ALERUS FINANCIAL CORP (ALRS)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=903419. Latest filing source: 0001437749-26-006820.
Informational only - descriptive public-record data, not investment advice.
Business
Read ALRS's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read ALRS's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 279,636,000 | USD | 2025 | 2026-03-04 |
| Net income | 17,439,000 | USD | 2025 | 2026-03-04 |
| Assets | 5,230,084,000 | USD | 2025 | 2026-03-04 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-04. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000903419.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75,637,000 | 87,702,000 | 93,300,000 | 96,102,000 | 92,657,000 | 115,577,000 | 164,883,000 | 221,579,000 | 279,636,000 | |
| Net income | 15,001,000 | 25,866,000 | 29,540,000 | 44,675,000 | 52,681,000 | 40,005,000 | 11,696,000 | 17,780,000 | 17,439,000 | |
| Diluted EPS | 1.07 | 1.84 | 1.91 | 2.52 | 2.97 | 2.10 | 0.58 | 0.83 | 0.68 | |
| Operating cash flow | 47,890,000 | 53,553,000 | 19,248,000 | -22,252,000 | 149,832,000 | 102,966,000 | 26,819,000 | 21,746,000 | 67,530,000 | |
| Capital expenditures | 2,946,000 | 3,753,000 | 2,901,000 | 3,811,000 | 1,706,000 | 1,789,000 | 3,073,000 | 12,370,000 | 8,699,000 | |
| Dividends paid | 6,729,000 | 7,456,000 | 8,909,000 | 10,387,000 | 10,751,000 | 12,800,000 | 14,822,000 | 15,445,000 | 20,823,000 | |
| Share buybacks | 294,000 | 356,000 | 1,948,000 | 482,000 | 712,000 | 738,000 | 6,638,000 | 276,000 | 737,000 | |
| Assets | 2,136,081,000 | 2,179,070,000 | 2,356,878,000 | 3,013,771,000 | 3,392,691,000 | 3,779,637,000 | 3,907,713,000 | 5,261,673,000 | 5,230,084,000 | |
| Liabilities | 1,982,116,000 | 2,071,150,000 | 2,683,608,000 | 3,033,288,000 | 3,422,765,000 | 3,538,586,000 | 4,766,263,000 | 4,665,150,000 | ||
| Stockholders' equity | 139,216,000 | 148,103,000 | 162,460,000 | 285,728,000 | 330,163,000 | 359,403,000 | 356,872,000 | 369,127,000 | 495,410,000 | 564,934,000 |
| Cash and cash equivalents | 144,006,000 | 172,962,000 | 242,311,000 | 58,242,000 | 129,893,000 | 61,239,000 | 67,192,000 | |||
| Free cash flow | 44,944,000 | 49,800,000 | 16,347,000 | -26,063,000 | 148,126,000 | 101,177,000 | 23,746,000 | 9,376,000 | 58,831,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 19.83% | 29.49% | 31.66% | 46.49% | 56.86% | 34.61% | 7.09% | 8.02% | 6.24% | |
| Return on equity | 10.13% | 15.92% | 10.34% | 13.53% | 14.66% | 11.21% | 3.17% | 3.59% | 3.09% | |
| Return on assets | 0.70% | 1.19% | 1.25% | 1.48% | 1.55% | 1.06% | 0.30% | 0.34% | 0.33% | |
| Liabilities / equity | 12.20 | 7.25 | 8.13 | 8.44 | 9.59 | 9.59 | 9.62 | 8.26 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001437749-26-006820; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001437749-26-006820; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001437749-26-006820; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-006820; filed 2026-03-04. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-01. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000903419.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.52 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.47 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.40 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 40,340,000 | 9,104,000 | 0.45 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 42,038,000 | 9,161,000 | 0.45 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 44,695,000 | -14,755,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 49,038,000 | 6,432,000 | 0.32 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 53,022,000 | 6,208,000 | 0.31 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 52,212,000 | 5,207,000 | 0.26 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 67,308,000 | -66,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 68,181,000 | 13,315,000 | 0.52 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 70,424,000 | 20,253,000 | 0.78 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 70,644,000 | 16,924,000 | 0.65 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 70,386,000 | -33,052,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 66,977,000 | 22,971,000 | 0.89 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-014481; filed 2026-05-01. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-014481; filed 2026-05-01. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-014481; filed 2026-05-01. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001437749-26-014481.
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
General
The following discussion explains the Company’s financial condition and results of operations as of and for the three months ended March 31, 2026 and 2025. Annualized results for this interim period may not be indicative of results for the full year or future periods. The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes presented elsewhere in this report and the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, filed with the SEC on March 4, 2026.
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of Alerus Financial Corporation. These statements are often, but not always, identified by words such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would,” “annualized,” “target” and “outlook,” or the negative version of those words or other comparable words of a future or forward-looking nature. Examples of forward-looking statements include, among others, statements the Company makes regarding the Company’s projected growth, anticipated future financial performance, financial condition, credit quality, management’s long-term performance goals and the future plans and prospects of Alerus Financial Corporation.
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on the Company’s current beliefs, expectations and assumptions regarding the Company’s business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent known and unknown uncertainties, risks, changes in circumstances, and other factors that are difficult to predict and many of which are outside of the Company’s control. The Company’s actual results and financial condition may differ materially from those indicated in forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause the Company’s actual results and financial condition to differ materially from those indicated in forward-looking statements include, among others, the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the strength of the local, state, national and international economies and financial markets (including effects of inflationary pressures and future monetary policies of the Board of Governors of the Federal Reserve System (the "Federal Reserve") and executive orders in response thereto); |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | interest rate risk, including the effects of changes in interest rates; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | effects on the U.S. economy resulting from actions taken by the federal government, including the threat or implementation of tariffs, immigration enforcement, executive orders, and changes in foreign policy; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | disruptions to the global supply chain, including as a result of domestic or foreign policies; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s ability to successfully manage credit risk, including in the CRE portfolio, and maintain an adequate level of allowance for credit losses; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | business and economic conditions generally and in the financial services industry, nationally and within the Company’s market areas, including the level and impact of inflation rates and possible recession; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s ability to raise additional capital to implement its business plan; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | credit risks and risks from concentrations (including by type of borrower, geographic area, collateral, and industry) within the Company’s loan portfolio; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the concentration of large loans to certain borrowers (including CRE loans); |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the level of nonperforming assets on the Company’s balance sheet; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s ability to implement organic and acquisition growth strategies; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the commencement, cost, and outcome of litigation and other legal proceedings and regulatory actions against the Company or to which the Company may become subject, including with respect to pending actions relating to the Company’s previous ESOP fiduciary services commenced by government and private parties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the impact of economic or market conditions on the Company’s fee-based services; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s ability to continue to grow the retirement and benefit services business; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s ability to continue to originate a sufficient volume of residential mortgages; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the occurrence of fraudulent activity, breaches or failures of the Company’s or its third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; |
39
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | interruptions involving the Company’s information technology and telecommunications systems or third-party servicers; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | potential losses incurred in connection with mortgage loan repurchases; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the composition of the Company’s executive management team and the Company’s ability to attract and retain key personnel; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | rapid and expensive technological changes implemented by the Company and other parties in the financial services industry, including third-party vendors, which may be more difficult to implement or more expensive than anticipated or which may have unforeseen consequences to us and our customers, including the development and implementation of tools incorporating artificial intelligence; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | increased competition in the financial services industry, including from non-banks such as credit unions, financial technology companies and digital asset service providers; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s ability to successfully manage liquidity risk, including the Company’s need to access higher cost sources of funds such as fed funds purchased and short-term borrowings; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the concentration of large deposits from certain clients, including those who have balances above current Federal Deposit Insurance Corporation (“FDIC”) insurance limits; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the effectiveness of the Company’s risk management framework; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | potential impairment to the goodwill the Company recorded in connection with the Company’s past acquisitions, including the acquisitions of Metro Phoenix Bank and HMN Financial, Inc. (“HMNF”); |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the extensive regulatory framework that applies to the Company; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the ability of the Bank to pay dividends to the Company, and the Company's ability to pay dividends to its stockholders; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | new or revised accounting standards, as may be adopted by state and federal regulatory agencies, the FASB, the SEC or the Public Company Accounting Oversight Board; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | fluctuations in the values of the securities held in the Company’s securities portfolio, including as a result of changes in interest rates; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | governmental monetary, trade and fiscal policies; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | risks related to climate change and the negative impact it may have on the Company’s customers and their businesses; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | severe weather, natural disasters, and widespread disease or pandemics; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | acts of war, military conflicts, or terrorism, including the wars in Iran and Ukraine, ongoing conflicts in the Middle East, and other international military conflicts, or other adverse external events and changes in foreign relations; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the impact of the current partial shutdown of the federal government and possible future shutdowns; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any material weaknesses in the Company’s internal control over financial reporting; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the Company’s success at managing and responding to the risks involved in the foregoing items; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any other risks described in the “Risk Factors” section of this report and in other reports filed by Alerus Financial Corporation with the SEC. |
Any forward-looking statement made by the Company in this report is based only on information currently available to the Company and speaks only as of the date on which it is made. The Company undertakes no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Overview
The Company is a commercial wealth advisory services bank and national retirement and benefit services provider headquartered in Grand Forks, North Dakota. Through the Company’s subsidiary, Alerus Financial, National Association, the Company provides financial solutions to businesses and consumers through three distinct business lines—banking, retirement and benefit services, and wealth advisory services. These solutions are delivered through a relationship‑oriented primary point of contact along with responsive and client‑friendly technology.
The Company’s business model produces strong financial performance and a diversified revenue stream, which has helped the Company establish a brand and culture yielding both a loyal client base and passionate and dedicated employees. The Company generates a majority of overall revenue from noninterest income, which is driven primarily by the Company’s retirement and benefit services and wealth advisory services business lines. The remainder of the Company’s revenue consists of net interest i
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the “Selected Financial Data” and the Company’s audited consolidated financial statements and related notes included elsewhere in this report. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Certain risks, uncertainties and other factors, including but not limited to those set forth under “Cautionary Note Regarding Forward-Looking Statements,” “Risk Factors” and elsewhere in this report, may cause actual results to differ materially from those projected in the forward-looking statements. The Company assumes no obligation to update any of these forward-looking statements.
Results of operations for the year ended December 31, 2024 compared to results for the year ended December 31, 2023 can be found in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s annual report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 14, 2025.
Overview
The Company is a diversified financial services company headquartered in Grand Forks, North Dakota. Through the Company’s subsidiary, Alerus Financial, National Association, the Company provides innovative and comprehensive financial solutions to businesses and consumers through three distinct business lines—banking, retirement and benefit services, and wealth. In prior periods, the Company had a fourth operating segment, mortgage. As of January 1, 2024, the mortgage division was fully integrated into the banking division to reflect the way the Company currently manages and views the business. These solutions are delivered through a relationship oriented primary point of contact along with responsive and client friendly technology.
The Company’s primary banking market areas are the states of North Dakota, Minnesota, specifically, the Twin Cities MSA and Rochester MSA, and Arizona, specifically, the Phoenix MSA. In addition to the Company’s offices located in the Company’s banking markets, its retirement and benefit services business administers plans in all 50 states through offices located in Minnesota and Colorado.
The Company’s business model produces strong financial performance and a diversified revenue stream, which has helped the Company establish a brand and culture yielding both a loyal client base and passionate and dedicated employees. The Company believes its client first and advice based philosophy, diversified business model and history of high performance and growth distinguishes the Company from other financial service providers. The Company generates a majority of its overall revenue from noninterest income, which is driven primarily by the Company’s retirement and benefit services and wealth business lines.
As of December 31, 2025, the Company had $5.2 billion of total assets, $4.0 billion of total loans, $4.2 billion of total deposits, $564.9 million of stockholders’ equity, $44.9 billion of assets under administration/management in the Company’s retirement and benefit services segment, and $4.9 billion of assets under administration/management in the Company’s wealth segment.
40
Table of Contents
Net Interest Income
Net interest income represents interest income less interest expense. The Company generates interest income on interest-earning assets, primarily loans and available-for-sale securities. The Company incurs interest expense on interest-bearing liabilities, primarily interest-bearing deposits and borrowings. To evaluate net interest income, the Company measures and monitors: (i) yields on loans, available-for-sale securities and other interest-earning assets; (ii) the costs of deposits and other funding sources; (iii) the rates incurred on borrowings and other interest-bearing liabilities; and (iv) the regulatory risk weighting associated with the assets. Interest income is primarily impacted by loan growth and loan repayments, along with changes in interest rates on the loans. Interest expense is primarily impacted by changes in deposit balances along with the volume and type of interest-bearing liabilities. Net interest income is primarily impacted by changes in market interest rates, the slope of the yield curve, and interest the Company earns on interest-earning assets or pay on interest-bearing liabilities.
