, 2023$184,700$207,470$(29,375)$362,795

1 Reflects the impact of adopting Accounting Standards Update (“ASU”) 2016-13.

(Amounts in thousands)

Year Ended December 31,
202320222021
Operating activities
Net income$8,417$35,541$48,114
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization5,7488,7298,775
Increase in cash surrender value of bank-owned life insurance(1,023)(959)(948)
Provision for credit losses16,6534,9771,030
Share-based compensation expense1,2582,0352,393
Loans originated for sale(328,146)(518,870)(814,671)
Proceeds from sale of loans originated for sale342,684558,817832,089
Gain on sale of loans(20,997)(17,473)(29,401)
Decrease in fair value of loans held-for-sale143184718
(Gain) loss on derivatives(384)(2,569)1,513
Settlement of derivatives——(1,859)
Gain on sale of premises and equipment——(2,523)
Net change in servicing asset1,4631,6391,069
Net deferred income tax(4,353)4,6322,434
Net change in other assets(6,625)9,8157,028
Net change in other liabilities(3,158)(3,775)(921)
Net cash provided by operating activities11,68082,72354,840
Investing activities
Net loan activity, excluding sales and purchases(67,851)(214,761)316,002
Proceeds from sales of other real estate owned—1,188—
Net proceeds from sales of portfolio loans—14,46621,093
Maturities of securities available-for-sale53,14280,223166,260
Purchase of securities available-for-sale(130,772)(12,969)(282,226)
Maturities and calls of securities held-to-maturity19,1047,9028,525
Purchase of securities held-to-maturity(53,573)(41,246)—
Redemption of Federal Home Loan Bank of Indianapolis stock—431—
Purchase of Federal Home Loan Bank of Indianapolis stock—(3,131)—
Net proceeds from sale of premises and equipment——8,116
Purchase of premises and equipment(5,367)(17,517)(29,892)
Loans purchased(284,722)(412,109)(168,438)
Other investing activities(4,464)(3,510)4,434
Net cash (used in) provided by investing activities(474,503)(601,033)43,874
Financing activities
Net change in deposits623,818262,286(91,926)
Cash dividends paid(2,156)(2,317)(2,415)
Net proceeds from issuance of subordinated debt——58,658
Repayment of subordinated debt——(35,000)
Repurchase of common stock(9,340)(27,780)(4,436)
Proceeds from advances from Federal Home Loan Bank475,000615,000440,000
Repayment of advances from Federal Home Loan Bank(475,000)(515,000)(440,000)
Other, net(153)(287)(441)
Net cash provided by (used in) financing activities612,169331,902(75,560)
Net increase (decrease) in cash and cash equivalents149,346(186,408)23,154
Cash and cash equivalents, beginning of year256,552442,960419,806
Cash and cash equivalents, end of year$405,898$256,552$442,960
Supplemental disclosures of cash flows information
Cash paid during the year for interest163,60458,92046,748
Cash paid during the year for taxes9392,0057,045
Loans transferred to other real estate owned375—1,188
Loans transferred to held-for-sale from portfolio—14,04920,145
Cash dividends declared, not paid519544585
Securities purchases settled in subsequent period2,6322,997—
Transfer of available-for-sale mortgage-backed securities to held-to-maturity mortgage-backed securities at fair value—96,220—

Note 1: Basis of Presentation and Summary of Significant Accounting Policies

The accounting policies of First Internet Bancorp and its subsidiaries (the “Company”) conform to accounting principles generally accepted in the United States of America (“GAAP”). A summary of the Company’s significant accounting policies follows:

Description of Business

The Company was incorporated on September 15, 2005, and consummated a plan of exchange on March 21, 2006, by which the Company became a bank holding company and 100% owner of First Internet Bank of Indiana (the “Bank”). The Company elected to and became a financial holding company, effective as of September 1, 2022.

The Bank offers a wide range of commercial, small business, consumer and municipal banking products and services. The Bank conducts its consumer and small business deposit operations primarily through digital channels on a nationwide basis and has no traditional branch offices. The Bank is subject to competition from other financial institutions. The Bank is regulated by certain state and federal agencies and undergoes periodic examinations by those regulatory authorities.

The Bank hasthree wholly owned subsidiaries. JKH Realty Services, LLC was established on August 20, 2012 as a single member limited liability company wholly owned by the Bank to manage other real estate owned properties as needed. First Internet Public Finance Corp., a wholly-owned subsidiary of the Bank, was incorporated on March 6, 2017 and was established to provide municipal finance lending and leasing products to government entities and to purchase, manage, service, and safekeep municipal securities. SPF15, Inc., a wholly-owned subsidiary of the Bank, was incorporated on August 31, 2018 and was established to acquire and hold real estate.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and its direct and indirect subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. The Company’s business activities are currently limited toone reporting unit and reportable segment, which is commercial banking.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Company utilizes processes that involve the use of significant estimates and the judgment of management in determining the amount of the Company’s allowance for credit losses, income taxes, valuation and impairments of investment securities and goodwill, as well as fair value measurements of derivatives, loans held-for-sale and other real estate owned. Actual results could differ from those estimates.

Securities

The Company classifies its securities in one of three categories and accounts for the investments as follows:

Securities that the Company has the positive intent and ability to hold to maturity are classified as “held-to-maturity” and reported at amortized cost.

Securities that are acquired and held principally for the purpose of selling them in the near term with the objective of generating economic profits on short-term differences in market characteristics are classified as “trading securities” and reported at fair value, with unrealized gains and losses included in earnings. The Company had no securities classified as “trading securities” at December 31, 2023 or 2022.

Securities not classified as either “held-to-maturity” or “trading securities” are classified as “available-for-sale” and reported at fair value, with unrealized gains and losses, after applicable taxes, excluded from earnings and reported in a separate component of shareholders’ equity.

Interest and dividend income, adjusted by amortization of premium or discount, is included in earnings using the effective interest rate method. Purchases and sales of securities are recorded in the consolidated balance sheets on the trade date. Gains and losses from the sale or disposal of securities are recognized as of the trade date in the consolidated statements of income for the period in which securities are sold or otherwise disposed of. Gains and losses on sales of securities are determined using the specific-identification method.

Loans Held-for-Sale

Loans originated and intended for sale in the secondary market under best-efforts pricing agreements are carried at the lower of cost or fair value in the aggregate. Net unrealized losses, if any, are recognized through a valuation allowance by charges to noninterest income.

Loans originated and intended for sale in the secondary market under mandatory pricing agreements are carried at fair value to facilitate hedging of the loans. Gains and losses resulting from changes in fair value are recognized in noninterest income.

Gains and losses on loan sales are recorded in noninterest income, and direct loan origination costs and fees are deferred at origination of the loan and are recognized in noninterest income upon sale of the loan.

Revenue Recognition

The Company recognizes revenues as they are earned based on contractual terms, as transactions occur, or as services are provided and collectability is reasonably assured. The Company's principal source of revenue is interest income from loans and leases and investment securities.

Interest income on loans is accrued as earned using the interest method based on unpaid principal balances except for interest on loans in nonaccrual status. Interest on loans in nonaccrual status is recorded as a reduction of loan principal when received.

Premiums and discounts are amortized using the effective interest rate method.

Loan fees, net of certain direct origination costs, primarily salaries and wages, are deferred and amortized to interest income as a yield adjustment over the life of the loan.

The Company also earns noninterest income through a variety of financial and transaction services provided to commercial and consumer clients such as deposit account, debit card, mortgage banking, portfolio loan sales and sales of the government-guaranteed portion of U.S. Small Business Administration loans. Revenue is recorded for noninterest income based on the contractual terms for the service or transaction performed. In certain circumstances, noninterest income is reported net of associated expenses.

Loans

Loans that management intends to hold until maturity are reported at their outstanding principal balance adjusted for unearned income, charge-offs, the allowance for credit losses (“ACL”), any unamortized deferred fees or costs on originated loans, unamortized premiums or discounts on purchased loans and any carrying value adjustments related to terminated interest rate swaps associated with loans.

For loans recorded at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are recorded in accordance with our revenue recognition policy.

Adoption of new accounting standards

ASU 2016 - 13

On January 1, 2023, the Company adopted ASU 2016-03 Financial Instruments - Credit losses (“ASC 326”): Measurement of Credit Losses on Financial Instruments, as amended, which replaces the incurred loss methodology with an expected credit loss (“CECL”) methodology. The CECL estimate is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures, including loan commitments, standby letters of credit, financial guarantees and other similar instruments. Additionally, ASC 326 resulted in changes to the accounting for available-for-sale debt securities.

The Company adopted ASC 326 for all financial assets measured at amortized cost, available-for-sale securities and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under ASC 326, while prior period amounts continue to be reported in accordance with previously applicable U.S. GAAP. The Company recorded a net decrease to retained earnings of $4.5 million as of January 1, 2023 for the cumulative effect of adopting ASC 326. The net adjustment to allowance for credit losses (“ACL”) includes $2.3 million related to loans, $1.9 million related to off-balance sheet credit exposures and $0.3 million related to held-to-maturity debt securities.

ACL - Available-For-Sale (“AFS”) Debt Securities

For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors, such as interest rates or market conditions. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency and adverse conditions specifically related to the security, among other factors. If this 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 cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded. Changes in the ACL are recorded as a provision for, or recovery of, credit loss expense. Losses are charged against the allowance when management believes that uncollectibility of an AFS debt security is confirmed or when either of the criteria regarding intent or requirement to sell is met.

Accrued interest receivable on AFS debt securities totaled $2.9 million at December 31, 2023 and is excluded from the estimate of credit losses. The Company made the policy election to exclude accrued interest from the amortized cost basis of AFS debt securities and report accrued interest separately on the condensed consolidated balance sheet.

ACL - Held-To-Maturity (“HTM”) Debt Securities

Management measures expected credit losses on HTM debt securities on a collective basis by major security type. Accrued interest receivable on HTM debt securities totaled $1.2 million at December 31, 2023 and is excluded from the estimate of credit losses. The Company made the accounting policy election to not measure an ACL for accrued interest. Accrued interest deemed uncollectible will be written off through interest income. The HTM securities portfolio includes municipal securities, residential mortgage-backed-securities, commercial mortgage-backed securities and corporate securities. All residential and commercial mortgage-backed securities are U.S. government issued or sponsored and substantially all municipal and corporate securities are rated investment grade or above.

The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. At the time of adoption, the estimated reserve was $0.3 million.

ACL - Loans

The ACL for loans represents management's estimate of all expected credit losses over the expected life of the Company’s existing loan portfolio. Management estimates the ACL balance using relevant available information about the collectability of cash flows, from internal and external sources, including historical information relating to past events, current conditions, and reasonable and supportable forecasts of future economic conditions. When the Company is unable to forecast future economic events, management may revert to historical information.

Accrued interest receivable on loans totaled $20.9 million and is excluded from the estimate of credit losses. The Company made the accounting policy election to not measure an ACL for accrued interest receivable. Accrued interest deemed uncollectible will be written off through interest income.

ACL - Loans - Collectively Evaluated

The ACL is measured on a collective pool basis when similar risk characteristics exist.

The Company utilized a discounted cash flow (“DCF”) method to estimate the quantitative portion of the allowance for credit losses for loans evaluated on a collective pooled basis. For each segment, a loss driver analysis was performed in order to identify loss drivers and create a regression model for use in forecasting cash flows.

In creating the DCF model, the Company has established a one-year reasonable and supportable forecast period with a one-year straight line reversion to the long-term historical average. Due to its minimal loss history, the Company elected to use peer data for a more conservative calculation.

Key inputs into the DCF model include loan-level detail, including the amortized cost basis of individual loans, payment structure, loss history, and forecasted loss drivers. The Company utilizes a third party to provide economic forecasts under various scenarios, which are assessed quarterly considering the scenarios in the context of the current economic environment and loss risk.

Expected credit losses are estimated over the contractual term of the loans and adjusted for prepayments when appropriate. The contractual term excludes extensions, renewals, and modifications unless the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.

Additional key assumptions in the DCF model include the probability of default (“PD”), loss given default (“LGD”), and prepayment/curtailment rates. The Company utilizes the model-driven PD and a LGD derived from a method referred to as Frye Jacobs. The Frye Jacobs method is a mathematical formula that traces the relationship between LGD and PD over time and projects the LGD based on the level of PD forecasted. In all cases, the Frye Jacobs method is utilized to calculate LGDs during the forecast period, reversion period and long-term historical average. Prepayment and curtailment rates were calculated through third party analysis of the Company’s own data.

Qualitative factors for the DCF include the following:

Changes in the quality of the Company’s loan review system

ACL - Loans - Individually Evaluated

Loans that do not share risk characteristics are evaluated on an individual basis and are excluded from the collective evaluation. The Company has determined that any loans which have been placed on nonaccrual status will be individually evaluated. Individual analysis will establish a specific reserve for loans, if necessary. Specific reserves on nonaccrual loans are typically based on management’s best estimate of the fair value of collateral securing these loans, adjusted for selling costs as necessary.

ACL - Off-Balance Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The ACL for off-balance sheet credit exposure is recorded as a liability and adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. Funding rates are based on a historical analysis of the Company’s portfolio, while estimates of credit losses are determined using the same loss rates as funded loans.

Regulatory Capital

As permitted by the federal banking regulatory agencies, the Company has elected the option to delay the impact of the day one adoption of ASC 326. Refer to “Note 14. Regulatory Capital Requirements” for details of the phase-in transition adjustments.

Concurrent with the adoption of ASU 2016-03, the Company adopted ASU 2022-02 “Financial Instruments-Credit Losses (ASC 326): Troubled Debt Restructurings and Vintage Disclosures,” as amended. The update eliminated the accounting guidance for troubled debt restructurings (“TDRs”) by creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty.

Provision for Credit Losses

A provision for estimated credit losses is charged to income based upon management’s evaluation of the potential losses. Such an evaluation, which includes a review of all loans for which full repayment may not be reasonably assured, considers, among other matters, the estimated net realizable value of the underlying collateral, as applicable, economic conditions, loan loss experience, and other factors that are particularly susceptible to changes that could result in a material adjustment in the near term. While management attempts to use the best information available in making its evaluations, future allowance adjustments may be necessary if economic conditions change substantially from the assumptions used in making the evaluations.