Noninterest Income
Noninterest income primarily consists of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Company’s retirement and benefit services business, which includes retirement plan administration, retirement plan investment advisory, HSA, ESOP administration and recordkeeping, and other benefit services, is the Company’s largest source of noninterest income. Over half of the Company’s retirement and benefit services fees are transaction or participant-based fees and are impacted by the number of plans and participants. The remainder of noninterest income is based on the market value of the related AUA and AUM and impacted by the level of contributions, withdrawals, new business, lost business and fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Wealth includes personal trust, investment and brokerage services. The Company earns trust, investment, and IRA fees from managing assets, including corporate trusts, personal trusts, and separately managed accounts. Trust and investment management fees are primarily based on a tiered scale relative to the market value of the AUM. Trust and investment management fees are primarily impacted by rates charged and increases and decreases in AUM. AUM is primarily impacted by opening and closing of client advisory and trust accounts, contributions and withdrawals, and the fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Mortgage noninterest income consists of gains on originating and selling mortgages and origination fees. Mortgage gains are primarily impacted by the level of originations, amount of loans sold, the type of loans sold and market conditions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Service charges on deposit accounts are comprised of income generated through deposit account related service charges such as: electronic transfer fees, treasury management fees, bill pay fees, and other banking fees. Banking fees are primarily impacted by the level of business activities and cash movement activities of the Company’s clients. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net gains (losses) on investment securities consists of the realized gains or losses related to the sale of available-for-sale investment securities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other noninterest income consists of debit card interchange income, income earned on the growth of the cash surrender value of life insurance policies the Company holds on certain key employees, loan servicing income net of the related amortization, income earned on wire transfer fees, gains on the sale of premises and equipment, income earned of swap fees, and any other income which does not fit within one of the specific noninterest income lines described above. Other noninterest income is generally impacted by business activities and level of transactions. |
Noninterest Expense
Noninterest expense is comprised primarily of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Compensation and employee taxes and benefits—include all forms of personnel related expenses including salary, commissions, incentive compensation, payroll related taxes, stock-based compensation, benefit plans, health insurance, 401(k) plan match costs, ESOP and other benefit related expenses. Compensation and employee benefit costs are primarily impacted by changes in headcount and fluctuations in benefits costs. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Occupancy and equipment—costs related to owning and leasing the Company’s office space, depreciation charges for the furniture, fixtures and equipment, amortization of leasehold improvements, utilities and other occupancy related expenses. Occupancy and equipment costs are primarily impacted by the number and size of the locations the Company occupies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Business services, software and technology—costs related to contracts with core system and third-party data processing providers, software and information technology services to support office activities and internal networks. The Company believes its technology spending enhances the efficiency of the Company’s employees and enables the Company to provide outstanding service to its clients. Technology and information system costs are primarily impacted by the number of locations the Company occupies, the number of employees, clients and volume of transactions the Company has and the level of service the Company requires from its third-party technology vendors. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Intangible amortization expense is the result of acquisitions of fee income and banking companies. Identified intangible assets with definite lives consist of client relationship intangibles and core deposit intangibles and are amortized on a straight-line basis or sum-of-the-years' digits basis over the period representing the estimated remaining lives of the assets. The amount of expense is impacted by the timing of acquisitions and the estimated remaining lives of the assets. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Professional fees and assessments—costs related to legal, accounting, tax, consulting, personnel recruiting, directors fees, insurance, mergers and acquisitions and other outsourcing arrangements. Professional services costs are primarily impacted by corporate activities requiring specialized services. FDIC insurance expense is also included in this line and represents the assessments that the Company pays to the FDIC for deposit insurance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other operational expenses—includes costs related to marketing, donations, promotions, and expenses associated with office supplies, postage, travel expenses, meals and entertainment, dues and memberships, costs to maintain or prepare other real estate owned (“OREO”), for sale, and other general corporate expenses that do not fit within one of the specific noninterest expense lines described above. Other operational expenses are generally impacted by the Company’s business activities and needs. |
41
Table of Contents
Operating Segments
The Company measures the overall profitability of business operations based on income before income tax. The Company allocates costs to its segments, which consist primarily of compensation and overhead expense directly attributable to the products and services within banking, retirement and benefit services and wealth. The Company measures the profitability of each segment based on the direct and indirect allocations of expense as it believes it better approximates the contribution generated by the Company’s reportable operating segments. All indirect overhead allocations to each segment are determined by management based on an annual review of department expenses. Income tax expense is allocated to corporate administration. A description of each segment is provided in Note 22 (Segment Reporting) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Critical Accounting Policies
As a result of the complex and dynamic nature of the Company’s business, management must exercise judgment in selecting and applying the most appropriate accounting policies for its various areas of operations. The policy decision process not only ensures compliance with current GAAP, but also reflects management’s discretion with regard to choosing the most suitable methodology for reporting the Company’s financial performance. It is management’s opinion that the accounting estimates covering certain aspects of the business have more significance than others due to the relative importance of those areas to overall performance, or the level of subjectivity in the selection process. These estimates affect the reported amounts of assets and liabilities as well as disclosures of revenues and expenses during the reporting period. Actual results could differ from these estimates. The most critical of the accounting policies is discussed below.
Allowance for credit losses (“ACL”)— In 2023, the Company adopted the new accounting standard for credit losses, Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, as amended (“ASU 2016-13”). This new accounting standard, commonly referred to as “CECL,” significantly changed the Company’s methodology for accounting for reserves on loans, unfunded off balance sheet credit exposures, including certain unfunded loan commitments and standby guarantees, as well as introduced the consideration for an allowance on HTM investment securities. ASU 2016-13 replaced the “incurred loss” methodology used prior to 2023 to establish an allowance on loans and off-balance sheet credit exposures, with an “expected loss” approach. Under CECL, the ACL at each reporting period serves as the Company’s best estimate of projected credit losses over the contractual life of certain assets, adjusted for expected prepayments, given an expectation of economic conditions and forecasts as of the valuation date. The Company considers the ACL on loans to be a critical accounting policy.
The recorded ACL on loans is determined based on the amortized cost basis of the assets and may be determined at various levels, including homogeneous loan pools and individual credits with unique risk factors. Since adoption of CECL in 2023, the Company has used a discounted cash flow approach to calculate the ACL for each loan segment, except for purchase credit deteriorated (“PCD”) loans. Within the discounted cash flow model, a probability of default (“PD”) and loss given default (“LGD”) assumption is applied to calculate the expected loss for each loan segment. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. PD and LGD data is derived using a combination of external data and internal historical default and loss experience. The Company uses an expected loss method to calculate the ACL on the unpaid principal balance for PCD loans. This expected loss method utilizes PD and LGD assumptions applied to non-discounted cash flows at the instrument level.
CECL may create more volatility in the Company’s ACL. Under CECL, the Company’s ACL may increase or decrease period to period based on many factors, including, but not limited to: macroeconomic forecasts and conditions; a change in the prepayment speed assumption; an increase or decrease in loan balances, including changes to the Company’s loan portfolio mix; credit quality of the loan portfolio; and various qualitative factors outlined in ASU 2016-13.
The Company considers the ACL on loans to be a critical accounting policy given the uncertainty in evaluating the allowance required to cover management’s estimate of all expected credit losses over the expected contractual life of the loans in its portfolio. Determining the appropriateness of the allowance is a key management function that requires significant judgment and estimate by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the current loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance in future periods. While the Company’s current evaluation indicates that the ACL on loans at December 31, 2025 and 2024 was appropriate, the allowance may need to be increased under adversely different conditions or assumptions.
The significant key assumptions used with the ACL on loans calculation at December 31, 2025 using the CECL methodology, included:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Macroeconomic factors (loss drivers): Macroeconomic factors are used within our discounted cash flow model to forecast the PD over the forecast period. As macroeconomic factors worsen the PD increases, and the corresponding LGD increases, resulting in an increase in the ACL on loans. The Company utilizes national unemployment, changes in national gross domestic product (“GDP”), and changes in the National Housing Price Index in estimation of the ACL on loans. Macroeconomic factors used in the calculation of the ACL on loans may change from time to time and in times of greater uncertainty. The Company may consider a range of possible forecasts and evaluate the probability of each scenario. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Forecast period and reversion speed: ASU 2016-13 requires a company to use a reasonable and supportable forecast period in developing the ACL, which represents the time period that management believes it can reasonably forecast the identified loss drivers. Generally, the forecast period management believes to be reasonable and supportable is set annually and validated through an assessment of economic leading indicators. In periods of greater volatility and uncertainty, such as that seen across the global markets and economies, including the U.S., the Company may elect to use a shorter forecast period, whereas when markets, economies and various other factors are considered more stable and certain, the Company may elect to use a longer forecast period. Generally, the Company expects its forecast period to range from one to two years. Once the reasonable and supportable forecast period is determined, ASU 2016-13 requires a company to revert its loss expectations to the long-run historical mean for the remainder of the contract life of the asset, adjusted for prepayments. In determining the length of time over which the reversion will take place (i.e. “reversion speed”), the Company considers such factors such as, but not limited to, historical loan loss experience over previous economic cycles, as well as where the Company believes it is within the current economic cycle. At December 31, 2025, the Company used a one-year forecast period and one-year reversion period for each loan segment to measure the ACL on loans, except for PCD agricultural land and PCD agricultural production loans which utilize static PD and LGD assumptions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Prepayment speeds: Prepayment speeds are determined for each loan segment utilizing the Company’s own historical loan data, as well as consideration of current environmental factors. The prepayment speed assumption is utilized with the discounted cash flow model (i.e. the CECL model) to forecast expected cash flows over the contractual life of the loan, adjusted for expected prepayments. A higher prepayment speed assumption will drive a lower ACL, and vice versa. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Qualitative factors: ASU 2016-13 requires companies to consider various qualitative factors that may impact expected credit losses. The Company continues to consider qualitative factors in determining and arriving at our ACL on loans each reporting period. |
42
Table of Contents
PCD loans are purchased loans, that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. An ACL is determined using either an expected loss method or discounted cash flow analysis to calculate gross expected losses on unpaid principal. The expected loss method utilizes PD and LGD assumptions applied to non-discounted cash flows at the instrument level. The discounted cash flow analysis uses assumptions for the coupon rates, remaining maturities, prepayment speeds, projected default probabilities, loss given defaults, and estimates of prevailing discount rates. The initial ACL determined on a collective basis is allocated to individual loans. The sum of a loan’s purchase price, allowance for credit losses, and non-credit discount or premium becomes its initial unpaid principal. The non-credit discount or premium is amortized into interest income over the life of the loan.
Non-purchased credit deteriorated (“non-PCD”) loans are purchased loans, that, as of the date of acquisition, have not experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. The loan’s purchase price becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the unpaid principal of the loan is a discount or premium, which is comprised of a credit and non-credit component, and is accreted or amortized into interest income over the life of the loan. An ACL is determined using the same methodology as other loans held for investment, but no “day one” ACL is established on the date of acquisition. Instead, a subsequent “day two” ACL for non-PCD loans is recorded through the provision for credit losses, which reflects the estimated lifetime credit losses.
Management utilizes their best judgement and information available; however, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond the Company’s control which are inherently difficult to predict. The most significant factor is the macroeconomic scenario forecasts that determine the economic variables utilized in the loss driver models. Due to the inherent uncertainty in the macroeconomic forecasts, management utilized baseline, upside, and downside macroeconomic scenarios and weights the scenarios each period. At
December 31, 2025, the quantitative portion of the ACL estimate for collectively evaluated loans ranged from approximately
$22.7 million when weighting the upside scenario to 100%, to approximately
$65.0 million when weighting the most severe downside scenario 100%. Management determined that a
$31.4 million reserve for the quantitative portion of the ACL for collectively evaluated loans was appropriate as of
December 31, 2025.
As of December 31, 2025, the recorded ACL on loans was $61.9 million and represented the Company’s best estimate of expected credit losses within the loan portfolio. However, the Company may adjust its assumptions to account for differences between expected and actual losses each period. A future change of the Company’s assumptions will likely alter the level of allowance required and may have a material impact on future results of operations and financial condition. The ACL is reviewed periodically within a calendar quarter to assess trends in the aforementioned key assumptions, as well as asset quality within the loan portfolio, and the Company considers the impact of these trends on the ACL and the Company's financial condition, if any. The ACL on loans is reviewed and approved on a quarterly basis by the ACL Governance Committee, and later reviewed and ratified by the Bank’s Board of Directors.
Refer to “–Results of Operations–Provision for Credit Losses,” “–Financial Condition–Asset Quality,” and Note 6 (Loans and Allowance for Credit Losses) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for further discussion.
Goodwill—As a result of acquisitions, the Company carries goodwill. Goodwill represents the cost of acquired companies in excess of the fair value of net assets at the acquisition date. Goodwill is evaluated at least annually or when business conditions suggest impairment may have occurred. Should impairment occur, goodwill will be reduced to its revised carrying value through a charge to earnings. The determination of whether or not impairment exists is based upon various valuation techniques, including the market approach and the income approach utilizing discounted cash flow modeling techniques that require management to make estimates regarding the amount and timing of expected future cash flows. It also requires them to select a discount rate that reflects the current return requirements of the market in relation to present risk-free interest rates, required equity market premiums, and company-specific performance and risk metrics, all of which are susceptible to change based on changes in economic and market conditions and other factors. Future events or changes in the estimates used to determine the carrying value of goodwill could have a material impact on the Company’s results of operations.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) and Note 8 (Goodwill and Other Intangible Assets) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Fair values of loans acquired in business combinations—Loans acquired in business combinations are initially recorded at fair value as adjusted for credit risk and an ACL at the date of acquisition for PCD loans. For loans with no significant evidence of credit deterioration since origination, the difference between the fair value and the unpaid principal balance of the loan at the acquisition date is amortized into interest income using the effective interest method over the remaining period to contractual maturity.
Loans acquired with evidence of deterioration in credit quality since origination, or PCD loans, are accounted for in accordance with Accounting Standards Codification (“ASC”) 326. Determining the fair value of the loans involves estimating the amount and timing of principal and interest cash flows initially expected to be collected on the loans and then discounting those cash flows at an appropriate market rate of interest. An ACL is recognized by estimating the expected credit losses of the purchased asset and recording an adjustment to the acquisition date fair value to establish the initial amortized cost basis of the asset. Differences between the established fair value and the unpaid principal balance of the asset is considered to be a non-credit discount/premium and is accreted/amortized into interest income using the interest method accounted for in accordance with ASC 310. Subsequent changes to the ACL are recorded through provision for credit loss expense using the same methodology as other loans held for investment.
Fair values for loans acquired in the HMNF acquisition were based on a discounted cash flow methodology that forecasts expected credit and prepayment adjusted cash flows, which were discounted using market-based discount rates. This approach also considered factors including the type of loan and related collateral, fixed or variable interest rate, remaining term, credit quality ratings or scores, and amortization status.
Selected larger loans with adverse risk ratings were specifically reviewed to evaluate fair value. Loans with similar risk characteristics were pooled together when applying various valuation techniques. The discount rates used for loans were based on an evaluation of current market rates for new originations of comparable loans, indices of corporate and other bond spreads, and required rates of return for market participants to purchase similar assets, including adjustments for liquidity, servicing costs, and credit quality when necessary. In the Company’s valuation analysis, the discount rate had the most significant impact on the valuation. An increase of 0.25% to the discount rates used to derive the fair value of the loans at the time of the merger would have reduced the approximate fair value by $7.3 million, whereas a decrease of 0.25% to the discount rates would have increased the fair value by approximately $7.4 million.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) and Note 3 (Business Combinations) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
43
Table of Contents
Selected Financial Data
The following consolidated selected financial data is derived from the Company’s audited consolidated financial statements as of and for the three years ended December 31, 2025.
The consolidated selected financial data presented below contains financial measures that are not presented in accordance with accounting principles generally accepted in the United States and have not been audited. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures” below.
| As of and for the year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars and shares in thousands, except per share data) | 2025 | 2024 | ||||||
| Selected Income Statement Data | ||||||||
| Net interest income | $ | 172,499 | $ | 107,045 | ||||
| Provision for loan losses | 556 | 18,141 | ||||||
| Noninterest income | 51,876 | 114,930 | ||||||
| Noninterest expense | 201,227 | 180,675 | ||||||
| Income before income taxes | 22,592 | 23,159 | ||||||
| Income tax expense | 5,153 | 5,379 | ||||||
| Net income | $ | 17,439 | $ | 17,780 | ||||
| Per Common Share Data | ||||||||
| Earnings - basic | $ | 0.69 | $ | 0.84 | ||||
| Earnings - diluted | $ | 0.68 | $ | 0.83 | ||||
| Adjusted earnings - diluted (1) | $ | 2.78 | $ | 1.45 | ||||
| Dividends declared | $ | 0.83 | $ | 0.79 | ||||
| Tangible book value per common share (1) | $ | 17.55 | $ | 14.44 | ||||
| Average shares outstanding − basic | 25,380 | 21,047 | ||||||
| Average shares outstanding − diluted | 25,697 | 21,321 | ||||||
| Selected Performance Ratios | ||||||||
| Return on average total assets | 0.33 | % | 0.39 | % | ||||
| Adjusted return on average total assets (1) | 1.35 | % | 0.69 | % | ||||
| Return on average common equity | 3.32 | % | 4.47 | % | ||||
| Return on average tangible common equity (1) | 6.29 | % | 7.14 | % | ||||
| Adjusted return on average tangible common equity (1) | 19.48 | % | 11.22 | % | ||||
| Noninterest income as a % of revenue | 23.12 | % | 51.78 | % | ||||
| Net interest margin (taxable-equivalent basis) | 3.53 | % | 2.56 | % | ||||
| Adjusted net interest margin (taxable-equivalent basis) (1) | 4.09 | % | 3.14 | % | ||||
| Efficiency ratio (1) | 84.10 | % | 77.92 | % | ||||
| Adjusted efficiency ratio (1) | 64.45 | % | 73.45 | % | ||||
| Dividend payout ratio | 122.06 | % | 95.18 | % | ||||
| Average equity to average assets | 9.95 | % | 8.83 | % | ||||
| Selected Balance Sheet Data - Period Ending | ||||||||
| Loans | $ | 4,048,022 | $ | 3,992,534 | ||||
| Allowance for credit losses | (61,915 | ) | (59,929 | ) | ||||
| Investment securities | 768,543 | 863,638 | ||||||
| Assets | 5,230,084 | 5,261,673 | ||||||
| Deposits | 4,192,003 | 4,378,410 | ||||||
| Long-term debt | 59,182 | 59,069 | ||||||
| Total stockholders' equity (2) | 564,934 | 495,410 | ||||||
| Asset Quality Ratios | ||||||||
| Net charge-offs/(recoveries) to average loans | 0.05 | % | 0.13 | % | ||||
| Nonperforming loans to total loans | 1.71 | % | 1.58 | % | ||||
| Nonperforming assets to total assets | 1.33 | % | 1.20 | % | ||||
| Allowance for credit losses to total loans | 1.53 | % | 1.50 | % | ||||
| Allowance for credit losses to nonperforming loans | 89.65 | % | 95.30 | % | ||||
| Other Data | ||||||||
| Retirement and benefit services assets under administration/management | $ | 44,925,311 | $ | 40,728,699 | ||||
| Wealth assets under administration/management | $ | 4,850,600 | $ | 4,579,189 | ||||
| Mortgage originations | $ | 484,775 | $ | 334,318 |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a Non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
| Column 1 | Column 2 |
|---|---|
| (2) | Includes ESOP-owned shares. |
44
Table of Contents
Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, the Company routinely supplements its evaluation with an analysis of certain non-GAAP financial measures. Management uses the non-GAAP financial measures presented in the tables below in its analysis of its performance, and believes financial analysts and investors frequently use these measures, and other similar measures, to evaluate capital adequacy and financial performance. Management, banking regulators, many financial analysts and other investors use these measures in conjunction with more traditional bank capital ratios to compare the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, which typically stem from the use of the purchase accounting method of accounting for mergers and acquisitions.
The following tables present these non-GAAP financial measures along with the most directly comparable financial measures calculated in accordance with GAAP for the periods indicated:
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Tangible common equity to tangible assets | ||||||||
| Total common stockholders’ equity | $ | 564,934 | $ | 495,410 | ||||
| Less: Goodwill | 85,634 | 85,634 | ||||||
| Less: Other intangible assets | 33,371 | 43,882 | ||||||
| Tangible common equity (a) | 445,929 | 365,894 | ||||||
| Total assets | 5,230,084 | 5,261,673 | ||||||
| Less: Goodwill | 85,634 | 85,634 | ||||||
| Less: Other intangible assets | 33,371 | 43,882 | ||||||
| Tangible assets (b) | 5,111,079 | 5,132,157 | ||||||
| Tangible common equity to tangible assets (a)/(b) | 8.72 | % | 7.13 | % | ||||
| Tangible book value per common share | ||||||||
| Total common stockholders’ equity | $ | 564,934 | $ | 495,410 | ||||
| Less: Goodwill | 85,634 | 85,634 | ||||||
| Less: Other intangible assets | 33,371 | 43,882 | ||||||
| Tangible common equity (c) | 445,929 | 365,894 | ||||||
| Total common shares issued and outstanding (d) | 25,406 | 25,345 | ||||||
| Tangible book value per common share (c)/(d) | $ | 17.55 | $ | 14.44 |
45
Table of Contents
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Return on average tangible common equity | ||||||||
| Net income | $ | 17,439 | $ | 17,780 | ||||
| Add: Intangible amortization expense (net of tax) (1) | 8,304 | 5,353 | ||||||
| Net income, excluding intangible amortization (e) | 25,743 | 23,133 | ||||||
| Average total equity | 525,323 | 397,738 | ||||||
| Less: Average goodwill | 85,634 | 56,237 | ||||||
| Less: Average other intangible assets (net of tax) (1) | 30,470 | 17,534 | ||||||
| Average tangible common equity (f) | 409,219 | 323,967 | ||||||
| Return on average tangible common equity (e)/(f) | 6.29 | % | 7.14 | % | ||||
| Efficiency ratio | ||||||||
| Noninterest expense | $ | 201,227 | $ | 180,675 | ||||
| Less: Intangible amortization expense | 10,511 | 6,776 | ||||||
| Adjusted noninterest expense (g) | 190,716 | 173,899 | ||||||
| Net interest income (w) | 172,499 | 107,045 | ||||||
| Noninterest income | 51,876 | 114,930 | ||||||
| Tax-equivalent adjustment | 2,402 | 1,202 | ||||||
| Total tax-equivalent revenue (h) | 226,777 | 223,177 | ||||||
| Efficiency ratio (g)/(h) | 84.10 | % | 77.92 | % | ||||
| Pre-Provision Net Revenue | ||||||||
| Net interest income (w) | $ | 172,499 | $ | 107,045 | ||||
| Add: Noninterest income | 51,876 | 114,930 | ||||||
| Less: Noninterest expense | 201,227 | 180,675 | ||||||
| Pre-provision net revenue | $ | 23,148 | $ | 41,300 | ||||
| Adjusted noninterest income | ||||||||
| Noninterest income | $ | 51,876 | $ | 114,930 | ||||
| Less: Adjusted noninterest income items | ||||||||
| Net gains (losses) on investment securities | (68,403 | ) | — | |||||
| Net gain (loss) on sale of loans | 2,080 | |||||||
| Net gain (loss) on sale of premises and equipment | (530 | ) | 3,941 | |||||
| Total adjusted noninterest income items (i) | (66,853 | ) | 3,941 | |||||
| Adjusted noninterest income (j) | $ | 118,729 | $ | 110,989 | ||||
| Adjusted Noninterest (Loss) Income as a Percentage of Revenue | ||||||||
| Adjusted noninterest income (j) | $ | 118,729 | $ | 110,989 | ||||
| Add: Net interest income (w) | 172,499 | 107,045 | ||||||
| Adjusted revenue (x) | $ | 291,228 | $ | 218,034 | ||||
| Adjusted noninterest (loss) income as a percentage of revenue (j)/(x) | 40.77 | % | 50.90 | % | ||||
| Adjusted noninterest expense | ||||||||
| Noninterest expense | $ | 201,227 | $ | 180,675 | ||||
| Less: Adjusted noninterest expense items | ||||||||
| Merger- and acquisition-related expenses | 142 | 9,980 | ||||||
| Severance and signing bonus expense | 1,319 | 2,901 | ||||||
| Total adjusted noninterest expense items (k) | 1,461 | 12,881 | ||||||
| Adjusted noninterest expense (l) | $ | 199,766 | $ | 167,794 | ||||
| Adjusted Pre-Provision Net Revenue | ||||||||
| Net interest income (w) | $ | 172,499 | $ | 107,045 | ||||
| Add: Adjusted noninterest income (j) | 118,729 | 110,989 | ||||||
| Less: Adjusted noninterest expense (l) | 199,766 | 167,794 | ||||||
| Adjusted pre-provision net revenue | $ | 91,462 | $ | 50,240 | ||||
| Adjusted efficiency ratio | ||||||||
| Adjusted noninterest expense (l) | $ | 199,766 | $ | 167,794 | ||||
| Less: Intangible amortization expense | 10,511 | 6,776 | ||||||
| Adjusted noninterest expense for efficiency ratio (m) | 189,255 | 161,018 | ||||||
| Tax-equivalent revenue | ||||||||
| Net interest income (w) | 172,499 | 107,045 | ||||||
| Add: Adjusted noninterest income (j) | 118,729 | 110,989 | ||||||
| Add: Tax-equivalent adjustment | 2,402 | 1,202 | ||||||
| Total tax-equivalent revenue (n) | 293,630 | 219,236 | ||||||
| Adjusted efficiency ratio (m)/(n) | 64.45 | % | 73.45 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Items calculated after-tax utilizing a marginal income tax rate of 21.0%. |
46
Table of Contents
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Adjusted net income | ||||||||
| Net income | $ | 17,439 | $ | 17,780 | ||||
| Less: Adjusted noninterest income (loss) items (net of tax) (1) (i) | (52,814 | ) | 3,113 | |||||
| Add: HMNF day one provision for credit losses and unfunded commitments (net of tax) (1) | — | 6,140 | ||||||
| Add: Adjusted noninterest expense items (net of tax) (1) (k) | 1,154 | 10,176 | ||||||
| Adjusted net income (o) | $ | 71,407 | $ | 30,983 | ||||
| Adjusted Return on Average Assets | ||||||||
| Average total assets (p) | $ | 5,277,867 | $ | 4,503,483 | ||||
| Adjusted return on average assets (o)/(p) | 1.35 | % | 0.69 | % | ||||
| Adjusted Return on Average Tangible Common Equity | ||||||||
| Adjusted net income (o) | $ | 71,407 | $ | 30,983 | ||||
| Add: Intangible amortization expense (net of tax) (1) | 8,304 | 5,353 | ||||||
| Adjusted net income, excluding intangible amortization (q) | 79,711 | 36,336 | ||||||
| Average total equity | 525,323 | 397,738 | ||||||
| Less: Average goodwill | 85,634 | 56,237 | ||||||
| Less: Average other intangible assets (net of tax) (1) | 30,470 | 17,534 | ||||||
| Average tangible common equity (r) | 409,219 | 323,967 | ||||||
| Adjusted return on average tangible common equity (q)/(r) | 19.48 | % | 11.22 | % | ||||
| Adjusted Net Interest Margin (Tax-Equivalent) | ||||||||
| Net interest income (w) | $ | 172,499 | $ | 107,045 | ||||
| Less: BTFP cash interest income | — | 12,494 | ||||||
| Add: BTFP interest expense | — | 11,291 | ||||||
| Less: Purchase accounting net accretion | (26,580 | ) | (17,576 | ) | ||||
| Adjusted net interest income excluding BTFP impact | 199,079 | 123,418 | ||||||
| Add: Tax equivalent adjustment for loans and securities | 2,402 | 1,202 | ||||||
| Adjusted net interest income (s) | $ | 201,481 | $ | 124,620 | ||||
| Interest-earning assets | 4,957,720 | 4,221,873 | ||||||
| Less: Average cash proceeds balance from BTFP | — | 231,366 | ||||||
| Add: Change in unearned purchase accounting discount | (26,580 | ) | (17,576 | ) | ||||
| Adjusted interest-earning assets (t) | $ | 4,931,140 | $ | 3,972,931 | ||||
| Adjusted net interest margin (tax-equivalent) (s)/(t) | 4.09 | % | 3.14 | % | ||||
| Adjusted Earnings Per Common Share - Diluted | ||||||||
| Adjusted net income (o) | $ | 71,407 | $ | 30,983 | ||||
| Less: Dividends and undistributed earnings allocated to participating securities | (29 | ) | 37 | |||||
| Net income available to common stockholders (u) | 71,436 | 30,946 | ||||||
| Weighted-average common shares outstanding for diluted earnings per share (v) | 25,697 | 21,321 | ||||||
| Adjusted earnings per common share - diluted (u)/(v) | $ | 2.78 | $ | 1.45 | ||||
| Adjusted Net Charge-Offs to Average Loans | ||||||||
| Net charge-offs | $ | 2,148 | $ | 4,154 | ||||
| Less: Charge-off of PCD reserves on loans transferred to non-mortgage loans held for sale | 3,053 | — | ||||||
| Adjusted net charge-offs (recoveries) (y) | (905 | ) | 4,154 | |||||
| Average loans (z) | $ | 4,047,034 | $ | 3,099,015 | ||||
| Adjusted net charge-offs (recoveries) to average loans (y)/(z) | (0.02 | )% | 0.13 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Items calculated after-tax utilizing a marginal income tax rate of 21.0%. |
Results of Operations
The following discussion describes the consolidated operations and financial condition of the Company and the Bank. Results of operations for the year ended December 31, 2025 are compared to the results for the year ended December 31, 2024, and the consolidated financial condition of the Company as of December 31, 2025 is compared to December 31, 2024.
Summary
Net income for the year ended December 31, 2025 was $17.4 million, a decrease of $0.3 million, or 1.9%, compared to $17.8 million for the year ended December 31, 2024. Diluted earnings per common share were $0.68 in 2025, compared to $0.83 in 2024. Return on average total assets was 0.33% in 2025, compared to 0.39% for 2024. The decrease in net income was primarily driven by a $63.1 million decrease in noninterest income and a $20.6 million increase in noninterest expense, offset by a $65.5 million increase in net interest income and a $17.6 million decrease in provision for credit losses expense. Noninterest income decreased primarily due to the $68.4 million loss on investment securities recognized in connection with a strategic balance sheet repositioning in the fourth quarter of 2025. The increase in net interest income was primarily driven by earning assets acquired in the HMNF acquisition, organic loan growth at higher yields, lower cost of funds, and purchase accounting accretion. The increase in noninterest expense was primarily due to a $10.1 million increase in compensation expense, a $4.2 million increase in occupancy and equipment expense, a $3.8 million increase in employee taxes and benefits expense, and a $3.7 million increase in intangible amortization expense, partially offset by a $8.5 million decrease in professional fees and assessments, as a result of the completion of the HMNF acquisition.
47
Table of Contents
Net Interest Income—With Nontaxable Income Converted to Fully Taxable Equivalent (“FTE”)
Net interest income totaled $172.5 million in 2025, an increase of $65.5 million, or 61.1%, from 2024. Net interest margin increased 97 basis points to 3.53% in 2025, from 2.56% in 2024. The increase in net interest margin was primarily the result of a $58.1 million increase in interest income on interest-earning assets and a $7.4 million decrease in interest expense on interest-bearing liabilities. The increase in the interest income earned on interest-earning assets was driven by a 35 basis point increase in the average rate earned on loans as well as a $948.0 million increase in the average balance of total loans, driven by increased loan balances from the acquisition of HMNF and strong organic growth at higher yields. The decrease in interest expense on interest-bearing liabilities was driven by a 70 basis point decrease in the average rate paid on interest-bearing liabilities, partially offset by a $562.3 million increase in the average balance of interest-bearing liabilities, driven primarily by the acquisition of HMNF.