Nonaccrual Loans

Any loan which becomes 90 days delinquent or for which the full collection of principal and interest may be in doubt will be considered for nonaccrual status. At the time a loan is placed on nonaccrual status, all accrued but unpaid interest will be reversed from interest income. Placing a loan on nonaccrual status does not relieve the borrower of the obligation to repay interest. A loan placed on nonaccrual status may be restored to accrual status when all delinquent principal and interest has been brought current, and the Company expects full payment of the remaining contractual principal and interest.

Individually Evaluated Loans

A loan is individually evaluated, when, based on current information or events, it is probable that the Company will be unable to collect all amounts due (principal and interest) according to the contractual terms of the loan agreement. Payments with delays not exceeding 90 days outstanding generally are not individually evaluated. Certain nonaccrual and substantially all delinquent loans more than 90 days past due may be individually evaluated. Generally, loans are placed on nonaccrual status at 90 days past due and accrued interest is reversed against earnings, unless the loan is well secured and in the process of collection. The accrual of interest on individually evaluated and nonaccrual loans is discontinued when, in management’s opinion, the borrower may be unable to meet payments as they become due.

Individually evaluated loans include nonperforming loans and also include loans where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance, or other actions intended to maximize collection.

Accounting Standards Codification (“ASC”) Topic 310, Receivables, requires that individually evaluated loans be measured based on the present value of expected future cash flows discounted at the loans’ effective interest rates or the fair value of the underlying collateral, less costs to sell, and allows existing methods for recognizing interest income.

Policy for Charging Off Loans

The Company’s policy is to charge off a loan at any point in time when it no longer can be considered a bankable asset, meaning collectible within the parameters of policy. A secured loan is generally charged down to the estimated fair value of the collateral, less costs to sell, no later than when it is 120 days past due as to principal or interest. An unsecured loan generally is charged off no later than when it is 180 days past due as to principal or interest. A home improvement loan generally is charged off no later than when it is 90 days past due as to principal or interest.

Federal Home Loan Bank (“FHLB”) of Indianapolis Stock

Federal law requires a member institution of the FHLB system to hold common stock of its district FHLB according to a predetermined formula. This investment is stated at cost, which represents redemption value, and may be pledged as collateral for FHLB advances.

Premises and Equipment

Premises and equipment is stated at cost, less accumulated depreciation. Depreciation is computed on the straight-line method over the estimated useful lives, which range from three tofive years for software and equipment, ten years for land improvements, and 39 years for buildings.

Other Real Estate Owned

Other real estate owned represents real estate acquired through foreclosure or deed in lieu of foreclosure and is recorded at its fair value less estimated costs to sell. When property is acquired, it is recorded at its fair value at the date of acquisition with any resulting write-down charged against the ACL. Any subsequent deterioration of the property is charged directly to operating expense. Costs relating to the development and improvement of other real estate owned are capitalized, whereas costs relating to holding and maintaining the property are charged to expense as incurred.

Derivative Financial Instruments

The Company uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities. The Company enters into interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. Additionally, prior to the Company’s decision to exit its consumer mortgage business in the first quarter 2023, we entered into forward contracts related to our mortgage banking business to hedge the exposures we had from commitments to extend new residential mortgage loans to our customers and from our mortgage loans held-for-sale. The forward contracts were entered into in order to economically hedge the effect of changed interest rates resulted from the Company’s commitment to fund the loans.

Designating an interest rate swap as an accounting hedge allows the Company to recognize gains and losses in the income statement within the same period that the hedged item affects earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related interest rate swaps. For derivative instruments that are designated and qualify as cash flow hedges, any gains or losses related to changes in fair value are recorded in accumulated other comprehensive loss, net of tax. The fair value of interest rate swaps with a positive fair value are reported in accrued income and other assets in the consolidated balance sheets while interest rate swaps with a negative fair value are reported in accrued expenses and other liabilities in the consolidated balance sheets.

The IRLCs and forward contracts are not designated as accounting hedges and are recorded at fair value with changes in fair value reflected in noninterest income in the consolidated statements of income. The fair value of derivative instruments with a positive fair value are reported in accrued income and other assets in the consolidated balance sheets, while derivative instruments with a negative fair value are reported in accrued expenses and other liabilities in the consolidated balance sheets.

Fair Value Measurements

The Company records or discloses certain assets and liabilities at fair value. ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are classified within one of three levels in a valuation hierarchy. ASC Topic 820 describes three levels of inputs that may be used to measure fair value:

Level 1 Quoted prices in active markets for identical assets or liabilities

Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

There were no transfers that occurred and, therefore, recognized, between any of the fair value hierarchy levels at December 31, 2023 or 2022.

Income Taxes

Deferred income tax assets and liabilities reflect the impact of temporary differences between amounts of assets and liabilities for financial reporting purposes and the basis of such assets and liabilities as measured by tax laws and regulations. Deferred income tax expense or benefit is based upon the change in deferred tax assets and liabilities from period to period, subject to an ongoing assessment of realization of deferred tax assets. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some portion or all of a deferred tax asset will not be realized.

The Company files income tax returns in the U.S. federal, Indiana, and other state jurisdictions. With few exceptions, the Company is no longer subject to U.S. federal, state and local examinations by tax authorities for years before 2019.

ASC Topic 740-10, Accounting for Uncertainty in Income Taxes, prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. It also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company did not identify any material uncertain tax positions that it believes should be recognized in the consolidated financial statements.

Earnings Per Share

Earnings per share of common stock is based on the weighted average number of basic shares and dilutive shares outstanding during the year.

The following is a reconciliation of the weighted average common shares for the basic and diluted earnings per share computations.

Year Ended December 31,
202320222021
Basic earnings per share
Net income available to common shareholders$8,417$35,541$48,114
Weighted average common shares8,837,5589,530,9219,918,083
Basic earnings per common share$0.95$3.73$4.85
Diluted earnings per share
Net income available to common shareholders$8,417$35,541$48,114
Weighted average common shares8,837,5589,530,9219,918,083
Dilutive effect of equity compensation21,33264,19458,178
Weighted average common and incremental shares8,858,8909,595,1159,976,261
Diluted earnings per common share1$0.95$3.70$4.82

1 Potential dilutive common shares are excluded from the computation of diluted earnings per share in the periods where the effect would be antidilutive. Excluded from the computation of diluted earnings per share were weighted average antidilutive shares totaling 20,797,2,646 and 28 for the years ended December 31, 2023, 2022 and 2021, respectively.

Share-based Compensation

The Company has a share-based compensation plan using the fair value recognition provisions of ASC Topic 718, Compensation - Stock Compensation. The plan is described more fully in Note 11.

Comprehensive Income

Comprehensive income consists of net income and other comprehensive income (loss). Other comprehensive income (loss) includes unrealized gains and losses on securities available-for-sale, unrealized gains and losses on the transfer of securities available-for-sale to securities held-to-maturity, and unrealized gains and losses on cash flow hedges.

Reclassification adjustments have been determined for all components of other comprehensive income (loss) reported in the consolidated statements of shareholders’ equity.

Statements of Cash Flows

Cash and cash equivalents are defined to include cash on-hand, noninterest and interest-bearing amounts due from other banks and federal funds sold. Generally, federal funds are sold for one-day periods. The Company reports net cash flows for customer loan transactions and deposit transactions.

Bank-Owned Life Insurance

Bank-owned life insurance policies are carried at their cash surrender value. The Company recognizes tax-free income from the periodic increases in the cash surrender value of these policies and from death benefits.

Goodwill

Goodwill is tested at least annually for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the consolidated financial statements.

Servicing Asset

The servicing asset is related to small business lending loans sold. The servicing asset is recognized at the time of sale when servicing is retained and the income statement effect is recorded in loan servicing revenue. Servicing assets are recorded at fair value in accordance with ASC 860. Fair value is based on a third-party valuation model that calculates the present value of net servicing revenue.

Note 2: Cash and Cash Equivalents

At December 31, 2023, the Company’s interest-bearing and noninterest-bearing cash accounts at other institutions exceeded the limits for full FDIC insurance coverage by $8.6 million. In addition, approximately $382.2 million and $7.0 million of cash was held by the Federal Reserve Bank of Chicago and the FHLB of Indianapolis, respectively, which are not federally insured.

The Federal Reserve Act authorizes the Federal Reserve Board to establish reserve requirements within specified ranges for the purpose of implementing monetary policy on certain types of deposits and other liabilities of depository institutions. On March 15, 2020, the Federal Reserve Board reduced requirement ratios to zero percent effective March 26, 2020. As such, the Company is not currently required to maintain reserve funds in cash and/or on deposit with the Federal Reserve Bank.

Note 3: Securities

The following tables summarize securities available-for-sale and securities held-to-maturity as of December 31, 2023 and 2022.

Amortized Cost · Gross Unrealized · Fair Value
Gains · Losses
Securities available-for-sale
U.S. Government-sponsored agencies$96,404$402$(1,629)$95,177
Municipal securities69,494356(1,404)68,446
Agency mortgage-backed securities - residential1237,798101(31,250)206,649
Agency mortgage-backed securities - commercial40,2159(1,339)38,885
Private label mortgage-backed securities - residential21,742144(1,107)20,779
Asset-backed securities8,07117(7)8,081
Corporate securities39,59125(2,778)36,838
Total available-for-sale$513,315$1,054$(39,514)$474,855
Amortized Cost · Gross Unrealized · Fair Value · Allowance for Credit Losses · Net Carrying Value
Gains · Losses
Securities held-to-maturity
Municipal securities$13,892$1$(853)$13,040$(3)$13,889
Agency mortgage-backed securities - residential166,7504(14,112)152,642—166,750
Agency mortgage-backed securities - commercial5,767—(1,246)4,521—5,767
Corporate securities41,037—(3,668)37,369(290)40,747
Total held-to-maturity$227,446$5$(19,879)$207,572$(293)$227,153

1 Includes $0.4 million of additional premium related to terminated interest rate swaps associated with agency mortgage-backed securities - residential as of December 31, 2023.

Accrued interest receivable on AFS and HTM securities at December 31, 2023 was $2.9 million and $1.2 million, respectively, and is included inaccrued interest receivable on the condensed consolidated balance sheet. The Company elected to exclude all accrued interest receivable from securities when estimating credit losses.

Over 95% of mortgage-backed securities (including both AFS and HTM) held by the Company are issued by U.S. government-sponsored entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government and have a long history of no credit losses; therefore, the Company did not record an ACL on these securities.

Additionally, the Company evaluated credit impairment for individual AFS securities that are in an unrealized loss position and determined that the unrealized losses are unrelated to credit quality and are primarily attributable to changes in interest rates and volatility in the financial markets. As the Company does not intend to sell the AFS securities that are in an unrealized loss position, and it is unlikely that it will be required to sell these securities before recovery of their amortized cost basis, the Company did not record an ACL on these securities.

In accordance with the adoption of ASC 326, the Company also evaluated its HTM securities that are in an unrealized loss position and considered issuer bond ratings, historical loss rates for bond ratings and economic forecasts. As a result, the Company recorded in an initial ACL in retained earnings of $0.3 million on January 1, 2023. The Company reevaluated these securities at December 31, 2023 and determined no additional ACL was necessary.

Amortized Cost · Gross Unrealized · Fair Value
Gains · Losses
Securities available-for-sale
U.S. Government-sponsored agencies$35,606$—$(1,797)$33,809
Municipal securities68,958458(2,140)67,276
Agency mortgage-backed securities - residential1252,066—(36,974)215,092
Agency mortgage-backed securities - commercial17,142—(1,302)15,840
Private label mortgage-backed securities - residential11,777—(1,322)10,455
Asset-backed securities5,000—(40)4,960
Corporate securities45,63435(2,717)42,952
Total available-for-sale$436,183$493$(46,292)$390,384
Amortized Cost · Gross Unrealized · Fair Value
Gains · Losses
Securities held-to-maturity
Municipal securities$13,946$—$(1,114)$12,832
Agency mortgage-backed securities - residential121,853—(15,112)106,741
Agency mortgage-backed securities - commercial5,818—(1,266)4,552
Corporate securities47,551—(3,193)44,358
Total held-to-maturity$189,168$—$(20,685)$168,483

1 Includes $0.5 million of additional premium related to terminated interest rate swaps associated with agency mortgage-backed securities - residential as of December 31, 2022.

The carrying value of securities at December 31, 2023 is shown below by their contractual maturity date. Actual maturities will differ because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

Available-for-Sale
AmortizedCostFairValue
Within one year$550$549
One to five years31,40131,865
Five to ten years69,55367,120
After ten years103,985100,927
205,489200,461
Agency mortgage-backed securities - residential237,798206,649
Agency mortgage-backed securities - commercial40,21538,885
Private label mortgage-backed securities - residential21,74220,779
Asset-backed securities8,0718,081
Total$513,315$474,855
Held-to-Maturity
AmortizedCostFairValue
Within one year$995$987
One to five years6,1295,952
Five to ten years43,85639,967
After ten years3,9493,503
54,92950,409
Agency mortgage-backed securities - residential166,750152,642
Agency mortgage-backed securities - commercial5,7674,521
Total$227,446$207,572

There wereno gross realized gains or losses resulting from the sale of AFS securities recognized during the twelve months ended December 31, 2023, December 31, 2022 and December 31, 2021.

As of December 31, 2023, the fair value of AFS securities pledged as collateral was $662.1 million. The Company pledged these securities to both the FHLB and the Fed Discount Window to increase the Company’s borrowing capacity and provide collateral for existing FHLB advances.

Certain investments in debt securities are reported in the consolidated financial statements at an amount less than their historical cost. The total fair value of these investments at December 31, 2023 and 2022 was $578.9 million and $527.4 million, which is approximately 85% and 94%, respectively, of the Company’s AFS and HTM securities portfolios. As of December 31, 2023, the Company’s securities portfolio consisted of 512 securities, of which 434 were in an unrealized loss position. As of December 31, 2022, the Company’s security portfolio consisted of 445 securities, of which 434 were in an unrealized loss position. The unrealized losses are related to the categories noted below.

U.S. Government-Sponsored Agencies, Municipal Securities, and Corporate Securities

The unrealized losses on the Company’s investments in securities issued by U.S. Government-sponsored agencies, municipal organizations and corporate entities were caused primarily by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be upon maturity.

Agency Mortgage-Backed and Private Label Mortgage-Backed Securities

The unrealized losses on the Company’s investments in agency mortgage-backed and private label mortgage-backed securities were caused primarily by interest rate changes. The Company expects to recover the amortized cost basis over the terms of the securities. The Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be upon maturity.

The following tables show the securities portfolio’s gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2023 and 2022:

Less Than 12 Months12 Months or LongerTotal
FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
Securities available-for-sale
U.S. Government-sponsored agencies$41,934$(161)$24,579$(1,468)$66,513$(1,629)
Municipal securities2,399(103)36,193(1,301)38,592(1,404)
Agency mortgage-backed securities - residential1,089(5)194,095(31,245)195,184(31,250)
Agency mortgage-backed securities - commercial21,561(50)14,217(1,289)35,778(1,339)
Private label mortgage-backed securities - residential3,567(29)9,114(1,078)12,681(1,107)
Asset-backed securities1,654(7)——1,654(7)
Corporate securities1,680(365)24,587(2,413)26,267(2,778)
Total$73,884$(720)$302,785$(38,794)$376,669$(39,514)
Less Than 12 Months12 Months or LongerTotal
FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
Securities available-for-sale
U.S. Government-sponsored agencies$29,668$(1,008)$4,141$(789)$33,809$(1,797)
Municipals39,557(1,766)4,778(374)44,335(2,140)
Agency mortgage-backed securities - residential170,026(29,690)45,066(7,284)215,092(36,974)
Agency mortgage-backed securities - commercial10,560(926)5,280(376)15,840(1,302)
Private label mortgage-backed securities - residential2,445(330)8,010(992)10,455(1,322)
Asset-backed securities4,960(40)——4,960(40)
Corporate securities21,568(1,452)13,239(1,265)34,807(2,717)
Total$278,784$(35,212)$80,514$(11,080)$359,298$(46,292)
Less Than 12 Months12 Months or LongerTotal
FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
Securities held-to-maturity
Municipals$8,160$(661)$4,258$(453)$12,418$(1,114)
Agency mortgage-backed securities - residential68,408(8,848)38,332(6,264)106,740(15,112)
Agency mortgage-backed securities - commercial4,552(1,266)——4,552(1,266)
Corporate securities36,866(2,685)7,492(508)44,358(3,193)
Total$117,986$(13,460)$50,082$(7,225)$168,068$(20,685)

The following table summarizes ratings for the Company’s HTM portfolio issued by state and political subdivisions and other securities as of December 31, 2023.

Securities Held-to-Maturity
(in thousands)State and MunicipalOtherTotal
Aaa/AAA$—$—$—
Aa1/AA+9,917—9,917
Aa2/AA1,538—1,538
A1/A+1,794—1,794
A2/A6435,0005,643
A3/A-—4,5094,509
Baa1/BBB+—8,5008,500
Baa2/BBB—8,5008,500
Baa3/BBB-—12,52812,528
Ba1/BB+—2,0002,000
Not Rated 1—172,517172,517
Total$13,892$213,554$227,446

1 HTM agency mortgage-backed securities - commercial and residential are listed under Other securities as not rated.

There were no amounts reclassified from accumulated other comprehensive loss to the condensed consolidated statements of income during the twelve months ended December 31, 2023, 2022 and 2021.

Equity Investments

Equity investments, largely comprised of non-marketable equity investments, are generally accounted for under equity security accounting. The following tables provide additional information related to investments accounted for under this method.

The carrying amount of each equity investment with a readily determinable fair value or net asset value at December 31, 2023 and 2022 is reflected in the following table:

(dollars in thousands)20232022
GenOpp Financial Fund LP$2,102$2,134
Total$2,102$2,134

The carrying amount of the Company’s investments in non-marketable equity securities with no readily determinable fair value and amounts recognized in earnings on a cumulative basis as of December 31, 2023 and for the years ended December 31, 2023 and 2022 is reflected in the following table:

(dollars in thousands)20232022
Carrying value1$12,374$8,067
Carrying value adjustments——
Impairment——
Upward changes for observable prices——
Downward changes for observable prices——
Net change$12,374$8,067

1 Exclusive of $11.5 million and $13.0 million in unfunded commitments as of December 31, 2023, and 2022, respectively.

Note 4: Loans

Categories of loans include:

December 31,
20232022
Commercial loans
Commercial and industrial$129,349$126,108
Owner-occupied commercial real estate57,28661,836
Investor commercial real estate132,07793,121
Construction261,750181,966
Single tenant lease financing936,616939,240
Public finance521,764621,032
Healthcare finance222,793272,461
Small business lending218,506123,750
Franchise finance525,783299,835
Total commercial loans3,005,9242,719,349
Consumer loans
Residential mortgage395,648383,948
Home equity23,66924,712
Other consumer377,614324,598
Total consumer loans796,931733,258
Total commercial and consumer loans3,802,8553,452,607
Net deferred loan origination costs, premiums and discounts on purchased loans, and other 137,36546,794
Total loans3,840,2203,499,401
Allowance for credit losses(38,774)(31,737)
Net loans$3,801,446$3,467,664

1 Includes carrying value adjustment of $27.8 million and $32.5 million related to terminated interest rate swaps associated with public finance loans as of December 31, 2023 and December 31, 2022, respectively.

The general risk characteristics specific to each loan portfolio segment are as follows:

Commercial and Industrial: Commercial and industrial loans’ sources of repayment are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected, and the collateral securing these loans may fluctuate in value. Loans are made for working capital, equipment purchases, or other purposes. Most commercial and industrial loans are secured by the assets being financed and may incorporate a personal guarantee. This portfolio segment is generally concentrated in the Midwest and Southwest regions of the United States.

Owner-Occupied Commercial Real Estate: The primary source of repayment is the cash flow from the ongoing operations and activities conducted by the borrower, or an affiliate of the borrower, who owns the property. This portfolio segment is generally concentrated in the Midwest and Southwest regions of the United States and its loans are often secured by manufacturing and service facilities.

Investor Commercial Real Estate: These loans are made on a nationwide basis and are underwritten primarily based on the cash flow expected to be generated from the property and are secondarily supported by the value of the real estate. These loans typically incorporate a personal guarantee from the primary sponsor or sponsors. This portfolio segment generally involves larger loan amounts with repayment primarily dependent on the successful leasing and operation of the property securing the loan or the business conducted on the property securing the loan. Investor commercial real estate loans may be more adversely affected by changing economic conditions in the real estate markets, industry dynamics or the overall health of the local economy where the property is located. The properties securing the Company’s investor commercial real estate portfolio tend to be diverse in terms of property type. Management monitors and evaluates commercial real estate loans based on property financial performance, collateral value, guarantor strength, economic and industry conditions together with other risk grade criteria. As a general rule, the Company avoids financing special use projects unless other underwriting factors are present to mitigate these additional risks.

Construction: Construction loans are made on a nationwide basis and are secured by land and related improvements and are made to assist in the construction of new structures, which may include commercial (retail, industrial, office, and multi-family) properties, land development for residential properties or single family residential properties offered for sale by the builder. These loans generally finance a variety of project costs, including land, site preparation, architectural services, construction, closing and soft costs and interim financing needs. The cash flows of builders, while initially predictable, may fluctuate with market conditions, and the value of the collateral securing these loans may be subject to fluctuations based on general economic changes.

Single Tenant Lease Financing: These loans are made on a nationwide basis to owners of real estate subject to long-term lease arrangements with single tenant operators. The real estate is typically operated by regionally, nationally or globally branded businesses. The loans are underwritten based on the financial strength of the borrower, characteristics of the real estate, cash flows generated from the lease arrangements and the financial strength of the tenant. Similar to the other loan portfolio segments, management monitors and evaluates these loans based on borrower and tenant financial performance, collateral value, industry trends and other risk grade criteria.

Public Finance: These loans are made on a nationwide basis to governmental and not-for-profit entities to provide both tax-exempt and taxable loans for a variety of purposes including: short-term cash-flow needs; debt refinancing; economic development; quality of life projects; infrastructure improvements; renewable energy projects; and equipment financing. The primary sources of repayment for public finance loans include pledged revenue sources including but not limited to: general obligations; property taxes; income taxes; tax increment revenue; utility revenue; gaming revenues; sales tax; and pledged general revenue. Certain loans may also include an additional collateral pledge of mortgaged property or a security interest in financed equipment.

Healthcare Finance: These loans are made on a nationwide basis to healthcare providers, primarily dentists, for practice acquisition financing or refinancing that occasionally includes owner-occupied commercial real estate and equipment purchases. The sources of repayment are primarily based on the identified cash flows from operations of the borrower and related entities and secondarily on the underlying collateral provided by the borrower.

Small Business Lending: These loans are made on a nationwide basis to small businesses and generally carry a partial guaranty from the U.S. Small Business Administration (“SBA”) under its 7(a) loan program. We generally sell the government guaranteed portion of SBA loans into the secondary market while retaining the non-guaranteed portion of the loan and the servicing rights. Loans in the small business lending portfolio have sources of repayment that are primarily based on the identified cash flows of the borrower and secondarily on any underlying collateral provided by the borrower. Loans may, but do not always, have a collateral shortfall. For SBA loans where the guaranteed portion is retained, the SBA guaranty provides a tertiary source of repayment to the Bank in event of borrower default. Cash flows of borrowers, however, may not be as expected and collateral securing these loans may fluctuate in value. Loans are made for a broad array of purposes including, but not limited to, providing operating cash flow, funding ownership changes, and facilitating equipment and commercial real estate purchases.

Franchise Finance: These loans are made on a nationwide basis through our partnership with ApplePie Capital, which through their deep relationships with franchise brands provides franchisees with financing options for new franchise units, recapitalization, expansion, equipment and working capital. The sources of repayment are either based on identified cash flows from existing operations of the borrower or pro forma cash flow for new franchise locations.

Residential Mortgage: With respect to residential loans that are secured by 1-to-4 family residences and are generally owner occupied, the Company typically establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Repayment of these loans is primarily dependent on the financial circumstances of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in residential property values. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers in geographically diverse locations throughout the country.

Home Equity: Home equity loans and lines of credit are typically secured by a subordinate interest in 1-to-4 family residences. The properties securing the home equity portfolio segment are generally geographically diverse as the Company offers these products on a nationwide basis. Repayment of these loans and lines of credit is primarily dependent on the financial circumstances of the borrowers and may be impacted by changes in unemployment levels and property values on residential properties, among other economic conditions in the market.

Other Consumer: These loans primarily consist of consumer loans and credit cards. Consumer loans may be secured by consumer assets such as horse trailers or recreational vehicles. Some consumer loans are unsecured, such as small installment loans, home improvement loans and certain lines of credit. Repayment of consumer loans is primarily dependent upon the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers in geographically diverse locations throughout the country.

Allowance for Credit Losses (“ACL”) Methodology

The ACL for loans represents management's estimate of all expected credit losses over the expected life of the Company’s existing loan portfolio. Management estimates the ACL balance using relevant available information about the collectability of cash flows, from internal and external sources, including historical information relating to past events, current conditions, and reasonable and supportable forecasts of future economic conditions. When the Company is unable to forecast future economic events, management may revert to historical information.

The Company's methodologies incorporate a one-year reasonable and supportable forecast period with a one-year straight line reversion to the long-term historical average.

The ACL methodology may also consider other adjustments to address changes in conditions, trends, and circumstances such as local industry changes that could have a significant impact on the risk profile of the loan portfolio and provide for adjustments that may not be reflected and/or captured in the historical loss data. These factors include: lending policies, imprecision in forecasting future economic conditions, loan profile, lending staff, problem loan trends, loan review, collateral, credit concentration, or other internal and external factors.

The Company also includes qualitative adjustments to the ACL based on factors and considerations that have not otherwise been fully accounted for. Qualitative adjustments include, but are not limited to:

Changes in the quality of the Company’s loan review system

The ACL is measured on a collective or pool basis when similar risk characteristics exist. The Company segments its portfolio generally by Federal Financial Institutions Examination Council ("FFIEC") Call Report codes that align with its lines of business. Additional sub-segmentation may be utilized to identify groups of loans with unique risk characteristics relative to the rest of the portfolio.

Loans that do not share similar risk characteristics are evaluated on an individual basis. These evaluations are typically performed on loans with a deteriorated internal risk rating. The allowance for credit loss is determined based on several methods, including estimating the fair value of the underlying collateral or the present value of expected cash flows.

The Company relies on a third-party platform that offers multiple methodologies to measure historical life-of-loan losses.

The Company may make modifications to certain loans in order to alleviate temporary difficulties in the borrower’s financial condition and/or constraints on the borrower’s ability to repay the loan, and to minimize potential losses to the Company. Modifications may include changes in the amortization terms of the loan, reductions in interest rates, acceptance of interest only payments, and/or reductions to the outstanding loan balance. Such loans are typically placed on nonaccrual status when there is doubt concerning the full repayment of principal and interest or the loan has been delinquent for a period of 90 days or more. These loans may be returned to accrual status when all contractual amounts past due have been brought current, and the borrower’s performance under the modified terms of the loan agreement and the ultimate collectability of all contractual amounts due under the modified terms is no longer in doubt. The Company typically measures the ACL on modified loans to borrowers experiencing financial difficulty on an individual basis when the loans are deemed to no longer share risk characteristics that are similar with other loans in the portfolio. The determination of the ACL for these loans is based on a discounted cash flow approach for both those measured collectively and individually, unless the loan is deemed collateral dependent, which requires measurement of the ACL based on the estimated expected fair value of the underlying collateral, less costs to sell. GAAP requires the Company to make certain disclosures related to these loans, including certain types of modifications, as well as how such loans have performed since their modifications.

Provision for Credit Losses

A provision for estimated losses on loans is charged to income based upon management’s evaluation of the potential losses. Such an evaluation, which includes a review of all loans for which full repayment may not be reasonably assured, considers, among other matters, the estimated net realizable value of the underlying collateral, as applicable, economic conditions, loan loss experience, and other factors that are particularly susceptible to changes that could result in a material adjustment in the near term. While management attempts to use the best information available in making its evaluations, future allowance adjustments may be necessary if economic conditions change substantially from the assumptions used in making the evaluations.

Policy for Charging Off Loans

The Company’s policy is to charge off a loan at any point in time when it no longer can be considered a bankable asset, meaning collectible within the parameters of policy. A secured loan is generally charged down to the estimated fair value of the collateral, less costs to sell, no later than when it is 120 days past due as to principal or interest. An unsecured loan generally is charged off no later than when it is 180 days past due as to principal or interest. A home improvement loan generally is charged off no later than when it is 90 days past due as to principal or interest.