The following table sets forth information related to the Company’s average balance sheet, average yields on assets, and average rates of liabilities for the periods indicated. The Company derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities. The Company derived average balances from the daily balances throughout the periods indicated. Average loan balances include loans that have been placed on nonaccrual, while interest previously accrued on these loans is reversed against interest income. In these tables, adjustments are made to the yields on tax-exempt assets in order to present tax-exempt income and fully taxable income on a comparable basis.
| Year ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| (dollars in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||
| Interest-Earning Assets | ||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 54,150 | $ | 2,654 | 4.90 | % | $ | 299,666 | $ | 16,142 | 5.39 | % | ||||||||||||
| Investment securities (1) | 813,474 | 21,510 | 2.64 | 791,111 | 20,604 | 2.60 | ||||||||||||||||||
| Loans held for sale | 18,920 | 909 | 4.80 | 14,180 | 836 | 5.90 | ||||||||||||||||||
| Loans | ||||||||||||||||||||||||
| Commercial and industrial | 665,635 | 49,383 | 7.42 | 588,269 | 42,505 | 7.23 | ||||||||||||||||||
| CRE − Construction, land and development | 341,533 | 22,712 | 6.65 | 172,700 | 11,699 | 6.77 | ||||||||||||||||||
| CRE − Multifamily | 356,019 | 22,828 | 6.41 | 272,125 | 15,974 | 5.87 | ||||||||||||||||||
| CRE − Non-owner occupied | 912,066 | 58,434 | 6.41 | 712,734 | 43,778 | 6.14 | ||||||||||||||||||
| CRE − Owner occupied | 421,997 | 27,920 | 6.62 | 286,540 | 16,354 | 5.71 | ||||||||||||||||||
| Agricultural − Land | 66,483 | 3,914 | 5.89 | 45,729 | 2,334 | 5.10 | ||||||||||||||||||
| Agricultural − Production | 64,118 | 4,518 | 7.05 | 43,361 | 2,988 | 6.89 | ||||||||||||||||||
| RRE − First lien | 895,225 | 43,259 | 4.83 | 747,874 | 31,153 | 4.17 | ||||||||||||||||||
| RRE − Construction | 36,309 | 2,675 | 7.37 | 22,832 | 1,503 | 6.58 | ||||||||||||||||||
| RRE − HELOC | 205,287 | 13,929 | 6.79 | 131,617 | 10,555 | 8.02 | ||||||||||||||||||
| RRE − Junior lien | 41,406 | 2,637 | 6.37 | 38,982 | 2,432 | 6.24 | ||||||||||||||||||
| Other consumer | 40,956 | 2,813 | 6.87 | 36,252 | 2,469 | 6.81 | ||||||||||||||||||
| Total loans (1) | 4,047,034 | 255,022 | 6.30 | 3,099,015 | 183,744 | 5.93 | ||||||||||||||||||
| Federal Reserve/FHLB Stock | 24,142 | 1,944 | 8.05 | 17,901 | 1,453 | 8.12 | ||||||||||||||||||
| Total interest-earning assets | 4,957,720 | 282,039 | 5.69 | 4,221,873 | 222,779 | 5.28 | ||||||||||||||||||
| Noninterest-earning assets | 320,147 | 281,610 | ||||||||||||||||||||||
| Total assets | $ | 5,277,867 | $ | 4,503,483 | ||||||||||||||||||||
| Interest-Bearing Liabilities | ||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,257,069 | $ | 22,385 | 1.78 | % | $ | 1,010,888 | $ | 21,436 | 2.12 | % | ||||||||||||
| Money market and savings deposits | 1,583,232 | 44,414 | 2.81 | 1,250,939 | 45,008 | 3.60 | ||||||||||||||||||
| Time deposits | 687,320 | 25,842 | 3.76 | 518,826 | 22,798 | 4.39 | ||||||||||||||||||
| Fed funds purchased and BTFP | 62,618 | 2,879 | 4.60 | 249,180 | 12,338 | 4.95 | ||||||||||||||||||
| FHLB short-term advances | 201,781 | 9,018 | 4.47 | 200,000 | 10,246 | 5.12 | ||||||||||||||||||
| Long-term debt | 59,126 | 2,599 | 4.40 | 59,013 | 2,707 | 4.59 | ||||||||||||||||||
| Total interest-bearing liabilities | 3,851,146 | 107,137 | 2.78 | 3,288,846 | 114,533 | 3.48 | ||||||||||||||||||
| Noninterest-Bearing Liabilities and Stockholders' Equity | ||||||||||||||||||||||||
| Noninterest-bearing deposits | 813,785 | 704,463 | ||||||||||||||||||||||
| Operating lease liabilities | 24,566 | 9,259 | ||||||||||||||||||||||
| Accrued expenses and other liabilities | 63,047 | 103,177 | ||||||||||||||||||||||
| Other noninterest-bearing liabilities | 87,613 | 112,436 | ||||||||||||||||||||||
| Stockholders’ equity | 525,323 | 397,738 | ||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 5,277,867 | $ | 4,503,483 | ||||||||||||||||||||
| Net interest income on FTE basis (1) | $ | 174,902 | $ | 108,246 | ||||||||||||||||||||
| Net interest rate spread on FTE basis (1) | 2.91 | % | 1.80 | % | ||||||||||||||||||||
| Net interest margin on FTE basis (1) | 3.53 | % | 2.56 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Fully tax-equivalent adjustment was calculated utilizing a marginal income tax rate of 21.0%. |
48
Table of Contents
Interest Rates and Operating Interest Differential
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on interest-earning assets and the interest incurred on interest-bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume.
| Year ended December 31, 2025 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| Year ended December 31, 2024 | ||||||||||||
| Change due to: | Interest | |||||||||||
| (tax-equivalent basis, dollars in thousands) | Volume | Rate | Variance | |||||||||
| Interest-earning assets | ||||||||||||
| Interest-bearing deposits with banks | $ | (13,233 | ) | $ | (255 | ) | $ | (13,488 | ) | |||
| Investment securities (1) | 581 | 325 | 906 | |||||||||
| Loans held for sale | 280 | (207 | ) | 73 | ||||||||
| Loans | ||||||||||||
| Commercial and industrial | 5,594 | 1,284 | 6,878 | |||||||||
| CRE − Construction, land and development | 11,430 | (417 | ) | 11,013 | ||||||||
| CRE − Multifamily | 4,925 | 1,929 | 6,854 | |||||||||
| CRE − Non-owner occupied | 12,239 | 2,417 | 14,656 | |||||||||
| CRE − Owner occupied | 7,735 | 3,831 | 11,566 | |||||||||
| Agricultural − Land | 1,058 | 522 | 1,580 | |||||||||
| Agricultural − Production | 1,430 | 100 | 1,530 | |||||||||
| RRE − First lien | 6,145 | 5,961 | 12,106 | |||||||||
| RRE − Construction | 887 | 285 | 1,172 | |||||||||
| RRE − HELOC | 5,908 | (2,534 | ) | 3,374 | ||||||||
| RRE − Junior lien | 151 | 54 | 205 | |||||||||
| Other consumer | 320 | 24 | 344 | |||||||||
| Total loans (1) | 57,822 | 13,456 | 71,278 | |||||||||
| Federal Reserve/FHLB Stock | 507 | (16 | ) | 491 | ||||||||
| Total interest income | 45,957 | 13,303 | 59,260 | |||||||||
| Interest-bearing liabilities | ||||||||||||
| Interest-bearing demand deposits | 5,219 | (4,270 | ) | 949 | ||||||||
| Money market and savings deposits | 11,963 | (12,557 | ) | (594 | ) | |||||||
| Time deposits | 7,397 | (4,353 | ) | 3,044 | ||||||||
| Fed funds purchased and BTFP | (9,235 | ) | (224 | ) | (9,459 | ) | ||||||
| FHLB short-term advances | 91 | (1,319 | ) | (1,228 | ) | |||||||
| Long-term debt | 5 | (113 | ) | (108 | ) | |||||||
| Total interest expense | 15,440 | (22,836 | ) | (7,396 | ) | |||||||
| Change in net interest income | $ | 30,517 | $ | 36,139 | $ | 66,656 |
| Column 1 | Column 2 |
|---|---|
| (1) | Fully tax-equivalent adjustment was calculated utilizing a marginal income tax rate of 21.0%. |
Provision for Credit Losses
The Company recorded a provision for credit losses expense of $0.6 million for the year ended December 31, 2025, compared to a provision for credit losses expense of $18.1 million for the year ended December 31, 2024. The provision for credit losses expense for the year ended December 31, 2025 included $4.2 million in provision for credit losses on loans, ($3.6) million in provision release for credit losses on unfunded commitments, and ($8) thousand recovery for credit losses on investment securities held-to-maturity (“HTM”). The CECL accounting standard requires the Company to recognize losses over the expected life of the loan as opposed to the losses expected to already have been incurred. The decrease in provision for credit losses was primarily a result of a $7.3 million day one provision in connection with the acquisition of HMNF in 2024 and a reduction in the unfunded commitment reserve of $3.6 million.
Noninterest Income
The following table presents noninterest income for the years ended December 31, 2025 and 2024:
| Year ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | ||||||||||||
| Retirement and benefit services | $ | 65,885 | $ | 64,365 | $ | 1,520 | 2.4 | % | ||||||||
| Wealth | 28,265 | 26,171 | 2,094 | 8.0 | % | |||||||||||
| Mortgage banking | 11,855 | 10,073 | 1,782 | 17.7 | % | |||||||||||
| Service charges on deposit accounts | 2,768 | 1,976 | 792 | 40.1 | % | |||||||||||
| Net gains (losses) on investment securities | (68,403 | ) | — | (68,403 | ) | 100.0 | % | |||||||||
| Other noninterest income | 11,506 | 12,345 | (839 | ) | (6.8 | )% | ||||||||||
| Total noninterest income | $ | 51,876 | $ | 114,930 | $ | (63,054 | ) | (54.9 | )% | |||||||
| Noninterest income as a % of revenue | 23.1 | % | 51.8 | % |
Total noninterest income decreased $63.1 million, or 54.9%, to $51.9 million in 2025, from $114.9 million for 2024. The decrease in noninterest income was almost entirely driven by the strategic balance sheet repositioning transaction in the fourth quarter of 2025, which resulted in a $68.4 million loss on the sale of investment securities. Wealth revenue increased $2.1 million in 2025 primarily driven by an increase in assets under administration/management of 5.9%.
49
Table of Contents
Noninterest income as a percent of total operating revenue, which consists of net interest income plus noninterest income, was 23.12% in 2025, down from 51.78% the prior year. The decrease in 2025 was primarily driven by the strategic balance sheet repositioning transaction in the fourth quarter of 2025, which resulted in a $68.4 million loss on the sale of investment securities. Excluding the $68.4 million loss on the sale of investment securities associated with the strategic balance sheet repositioning transaction in the fourth quarter of 2025, adjusted noninterest income as a percent of total operating revenue, which consists of net interest income plus noninterest income, was 41.08% in 2025.
Noninterest Expense
The following table presents noninterest expense for the years ended December 31, 2025 and 2024:
| Year ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | ||||||||||||
| Compensation | $ | 97,457 | $ | 87,311 | $ | 10,146 | 11.6 | % | ||||||||
| Employee taxes and benefits | 26,815 | 22,967 | 3,848 | 16.8 | ||||||||||||
| Occupancy and equipment expense | 11,973 | 7,766 | 4,207 | 54.2 | ||||||||||||
| Business services, software and technology expense | 24,699 | 21,758 | 2,941 | 13.5 | ||||||||||||
| Intangible amortization expense | 10,511 | 6,776 | 3,735 | 55.1 | ||||||||||||
| Professional fees and assessments | 11,100 | 19,597 | (8,497 | ) | (43.4 | ) | ||||||||||
| Marketing and business development | 3,837 | 3,249 | 588 | 18.1 | ||||||||||||
| Supplies and postage | 2,454 | 2,046 | 408 | 19.9 | ||||||||||||
| Travel | 1,428 | 1,403 | 25 | 1.8 | ||||||||||||
| Mortgage and lending expenses | 3,127 | 2,162 | 965 | 44.6 | ||||||||||||
| Other | 7,826 | 5,640 | 2,186 | 38.8 | ||||||||||||
| Total noninterest expense | $ | 201,227 | $ | 180,675 | $ | 20,552 | 11.4 | % |
Total noninterest expense increased $20.6 million, or 11.4%, to $201.2 million for the year ended December 31, 2025, from $180.7 million for the year ended December 31, 2024. The increase in noninterest expense was primarily driven by a $10.1 million increase in compensation expense, a $4.2 million increase in occupancy and equipment expense, a $3.8 million increase in employee taxes and benefits expense, and a $3.7 million increase in intangible amortization expense, partially offset by a $8.5 million decrease in professional fees and assessments, as a result of the completion of the HMNF acquisition.
Income Taxes
For the year ended December 31, 2025, the Company recognized income tax expense of $5.2 million on $22.6 million of pre-tax income, resulting in an effective tax rate of 22.8%. For the year ended December 31, 2024, the Company recognized income tax expense of $5.4 million on $23.2 million of pre-tax income, resulting in an effective tax rate of 23.2%. The decrease in the effective tax rate was primarily driven by items related to the acquisition of HMNF in 2024 and increased tax-exempt income.
Segment Reporting
The Company determined reportable segments based on the significance of the services offered, the significance of those services to the Company’s financial condition and operating results, and the Company’s regular review of the operating results of those services. The Company has three operating segments—banking, retirement and benefit services, and wealth. These segments are components for which financial information is prepared and evaluated regularly by management in deciding how to allocate resources and assess performance.
The selected financial information presented for each segment sets forth net interest income, provision for loan losses, noninterest income, and direct and indirect noninterest expense overhead allocations. Corporate administration includes all remaining income and expenses not allocated to the three operating segments. Certain reclassification adjustments have been made between corporate administration and the various lines of business for consistency in presentation.
For additional financial information on the Company’s segments see Note 22 (Segment Reporting) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Banking
The banking division offers a complete line of loan, deposit, cash management, and treasury services through 27 offices in North Dakota, Minnesota, Arizona, Wisconsin, and Iowa. These products and services are supported through various digital applications. The majority of the Company’s assets and liabilities are on the banking segment balance sheet.
The following table presents the banking segment income statement, net of corporate administration, for the years ended December 31, 2025 and 2024:
| Year ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2025 | 2024 | |||||
| Net interest income | $ | 172,499 | $ | 107,045 | |||
| Provision for credit losses | 556 | 18,141 | |||||
| Noninterest income (loss) | (42,274 | ) | 24,394 | ||||
| Total revenue | 129,669 | 113,298 | |||||
| Noninterest expense (1) | 113,918 | 88,517 | |||||
| Net income before taxes | $ | 15,751 | $ | 24,781 |
| Column 1 | Column 2 |
|---|---|
| (1) | Noninterest expense does not include corporate administration expenses. Corporate administration expenses include executive compensation, premises and fixed assets expenses, and information technology expenses. These expenses are not specific to any specific segment. |
50
Table of Contents
Retirement and Benefit Services
The retirement and benefit services business provides the following services nationally: record-keeping and administration services to qualified and other types of retirement plans, investment fiduciary services to retirement plans, health savings accounts, flexible spending accounts, and COBRA recordkeeping and administration services. The division services approximately 8,800 retirement plans and more than 495,000 plan participants and operates within the Company’s banking markets, as well as Lakewood, Colorado.