The following tables present changes in the balance of the ACL during the twelve months ended December 31, 2023.

Balance, Beginning of PeriodAdoption of CECL(Credit) Provision Charged to ExpenseLosses Charged OffRecoveriesBalance, End of Period
Allowance for credit losses:
Commercial and industrial$1,711$(120)$7,400$(7,049)$243$2,185
Owner-occupied commercial real estate65162112——825
Investor commercial real estate1,099(191)994(591)—1,311
Construction2,074(435)528——2,167
Single tenant lease financing10,519(346)(2,044)——8,129
Public finance1,753(135)(246)——1,372
Healthcare finance2,9971,034(1,450)(605)—1,976
Small business lending2,1683346,539(2,586)776,532
Franchise finance3,988(313)3,019(331)—6,363
Residential mortgage1,559406224(140)52,054
Home equity69133(37)—6171
Other consumer3,1492,533415(582)1745,689
Total$31,737$2,962$15,454$(11,884)$505$38,774

Prior to the adoption of ASU 2016-13 on January 1, 2023, the Company calculated the allowance for loan losses using the incurred loss methodology. The following tables present the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2022 and December 31, 2021.

Balance, Beginning of PeriodProvision (Credit) Charged to ExpenseLosses Charged OffRecoveriesBalance, End of Period
Allowance for loan losses:
Commercial and industrial$1,891$(185)$—$5$1,711
Owner-occupied commercial real estate742(91)——651
Investor commercial real estate328771——1,099
Construction1,612462——2,074
Single tenant lease financing10,385(1,097)—1,23110,519
Public finance1,776(23)——1,753
Healthcare finance5,940(2,943)——2,997
Small business lending1,3871,154(402)292,168
Franchise finance1,0832,905——3,988
Residential mortgage643912—41,559
Home equity64(134)—13969
Other consumer1,9903,246(2,358)2713,149
Total$27,841$4,977$(2,760)$1,679$31,737
Balance, Beginning of PeriodProvision (Credit) Charged to ExpenseLosses Charged OffRecoveriesBalance, End of Period
Allowance for loan losses:
Commercial and industrial$1,146$684$(28)$89$1,891
Owner-occupied commercial real estate1,082(340)——742
Investor commercial real estate155173——328
Construction1,192420——1,612
Single tenant lease financing12,990(214)(2,391)—10,385
Public finance1,73244——1,776
Healthcare finance7,485(1,545)——5,940
Small business lending628901(222)801,387
Franchise Finance—1,083——1,083
Residential mortgage51967(6)63643
Home equity4860(51)764
Other consumer2,507(303)(529)3151,990
Total$29,484$1,030$(3,227)$554$27,841

In addition to the ACL, the Company established a reserve for off-balance sheet commitments, classified in other liabilities, as required by the adoption of the CECL methodology for measuring credit losses. This reserve is maintained at a level management believes to be sufficient to absorb losses arising from unfunded loan commitments. The day one entry for off-balance sheet commitments resulted in a reserve of $2.5 million. The adequacy of the reserve for unfunded commitments is determined quarterly based on methodology similar to the methodology for determining the ACL. The following table details activity in the provision for credit losses on off-balance sheet commitments for the twelve months ended December 31, 2023.

(dollars in thousands)Pre-ASC 326 AdoptionImpact of ASC 326 AdoptionProvision for credit lossesBalanceDecember 31, 2023
Off-balance sheet commitments
Commercial loans
Commercial and industrial$—$110$123$233
Owner-occupied commercial real estate——99
Investor commercial real estate—9(3)6
Construction—2,1936962,889
Healthcare finance—2(2)—
Small business lending——541541
Total commercial loans—2,3141,3643,678
Consumer loans
Residential mortgage—127(116)11
Home equity—52(7)45
Other consumer—11—11
Total consumer loans—190(123)67
Total allowance for off-balance sheet commitments$—$2,504$1,241$3,745

The following tables present the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2022.

LoansAllowance for Loan Losses
December 31, 2022Ending Balance: Collectively Evaluated for ImpairmentEnding Balance: Individually Evaluated for ImpairmentEnding BalanceEnding Balance: Collectively Evaluated for ImpairmentEnding Balance: Individually Evaluated for ImpairmentEnding Balance
Commercial and industrial$116,307$9,801$126,108$1,660$51$1,711
Owner-occupied commercial real estate60,2661,57061,836651—651
Investor commercial real estate93,121—93,1211,099—1,099
Construction181,966—181,9662,074—2,074
Single tenant lease financing939,240—939,24010,519—10,519
Public finance621,032—621,0321,753—1,753
Healthcare finance272,461—272,4612,997—2,997
Small business lending1113,69910,051123,7501,4657032,168
Franchise finance299,835—299,8353,988—3,988
Residential mortgage380,2723,676383,9481,559—1,559
Home equity24,6832924,71269—69
Other consumer324,58117324,5983,149—3,149
Total$3,427,463$25,144$3,452,607$30,983$754$31,737

The Company utilizes a risk grading matrix to assign a risk grade to each of its commercial loans. A description of the general characteristics of the risk grades is as follows:

“Pass” - Higher quality loans that do not fit any of the other categories described below.

“Special Mention” - Loans that possess some credit deficiency or potential weakness which deserve close attention.

“Substandard” - Loans that possess a defined weakness or weaknesses that jeopardize the liquidation of the debt. Loans that are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.

“Doubtful” - Such loans have been placed on nonaccrual status and may be heavily dependent upon collateral possessing a value that is difficult to determine or based upon some near-term event which lacks clear certainty. These loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of the principal balance highly improbable.

“Loss” - Loans that are considered uncollectible and of such little value that continuing to carry them as assets is not warranted.

The Company does not risk grade its consumer loans. It classifies them as either performing or nonperforming. Below is a description of those classifications:

“Performing” - Loans that are accruing and full collection of principal and interest is expected.

“Nonperforming” - Loans that are 90 days delinquent or for which the full collection of principal and interest may be in doubt.

The following table presents the credit risk profile of the Company’s commercial and consumer loan portfolios by loan class and by year of origination for the years indicated based on rating category and payment activity as of December 31, 2023.

December 31, 2023
Term Loans (amortized cost basis by origination year) · Revolving loans amortized cost basis · Revolving loans converted to term
(in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Commercial and industrial
Pass$24,329$19,382$15,464$2,502$12,365$8,703$41,967$—$124,712
Special Mention—4,637——————4,637
Substandard—————————
Doubtful—————————
Total Commercial and industrial24,32924,01915,4642,50212,3658,70341,967—129,349
Gross charge-offs——6,9145130———7,049
Owner-occupied commercial real estate
Pass1,49210,7317,9906,5915,25512,485——44,544
Special Mention—5849228,392—1,189——11,087
Substandard—————1,655——1,655
Doubtful—————————
Total owner-occupied commercial real estate1,49211,3158,91214,9835,25515,329——57,286
Investor commercial real estate
Pass6,57135,20926,8419,86447,8275,765——132,077
Special Mention—————————
Substandard—————————
Doubtful—————————
Total investor commercial real estate6,57135,20926,8419,86447,8275,765——132,077
Gross charge-offs—————591——591
Construction
Pass26,539153,06670,1756,121——5,849—261,750
Special Mention—————————
Substandard—————————
Doubtful—————————
Total construction26,539153,06670,1756,121——5,849—261,750
Single tenant lease financing
Pass52,360221,96489,07565,863142,023346,695——917,980
Special Mention—4,3626,6983,032—4,544——18,636
Substandard—————————
Doubtful—————————
Total single tenant lease financing52,360226,32695,77368,895142,023351,239——936,616
Public finance
Pass3,80530,58329,75071943,611411,176——519,644
Special Mention—————2,120——2,120
Substandard—————————
Doubtful—————————
Total public finance3,80530,58329,75071943,611413,296——521,764
December 31, 2023
Term Loans (amortized cost basis by origination year) · Revolving loans amortized cost basis · Revolving loans converted to term
(in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Healthcare finance
Pass——9,955124,65463,48623,484——221,579
Special Mention————1,214———1,214
Substandard—————————
Doubtful—————————
Total healthcare finance——9,955124,65464,70023,484——222,793
Gross charge-offs————605———605
Pass119,14942,07715,18013,9484,5829,2155,388—209,539
Special Mention343496—341265698——2,143
Substandard1,0951,854521,7771,155417474—6,824
Doubtful—————————
Total small business lending120,58744,42715,23216,0666,00210,3305,862—218,506
Gross charge-offs677394161,364————2,586
Franchise finance
Pass256,944210,61757,919—————525,480
Special Mention—————————
Substandard——303—————303
Doubtful—————————
Total franchise finance256,944210,61758,222—————525,783
Gross charge-offs—331——————331
Consumer loans
Residential mortgage
Performing14,942195,45391,01030,09213,07248,330——392,899
Nonperforming—73845673—1,482——2,749
Total residential mortgage14,942196,19191,46630,16513,07249,812——395,648
Gross charge-offs—5370—17———140
Home equity
Performing1,3691,99743646714158516,8961,77823,669
Nonperforming—————————
Total home equity1,3691,99743646714158516,8961,77823,669
Other consumer
Performing115,736106,88341,59826,52727,08758,902795—377,528
Nonperforming—53—51513——86
Total other consumer115,736106,93641,59826,53227,10258,915795—377,614
Gross charge-offs97115205156243——582
Total Loans$624,674$1,040,686$463,824$300,968$362,098$937,458$71,369$1,778$3,802,855
Total gross charge-offs$164$1,238$7,420$1,420$808$834$—$—$11,884

The following tables present the credit risk profile of the Company’s commercial and consumer loan portfolios based on rating category and payment activity as of December 31, 2022.

December 31, 2022
(in thousands)PassSpecial MentionSubstandardTotal
Commercial and industrial$114,934$1,373$9,801$126,108
Owner-occupied commercial real estate50,7219,5461,56961,836
Investor commercial real estate93,121——93,121
Construction180,7681,198—181,966
Single tenant lease financing936,2073,033—939,240
Public finance618,7522,280—621,032
Healthcare finance271,0851,376—272,461
Small business lending1107,8855,81410,051123,750
Franchise finance299,241594—299,835
Total commercial loans$2,672,714$25,214$21,421$2,719,349

1 Balance in “Substandard” is partially guaranteed by the U.S. government.

(in thousands)PerformingNonperformingTotal
Residential mortgage$382,900$1,048$383,948
Home equity24,712—24,712
Other consumer324,58117324,598
Total$732,193$1,065$733,258

The following tables present the Company’s loan portfolio delinquency analysis as of December 31, 2023 and 2022.

(in thousands)30-59DaysPast Due60-89DaysPast Due90 Days or MorePast DueTotal Past DueCurrentTotal loans
Commercial and industrial$40$21$—$61$129,288$129,349
Owner-occupied commercial real estate————57,28657,286
Investor commercial real estate————132,077132,077
Construction————261,750261,750
Single tenant lease financing————936,616936,616
Public finance————521,764521,764
Healthcare finance————222,793222,793
Small business lending12,680572,7945,531212,975218,506
Franchise Finance—2,9233033,226522,557525,783
Residential mortgage707091,6632,442393,206395,648
Home equity————23,66923,669
Other consumer2236853344377,270377,614
Total$3,013$3,778$4,813$11,604$3,791,251$3,802,855
(in thousands)30-59DaysPast Due60-89DaysPast Due90 Days or MorePast DueTotal Past DueCurrentTotal loans
Commercial and industrial$81$—$51$132$125,976$126,108
Owner-occupied commercial real estate————61,83661,836
Investor commercial real estate————93,12193,121
Construction—1,198—1,198180,768181,966
Single tenant lease financing————939,240939,240
Public finance————621,032621,032
Healthcare finance————272,461272,461
Small business lending157—3,4853,542120,208123,750
Franchise Finance313——313299,522299,835
Residential mortgage—283185468383,480383,948
Home equity————24,71224,712
Other consumer9110—101324,497324,598
Total$542$1,491$3,721$5,754$3,446,853$3,452,607

Loans are reclassified to non-accruing status when, in management’s judgment, the collateral value and financial condition of the borrower do not justify accruing interest. At the time the accrual is discontinued, all unpaid accrued interest is reversed against earnings. Interest income accrued in prior years, if any, is charged to the allowance for credit losses. Payments subsequently received on nonaccrual loans are applied to principal. A loan is returned to accrual status when principal and interest are no longer past due and collectability is probable, typically after a minimum of nine consecutive months of performance.

The following table summarizes the Company’s nonaccrual loans and loans past due 90 days or more and still accruing by loan class for the periods indicated:

December 31, 2023 · December 31, 2022
(in thousands) · Nonaccrual Loans · Nonaccrual Loans with no Allowance for Credit Losses · Total Loans90 Days orMore PastDue andAccruing · Nonaccrual Loans · Nonaccrual Loans with no Allowance for Loan Losses · Total Loans90 Days orMore PastDue andAccruing
Commercial and industrial$—$—$—$51$—$—
Owner-occupied commercial real estate———1,5701,570—
Small business lending16,824904—4,7642,766—
Franchise finance303———
Residential mortgage1,9111,9118381,0481,04879
Other consumer8686—1717—
Total loans$9,124$2,901$838$7,450$5,401$79

There was $0.3 million and $0.2 million in interest income recognized on nonaccrual loans for the twelve months ended December 31, 2023 and December 31, 2022, respectively.

Determining fair value for collateral dependent loans requires obtaining a current independent appraisal of the collateral and applying a discount factor, which includes selling costs if applicable, to the value. The fair value of real estate is generally based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. Fair value on other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and/or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.

The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses as of December 31, 2023.

(in thousands)Commercial Real EstateResidential Real EstateOtherTotalAllowance on Collateral Dependent Loans
Commercial and industrial$—$—$—$—$—
Owner-occupied commercial real estate——1,6541,654—
Small business lending12,8751,2102,2266,3112,391
Residential mortgage—1,911—1,911—
Other consumer loans——8686—
Total loans$2,875$3,121$3,966$9,962$2,391

The following tables present the Company’s impaired loans as of December 31,2022.

RecordedBalanceUnpaidPrincipalBalanceSpecificAllowance
Loans without a specific valuation allowance
Commercial and industrial$9,750$9,750$—
Owner-occupied commercial real estate1,5701,779—
Small business lending18,1848,705—
Residential mortgage3,6763,835—
Home equity2929—
Other consumer1736—
Total23,22624,134—
Loans with a specific valuation allowance
Commercial and industrial$51$51$51
Single tenant lease financing———
Healthcare finance———
Small business lending11,8671,867703
Total1,9181,918754
Total impaired loans$25,144$26,052$754

The following table presents average balances and interest income recognized for impaired loans during the twelve months ended December 31, 2022, and 2021.

December 31, 2022December 31, 2021
AverageBalanceInterestIncomeAverageBalanceInterestIncome
Loans without a specific valuation allowance
Commercial and industrial$3,676$872$194$9
Owner-occupied commercial real estate2,253—3,324—
Single tenant lease financing——755
Healthcare finance——252—
Small business lending12,678—1,215—
Residential mortgage3,529252,26467
Home equity16—13—
Other consumer8—29—
Total12,1608977,36681
Loans with a specific valuation allowance
Commercial and industrial$411$—$675$—
Owner-occupied commercial real estate——355—
Single tenant lease financing410—3,931—
Healthcare finance62045841131
Small business lending11,662—644—
Other consumer50———
Total3,153456,446131
Total impaired loans$15,313$942$13,812$212

Loan Modifications to Borrowers Experiencing Financial Difficulty

In January 2023, the Company adopted ASU 2022-02, “Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”), which eliminated the accounting guidance for troubled debt restructurings (“TDRs”) while enhancing disclosure requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. This guidance was applied on a prospective basis. Upon adoption of this guidance, the Company no longer establishes a specific reserve for modifications to borrowers experiencing financial difficulty. Instead, these modifications are included in their respective loan pool and a historical loss rate is applied to the current loan balance to arrive at the quantitative baseline portion of the ACL.

Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, forbearances, term extensions and other actions intended to minimize loss and to avoid foreclosure or repossession of collateral. The Company did not have any loan modifications made to borrowers experiencing financial difficulty during the twelve months ended December 31, 2023.

There weretwo portfolio residential mortgage loans classified as new TDRs during the twelve months ended December 31, 2022 with a pre-modification and post-modification outstanding recorded investment of $1 million. The Company did not allocate a specific allowance for loan losses (“ALLL”) for these loans as of December 31, 2022 and the modifications consisted of interest only payments for a period of time. There wasone SBA loan classified as a new TDR during the twelve months ended December 31, 2022 with a pre-modification and post-modification outstanding recorded investment of $0.6 million and the modification consisted of a forbearance agreement. The company allocated a specific ALLL of $0.3 million for this loan. There weretwo portfolio residential mortgage loans classified as new TDRs during the twelve months ended December 31, 2021 with a pre-modification and post-modification outstanding recorded investment of $1.6 million. The Company did not allocate a specific ALLL for these loans as of December 31, 2021. The modifications consisted of interest-only payments for a period of time.

There were no performing TDRs which had payment defaults within the twelve months following modification during the years ended December 31, 2022 and 2021.

Other Real Estate Owned

The Company had $0.4 million in OREO as of December 31, 2023, which consisted oftwo residential mortgage properties. The Company did not have any OREO as of December 31, 2022. There wasone loan totaling $0.8 million andone loan totaling $0.1 million, in the process of foreclosure at December 31, 2023 and December 31, 2022, respectively.

Note 5: Premises and Equipment

The following table summarizes premises and equipment at December 31, 2023 and 2022.

December 31,
20232022
Land$5,598$5,598
Construction in process1,119714
Right of use leased asset66206
Building and improvements60,69957,505
Furniture and equipment20,83619,585
Less: accumulated depreciation(14,855)(10,897)
$73,463$72,711

Note 6: Goodwill

As of December 31, 2023 and 2022, the carrying amount of goodwill was $4.7 million. There have been no changes in the carrying amount of goodwill for the three years ended December 31, 2023, 2022 and 2021. Goodwill is tested for impairment on an annual basis as of August 31, or whenever events or changes in circumstances indicate the carrying amount of goodwill exceeds its implied fair value. The annual test indicated no impairment existed as of August 31, 2023 and no events or changes in circumstances have occurred since the August 31, 2023 annual impairment test that would suggest it was more likely than not goodwill impairment existed.

Note 7: Servicing Asset

Activity for the servicing asset and the related changes in fair value for the twelve months ended December 31, 2023, 2022 and 2021 are shown in the table below.

Twelve Months Ended
December 31, 2023December 31, 2022December 31, 2021
Beginning balance$6,255$4,702$3,569
Additions:
Originated and purchased servicing5,7753,1922,202
Subtractions:
Paydowns(1,842)(1,075)(820)
Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model379(564)(249)
Loan servicing asset revaluation(1,463)(1,639)(1,069)
Ending balance$10,567$6,255$4,702

Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of these loans serviced for others as of December 31, 2023, 2022 and 2021 are shown in the table below.

December 31, 2023December 31, 2022December 31, 2021
Loan portfolios serviced for:
SBA guaranteed loans$531,927$318,194$230,514
Total$531,927$318,194$230,514

Loan servicing revenue totaled $3.8 million, $2.6 million and $1.9 million during the twelve months ended December 31, 2023, 2022 and 2021, respectively. Loan servicing asset revaluation, which represents paydowns and the change in fair value of the servicing asset, resulted in a $1.5 million, $1.6 million and $1.1 million downward valuation for twelve months ended December 31, 2023, 2022 and 2021, respectively.

The fair value of servicing rights is highly sensitive to changes in underlying assumptions. Though fluctuations in prepayment speeds and changes in secondary market premiums generally have the most substantial impact on the fair value of servicing rights, other influencing factors include changing economic conditions, changes to the discount rate assumption and the weighted average life of the servicing portfolio. Measurement of fair value is limited to the conditions existing and the assumptions used as of a particular point in time; however, those assumptions may change over time. Refer to Note 16 - Fair Value of Financial Instruments for further details.

Note 8: Deposits

The following table presents the composition of the Company’s deposit base as of December 31, 2023 and 2022.

December 31,
20232022
Noninterest-bearing demand deposit accounts$123,464$175,315
Interest-bearing demand deposit accounts402,976335,611
Savings accounts21,36444,819
Money market accounts1,248,3191,418,599
Banking-as-a-Service (“BaaS”) - brokered deposits74,40113,607
Certificates of deposits1,605,156874,490
Brokered deposits591,293578,804
Total deposits$4,066,973$3,441,245
Time deposits greater than $250$703,835$484,700

The following table presents time deposit maturities by year as of December 31, 2023.

Certificates of Deposits · Brokered Certificates of Deposits
2024$1,245,393$87,030
202583,37892,499
202663,31935,430
202794,84440,000
2028118,2226,500
Thereafter—6,400
$1,605,156$267,859

Note 9: FHLB Advances

The Company had outstanding FHLB advances of $614.9 million as of December 31, 2023 and 2022. As of December 31, 2023, the stated interest rates on the Company’s outstanding FHLB advances ranged from 1.06% to 5.53%, with a weighted average interest rate of 3.04%. All advances are collateralized by residential mortgage loans and commercial real estate loans pledged and held by the Company and investment securities pledged by the Company and held in safekeeping with the FHLB. Residential mortgage loans pledged were approximately $330.3 million and $258.0 million as of December 31, 2023 and 2022, respectively, and commercial real estate loans pledged were approximately $932.4 million and $895.3 million as of December 31, 2023 and 2022, respectively. The fair value of investment securities pledged to the FHLB was approximately $662.1 million and $448.4 million as of December 31, 2023 and 2022, respectively. Based on this collateral and the Company’s holding of FHLB stock, the Company is eligible to borrow up to an additional $663.2 million at year-end 2023. As of December 31, 2023, the Company had $125.0 million of putable advances with the FHLB.

The Company’s FHLB advances are scheduled to mature according to the following schedule:

Amount
2024$255,003
202590,000
202610,000
2027100,000
202835,000
Thereafter124,931
$614,934

Note 10: Subordinated Debt

In June 2019, the Company issued $37.0 million aggregate principal amount of 6.0% Fixed-to-Floating Rate Subordinated Notes due 2029 (the “2029 Notes”) in a public offering. The 2029 Notes initially bear a fixed interest rate of 6.0% per year to, but excluding, June 30, 2024, and thereafter a floating rate equal to the then-current benchmark rate (initially three-month LIBOR rate) plus 4.11%. All interest on the 2029 Notes is payable quarterly. The 2029 Notes are scheduled to mature on June 30, 2029. The 2029 Notes are unsecured subordinated obligations of the Company and may be repaid, without penalty, on any interest payment date on or after June 30, 2024. The 2029 Notes are intended to qualify as Tier 2 capital under regulatory guidelines.

In October 2020, the Company entered into a term loan in the principal amount of $10.0 million, evidenced by a term note due 2030 (the “2030 Note”). The 2030 Note initially bears a fixed interest rate of 6.0% per year to, but excluding, November 1, 2025 and thereafter at a floating rate equal to the then-current benchmark rate (initially three-month Term SOFR plus 5.795%). The 2030 Note is scheduled to mature on November 1, 2030. The 2030 Note is an unsecured subordinated obligation of the Company and may be repaid, without penalty, on any interest payment date on or after November 1, 2025. The 2030 Note is intended to qualify as Tier 2 capital under regulatory guidelines. The Company used the net proceeds from the issuance of the 2030 Note to redeem a subordinated term note that had been entered into in October 2015.

In August 2021, the Company issued $60.0 million aggregate principal amount of 3.75% Fixed-to-Floating Rate Subordinated Notes due 2031 (the “2031 Notes”) in a private placement. The 2031 Notes initially bear a fixed interest rate of 3.75% per year to, but excluding, September 1, 2026, and thereafter a floating rate equal to the then-current benchmark rate (initially three-month Term SOFR plus 3.11%). The 2031 Notes are scheduled to mature on September 1, 2031. The 2031 Notes are unsecured subordinated obligations of the Company and may be repaid, without penalty, on any interest payment date on or after September 1, 2026. The 2031 Notes are intended to qualify as Tier 2 capital under regulatory guidelines. The Company used a portion of the net proceeds from the issuance of the 2031 Notes to redeem subordinated notes issued by the Company in 2016. Pursuant to the terms of a Registration Rights Agreement between the Company and the initial purchasers of the 2031 Notes, the Company offered to exchange the 2031 Notes for subordinated notes that are registered under the Securities Act of 1933, as amended, and have substantially the same terms as the 2031 Notes. On December 30, 2021, we completed an exchange of $59.3 million principal amount of the unregistered 2031 Notes for registered 2031 Notes in satisfaction of our obligations under the registration rights agreement. Holders of $0.7 million of unregistered 2031 Notes did not participate in the exchange.

The following table presents the principal balance and unamortized discount and debt issuance costs for the 2029 Notes, the 2030 Note and the 2031 Notes as of December 31, 2023 and 2022.

December 31, 2023December 31, 2022
PrincipalUnamortized Discount and Debt Issuance CostsPrincipalUnamortized Discount and Debt Issuance Costs
2029 Notes$37,000$(862)$37,000$(1,020)
2030 Note10,000(160)10,000(184)
2031 Notes60,000(1,140)60,000(1,264)
Total$107,000$(2,162)$107,000$(2,468)

Note 11: Benefit Plans

401(k) Plan

The Company has a 401(k) plan established for substantially all full-time and part-time employees, as defined in the plan. Employee contributions are limited to the maximum established by the Internal Revenue Service on an annual basis. The Company has elected to match contributions equal to 100% up to the first 1% of employee deferrals and then 50% on deferrals of 2% to 6% equating to a maximum match of 3.5% of an individual’s total eligible salary, as defined in the plan. The company match vests immediately. Discretionary employer-matching contributions begin vesting immediately at a rate of 50% per year of employment and are fully vested after the completion oftwo years of employment. Contributions totaled approximately $0.9 million in the twelve months ended December 31, 2023, 2022 and 2021, respectively.

Employment Agreements

The Company is party to certain employment agreements with each of its Chief Executive Officer, President and Chief Operating Officer and Executive Vice President and Chief Financial Officer. The employment agreements each provide for annual base salaries and annual bonuses, if any, as determined from time to time by the Compensation Committee of our Board of Directors. The annual bonuses are to be determined with reference to the achievement of annual performance objectives established by the Compensation Committee. The agreements also provide that each of the Chief Executive Officer, President and Chief Operating Officer and Executive Vice President and Chief Financial Officer, may be awarded additional compensation, benefits, or consideration as the Compensation Committee may determine.

The agreements also provide for the continuation of salary and certain other benefits for a specified period of time upon termination of employment under certain circumstances, including resignation for “good reason,” termination by the Company without “cause” at any time or any termination of employment within twelve months following a “change in control,” along with other specific conditions.

2022 Equity Incentive Plan

The First Internet Bancorp 2022 Equity Incentive Plan (the “2022 Plan”) was approved by our Board of Directors and ratified by our shareholders on May 16, 2022. The plan permits awards of incentive and non-statutory stock options, stock appreciation rights, restricted stock awards, stock unit awards, performance awards and other stock-based awards. All employees, consultants and advisors of the Company or any subsidiary, as well as all non-employee directors of the Company, are eligible to receive awards under the 2022 Plan. The 2022 Plan initially authorized the issuance of 400,000 new shares of the Company’s common stock plus all shares of common stock that remained available for future grants under the First Internet Bancorp 2013 Equity Incentive Plan (the “2013 Plan”).

Award Activity Under 2022 Plan

The Company recorded $0.8 million and $0.1 million of share-based compensation expense for the years ended December 31, 2023, and 2022, respectively, related to stock-based awards under the 2022 Plan.

The following table summarizes the stock-based award activity under the 2022 Plan for the year ended December 31, 2023.

Restricted Stock UnitsWeighted-Average Grant Date Fair Value Per ShareRestricted Stock AwardsWeighted-Average Grant Date Fair Value Per ShareDeferred Stock UnitsWeighted-Average Grant Date Fair Value Per Unit
Unvested at January 1, 2023—$—3,558$36.84—$—
Granted147,57624.6130,03011.18——
Forfeited—————
Vested——(3,558)36.84
Unvested at December 31, 2023147,576$24.6130,030$11.18—$—

At December 31, 2023, the total unrecognized compensation cost related to unvested stock-based awards was $1.3 million with a weighted-average expense recognition period of 1.9 years.