The following table presents the retirement and benefit services segment income statement for the years ended December 31, 2025 and 2024:
| Year ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2025 | 2024 | |||||
| Recurring annual income (1) | $ | 53,245 | $ | 51,522 | |||
| Transactional income (2) | 12,640 | 12,843 | |||||
| Total noninterest income | 65,885 | 64,365 | |||||
| Noninterest expense | 54,989 | 56,555 | |||||
| Net income before taxes | $ | 10,896 | $ | 7,810 |
| (1) | Recurring annual income primarily includes asset based fees, administration fees, record-keeping fees, trust/custody fees, and health and welfare fees. Of the amount presented, $26.0 million and $24.8 million for the years ended December 31, 2025 and 2024 , respectively, was from market sensitive revenue. |
|---|---|
| (2) | Transactional income primarily includes advisory fees and distribution fees. |
The following table presents changes in the combined AUA and AUM for the Company’s retirement and benefit services segment for the periods presented:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2025 | 2024 | ||||||
| AUA & AUM balance beginning of period | $ | 40,728,699 | $ | 36,682,425 | ||||
| Inflows (1) | 5,604,459 | 5,268,581 | ||||||
| Outflows (2) | (6,485,947 | ) | (5,370,264 | ) | ||||
| Market impact (3) | 5,078,100 | 4,147,957 | ||||||
| AUA & AUM balance end of period | $ | 44,925,311 | $ | 40,728,699 | ||||
| Yield (4) | 0.15 | % | 0.17 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Retirement and benefit services noninterest income divided by simple average ending balances. |
Total AUA and AUM for the retirement and benefit services segment was $44.9 billion at December 31, 2025, an increase of $4.2 billion, or 10.3%, compared to the total at December 31, 2024. The increase was primarily driven by an increase of $5.1 billion in market impact, driven by improved bond and equity markets.
Wealth
The wealth division provides advisory and planning services, investment management, and trust and fiduciary services to clients across the Company’s footprint.
The following table presents the wealth segment income statement for the years ended December 31, 2025 and 2024:
| Year ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2025 | 2024 | |||||
| Asset management | $ | 24,325 | $ | 22,764 | |||
| Brokerage | 1,782 | 1,821 | |||||
| Insurance and advisory | 2,158 | 1,586 | |||||
| Total noninterest income | 28,265 | 26,171 | |||||
| Noninterest expense | 21,472 | 15,641 | |||||
| Net income before taxes | $ | 6,793 | $ | 10,530 |
51
Table of Contents
The following table presents changes in the wealth combined AUA and AUM, disaggregated by product, for the years ended December 31, 2025 and 2024:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2025 | 2024 | ||||||
| Total Wealth balance beginning of period | $ | 4,579,189 | $ | 3,865,876 | ||||
| Inflows (1)(2) | 4,326,335 | 1,146,690 | ||||||
| Outflows (3) | (4,739,591 | ) | (812,100 | ) | ||||
| Market impact (4) | 684,667 | 378,723 | ||||||
| Total Wealth balance end of period | $ | 4,850,600 | $ | 4,579,189 | ||||
| Yield (5)(6) | 0.52 | % | 0.54 | % |
| (1) | Inflows include new account assets, contributions, dividends and interest. |
|---|---|
| (2) | Inflows for the year ended December 31, 2024 includes $272.5 million of AUA and AUM acquired in the HMNF transaction. |
| Column 1 | Column 2 |
|---|---|
| (3) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (4) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (5) | Wealth noninterest income divided by simple average ending balances. |
| Column 1 | Column 2 |
|---|---|
| (6) | Yield does not include brokerage and insurance and advisory revenue of $3.9 million and $3.4 million for the years ended December 31, 2025 and 2024, respectively. |
Total AUA and AUM for the wealth segment was $4.9 billion at December 31, 2025, an increase of $0.3 billion, or 5.9%, compared to the total at December 31, 2024. The increase was driven by a $0.7 billion increase in market impact driven by improved bond and equity markets.
Financial Condition
Overview
Total assets were $5.2 billion at December 31, 2025, a decrease of $31.6 million, or 0.6%, compared to $5.3 billion at December 31, 2024. The decrease was primarily due a $74.0 million decrease in available-for-sale investment securities and a $21.1 million decrease in held-to-maturity securities, partially offset by an increase of $55.5 million in loans held for investment and an increase of $15.3 million in operating lease right-of-use assets.
Investment Securities
The following table presents the fair value composition of the Company’s investment securities portfolio at the dates indicated:
| December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | ||||||||||||
| Available-for-sale | ||||||||||||||||
| U.S. Treasury and agencies | $ | 405 | 0.1 | % | $ | 30,707 | 3.7 | % | ||||||||
| Mortgage backed securities | ||||||||||||||||
| Residential agency | 476,746 | 64.2 | 503,706 | 61.1 | ||||||||||||
| Commercial | — | - | 1,251 | 0.2 | ||||||||||||
| Asset backed securities | 15 | — | 19 | — | ||||||||||||
| Corporate bonds | 36,929 | 5.0 | 52,370 | 6.3 | ||||||||||||
| Total available-for-sale investment securities | 514,095 | 69.3 | 588,053 | 71.3 | ||||||||||||
| Held-to-maturity | ||||||||||||||||
| Obligations of state and political agencies | 105,405 | 14.2 | 107,985 | 13.1 | ||||||||||||
| Mortgage backed securities | ||||||||||||||||
| Residential agency | 122,604 | 16.5 | 129,001 | 15.6 | ||||||||||||
| Total held-to-maturity investment securities | 228,009 | 30.7 | 236,986 | 28.7 | ||||||||||||
| Total investment securities | $ | 742,104 | 100.0 | % | $ | 825,039 | 100.0 | % |
52
Table of Contents
The composition of the Company’s investment securities portfolio reflects the Company’s investment strategy of maintaining an appropriate level of liquidity for normal operations while providing an additional source of revenue. The investment portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet, while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as collateral.
At December 31, 2025, the total fair value of investment securities was $742.1 million compared to $825.0 million at December 31, 2024. The fair value of investment securities as a percentage of total assets was 14.2% and 15.7%, as of December 31, 2025 and December 31, 2024, respectively. The decrease in investment securities was primarily due to principal paydowns on mortgage securities and maturities. Securities with a carrying value of $115.1 million were pledged at December 31, 2025, to secure public deposits and for other purposes required or permitted by law.
The net pre-tax unrealized market value loss on the AFS investment portfolio as of December 31, 2025 was $3.6 million, compared to a $98.5 million loss as of December 31, 2024. The decrease was primarily due to the $68.4 million loss on investment securities recognized in connection with the strategic balance sheet repositioning in the fourth quarter of 2025, as well as improved market conditions.
The investment portfolio is composed of U.S. Treasury debentures, U.S. Agency mortgage-backed pass-throughs, U.S. Agency, Commercial Mortgage Obligations (“CMOs”), Corporate bonds and Municipal bonds.
As of December 31, 2025 and December 31, 2024, the Company held 59 tax-exempt state and local municipal securities totaling $28.1 million, and 68 tax-exempt state and local municipal securities totaling $30.0 million, respectively. Other than the aforementioned investments, at December 31, 2025 and December 31, 2024, there were no holdings of securities of any one issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
The Company’s AFS debt securities that are in an unrealized loss position are assessed to determine if an allowance should be recorded or if a write-down is required in accordance with ASU 2016-13. As of and for the years ended years ended December 31, 2025 and 2024, the Company did not record any allowances on or write-down any of the AFS debt securities in an unrealized loss position. Refer to Note 1 (Significant Accounting Policies) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional details of the Company’s assessment of the allowance for AFS investments as of and for the year ended December 31, 2025.
In accordance with ASU 2016-13, in each reporting period the Company’s HTM debt securities are assessed to determine if any allowance should be recorded or if a write-down is required. As of and for the years ended December 31, 2025 and 2024, the Company recorded an allowance of $123 thousand and $131 thousand, respectively, and did not write-down any HTM debt securities. Refer to Note 1 (Significant Accounting Policies) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional details of the Company’s assessment of the allowance for HTM investments as of and for the years ended December 31, 2025 and 2024.
The investment securities presented in the following table are reported at fair value and by contractual maturity as of December 31, 2025. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Additionally, the mortgage backed securities receive monthly principal payments, which are not reflected below. The yields below are calculated on a tax equivalent basis, assuming a 21.0% income tax rate.
| Maturity as of December 31, 2025 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One year or less | One to five years | Five to ten years | After ten years | |||||||||||||||||||||||||||||
| Fair | Average | Fair | Average | Fair | Average | Fair | Average | |||||||||||||||||||||||||
| (dollars in thousands) | Value | Yield | Value | Yield | Value | Yield | Value | Yield | ||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury and agencies | $ | — | — | % | $ | 207 | 4.81 | % | $ | — | — | % | $ | 198 | 4.94 | % | ||||||||||||||||
| Mortgage backed securities | ||||||||||||||||||||||||||||||||
| Residential agency | 42 | 2.70 | 4,201 | 3.52 | 15,634 | 3.68 | 456,869 | 2.32 | ||||||||||||||||||||||||
| Commercial | — | — | — | 2.40 | — | — | — | — | ||||||||||||||||||||||||
| Asset backed securities | — | — | — | — | 15 | 4.62 | — | — | ||||||||||||||||||||||||
| Corporate bonds | — | — | — | 9.15 | 36,929 | 3.46 | — | — | ||||||||||||||||||||||||
| Total available-for-sale investment securities | 42 | 2.70 | 4,408 | 5.84 | 52,578 | 3.54 | 457,067 | 2.32 | ||||||||||||||||||||||||
| Held-to-maturity | ||||||||||||||||||||||||||||||||
| Obligations of state and political agencies | 11,258 | 1.40 | 53,553 | 1.85 | 35,454 | 2.26 | 5,140 | 2.24 | ||||||||||||||||||||||||
| Mortgage backed securities | ||||||||||||||||||||||||||||||||
| Residential agency | — | — | — | — | — | — | 122,604 | 2.18 | ||||||||||||||||||||||||
| Total held-to-maturity investment securities | 11,258 | 1.40 | 53,553 | 1.85 | 35,454 | 2.26 | 127,744 | 2.19 | ||||||||||||||||||||||||
| Total investment securities | $ | 11,300 | 1.41 | % | $ | 57,961 | 2.32 | % | $ | 88,032 | 3.13 | % | $ | 584,811 | 2.29 | % |
Loans
The loan portfolio represents a broad range of borrowers comprised of C&I, CRE, agricultural, RRE, and consumer financing loans.
Total loans outstanding were $4.0 billion as of December 31, 2025, an increase of $55.5 million, or 1.4%, from December 31, 2024. The increase in total loans was primarily driven by a $45.8 million increase in consumer loans and a $9.7 million increase in commercial loans. The fair value of net loans acquired in the HMNF transaction, which was completed on October 9, 2024, was $786.2 million.
53
Table of Contents
The Company’s loan portfolio is highly diversified. As of December 31, 2025, approximately 18.3% of loans outstanding were C&I, while 47.8% of loans outstanding were CRE, 30.8% of loans outstanding were consumer, and 3.1% of loans outstanding were agricultural.
| December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | ||||||||||||
| Commercial and industrial: | ||||||||||||||||
| General business | $ | 290,008 | 7.2 | % | $ | 340,702 | 8.5 | % | ||||||||
| Services | 237,966 | 5.9 | 177,813 | 4.5 | ||||||||||||
| Retail trade | 101,374 | 2.5 | 88,105 | 2.2 | ||||||||||||
| Manufacturing | 107,485 | 2.7 | 60,107 | 1.5 | ||||||||||||
| Total commercial and industrial | 736,833 | 18.3 | 666,727 | 16.7 | ||||||||||||
| Commercial real estate: | ||||||||||||||||
| Construction, land and development | 246,238 | 6.1 | 294,677 | 7.4 | ||||||||||||
| Multifamily | 383,505 | 9.5 | 363,123 | 9.1 | ||||||||||||
| Non-owner occupied | ||||||||||||||||
| Office | 142,095 | 3.5 | 168,170 | 4.2 | ||||||||||||
| Industrial | 193,041 | 4.8 | 169,391 | 4.2 | ||||||||||||
| Retail | 116,735 | 2.9 | 154,325 | 3.9 | ||||||||||||
| Hotel | 110,022 | 2.7 | 170,982 | 4.3 | ||||||||||||
| Medical office | 174,891 | 4.3 | 139,939 | 3.5 | ||||||||||||
| Medical or nursing facility | 85,918 | 2.1 | 110,164 | 2.8 | ||||||||||||
| Other commercial real estate | 53,160 | 1.3 | 54,054 | 1.3 | ||||||||||||
| Total non-owner occupied | 875,862 | 21.6 | 967,025 | 24.2 | ||||||||||||
| Owner occupied | 427,260 | 10.6 | 371,418 | 9.3 | ||||||||||||
| Total commercial real estate | 1,932,865 | 47.8 | 1,996,243 | 50.0 | ||||||||||||
| Agricultural: | ||||||||||||||||
| Land | 64,799 | 1.6 | 61,299 | 1.5 | ||||||||||||
| Production | 62,500 | 1.5 | 63,008 | 1.6 | ||||||||||||
| Total agricultural | 127,299 | 3.1 | 124,307 | 3.1 | ||||||||||||
| Consumer: | ||||||||||||||||
| RRE − First lien | 874,737 | 21.6 | 921,019 | 23.1 | ||||||||||||
| RRE − Construction | 33,703 | 0.8 | 33,547 | 0.8 | ||||||||||||
| RRE − HELOC | 260,883 | 6.4 | 162,509 | 4.1 | ||||||||||||
| RRE − Junior lien | 36,844 | 0.9 | 44,060 | 1.1 | ||||||||||||
| Other consumer | 44,858 | 1.1 | 44,122 | 1.1 | ||||||||||||
| Total consumer | 1,251,025 | 30.8 | 1,205,257 | 30.2 | ||||||||||||
| Total loans | $ | 4,048,022 | 100.0 | % | $ | 3,992,534 | 100.0 | % |
C&I loans represent loans for working capital, purchases of equipment and other needs of commercial customers primarily located within our geographical footprint. These loans are underwritten individually and represent ongoing relationships based on a thorough knowledge of the customer, the customer's industry, and market. While C&I loans are generally secured by the customer's assets including real property, inventory, accounts receivable, operating equipment, and other property and may also include personal guarantees of the owners and related parties, the primary source of repayment of the loans is the ongoing cash flow from operations of the customer's business. In addition, revolving lines of credit are generally governed by a borrowing base. Inherent lending risks are monitored on a continuous basis through interim reporting, covenant testing and annual underwriting.