2013 Equity Incentive Plan

The 2013 Plan authorized the issuance of 750,000 shares of the Company’s common stock in the form of stock-based awards to employees, directors and other eligible persons. Although outstanding stock-based awards under the 2013 Plan remain in place according to their terms, our authority to grant new awards under the 2013 Plan terminated upon shareholder approval of the 2022 Plan.

Award Activity Under 2013 Plan

The Company recorded $0.4 million, $2.0 million and $2.4 million of share-based compensation expense for the years ended December 31, 2023, 2022 and 2021, respectively, related to stock-based awards under the 2013 Plan.

The following table summarizes the stock-based award activity under the 2013 Plan for the year ended December 31, 2023:

Restricted Stock Units · Weighted-Average Grant Date Fair Value Per Share · Restricted Stock Awards · Weighted-Average Grant Date Fair Value Per Share · Deferred Stock Units · Weighted-Average Grant Date Fair Value Per Unit
Unvested at January 1, 2023101,734$35.93—$——$—
Granted——————
Forfeited(278)27.56———
Vested(47,471)31.56———
Unvested at December 31, 202353,985$39.86——$—

As of December 31, 2023, the total unrecognized compensation cost related to unvested awards was $0.6 million with a weighted-average expense recognition period of 1.1 years.

Directors Deferred Stock Plan

Until January 1, 2014, the Company had a stock compensation plan for non-employee members of the Board of Directors (“Directors Deferred Stock Plan”). The Company reserved 180,000 shares of common stock that could have been issued pursuant to the Directors Deferred Stock Plan. The plan provided directors the option to elect to receive up to 100% of their annual retainer in either common stock or deferred stock rights. Deferred stock rights were to be settled in common stock following the end of the deferral period payable on the basis of one share of common stock for each deferred stock right.

The following table summarizes the status of deferred stock rights related to the Directors Deferred Stock Plan for the year ended December 31, 2023.

Deferred Rights
Outstanding, beginning of year40,414
Granted402
Released(12,278)
Outstanding, end of year28,538

All deferred stock rights granted during 2023 were additional rights issued in lieu of cash dividends payable on outstanding deferred stock rights.

Note 12: Income Taxes

The provision for income taxes consists of the following:

December 31,
202320222021
Current$876$(73)$6,024
Deferred(4,353)4,6322,434
Total$(3,477)$4,559$8,458

Income tax provision is reconciled to the statutory 21 % rate applied to pre-tax income.

December 31,
202320222021
Statutory rate times pre-tax income$1,037$8,421$11,880
(Subtract) add the tax effect of:
Income from tax-exempt securities and loans(3,951)(4,190)(4,217)
State income tax, net of federal tax effect(30)592865
Bank-owned life insurance(215)(201)(199)
Tax credits(168)(143)(175)
Other differences(150)80304
Total income taxes$(3,477)$4,559$8,458

The net deferred tax asset at December 31, 2023 and 2022 consists of the following:

December 31,
20232022
Deferred tax assets (liabilities)
Allowance for loan losses$9,847$8,569
Net unrealized losses on available-for-sale securities and hedged items8,77610,047
Fair value adjustments(12,101)(12,097)
Depreciation(4,306)(2,612)
Deferred compensation and accrued payroll1,2281,574
Loan origination costs(1,379)(1,816)
Prepaid assets(806)(813)
Net operating loss13,3098,928
Tax credits711—
Other335312
Total deferred tax assets, net$15,614$12,092

As of December 31, 2023 and 2022 the Company had federal net operating loss (“NOL”) carryforwards of approximately $57.2 million and $40.5 million, respectively, and state NOL carryforwards of $8.5 million and $9.1 million, respectively. For federal income tax purposes, the NOL has no expiration period; however, for state income tax purposes, the NOL may have varying expiration periods. The Company expects to generate sufficient taxable income in the future to utilize the loss generated.

Note 13: Related Party Transactions

In the normal course of business, the Company may enter into transactions with various related parties. In management’s opinion, such loans, other extensions of credit, and deposits were made in the ordinary course of business and were made on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with other persons. Further, in management’s opinion, these loans did not involve more than the normal risk of collectability or present other unfavorable features.

Related party loans and extensions of credit at December 31, 2023 and 2022 totaled $45.9 million and $21.9 million, respectively.

The following table presents the change in related party loans as of December 31, 2023 and 2022.

Twelve Months Ended
December 31, 2023December 31, 2022
Balance at the beginning of period$21,860$11,364
New Term Loans19,13921,810
Additions4,956—
Repayment of term loans(12)(11,324)
Changes in balances of revolving lines of credit(17)10
Balance at end of period$45,926$21,860

Deposits from related parties held by the Company at December 31, 2023 and 2022 totaled $28.3 million and $33.7 million, respectively.

Note 14: Regulatory Capital Requirements

The Company and the Bank are subject to various regulatory capital requirements administered by state and federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.

The Basel III Capital Rules became effective for the Company and the Bank on January 1, 2015, subject to a phase-in period for certain provisions. Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios of Common Equity Tier 1 capital, Tier 1 capital and Total capital, as defined in the regulations, to risk-weighted assets, and of Tier 1 capital to adjusted quarterly average assets (“Leverage Ratio”).

The Basel III Capital Rules were fully phased in on January 1, 2019 and require the Company and the Bank to maintain: 1) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of 4.5%, plus a 2.5% “capital conservation buffer” (resulting in a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of 7.0%); 2) a minimum ratio of Tier 1 capital to risk-weighted assets of 6.0%, plus the capital conservation buffer (resulting in a minimum Tier 1 capital ratio of 8.5%); 3) a minimum ratio of Total capital to risk-weighted assets of 8.0%, plus the capital conservation buffer (resulting in a minimum Total capital ratio of 10.5%); and 4) a minimum Leverage Ratio of 4.0%.

The capital conservation buffer is designed to absorb losses during periods of economic stress. Failure to maintain the minimum Common Equity Tier 1 capital ratio plus the capital conservation buffer will result in potential restrictions on a banking institution’s ability to pay dividends, repurchase stock and/or pay discretionary compensation to its employees.

The following tables present actual and required capital ratios as of December 31, 2023 and 2022 for the Company and the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of December 31, 2023 and 2022 based on the Basel III Capital Rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

As permitted by the federal banking regulatory agencies, the Company has elected the option to delay the impact of the day one adoption of ASC 326. The transition adjustments of $4.5 million will be phased into the regulatory capital calculations over a three-year period, with 25% of the adjustment recognized in 2023, 50% of the adjustment recognized in 2024, 75% of the adjustment recognized in 2025 and 100% of the adjustment recognized in 2026.

ActualMinimum Capital Required - Basel IIIMinimum Required to be Considered Well Capitalized
Capital AmountRatioCapital AmountRatioCapital AmountRatio
As of December 31, 2023:
Common equity tier 1 capital to risk-weighted assets
Consolidated$381,0019.60%$277,9147.00%N/AN/A
Bank464,39011.73%277,0637.00%$257,2736.50%
Tier 1 capital to risk-weighted assets
Consolidated381,0019.60%337,4678.50%N/AN/A
Bank464,39011.73%336,4348.50%316,6448.00%
Total capital to risk-weighted assets
Consolidated525,28313.23%416,87010.50%N/AN/A
Bank503,83412.73%415,59510.50%395,80410.00%
Leverage ratio
Consolidated381,0017.33%207,9294.00%N/AN/A
Bank464,3908.95%207,4794.00%259,3495.00%
ActualMinimum Capital Required - Basel IIIMinimum Required to be Considered Well Capitalized
Capital AmountRatioCapital AmountRatioCapital AmountRatio
As of December 31, 2022:
Common equity tier 1 capital to risk-weighted assets
Consolidated$390,15010.93%$249,7957.00%N/AN/A
Bank466,25713.10%249,1917.00%$231,3926.50%
Tier 1 capital to risk-weighted assets
Consolidated390,15010.93%303,3238.50%N/AN/A
Bank466,25713.10%302,5908.50%284,7908.00%
Total capital to risk-weighted assets
Consolidated526,41914.75%374,69310.50%N/AN/A
Bank497,99413.99%373,78710.50%355,98810.00%
Leverage ratio
Consolidated390,1509.06%172,3304.00%N/AN/A
Bank466,25710.84%172,0934.00%215,1165.00%

Note 15: Commitments and Credit Risk

In the normal course of business, the Company makes various commitments to extend credit which are not reflected in the accompanying consolidated financial statements. At December 31, 2023 and 2022, the Company had outstanding loan commitments totaling approximately $755.4 million and $485.4 million, respectively.

Capital Commitments

Capital expenditures were made in connection with the construction of the building where our corporate headquarters is located, along with an attached parking garage. The Company entered into construction-related contracts. As of December 31, 2023, the project was completed at a total cost of $67.2 million. There are no remaining capital commitments left at December 31, 2023.

Note 16: Fair Value of Financial Instruments

ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASU Topic 820 also specifies a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1 Quoted prices in active markets for identical assets or liabilities

Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.

Available-for-Sale Securities

Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. The Company did not own any securities classified within Level 1 of the hierarchy as of December 31, 2023 or December 31, 2022.

Level 2 securities include U.S. Government-sponsored agencies, municipal securities, mortgage and asset-backed securities and corporate securities. Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities.

In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. Fair values are calculated using discounted cash flows. Discounted cash flows are calculated based off of the anticipated future cash flows updated to incorporate loss severities. Rating agency and industry research reports as well as default and deferral activity are reviewed and incorporated into the calculation. The Company did not own any securities classified within Level 3 of the hierarchy as of December 31, 2023 or 2022.

Loans Held-for-Sale (mandatory pricing agreements)

The fair value of loans held-for-sale is determined using quoted prices for similar assets, adjusted for specific attributes of that loan (Level 2).

Servicing Asset

Fair value is based on a loan-by-loan basis taking into consideration the origination to maturity dates of the loans, the current age of the loans and the remaining term to maturity. The valuation methodology utilized for the servicing asset begins with generating estimated future cash flows for each servicing asset based on their unique characteristics and market-based assumptions for prepayment speeds and costs to service. The present value of the future cash flows is then calculated utilizing market-based discount rate assumptions (Level 3).

Interest Rate Swap Agreements

The fair values of interest rate swap agreements are estimated using current market interest rates as of the balance sheet date and calculated using discounted cash flows that are observable or that can be corroborated by observable market data (Level 2).

Back-to-Back Swap Agreements

The Company offers interest rate swaps to certain loan customers to allow them to hedge the risk of rising interest rates on their variable rate loans. The Company originates a variable rate loan and enters into a variable-to-fixed interest rate contract with the customer. The Company also enters into an offsetting interest rate swap with a correspondent bank. These back-to-back swap agreements are intended to offset each other and allow the Company to originate a variable rate loan, while providing a contract for fixed interest payments for the customer. The net cash flow for the Company is equal to the interest income received from a variable rate loan originated with the customer. The fair value of these derivatives is based on a discounted cash flow approach. The fair value assets and liabilities of centrally cleared interest rate swaps are net of variation margin settled-to-market (Level 2).

Forward Contracts

The fair values of forward contracts on to-be-announced securities are determined using quoted prices in active markets, or benchmarked thereto (Level 1).

Interest Rate Lock Commitments

The fair values of IRLCs are determined using the projected sale price of individual loans based on changes in market interest rates, projected pull-through rates (the probability that an IRLC will ultimately result in an originated loan), the reduction in the value of the applicant’s option due to the passage of time, and the remaining origination costs to be incurred based on management’s estimate of market costs (Level 3).

The following tables present the fair value measurements of assets and liabilities recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at December 31, 2023 and 2022.

Fair Value Measurements Using
FairValueQuoted Pricesin ActiveMarkets forIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
U.S. Government-sponsored agencies$95,177$—$95,177$—
Municipal securities68,446—68,446—
Agency mortgage-backed securities - residential206,649—206,649—
Agency mortgage-backed securities - commercial38,885—38,885
Private label mortgage-backed securities - residential20,779—20,779—
Asset-backed securities8,081—8,081—
Corporate securities36,838—36,838—
Total available-for-sale securities$474,855$—$474,855$—
Servicing asset10,567——10,567
Interest rate swaps assets5,139—5,139—
Interest rate swap agreements - assets (back-to-back)677—677—
Interest rate swap agreements - liabilities (back-to-back)(677)—(677)—
Fair Value Measurements Using
FairValueQuoted Pricesin ActiveMarkets forIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
U.S. Government-sponsored agencies$33,809$—$33,809$—
Municipal securities67,276—67,276—
Agency mortgage-backed securities - residential215,092—215,092—
Agency mortgage-backed securities - commercial15,840—15,840—
Private label mortgage-backed securities - residential10,455—10,455—
Asset-backed securities4,960—4,960—
Corporate securities42,952—42,952—
Total available-for-sale securities$390,384$—$390,384$—
Servicing asset6,255——6,255
Interest rate swaps assets8,645—8,645—
Loans held-for-sale (mandatory pricing agreements)9,110—9,110—
Forward contracts9797——
IRLCs133——133

The following table reconciles the beginning and ending balances of recurring fair value measurements recognized in the accompanying consolidated balance sheets using significant unobservable (Level 3) inputs.

Servicing AssetInterest Rate Lock Commitments
Balance as of January 1, 2021$3,569$3,361
Total realized gains
Additions2,202—
Paydowns(820)
Change in fair value(249)(2,643)
Balance, December 31, 20214,702718
Total realized gains
Additions3,192—
Paydowns(1,135)—
Change in fair value(504)(585)
Balance, December 31, 20226,255133
Total realized gains
Additions5,775—
Paydowns(1,842)—
Change in fair value379(133)
Balance, December 31, 2023$10,567$—

The following describes the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis, as well as the general classification of such assets pursuant to the valuation hierarchy.

Collateral Dependent Loans

Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. The amount of impairment may be determined based on the fair value of the underlying collateral, less costs to sell, the estimated present value of future cash flows or the loan’s observable market price.

If the individually evaluated loan is identified as collateral dependent, the fair value of the underlying collateral, less costs to sell, is used to measure impairment. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. If the individually evaluated loan is not collateral dependent, the Company utilizes a discounted cash flow analysis to measure impairment.

Individually evaluated loans with a specific valuation allowance based on the value of the underlying collateral or a discounted cash flow analysis are classified as Level 3 assets.

The following table presents the fair value measurements of assets and liabilities recognized in the accompanying condensed consolidated balance sheets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurement falls at December 31, 2023 and December 31, 2022.

Fair Value Measurements Using
FairValueQuoted Pricesin ActiveMarkets forIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
Collateral dependent loans2,799——2,799
Fair Value Measurements Using
FairValueQuoted Pricesin ActiveMarkets forIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
Impaired loans1,164——1,164

Significant (Level 3) Inputs

The following tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

(dollars in thousands)Fair Value atDecember 31, 2023ValuationTechniqueSignificant UnobservableInputsRangeWeighted-Average Range
Collateral dependent loans$2,799Fair value of collateralDiscount for type of property and current market conditions0% - 90%28%
Servicing asset10,567Discounted cash flowPrepayment speedsDiscount rate0% - 25%15%11.3%15%
(dollars in thousands)Fair Value atDecember 31, 2022ValuationTechniqueUnobservableInputsRangeWeighted - Average Range
Impaired loans$1,164Fair value of collateralDiscount for type of property and current market conditions0% - 25%20%
IRLCs133Discounted cash flowLoan closing rates31% - 100%89%
Servicing asset6,255Discounted cash flowPrepayment speedsDiscount rate0% - 25%14%14.6%14%

The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying consolidated balance sheets at amounts other than fair value:

Cash and Cash Equivalents

For these instruments, the carrying amount is a reasonable estimate of fair value.

Securities Held-to-Maturity

Where quoted market prices are available in an active market, securities are classified within Level 1 of the

valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. The Company did not own any securities classified within Level 1 of the hierarchy as of December 31, 2023 or December 31, 2022.

Level 2 securities include agency mortgage-backed securities - residential, municipal securities and corporate securities. Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities.

In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the

hierarchy. Fair values are calculated using discounted cash flows. Discounted cash flows are calculated based off of the anticipated future cash flows updated to incorporate loss severities. Rating agency and industry research reports

as well as default and deferral activity are reviewed and incorporated into the calculation. The Company did not

own any securities classified within Level 3 of the hierarchy as of December 31, 2023 or December 31, 2022.

Loans

The fair value of loans is estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.

Accrued Interest Receivable

The fair value of these financial instruments approximates carrying value.

Federal Home Loan Bank of Indianapolis Stock

The fair value of this financial instrument approximates carrying value.

Deposits

The fair value of noninterest-bearing and interest-bearing demand deposits, savings accounts and money market accounts approximates carrying value. The fair value of fixed maturity certificates of deposit and brokered deposits are estimated using rates currently offered for deposits of similar remaining maturities.

Advances from Federal Home Loan Bank

The fair value of fixed rate advances is estimated using rates currently offered for similar remaining maturities. The carrying value of variable rate advances approximates fair value.

Subordinated Debt

The fair value of the Company’s publicly traded subordinated debt is obtained from quoted market prices. The fair value of the Company’s remaining subordinated debt is estimated using discounted cash flow analysis based on current borrowing rates for similar types of debt instruments.

Accrued Interest Payable

The fair value of these financial instruments approximates carrying value.

Commitments

The fair value of commitments to extend credit are based on fees currently charged to enter into similar agreements with similar maturities and interest rates. The Company determined that the fair value of commitments was zero based on the contractual value of outstanding commitments at December 31, 2023 and 2022.

The following tables provide the carrying amounts and estimated fair values of the Company's financial instruments at December 31, 2023 and 2022:

Fair Value Measurements Using
CarryingAmountFair ValueQuoted PricesIn ActiveMarket forIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
Cash and cash equivalents$405,898$405,898$405,898$—$—
Securities held-to-maturity227,153207,572—207,572—
Loans held-for-sale (best efforts pricing agreements)22,05222,052—22,052
Net loans3,801,4463,611,909——3,611,909
Accrued interest receivable26,74626,74626,746——
Federal Home Loan Bank of Indianapolis stock28,35028,350—28,350—
Deposits4,066,9734,059,4471,796,123—2,263,324
Advances from Federal Home Loan Bank614,934605,366—605,366—
Subordinated debt104,838102,63232,56070,072—
Accrued interest payable3,8483,8483,848——
Fair Value Measurements Using
CarryingAmountFair ValueQuoted PricesIn ActiveMarket forIdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
Cash and cash equivalents$256,552$256,552$256,552$—$—
Securities held-to-maturity189,168168,483—168,483—
Loans held-for-sale (best efforts pricing agreements)12,40112,401—12,401—
Net loans3,467,6643,225,845——3,225,845
Accrued interest receivable21,06921,06921,069——
Federal Home Loan Bank of Indianapolis stock28,35028,350—28,350—
Deposits3,441,2453,415,3901,974,344—1,441,046
Advances from Federal Home Loan Bank614,928596,455—596,455—
Subordinated debt104,532102,66932,56070,109—
Accrued interest payable2,9132,9132,913——

Note 17: Mortgage Banking Activities

The Bank’s residential real estate lending business originated mortgage loans for customers and typically sold a majority of the originated loans into the secondary market. For most of the mortgages sold in the secondary market, the Bank hedged its mortgage banking pipeline by entering into forward contracts for the future delivery of mortgage loans to third party investors and entering into IRLCs with potential borrowers to fund specific mortgage loans that would be sold into the secondary market. To facilitate the hedging of the loans, the Bank elected the fair value option for loans originated and intended for sale in the secondary market under mandatory pricing agreements Changes in the fair value of loans held-for-sale, IRLCs and forward contracts are recorded in the mortgage banking activities line item within noninterest income. Refer to Note 18 for further information on derivative financial instruments.

During the years ended December 31, 2023, 2022, and 2021, the Company originated mortgage loans held-for-sale of $36.3 million, $388.0 million, and $721.3 million, respectively, and received $46.5 million, $411.5 million, and $714.9 million from the sale of mortgage loans, respectively, into the secondary market. During the first quarter 2023, the Company made the decision to exit the residential mortgage business.

The following table provides the components of income from mortgage banking activities for the years ended December 31, 2023, 2022, and 2021.

Year Ended December 31,
202320222021
Gain on loans sold$471$6,101$17,803
Loss resulting from the change in fair value of loans held-for-sale(143)(184)(718)
(Loss) gain resulting from the change in fair value of derivatives(252)(453)(2,035)
Net revenue from mortgage banking activities$76$5,464$15,050

Note 18: Derivative Financial Instruments

The Company uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities. The Company enters into interest rate swap agreements as part of its asset/liability management strategy to help manage its interest rate risk position. Additionally, the Company entered into forward contracts for the future delivery of mortgage loans to third-party investors and entered into IRLCs with potential borrowers to fund specific mortgage loans that were sold into the secondary market. The forward contracts were entered into in order to economically hedge the effect of changes in interest rates resulting from the Company’s commitment to fund the loans.

The Company had various interest rate swap agreements designated and qualifying as accounting hedges during the reported periods. Designating an interest rate swap as an accounting hedge allows the Company to recognize gains and losses in the condensed consolidated statements of income within the same period that the hedged item affects earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related interest rate swaps. For derivative instruments that are designated and qualify as cash flow hedges, any gains or losses related to changes in fair value are recorded in accumulated other comprehensive loss, net of tax. The fair value of interest rate swaps with a positive fair value are reported in accrued income and other assets in the condensed consolidated balance sheets, while interest rate swaps with a negative fair value are reported in accrued expenses and other liabilities in the condensed consolidated balance sheets.

The Company offers interest rate swaps to certain loan customers to allow them to hedge the risk of rising interest rates on their variable rate loans. The Company originates a variable rate loan and enters into a variable-to-fixed interest rate contract with the customer. The Company also enters into an offsetting interest rate swap with a correspondent bank. These back-to-back swap agreements are intended to offset each other and allow the Company to originate a variable rate loan, while providing a contract for fixed interest payments for the customer. The net cash flow for the Company is equal to the interest income received from a variable rate loan originated with the customer. The fair value of these derivatives is based on a discounted cash flow approach. The fair value assets and liabilities of centrally cleared interest rate swaps are net of variation margin settled-to-market.

The IRLCs and forward contracts are not designated as accounting hedges and are recorded at fair value with changes in fair value reflected in noninterest income on the condensed consolidated statements of income. The fair value of derivative instruments with a positive fair value are reported in accrued income and other assets in the condensed consolidated balance sheets, while derivative instruments with a negative fair value are reported in accrued expenses and other liabilities in the condensed consolidated balance sheets.

The following table presents amounts that were recorded in the consolidated balance sheets related to cumulative basis adjustments for interest rate swap derivatives designated as fair value accounting hedges as of December 31, 2023 and 2022.

Carrying amount of the hedged assets · Cumulative amount of fair value hedging adjustment included in the carrying amount of the hedged assets
Line item in the consolidated balance sheet in which the hedged item is included
December 31, 2023December 31, 2022December 31, 2023December 31, 2022
Securities available-for-sale1$69,504$68,963$(1,143)$(2,088)

1 These amounts include the amortized cost basis of closed portfolios used to designate hedging relationships in which the hedged item is the last layer expected to be remaining at the end of the hedging relationship. The amounts of the designated hedged items were $50.0 million at December 31, 2023 and 2022.

The following tables present a summary of interest rate swap derivatives designated as fair value accounting hedges of fixed-rate receivables used in the Company's asset/liability management activities at December 31, 2023 and December 31, 2022, identified by the underlying interest rate-sensitive instruments.

December 31, 2023 · Weighted Average Remaining Maturity (years) · Weighted-Average Rate
Instruments Associated With
Notional Value · Fair Value · Receive · Pay
Securities available-for-sale$50,0000.8$1,1533 month SOFR2.33%
Total swap portfolio at December 31, 2023$50,0000.8$1,1533 month SOFR2.33%
December 31, 2022 · Weighted Average Remaining Maturity (years) · Weighted-Average Rate
Instruments Associated With
Notional Value · Fair Value · Receive · Pay
Securities available-for-sale$50,0001.8$2,0933 month LIBOR2.33%
Total swap portfolio at December 31, 2022$50,0001.8$2,0933 month LIBOR2.33%

In March 2021, the Company terminated the last layer of interest rate swaps associated with available-for-sale agency mortgage-backed securities - residential, which resulted in swap termination payments to counterparties totaling $1.9 million. The corresponding fair value hedging adjustment was allocated pro-rata to the underlying hedged securities and is being amortized over the remaining lives of the designated securities. During the year ended December 31, 2023, amortization expense totaling $0.4 million was recognized as a reduction to interest income on securities.

In June 2020, the Company terminated all fair value hedging relationships associated with loans, which resulted in swap termination payments to counterparties totaling $46.1 million. The corresponding loan fair value hedging adjustment as of the date of termination is being amortized over the remaining lives of the designated loans, which have a weighted average term to maturity of 10.4 years as of December 31, 2023. During the years ended December 31, 2023 and 2022, amortization expense totaling $4.7 million and $4.9 million, respectively, related to these previously terminated fair value hedges was recognized as a reduction to interest income on loans.

The following tables present a summary of interest rate swap derivatives designated as cash flow accounting hedges of variable-rate liabilities used in the Company's asset/liability management activities at December 31, 2023 and December 31, 2022.

December 31, 2023 · Weighted Average Remaining Maturity (years) · Weighted-Average Rate
Cash Flow Hedges
Notional Value · Fair Value · Receive · Pay
Interest rate swaps$110,0003.1$3,5963-month SOFR2.88%
Interest rate swaps40,0000.4390Fed Funds Effective2.78%
December 31, 2022 · Weighted Average Remaining Maturity (years) · Weighted-Average Rate
Cash Flow Hedges
Notional Value · Fair Value · Receive · Pay
Interest rate swaps$110,0004.1$4,7873 month LIBOR2.88%
Interest rate swaps60,0000.67351 month LIBOR2.88%
Interest rate swaps40,0001.41,030Fed Funds Effective2.78%

These derivative financial instruments were entered into for the purpose of managing the interest rate risk of certain assets and liabilities. The Company received $5.2 million and $7.7 million of cash collateral from counterparties as security for their obligations related to these swap transactions at December 31, 2023 and 2022, respectively. The Company had no pledged cash collateral as of December 31, 2023 and December 31, 2022 to counterparties on interest rate swap agreements as security for its obligations related to these agreements. Collateral posted and received is dependent on the market valuation of the underlying hedges.

The following table presents the notional amount and fair value of interest rate swaps, IRLCs and forward contracts utilized by the Company at December 31, 2023 and 2022.

December 31, 2023December 31, 2022
NotionalAmountFairValueNotionalAmountFairValue
Asset Derivatives
Derivatives designated as hedging instruments
Interest rate swaps associated with securities available-for-sale$50,000$1,153$50,000$2,093
Interest rate swaps associated with liabilities150,0003,986210,0006,552
Derivatives not designated as hedging instruments
Back-to-back swaps1,778$677——
IRLCs——14,862133
Forward contracts——17,00097
Total contracts$201,778$5,816$291,862$8,875
Liability Derivatives
Derivatives not designated as hedging instruments
Back-to-back swaps1,778(677)——
Total contracts$1,778$(677)$—$—

The fair values of interest rate swaps were estimated using a discounted cash flow method that incorporates current market interest rates as of the balance sheet date. Fair values of IRLCs and forward contracts were estimated using changes in mortgage interest rates and other factors from the date the Company entered into the IRLC and the balance sheet date. Refer to “Note 16 - Fair Value of Financial Instruments” for additional information.

Back-to-back swaps consist of two interest-rate swaps (a customer swap and an offsetting counterparty swap). As a result of this offsetting relationship, no net gains or losses are recognized in income.

The following table presents the effects of the Company's cash flow hedge relationships on the consolidated statements of comprehensive income during the twelve months ended December 31, 2023, 2022, and 2021.

Amount of (Loss) gain recognized in Other Comprehensive Income in the Twelve Months Ended
December 31, 2023December 31, 2022December 31, 2021
Interest rate swap agreements$(2,566)$19,091$11,138

The following table summarizes the periodic changes in the fair value of derivatives not designated as hedging instruments on the condensed consolidated statements of income for thetwelve months ended December 31, 2023, 2022, and 2021.

Amount of (Loss) / Gain Recognized in the Twelve Months Ended
December 31, 2023December 31, 2022December 31, 2021
Asset Derivatives
Derivatives not designated as hedging instruments
Forward contracts$—$127$610
Liability Derivatives
Derivatives not designated as hedging instruments
IRLCs$(133)$(585)$(2,643)
Forward contracts(119)——

The following table presents the effects of the Company's interest rate swap agreements on the consolidated statements of income during the twelve months ended December 31, 2023, 2022, and 2021.