CRE loans consist of term loans secured by a mortgage lien on the real property and includes both owner occupied CRE loans as well as non-owner occupied loans. Non-owner occupied CRE loans consist of mortgage loans to finance investments in real property that may include, but are not limited to, multi-family, industrial, office, retail and other specific use properties as well as CRE construction loans that are offered to builders and developers generally within our geographical footprint. The primary risk characteristics in the non-owner-occupied portfolio include impacts of overall leasing rates, absorption timelines, levels of vacancy rates and operating expenses. The Company requires collateral values in excess of the loan amounts, cash flows in excess of expected debt service requirements and equity investment in the project. The expected cash flows from all significant new or renewed income producing property commitments are stress tested to reflect the risks in varying interest rates, vacancy rates, rental rates, and capitalization rates. Inherent lending risks are monitored on a continuous basis through quarterly monitoring and our annual underwriting process, incorporating an analysis of cash flow, collateral, market conditions, stress testing, including an interest rate risk assessment, and guarantor liquidity, if applicable. CRE loan policies are specific to individual product types and underwriting parameters vary depending on the risk profile of each asset class. CRE loan policies are reviewed no less than semi-annually by management and approved by the Bank’s Board of Directors to ensure they align with current market conditions and the Bank’s moderate risk appetite. Construction loans are monitored monthly and includes on-site inspections. Management reviews all construction loans quarterly to ensure projects are on time and within budget. CRE concentration limits have been established by product type and are monitored quarterly by the Bank’s Credit Governance Committee and Board of Directors.
CRE loans may be adversely affected by conditions in the real estate markets or in the general economy. The Company does not monitor the CRE portfolio for attributes such as loan to value ratios, occupancy rates, and net operating income, as these characteristics are assessed and evaluated on an individual loan basis. Portfolio stress testing is completed based on property type and takes into consideration changes to net operating income and capitalization rates. The Company does not have exposure to the office building sector in central business districts as the office portfolio is generally diversified in suburban markets with acceptable occupancy levels. As of December 31, 2025, at 303.4%, the Bank's applicable investor CRE loans, as a percentage of its risk-based capital, slightly exceeded the regulatory guideline limit of 300%. Robust concentration management processes are in place to monitor this level of exposure. Quarterly, Bank management and its Board of Directors review the level of investor real estate assets, taking into consideration geographic location, detailed market analysis by property type, portfolio performance, and asset quality trends. Construction loans at 49.3% were below the regulatory guideline limit of 100%.
54
Table of Contents
The following table presents the geographical markets of the collateral related to the non-owner occupied and multifamily CRE loans as of the dates presented:
| December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Total | Balance | Total | ||||||||||||
| Geographical Market: | ||||||||||||||||
| Minnesota | $ | 621,747 | 49.4 | % | $ | 668,395 | 50.2 | % | ||||||||
| North Dakota | 212,077 | 16.8 | 221,693 | 16.7 | ||||||||||||
| Arizona | 133,618 | 10.6 | 169,473 | 12.7 | ||||||||||||
| Wisconsin | 88,229 | 7.0 | 111,502 | 8.4 | ||||||||||||
| Texas | 37,113 | 2.9 | 34,580 | 2.6 | ||||||||||||
| Colorado | 23,358 | 1.9 | 23,386 | 1.8 | ||||||||||||
| Oregon | 17,698 | 1.4 | 17,990 | 1.4 | ||||||||||||
| Kansas | 16,656 | 1.3 | 15,183 | 1.1 | ||||||||||||
| Missouri | 16,409 | 1.3 | 16,776 | 1.3 | ||||||||||||
| Georgia | 14,569 | 1.2 | — | — | ||||||||||||
| Virginia | 11,182 | 0.9 | — | — | ||||||||||||
| South Dakota | 10,415 | 0.8 | 14,554 | 1.1 | ||||||||||||
| Other | 56,296 | 4.5 | 36,616 | 2.8 | ||||||||||||
| Total non-owner occupied and multifamily commercial real estate loans | $ | 1,259,367 | 100.0 | % | $ | 1,330,148 | 100.0 | % |
The Bank does not currently monitor owner occupied CRE loans based on geographical markets, as the primary source of repayment for these loans is predicated on the cash flow from the underlying operating entity. These loans are generally located within the Company’s geographical footprint.
Highly competitive conditions continue to prevail in the small and middle market commercial segments in which the Company primarily operates. The Company maintains a commitment to generating growth in the Company’s business portfolio in a manner that adheres to its twin goals of maintaining strong asset quality and producing profitable margins. The Company continues to invest in additional personnel, technology, and business development resources to further strengthen its capabilities.
RRE loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15- to 30-year term and, in most cases, are extended to borrowers to finance their primary residence with both fixed-rate and adjustable-rate terms. Real estate construction loans are also offered to consumers who wish to build their own homes and are often structured to be converted to permanent loans at the end of the construction phase, which is typically twelve months. RRE loans also include home equity loans and lines of credit that are secured by a first- or second lien on the borrower’s residence. Home equity lines of credit consist mainly of revolving lines of credit secured by residential real estate.
Consumer loans include loans made to individuals not secured by real estate, including loans secured by automobiles or watercraft, and personal unsecured loans.
The Company originates both fixed and adjustable rate RRE loans conforming to the underwriting guidelines of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation, as well as home equity loans and lines of credit that are secured by first or junior liens. Most of the Company’s fixed rate residential loans, along with some of the Company’s adjustable rate mortgages are sold to other financial institutions with which the Company has established a correspondent lending relationship.
The Company’s consumer mortgage loans have minimal direct exposure to subprime mortgages as the loans are underwritten to conform to secondary market standards. As of December 31, 2025, the Company’s consumer mortgage portfolio was $1.2 billion, which represented a $45.0 million, or 3.9%, increase from $1.2 billion as of December 31, 2024. Market interest rates, expected duration, and the Company’s overall interest rate sensitivity profile continue to be the most significant factors in determining whether the Company chooses to retain versus sell portions of new consumer mortgage originations.
55
Table of Contents
The following table shows the maturities and sensitivity to interest rates for the loan portfolio as of December 31, 2025:
| December 31, 2025 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| After one | After five | ||||||||||||||||||
| One year | but within | but within | After | ||||||||||||||||
| (dollars in thousands) | or less | five years | fifteen years | fifteen years | Total | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 184,850 | $ | 356,025 | $ | 189,024 | $ | 6,934 | $ | 736,833 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Construction, land and development | 74,888 | 87,278 | 35,439 | 48,633 | 246,238 | ||||||||||||||
| Multifamily | 105,114 | 188,545 | 89,846 | — | 383,505 | ||||||||||||||
| Non-owner occupied | 120,960 | 590,535 | 141,299 | 23,068 | 875,862 | ||||||||||||||
| Owner occupied | 25,572 | 272,589 | 80,963 | 48,136 | 427,260 | ||||||||||||||
| Total commercial real estate | 326,534 | 1,138,947 | 347,547 | 119,837 | 1,932,865 | ||||||||||||||
| Agricultural | |||||||||||||||||||
| Land | 8,956 | 17,703 | 14,604 | 23,536 | 64,799 | ||||||||||||||
| Production | 42,671 | 18,950 | 879 | — | 62,500 | ||||||||||||||
| Total agricultural | 51,627 | 36,653 | 15,483 | 23,536 | 127,299 | ||||||||||||||
| Total commercial | 563,011 | 1,531,625 | 552,054 | 150,307 | 2,796,997 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential real estate | |||||||||||||||||||
| First lien | 9,784 | 46,181 | 73,019 | 745,753 | 874,737 | ||||||||||||||
| Construction | 23,657 | 3,432 | — | 6,614 | 33,703 | ||||||||||||||
| HELOC | 3,829 | 13,329 | 24,281 | 219,444 | 260,883 | ||||||||||||||
| Junior lien | 1,073 | 6,257 | 18,807 | 10,707 | 36,844 | ||||||||||||||
| Total residential real estate | 38,343 | 69,199 | 116,107 | 982,518 | 1,206,167 | ||||||||||||||
| Other consumer | 17,216 | 21,324 | 3,922 | 2,396 | 44,858 | ||||||||||||||
| Total consumer | 55,559 | 90,523 | 120,029 | 984,914 | 1,251,025 | ||||||||||||||
| Total loans | $ | 618,570 | $ | 1,622,148 | $ | 672,083 | $ | 1,135,221 | $ | 4,048,022 | |||||||||
| Loans with fixed interest rates: | |||||||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 37,810 | $ | 204,203 | $ | 78,832 | $ | — | $ | 320,845 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Construction, land and development | 45,815 | 17,989 | 1,079 | — | 64,883 | ||||||||||||||
| Multifamily | 51,123 | 119,263 | 25,759 | — | 196,145 | ||||||||||||||
| Non-owner occupied | 79,648 | 336,502 | 73,684 | — | 489,834 | ||||||||||||||
| Owner occupied | 21,343 | 194,340 | 24,306 | 1,168 | 241,157 | ||||||||||||||
| Total commercial real estate | 197,929 | 668,094 | 124,828 | 1,168 | 992,019 | ||||||||||||||
| Agricultural | |||||||||||||||||||
| Land | 8,866 | 16,542 | 12,904 | 16,815 | 55,127 | ||||||||||||||
| Production | 2,163 | 16,958 | 879 | — | 20,000 | ||||||||||||||
| Total agricultural | 11,029 | 33,500 | 13,783 | 16,815 | 75,127 | ||||||||||||||
| Total commercial | 246,768 | 905,797 | 217,443 | 17,983 | 1,387,991 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential real estate | |||||||||||||||||||
| First lien | 8,502 | 38,421 | 64,377 | 424,923 | 536,223 | ||||||||||||||
| Construction | 9,464 | 80 | — | 1,833 | 11,377 | ||||||||||||||
| HELOC | 61 | 1,585 | 5,852 | 3,279 | 10,777 | ||||||||||||||
| Junior lien | 503 | 4,028 | 13,872 | 10,119 | 28,522 | ||||||||||||||
| Total residential real estate | 18,530 | 44,114 | 84,101 | 440,154 | 586,899 | ||||||||||||||
| Other consumer | 845 | 12,393 | 3,922 | 205 | 17,365 | ||||||||||||||
| Total consumer | 19,375 | 56,507 | 88,023 | 440,359 | 604,264 | ||||||||||||||
| Total loans with fixed interest rates | $ | 266,143 | $ | 962,304 | $ | 305,466 | $ | 458,342 | $ | 1,992,255 | |||||||||
| Loans with floating interest rates: | |||||||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 147,040 | $ | 151,822 | $ | 110,192 | $ | 6,934 | $ | 415,988 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Construction, land and development | 29,073 | 69,289 | 34,360 | 48,633 | 181,355 | ||||||||||||||
| Multifamily | 53,991 | 69,282 | 64,087 | — | 187,360 | ||||||||||||||
| Non-owner occupied | 41,312 | 254,033 | 67,615 | 23,068 | 386,028 | ||||||||||||||
| Owner occupied | 4,229 | 78,249 | 56,657 | 46,968 | 186,103 | ||||||||||||||
| Total commercial real estate | 128,605 | 470,853 | 222,719 | 118,669 | 940,846 | ||||||||||||||
| Agricultural | |||||||||||||||||||
| Land | 90 | 1,161 | 1,700 | 6,721 | 9,672 | ||||||||||||||
| Production | 40,508 | 1,992 | — | — | 42,500 | ||||||||||||||
| Total agricultural | 40,598 | 3,153 | 1,700 | 6,721 | 52,172 | ||||||||||||||
| Total commercial | 316,243 | 625,828 | 334,611 | 132,324 | 1,409,006 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential real estate | |||||||||||||||||||
| First lien | 1,282 | 7,760 | 8,642 | 320,830 | 338,514 | ||||||||||||||
| Construction | 14,193 | 3,352 | — | 4,781 | 22,326 | ||||||||||||||
| HELOC | 3,768 | 11,744 | 18,429 | 216,165 | 250,106 | ||||||||||||||
| Junior lien | 570 | 2,229 | 4,935 | 588 | 8,322 | ||||||||||||||
| Total residential real estate | 19,813 | 25,085 | 32,006 | 542,364 | 619,268 | ||||||||||||||
| Other consumer | 16,371 | 8,931 | — | 2,191 | 27,493 | ||||||||||||||
| Total consumer | 36,184 | 34,016 | 32,006 | 544,555 | 646,761 | ||||||||||||||
| Total loans with floating interest rates | $ | 352,427 | $ | 659,844 | $ | 366,617 | $ | 676,879 | $ | 2,055,767 |
The expected life of the Company’s loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Consequently, the table above includes information limited to contractual maturities of the underlying loans.
56
Table of Contents
Asset Quality
The Company’s strategy for credit risk management includes well defined, centralized credit policies; uniform underwriting criteria; and ongoing risk monitoring and review processes for all commercial and consumer credit exposures. The strategy also emphasizes diversification on a geographic, industry, and client level; regular credit examinations; and management reviews of loans experiencing deterioration of credit quality. The Company strives to identify potential problem loans early, take necessary charge-offs promptly, and maintain adequate reserve levels for credit losses inherent in the portfolio. Management performs ongoing, internal reviews of any problem credits and continually assesses the adequacy of the allowance. The Company utilizes an internal lending division, Special Credit Services, to develop and implement strategies for the management of individual nonperforming loans.
Credit Quality Indicators
Loans are assigned a risk rating and grouped into categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The risk ratings are aligned to pass and criticized categories. The criticized categories include special mention, substandard, and doubtful risk ratings. See Note 6 (Loans and Allowance for Credit Losses) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for a definition of each of the risk ratings.
The table below represents criticized loans outstanding by loan portfolio segment as of December 31, 2025 and 2024:
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | ||||||
| Commercial | ||||||||
| Commercial and industrial | $ | 33,323 | $ | 35,127 | ||||
| Commercial real estate | ||||||||
| Construction, land and development | 34,201 | 37,633 | ||||||
| Multifamily | 28,541 | 27,188 | ||||||
| Non-owner occupied | 17,591 | 45,173 | ||||||
| Owner occupied | 14,058 | 27,637 | ||||||
| Total commercial real estate | 94,391 | 137,631 | ||||||
| Agricultural | ||||||||
| Land | 7,653 | 8,034 | ||||||
| Production | 3,662 | 4,813 | ||||||
| Total agricultural | 11,315 | 12,847 | ||||||
| Total commercial | 139,029 | 185,605 | ||||||
| Consumer | ||||||||
| Residential real estate | ||||||||
| First lien | 2,602 | 2,988 | ||||||
| Construction | 4,680 | 4,680 | ||||||
| HELOC | 128 | 1,459 | ||||||
| Junior lien | 2,375 | 3,210 | ||||||
| Total residential real estate | 9,785 | 12,337 | ||||||
| Other consumer | 348 | 339 | ||||||
| Total consumer | 10,133 | 12,676 | ||||||
| Total criticized loans | $ | 149,162 | $ | 198,281 | ||||
| Criticized loans as a percent of total loans | 3.68 | % | 4.97 | % |
Criticized loans represented 3.68% and 4.97% of total loans as of December 31, 2025 and 2024, respectively. The decrease in criticized loans in 2025 was driven by stabilization of credit quality and the sale of a pool of hospitality loans early in the third quarter of 2025.