Line item in the consolidated statements of income
December 31, 2023December 31, 2022December 31, 2021
Interest income
Loans$—$—$—
Securities - taxable——(253)
Securities - non-taxable1,471(244)(1,099)
Total interest income1,471(244)(1,352)
Interest expense
Deposits(1,671)1,1252,775
Other borrowed funds(2,622)1,1103,028
Total interest expense(4,293)2,2355,803
Net interest income$5,764$(2,479)$(7,155)

Note 19: Shareholders’ Equity

On October 20, 2021, the Company's Board of Directors approved a stock repurchase program authorizing the repurchase of up to $30.0 million of our outstanding common stock from time to time on the open market or in privately negotiated transactions. In October 2022, the Company’s Board of Directors increased the authorization to $35.0 million. The Company repurchased a total of 855,956 shares at an average price of $36.31 per share under the program through December 19, 2022.

On December 19, 2022, the Company's Board of Directors approved a new stock repurchase program to replace the prior program. The new program authorized the repurchase of up to $25.0 million of our outstanding common stock from time to time on the open market or in privately negotiated transactions. The stock repurchase authorization is scheduled to expire on December 31, 2024. Under this program, the Company repurchased 502,525 shares of common stock at an average price of $18.40 per share during 2023, and 46,497 shares of common stock at an average price of $24.42 per share during 2022. As of December 31, 2023, the Company had $14.6 million of remaining authority under the program.

Note 20: Accumulated Other Comprehensive Income (Loss)

The components of accumulated other comprehensive loss, included in stockholders' equity, are presented in the table below.

Available-For-Sale SecuritiesUnrealized Losses on Debt Securities Transferred from Available-for-Sale to Held-to-MaturityCash Flow HedgesTotal
Balance, January 1, 2021$468$—$(17,664)$(17,196)
Net unrealized holding (losses) gains recorded within other comprehensive income before income tax(4,087)—11,1387,051
Other comprehensive (loss) income before tax(4,087)—11,1387,051
Income tax (benefit) provision(1,064)—1,958894
Other comprehensive (loss) income- net of tax(3,023)—9,1806,157
Balance, December 31, 2021$(2,555)$—$(8,484)$(11,039)
Net unrealized holding (losses) gains recorded within other comprehensive income before income tax(42,336)—19,091(23,245)
Reclassification of securities available-for-sale to held-to-maturity—(5,402)—(5,402)
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity—844—844
Other comprehensive (loss) income before tax(42,336)(4,558)19,091(27,803)
Income tax (benefit) provision(9,060)(1,039)4,893(5,206)
Other comprehensive (loss) income- net of tax(33,276)(3,519)14,198(22,597)
Balance, December 31, 2022$(35,831)$(3,519)$5,714$(33,636)
Net unrealized holding gains (losses) recorded within other comprehensive income before income tax7,339—(2,566)4,773
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity—778—778
Other comprehensive income (loss) before tax7,339778(2,566)5,551
Income tax provision (benefit)1,682198(590)1,290
Other comprehensive income (loss) - net of tax5,657580(1,976)4,261
Balance, December 31, 2023$(30,174)$(2,939)$3,738$(29,375)

Note 21: Condensed Financial Information (Parent Company Only)

Presented below is condensed financial information as to financial position, results of operations, and cash flows of the Company on a non-consolidated basis:

Condensed Balance Sheets

Year Ended December 31,
20232022
Assets
Cash and cash equivalents$11,593$22,259
Investment in common stock of subsidiaries444,221440,645
Premises and equipment, net—58
Accrued income and other assets14,1278,567
Total assets$469,941$471,529
Liabilities and shareholders’ equity
Subordinated debt, net of unamortized discounts and debt issuance costs of $2,162 in 2023 and $2,468 in 2022$104,838$104,532
Accrued expenses and other liabilities2,3082,023
Total liabilities107,146106,555
Shareholders’ equity362,795364,974
Total liabilities and shareholders’ equity$469,941$471,529

Condensed Statements of Income

Year Ended December 31,
202320222021
Income
Dividends from bank subsidiary$12,000$8,000$—
Gain on sale of premises and equipment——2,523
Other18828575
Total income12,1888,2852,598
Expenses
Interest on borrowings$5,376$5,371$5,892
Salaries and employee benefits1,2031,1471,037
Consulting and professional fees1,5721,8142,178
Premises and equipment126201548
Other280134363
Total expenses8,5578,66710,018
Income (loss) before income tax and equity in undistributed net income of subsidiaries3,631(382)(7,420)
Income tax benefit(1,817)(1,874)(1,687)
Income (loss) before equity in undistributed net income of subsidiaries5,4481,492(5,733)
Equity in undistributed net income of subsidiaries2,96934,04953,847
Net income$8,417$35,541$48,114

Condensed Statements of Comprehensive Income

Year Ended December 31,
202320222021
Net income$8,417$35,541$48,114
Other comprehensive income (loss)
Securities available-for-sale
Net unrealized holding gains (losses) on securities available-for-sale recorded within other comprehensive income before income tax7,339(42,336)(4,087)
Income tax provision (benefit)1,682(9,060)(1,064)
Net effect on other comprehensive income (loss)5,657(33,276)(3,023)
Securities held-to-maturity
Reclassification of securities from available-for-sale to held-to-maturity—(5,402)—
Amortization of net unrealized holding losses on securities transferred from available-for-sale to held-to-maturity778844—
Income tax provision (benefit)198(1,039)—
Net effect on other comprehensive income (loss)580(3,519)—
Cash flow hedges
Net unrealized holding (losses) gains on cash flow hedging derivatives recorded within other comprehensive income before income tax(2,566)19,09111,138
Income tax (benefit) provision(590)4,8931,958
Net effect on other comprehensive (loss) income(1,976)14,1989,180
Total other comprehensive income (loss)4,261(22,597)6,157
Comprehensive income$12,678$12,944$54,271

Condensed Statements of Cash Flows

Year Ended December 31,
202320222021
Operating activities
Net income$8,417$35,541$48,114
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in undistributed net income of subsidiaries(2,969)(34,049)(53,847)
Depreciation and amortization3183291,081
Share-based compensation expense256795835
Gain on sale of premises and equipment——(2,523)
Net change in other assets(1,819)350(31)
Net change in other liabilities358(490)775
Net cash provided by (used in) operating activities4,5612,476(5,596)
Investing activities
Net proceeds from sale of premises and equipment——8,116
Other investing activities(3,578)(2,727)(3,561)
Net cash (used in) provided by investing activities(3,578)(2,727)4,555
Financing activities
Cash dividends paid(2,156)(2,317)(2,415)
Net proceeds from issuance of subordinated debt——58,658
Repayment of subordinated debt——(35,000)
Repayment of Bank loan——(3,000)
Repurchase of common stock(9,340)(27,780)(4,436)
Other, net(153)(250)(441)
Net cash (used in) provided by financing activities(11,649)(30,347)13,366
Net (decrease) increase in cash and cash equivalents(10,666)(30,598)12,325
Cash and cash equivalents at beginning of year22,25952,85740,532
Cash and cash equivalents at end of year$11,593$22,259$52,857

The prior year Condensed Statements of Income and Condensed Statements of Cash Flows presented above were voluntarily revised to correct an immaterial error. As a result, the following changes were made to the 2022 statements:

Dividends received from subsidiary are presented in total income.

Equity in undistributed net income of subsidiaries reflects the difference in subsidiary income and dividends received.

The above changes had no effect on 2022 net income.

Note 22: Recent Accounting Pronouncements

ASU 2016-13 -Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (June 2016)

The main objective of this update is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in this update replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.

The amendments affect entities holding financial assets that are not accounted for at fair value through net income. The amendments affect loans, debt securities, off-balance-sheet credit exposures, and any other financial assets not excluded from the scope that have the contractual right to receive cash. The amendments in this update affect an entity to varying degrees depending on the credit quality of the assets held by the entity, their duration, and how the entity applies current GAAP. There is diversity in practice in applying the incurred loss methodology, which means that before transition some entities may be more aligned under current GAAP than others to the new measure of expected credit losses. The following describes the main provisions of this update.

Assets Measured at Amortized Cost: The amendments in this update require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. The statements of income reflect the measurement of credit losses for newly recognized financial assets, as well as the expected increase or decrease of credit losses that have taken place during the period. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances.

Available-for-Sale Debt Securities: Credit losses relating to available-for-sale debt securities should be recorded through an allowance for credit losses. Available-for-sale accounting recognizes that value may be realized either through collection of contractual cash flows or through sale of the security. Therefore, the amendments limit the amount of the allowance for credit losses to the amount by which fair value is below amortized cost because the classification as available-for-sale is premised on an investment strategy that recognizes that the investment could be sold at fair value if cash collection would result in the realization of an amount less than fair value.

In May 2019, the FASB issued ASU 2019-05 - Financial Instruments - Credit Losses (Topic 326) - Targeted Transition Relief. This ASU allows an option for preparers to irrevocably elect the fair value option, on an instrument-by-instrument basis, for eligible financial assets measured at amortized cost basis upon adoption of the credit losses standard. This increases the comparability of financial statement information provided by institutions that otherwise would have reported similar financial instruments using different measurement methodologies, potentially decreasing costs for financial statement preparers while providing more useful information to investors and other users.

The Company formed a current expected credit losses (“CECL”) working group that discussed implementation matters related to the completeness and accuracy of historical data, model development and corporate governance documentation. The new allowance model estimates credit losses over the expected life of the portfolio and includes a qualitative framework to account for drivers of losses that the quantitative model does not capture. The CECL working group discussed results from parallel model runs for each portfolio segment, assumptions related to unfunded commitments and economic forecast factors. Model validation was completed by an independent third party in the fourth quarter 2022.

The ASU allows for several different methods of calculating the Allowance for Credit Losses (“ACL”) and based on its analysis of observable data, the Company determined the discounted cash flow method to be the most appropriate for all its loan segments.

The Company adopted this guidance on January 1, 2023 and recorded a $3.0 million pre-tax one-time cumulative effect adjustment to the ACL in retained earnings on the consolidated balance sheet as of the beginning of 2023, as is required in the guidance. In addition, the Company recorded a one-time $2.5 million pre-tax cumulative effect adjustment to the allowance for unfunded commitments in retained earnings on the consolidated balance sheet.

The qualitative impact of the new accounting standard is directed by many of the same factors that impacted the previous methodology for calculating the ACL, including but not limited to, quality and experience of staff, changes in the value of collateral, concentrations of credit in loan types or industries and changes to lending policies. In addition, the Company also uses reasonable and supportable forecasts. Examples of this are regression analyses of data from the Federal Open Market Committee quarterly economic projections for change in real GDP, housing price index and national unemployment.

The following table presents the impact of the adoption of ASC 326 as of January 1, 2023:

(dollars in thousands)Pre-ASC 326 AdoptionImpact of ASC 326 AdoptionAs Reported Under ASC 326
Assets:
Commercial loans
Commercial and industrial$1,711$(120)$1,591
Owner-occupied commercial real estate65162713
Investor commercial real estate1,099(191)908
Construction2,074(435)1,639
Single tenant lease financing10,519(346)10,173
Public finance1,753(135)1,618
Healthcare finance2,9971,0344,031
Small business lending2,1683342,502
Franchise finance3,988(313)3,675
Total commercial loans26,960(110)26,850
Consumer loans
Residential mortgage1,5594061,965
Home equity69133202
Other consumer3,1492,5335,682
Total consumer loans4,7773,0727,849
Total allowance for credit losses$31,737$2,962$34,699
Liabilities:
Liability for off-balance sheet credit exposures$—$2,504$2,504

The Company also performed an assessment to determine if an allowance for credit loss was needed for available-for-sale and held-to-maturity securities. The Company analyzed available-for-sale securities investment securities that were in an unrealized loss position as of January 1, 2023 and determined the decline in fair value for those securities was not related to credit, but rather related to changes in interest rates and general market conditions. As such, no ACL was recorded for available-for-sale securities. The Company analyzed held-to-maturity securities and recorded a $0.3 million one-time cumulative adjustment to the allowance in retained earnings.

ASU 2020-04 -Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (March 2020) and ASU 2022-06 - Deferral of sunset Date of Topic 848

In March 2020, FASB issued ASU 2020-04 to ease the potential burden in accounting for the transition away from the LIBOR on financial reporting. The ASU provides optional expedients and exceptions for applying GAAP to contract modification and hedge accounting relationships. The guidance is effective March 12, 2020 through December 31, 2024. The Company adopted this guidance in 2023 and it did not have a material impact on the condensed consolidated financial statements.

ASU 2022-02 -Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (March 2022)

In March 2022, the FASB issued ASU No. 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This ASU eliminates the separate recognition and measurement guidance for Troubled Debt Restructurings ("TDRs") by creditors. The elimination of the TDR guidance may be adopted prospectively for loan modifications after adoption or on a modified retrospective basis, which would also apply to loans previously modified, resulting in a cumulative effect adjustment to retained earnings in the period of adoption for changes in the allowance for credit losses. The ASU requires an entity to disclose current-period gross write-offs by year of origination for financing receivables within the scope of Subtopic 326-20. This guidance is effective on January 1, 2023, with early adoption permitted. Using a prospective approach, the Company adopted this guidance on January 1, 2023 and it did not have a material impact on the condensed consolidated financial statements.

ASU 2023-07 -Segment Reporting (Topic 280): Improvements to Reportable Segments (November 2023)

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280) - Improvements to Reportable Segments. This ASU enhances financial reporting by requiring disclosure of incremental segment information on an annual and interim basis. The guidance is effective for fiscal years beginning after December 15, 2023 and for interim periods within fiscal years beginning after December 15, 2024 with early adoption permitted. The Company is currently evaluating the impact of this ASU on its condensed consolidated financial statements.

ASU 2023-09 -Income Taxes (Topic 740): Improvements to Income Tax Disclosures (December 2023)

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740) - Improvements to Income Tax Disclosures. This ASU enhances the transparency and usefulness of income tax disclosures, which addresses investor requests for more transparency about income tax disclosures related primarily to the rate reconciliation and income taxes paid information. The guidance is effective for annual periods beginning after December 15, 2024 with early adoption permitted. The Company is currently evaluating the impact of this ASU on its condensed consolidated financial statements.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.