The following table presents information regarding nonperforming assets as of the dates presented:
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | ||||||
| Nonaccrual loans | $ | 69,065 | $ | 54,433 | ||||
| Accruing loans 90+ days past due | — | 8,453 | ||||||
| Total nonperforming loans | 69,065 | 62,886 | ||||||
| OREO and repossessed assets | 308 | — | ||||||
| Total nonperforming assets | 69,373 | 62,886 | ||||||
| Total restructured accruing loans | 1,436 | — | ||||||
| Total nonperforming assets and restructured accruing loans | $ | 70,809 | $ | 62,886 | ||||
| Nonperforming loans to total loans | 1.71 | % | 1.58 | % | ||||
| Nonperforming assets to total assets | 1.33 | % | 1.20 | % | ||||
| ACL on loans to nonperforming loans | 89.65 | % | 95.30 | % |
As of December 31, 2025, restructured accruing loans totaled $1.4 million. As of December 31, 2024, there were no restructured accruing loans. These loans represent financing receivables whose terms were modified for borrowers experiencing financial difficulty, typically through term extensions or interest rate reductions, but which continue to perform under the modified contractual terms. The increase during 2025 reflects one Agricultural − Land relationship where the borrower requested payment relief tied to cash-flow pressures. All such loans were evaluated under the Company's CECL methodology, and management determined that no specific allowance was required beyond amounts already captured in the collective reserve. Restructured accruing loans remain on accrual status because borrowers are current on all payments and demonstrate the ability to continue performing under the modified terms. Management continues to monitor these credits for performance trends and early-warning indicators.
57
Table of Contents
The allowance for credit losses to nonperforming loans ratio decreased 565 basis points from December 31, 2024. The decrease was primarily the result of a $6.2 million increase in nonperforming loans for the year ended December 31, 2025. The increase in nonperforming loans was primarily driven by one commercial and industrial relationship of $12.2 million moving to nonaccrual status in the third quarter of 2025. In addition, two CRE – Multifamily relationships were moved to nonaccrual status in the fourth quarter of 2025, totaling $19.4 million. Protective advances totaling $5.4 million were made in order for construction to continue on a CRE – Construction, land and development loan totaling $33.6 million. Relief included the payoff of a CRE – Non-owner occupied relationship in the first quarter of 2025 and a commercial and industrial relationship in the third quarter of 2025 totaling $8.0 million, as well as an $8.5 million commercial and industrial loan which had been 90 days past due at December 31, 2024 that was paid current in 2025. The allowance for credit losses at December 31, 2025 also increased by $2.0 million over the allowance at December 31, 2024.
Interest income lost on nonaccrual loans approximated $3.3 million and $4.8 million for the years ended December 31, 2025 and 2024, respectively. There was no interest income included in net income related to nonaccrual loans for the years ended December 31, 2025 and 2024.
Allowance for Credit Losses
The ACL on loans is maintained at a level management believes is sufficient to absorb expected losses in the loan portfolio over the remaining estimated life of loans in the portfolio. Under the CECL accounting standard, the ACL is a valuation estimated at each balance sheet date and deducted from the amortized cost basis or unpaid principal balance of loans held for investment to present the net amount expected to be collected. These evaluations are inherently subjective as they require management to make material estimates, all of which may be susceptible to significant change. The allowance is increased by provisions charged to expense and decreased by actual charge-offs, net of recoveries.
Management estimates the ACL using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable supportable forecasts. Historical loss experience provides the basis for estimation of expected credit losses. Adjustments to historical loss information are made for differences in the current loan-specific risk characteristics such as different underwriting standards, portfolio mix, delinquency level, or life of the loan, as well as changes in environmental conditions, levels of economic activity, unemployment rates, property values and other relevant factors. The calculation also contemplates that the Company may not be able to make or obtain such forecasts for the entire life of the financial assets and requires a reversion to historical loss information.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. The ACL on individually evaluated loans is recognized on the basis of the present value of expected future cash flows discounted at the effective interest rate, the fair value of collateral adjusted of estimated costs to sell, or observable market price as of the relevant date, except for PCD loans in which the ACL is calculated against the unpaid principal balance.
The ACL on loans was $61.9 million at December 31, 2025, compared to $59.9 million at December 31, 2024. The $2.0 million increase in the ACL was primarily due to an increase in reserves on individually evaluated loans.
The following table presents information concerning the components of the ACL for the periods presented:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2025 | 2024 | ||||||
| ACL on loans at the beginning of the period | $ | 59,929 | $ | 35,843 | ||||
| ACL on PCD acquired loans | — | 10,151 | ||||||
| Non-PCD day 1 provision for loan losses | — | 7,332 | ||||||
| (Credit) provision for loan losses | 4,135 | 10,757 | ||||||
| Net charge-offs (recoveries) (1) | ||||||||
| Commercial and industrial | (1,992 | ) | 3,225 | |||||
| CRE − Construction, land and development | — | — | ||||||
| CRE − Multifamily | — | — | ||||||
| CRE − Non-owner occupied | 3,313 | — | ||||||
| CRE − Owner occupied | (39 | ) | 191 | |||||
| Agricultural − Land | (5 | ) | (20 | ) | ||||
| Agricultural − Production | 318 | 19 | ||||||
| RRE − First lien | 55 | — | ||||||
| RRE − Construction | — | — | ||||||
| RRE − HELOC | 518 | 19 | ||||||
| RRE − Junior lien | (1 | ) | 564 | |||||
| Other consumer | (18 | ) | 156 | |||||
| Total net charge-offs (recoveries) | 2,149 | 4,154 | ||||||
| ACL on loans at the end of the period | 61,915 | 59,929 | ||||||
| Components of ACL: | ||||||||
| ACL on HTM debt securities | 123 | 131 | ||||||
| ACL on loans | 61,915 | 59,929 | ||||||
| ACL on off-balance sheet credit exposures | 3,886 | 7,534 | ||||||
| ACL at end of the period | 65,924 | 67,594 | ||||||
| Total loans | $ | 4,048,022 | $ | 3,992,534 | ||||
| Average total loans | 4,047,034 | 3,099,015 | ||||||
| ACL on loans to total loans | 1.53 | % | 1.50 | % | ||||
| ACL on loans to nonaccrual loans | 89.65 | % | 110.10 | % | ||||
| ACL on loans to nonperforming loans | 89.65 | % | 95.30 | % | ||||
| Net charge-offs/(recoveries) to average total loans (annualized) | 0.05 | % | 0.13 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Additional information related to net charge-offs (recoveries) is presented in the following table for the periods indicated: |
58
Table of Contents
| For the year ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| Net Charge-offs | ||||||||||||||||||||
| Total | Total | Net Charge-offs | Average | (Recoveries) to | ||||||||||||||||
| (dollars in thousands) | Charge-offs | Recoveries | (Recoveries) | Loans | Average Loans | |||||||||||||||
| 2025: | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and industrial | $ | 916 | $ | 2,908 | $ | (1,992 | ) | $ | 665,635 | (0.30 | )% | |||||||||
| Commercial real estate | ||||||||||||||||||||
| Construction, land and development | — | — | — | 341,533 | — | |||||||||||||||
| Multifamily | — | — | — | 363,247 | — | |||||||||||||||
| Non-owner occupied | 3,401 | 88 | 3,313 | 927,665 | 0.36 | |||||||||||||||
| Owner occupied | 6 | 45 | (39 | ) | 427,412 | (0.01 | ) | |||||||||||||
| Total commercial real estate | 3,407 | 133 | 3,274 | 2,059,857 | 0.16 | |||||||||||||||
| Agricultural | ||||||||||||||||||||
| Land | — | 5 | (5 | ) | 66,483 | (0.01 | ) | |||||||||||||
| Production | 384 | 66 | 318 | 64,118 | 0.50 | |||||||||||||||
| Total agricultural | 384 | 71 | 313 | 130,601 | 0.24 | |||||||||||||||
| Total commercial | 4,707 | 3,112 | 1,595 | 2,856,093 | 0.06 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential real estate | ||||||||||||||||||||
| First lien | 55 | — | 55 | 895,225 | 0.01 | |||||||||||||||
| Construction | — | — | — | 36,309 | — | |||||||||||||||
| HELOC | 548 | 30 | 518 | 205,287 | 0.25 | |||||||||||||||
| Junior lien | 300 | 301 | (1 | ) | 41,406 | — | ||||||||||||||
| Total residential real estate | 903 | 331 | 572 | 1,178,227 | 0.05 | |||||||||||||||
| Other consumer | 138 | 156 | (18 | ) | 40,956 | (0.04 | ) | |||||||||||||
| Total consumer | 1,041 | 487 | 554 | 1,219,183 | 0.05 | |||||||||||||||
| Total loans | $ | 5,748 | $ | 3,599 | $ | 2,149 | $ | 4,075,276 | 0.05 | % | ||||||||||
| 2024: | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and industrial | $ | 3,727 | $ | 502 | $ | 3,225 | $ | 588,269 | 0.55 | % | ||||||||||
| Commercial real estate | ||||||||||||||||||||
| Construction, land and development | — | — | — | 172,700 | — | |||||||||||||||
| Multifamily | — | — | — | 274,175 | — | |||||||||||||||
| Non-owner occupied | — | — | — | 718,168 | — | |||||||||||||||
| Owner occupied | 237 | 46 | 191 | 288,114 | 0.07 | |||||||||||||||
| Total commercial real estate | 237 | 46 | 191 | 1,453,157 | 0.01 | |||||||||||||||
| Agricultural | ||||||||||||||||||||
| Land | — | 20 | (20 | ) | 45,729 | (0.04 | ) | |||||||||||||
| Production | 26 | 7 | 19 | 43,361 | 0.04 | |||||||||||||||
| Total agricultural | 26 | 27 | (1 | ) | 89,090 | — | ||||||||||||||
| Total commercial | 3,990 | 575 | 3,415 | 2,130,516 | 0.16 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential real estate | ||||||||||||||||||||
| First lien | — | — | — | 747,874 | — | |||||||||||||||
| Construction | — | — | — | 22,832 | — | |||||||||||||||
| HELOC | 19 | — | 19 | 131,617 | 0.01 | |||||||||||||||
| Junior lien | 638 | 74 | 564 | 38,982 | 1.45 | |||||||||||||||
| Total residential real estate | 657 | 74 | 583 | 941,305 | 0.06 | |||||||||||||||
| Other consumer | 186 | 30 | 156 | 36,252 | 0.43 | |||||||||||||||
| Total consumer | 843 | 104 | 739 | 977,557 | 0.08 | |||||||||||||||
| Total loans | $ | 4,833 | $ | 679 | $ | 4,154 | $ | 3,108,073 | 0.13 | % |
59
Table of Contents
The following table presents the allocation of the ACL as of the dates presented:
| December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percentage | Percentage | |||||||||||||||
| Allocated | of loans to | Allocated | of loans to | |||||||||||||
| (dollars in thousands) | Allowance | total loans | Allowance | total loans | ||||||||||||
| Commercial and industrial | $ | 16,216 | 18.3 | % | $ | 8,170 | 16.7 | % | ||||||||
| CRE − Construction, land and development | 13,210 | 6.1 | 16,277 | 7.4 | ||||||||||||
| CRE − Multifamily | 4,380 | 9.5 | 4,716 | 9.1 | ||||||||||||
| CRE − Non-owner occupied | 11,006 | 21.6 | 16,513 | 24.2 | ||||||||||||
| CRE − Owner occupied | 3,097 | 10.6 | 3,226 | 9.3 | ||||||||||||
| Agricultural − Land | 959 | 1.6 | 597 | 1.5 | ||||||||||||
| Agricultural − Production | 623 | 1.5 | 631 | 1.6 | ||||||||||||
| RRE − First lien | 9,358 | 21.6 | 6,921 | 23.1 | ||||||||||||
| RRE − Construction | 274 | 0.8 | 357 | 0.8 | ||||||||||||
| RRE − HELOC | 1,787 | 6.4 | 1,339 | 4.1 | ||||||||||||
| RRE − Junior lien | 395 | 0.9 | 742 | 1.1 | ||||||||||||
| Other consumer | 610 | 1.1 | 440 | 1.1 | ||||||||||||
| Total loans | $ | 61,915 | 100.0 | % | $ | 59,929 | 100.0 | % |
In the ordinary course of business, the Company enters into commitments to extend credit, including commitments under credit arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded. A reserve for unfunded commitments is established using historical loss data and utilization assumptions. This reserve is located under accrued expenses and other liabilities on the Consolidated Balance Sheets. The provision release for unfunded commitments for the year ended December 31, 2025 was $3.6 million. The expense for provision for unfunded commitments for the year ended December 31, 2024 was $0.1 million.
Deposits
Deposit inflows and outflows are influenced by prevailing market interest rates, competition, local and economic conditions, and fluctuations in the Company’s customers’ own liquidity needs and may also be influenced by recent developments in the financial services industry, including the large-scale deposit withdrawals over a short period of time that resulted in recent bank failures.
Total deposits were $4.2 billion as of December 31, 2025, a decrease of $186.4 million, or 4.3%, from December 31, 2024. Noninterest-bearing deposits decreased $95.6 million and interest-bearing deposits decreased $90.8 million. The decrease in interest-bearing deposits consisted of decreases of $130.4 million in time deposits and $36.6 million in money market and savings, partially offset by an increase of $76.1 million in interest-bearing demand deposits. The decrease in interest-bearing deposits was primarily driven by a decrease in high-cost time deposits, which included $22.2 million of brokered CDs that matured in 2025 and were not renewed.
Interest-bearing deposit costs were 2.63% and 3.21% for the years ended December 31, 2025 and 2024, respectively. The decrease in interest-bearing deposit costs was the result of a declining interest rate environment.
The Company competes for local deposits by offering products with competitive rates and rely on the deposit portfolio to fund loans and other asset growth. Management understands the importance of core deposits as a stable source of funding and may periodically implement various deposit promotion strategies to encourage core deposit growth. For periods of rising interest rates, management has modeled the aggregate yields for non-maturity deposits and time deposits to increase at a slower pace than the increase in underlying market rates. The mix of average deposits has been changing throughout the last several years. The weightings of core funds (noninterest checking, interest checking, savings, and money market accounts) and time deposits’ have increased. The Company is focused on expanding core account relationships and customers’ preference for unrestricted accounts in the low interest rate environment. The weighting of time deposits increased as clients are looking for higher yielding alternative investments with increased short-term rates.
The following table presents the composition of the Company’s deposit portfolio by category for the periods indicated:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | Change | ||||||||||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Amount | Percent | ||||||||||||||||||
| Noninterest-bearing demand | $ | 807,896 | 19.3 | % | $ | 903,466 | 20.6 | % | $ | (95,570 | ) | (10.6 | )% | |||||||||||
| Interest-bearing demand | 1,296,315 | 30.9 | 1,220,173 | 27.9 | 76,142 | 6.2 | ||||||||||||||||||
| Money market and savings (1) | 1,511,250 | 36.1 | 1,547,806 | 35.4 | (36,556 | ) | (2.4 | ) | ||||||||||||||||
| Time deposits | 576,542 | 13.7 | 706,965 | 16.1 | (130,423 | ) | (18.4 | ) | ||||||||||||||||
| Total deposits | $ | 4,192,003 | 100.0 | % | $ | 4,378,410 | 100.0 | % | $ | (186,407 | ) | (4.3 | )% |
| Column 1 | Column 2 |
|---|---|
| (1) | Money market and savings deposits include health savings account deposits of $203.4 million and $190.3 million as of December 31, 2025 and 2024, respectively. |
The following table presents the average balances and rates of the Company’s deposit portfolio by category for the periods indicated:
| Year ended | Year ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | |||||||||||||||
| Average | Average | Average | Average | |||||||||||||
| (dollars in thousands) | Balance | Rate | Balance | Rate | ||||||||||||
| Noninterest-bearing demand | $ | 813,785 | — | % | $ | 704,463 | — | % | ||||||||
| Interest-bearing demand | 1,257,069 | 1.78 | % | 1,010,888 | 2.12 | % | ||||||||||
| Money market and savings | 1,583,232 | 2.81 | % | 1,250,939 | 3.60 | % | ||||||||||
| Time deposits | 687,320 | 3.76 | % | 518,826 | 4.39 | % | ||||||||||
| Total deposits | $ | 4,341,406 | 2.13 | % | $ | 3,485,116 | 2.56 | % |
60
Table of Contents
The following table presents the composition of the Company's deposit portfolio by client segment for the periods indicated:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | Change | ||||||||||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Amount | Percent | ||||||||||||||||||
| Commercial | $ | 1,563,239 | 37.3 | % | $ | 1,647,131 | 37.7 | % | $ | (83,892 | ) | (5.1 | )% | |||||||||||
| Consumer | 1,469,813 | 35.1 | 1,556,522 | 35.5 | (86,709 | ) | (5.6 | ) | ||||||||||||||||
| Public (1) | 180,755 | 4.3 | 201,197 | 4.6 | (20,442 | ) | (10.2 | ) | ||||||||||||||||
| Synergistic (2) | ||||||||||||||||||||||||
| Retirement and benefit services (3) | 725,618 | 17.3 | 683,149 | 15.6 | 42,469 | 6.2 | ||||||||||||||||||
| Wealth (4) | 252,578 | 6.0 | 290,411 | 6.6 | (37,833 | ) | (13.0 | ) | ||||||||||||||||
| Total synergistic | 978,196 | 23.3 | 973,560 | 22.2 | 4,636 | (6.8 | ) | |||||||||||||||||
| Total deposits | $ | 4,192,003 | 100.0 | % | $ | 4,378,410 | 100.0 | % | $ | (186,407 | ) | (4.3 | )% |
| (1) | Public deposits primarily represent municipalities, school districts, and other governmental entities that receive public funding. |
|---|---|
| (2) | Synergistic deposits represent the on-balance money market balances that retirement and benefit services and wealth clients hold in proprietary money market products. |
| (3) | $395.7 million and $361.3 million of retirement and benefit services synergistic deposits were indexed as of December 31, 2025 and 2024, respectively. |
| (4) | $252.6 million and $290.4 million of wealth synergistic deposits were indexed as of December 31, 2025 and 2024, respectively. |
The following table presents the contractual maturity of time deposits, including certificate of deposits and IRA deposits of $250 thousand and over, that were outstanding as of the date presented:
| December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2025 | ||
| Maturing in: | |||
| 3 months or less | $ | 71,558 | |
| 3 months to 6 months | 76,072 | ||
| 6 months to 1 year | 36,648 | ||
| 1 year or greater | 6,215 | ||
| Total | $ | 190,493 |
The Company’s total uninsured deposits, which are amounts of deposit accounts that exceed the FDIC insurance limit, currently $250,000, were approximately $1.4 billion and $1.5 billion at December 31, 2025 and 2024, respectively. These amounts were estimated based on the same methodologies and assumptions used for regulatory reporting purposes.
Borrowings and Subordinated Debt
The Company utilizes both short term and long term borrowings as part of its asset/liability management and funding strategies. Short term borrowings consist of FHLB advances and federal funds purchased. The Company had $308.8 million and $239.0 million in short term borrowings outstanding at December 31, 2025 and 2024, respectively.
FHLB advances were secured by specific investment securities and real estate loans with a carrying amount of approximately $2.1 billion and $2.4 billion at December 31, 2025 and 2024, respectively.
Long-term debt is utilized to fund longer term assets and as a source of regulatory capital. At December 31, 2025, the Company had a $50.0 million outstanding 3.50% Fixed Rate Subordinated Note due 2031 (the “Subordinated Note”). The Subordinated Note currently bears interest at a fixed rate of 3.50% per year, payable annually through March 31, 2026. At the fifth anniversary of the issuance date of the Subordinated Note, on March 30, 2026, the interest rate will reset to a fixed interest rate equal to the FHLB rate, plus 2.0%, with a minimum annual fixed rate of not less than 3.5%. The Subordinated Note matures on March 30, 2031, and the Company has the option to redeem or prepay any or all of the Subordinated Note without premium or penalty at the time of interest payment beginning or after March 31, 2026, or at any time in the event of certain changes that affect the deductibility of interest for tax purposes or the treatment of the notes as Tier 2 Capital.
Junior subordinated debentures issued to capital trusts that issued trust preferred securities were $9.2 million as of December 31, 2025, compared to $9.1 million as of December 31, 2024. The increase was due to purchase accounting amortization on the junior subordinated notes assumed in the Beacon Bank acquisition in 2016. See Note 14 (Long-Term Debt) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Selected financial information pertaining to the components of the Company’s borrowings and subordinated debt as of the dates indicated is as follows:
| December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | ||||||||||||
| Fed funds purchased | $ | 58,800 | 16.0 | % | $ | 38,960 | 13.1 | % | ||||||||
| FHLB short-term advances | 250,000 | 67.9 | 200,000 | 67.1 | ||||||||||||
| Subordinated notes | 50,000 | 13.6 | 50,000 | 16.8 | ||||||||||||
| Junior subordinated debentures | 9,182 | 2.5 | 9,069 | 3.0 | ||||||||||||
| Total borrowed funds | $ | 367,982 | 100.0 | % | $ | 298,029 | 100.0 | % |
61
Table of Contents
Capital Resources
The following table summarizes the changes in the Company’s stockholders’ equity for the periods indicated:
| For the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | ||||||
| Beginning balance | $ | 495,410 | $ | 369,127 | ||||
| Net income | 17,439 | 17,780 | ||||||
| Other comprehensive income (loss) | 71,210 | 289 | ||||||
| Common stock repurchased | (737 | ) | (276 | ) | ||||
| Common stock issued | — | 123,602 | ||||||
| Common stock dividends | (21,087 | ) | (16,762 | ) | ||||
| Stock‑based compensation expense | 2,699 | 1,650 | ||||||
| Ending balance | $ | 564,934 | $ | 495,410 |
Total stockholders’ equity was $564.9 million at December 31, 2025, an increase of $69.5 million, or 14.0%, compared to $495.4 million at December 31, 2024. The increase was primarily driven by the $68.4 million loss on investment securities recognized in connection with the strategic balance sheet repositioning in the fourth quarter of 2025, which contributed to the $71.2 million increase in other comprehensive income during the year.
The Company strives to maintain an adequate capital base to support its activities in a safe and sound manner while at the same time attempting to maximize stockholder value. Capital adequacy is assessed against the risk inherent in the Company’s balance sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss.
The Company is subject to various regulatory capital requirements both at the Company and the Bank level. Failure to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital guidelines must be met that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting policies. The Company has consistently maintained regulatory capital ratios at or above the well capitalized standards.
At December 31, 2025 and 2024, the Company met all capital adequacy requirements to which the Company was subject.
The table below sets forth the capital ratios for the Company and the Bank as of the dates indicated. See Note 26 (Regulatory Matters) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional disclosures.
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| Capital Ratios | 2025 | 2024 | ||||||
| Alerus Financial Corporation Consolidated | ||||||||
| Common equity tier 1 capital to risk weighted assets | 10.28 | % | 9.91 | % | ||||
| Tier 1 capital to risk weighted assets | 10.48 | % | 10.12 | % | ||||
| Total capital to risk weighted assets | 12.87 | % | 12.49 | % | ||||
| Tier 1 capital to average assets | 8.86 | % | 8.65 | % | ||||
| Tangible common equity to tangible assets (1) | 8.72 | % | 7.13 | % | ||||
| Alerus Financial, National Association | ||||||||
| Common equity tier 1 capital to risk weighted assets | 10.41 | % | 10.18 | % | ||||
| Tier 1 capital to risk weighted assets | 10.41 | % | 10.18 | % | ||||
| Total capital to risk weighted assets | 11.66 | % | 11.43 | % | ||||
| Tier 1 capital to average assets | 8.62 | % | 8.69 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
Contractual Obligations and Off-Balance Sheet Arrangements
Off Balance Sheet Arrangements
In the normal course of business, the Company enters into various transactions to meet the financing needs of clients, which, in accordance with GAAP, are not included in the consolidated balance sheets. These transactions include commitments to extend credit, standby letters of credit, and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Most of these commitments are expected to expire without being drawn upon. All off-balance sheet commitments are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.
The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and commercial letters of credit is represented by the contractual or notional amount of those instruments. The Company decreased its exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. The Company assesses the credit risk associated with certain commitments to extend credit and establishes a liability for probable credit losses.
Further information related to financial instruments can be found in Note 15 (Commitments and Contingencies) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
62
Table of Contents
Liquidity
Liquidity management is the process by which the Company manages the flow of funds necessary to meet its financial commitments on a timely basis and at a reasonable cost and to take advantage of earnings enhancement opportunities. These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of the Company’s operations, and capital expenditures. Liquidity is monitored and closely managed by the Company’s asset and liability committee (“ALCO”), a group of senior officers from the finance, enterprise risk management, deposit, investment, treasury, and lending areas. It is ALCO’s responsibility to ensure the Company has the necessary level of funds available for normal operations as well as maintain a contingency funding policy to ensure that potential liquidity stress events are planned for, quickly identified, and management has plans in place to respond. ALCO has created policies which establish limits and require measurements to monitor liquidity trends, including modeling and management reporting that identifies the amounts and costs of all available funding sources.
As of December 31, 2025, the Company had on balance sheet liquidity of $568.8 million, compared to $579.0 million as of December 31, 2024. On balance sheet liquidity includes cash and cash equivalents, federal funds sold, unencumbered securities available-for-sale and over collateralized securities pledging positions available-for-sale.
As of December 31, 2025, the Company had off balance sheet liquidity of $2.2 billion, compared to $2.3 billion as of December 31, 2024. Off balance sheet liquidity includes FHLB borrowing capacity, Federal Reserve Bank discount window capacity, federal fund lines, and brokered deposit capacity.
The Bank is a member of the FHLB, which provides short and long term funding to its members through advances collateralized by real estate related assets and other select collateral, most typically in the form of debt securities. The actual borrowing capacity is contingent on the amount of collateral available to be pledged to the FHLB. As of December 31, 2025, the Company had $2.1 billion of collateral pledged to the FHLB. Based on this collateral the Company is eligible to borrow up to $1.3 billion and had $1.0 billion of available capacity as of December 31, 2025. As of December 31, 2025, the Company had borrowing capacity through the Federal Reserve Bank discount window of $40.6 million. In addition, the Company can borrow up to $127.0 million through unsecured lines of credit the Company has established with five other banks.
In addition, because the Bank is “well capitalized,” it can accept brokered deposits up to 20.0% of total assets based on current policy limits. Management believed that the Company had adequate resources to fund all of its commitments as of December 31, 2025 and December 31, 2024.
The Company’s primary sources of liquidity include liquid assets, as well as unencumbered securities that can be used to collateralize additional funding. At December 31, 2025, the Company had $67.2 million of cash and cash equivalents of which $29.5 million were interest-bearing deposits held at the Federal Reserve, FHLB and other correspondent banks.
Though remote, the possibility of a funding crisis exists at all financial institutions. Accordingly, management has addressed this issue by formulating a liquidity contingency plan, which has been reviewed and approved by both the Bank’s Board of Directors and the ALCO. The plan addresses the actions that the Company would take in response to both a short-term and long-term funding crisis.
A short term funding crisis would most likely result from a shock to the financial system, either internal or external, which disrupts orderly short term funding operations. Such a crisis would likely be temporary in nature and would not involve a change in credit ratings. A long term funding crisis would most likely be the result of both external and internal factors and would most likely result in drastic credit deterioration. Management believes that both potential circumstances have been fully addressed through detailed action plans and the establishment of trigger points for monitoring such events.
Recent Developments
Stockholder Dividend
On February 25, 2026, the Board declared a quarterly cash dividend of $0.21 per common share. This dividend is payable on April 10, 2026, to stockholders of record on March 27, 2026.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001437749-25-007629.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the “Selected Financial Data” and the Company’s audited consolidated financial statements and related notes included elsewhere in this report. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Certain risks, uncertainties and other factors, including but not limited to those set forth under “Cautionary Note Regarding Forward-Looking Statements,” “Risk Factors” and elsewhere in this report, may cause actual results to differ materially from those projected in the forward-looking statements. The Company assumes no obligation to update any of these forward-looking statements.
Results of operations for the year ended December 31, 2023 compared to results for the year ended December 31, 2022 can be found in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s annual report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 8, 2024.
Overview
The Company is a diversified financial services company headquartered in Grand Forks, North Dakota. Through the Company’s subsidiary, Alerus Financial, National Association, the Company provides innovative and comprehensive financial solutions to businesses and consumers through three distinct business lines—banking, retirement and benefit services, and wealth. In prior periods, the Company had a fourth operating segment, mortgage. As of January 1, 2024, the mortgage division was fully integrated into the banking division to reflect the way the Company currently manages and views the business. These solutions are delivered through a relationship oriented primary point of contact along with responsive and client friendly technology.
The Company’s primary banking market areas are the states of North Dakota, Minnesota, specifically, the Twin Cities MSA and Rochester MSA, and Arizona, specifically, the Phoenix MSA. In addition to the Company’s offices located in the Company’s banking markets, its retirement and benefit services business administers plans in all 50 states through offices located in Michigan, Minnesota and Colorado.
The Company’s business model produces strong financial performance and a diversified revenue stream, which has helped the Company establish a brand and culture yielding both a loyal client base and passionate and dedicated employees. The Company believes its client first and advice based philosophy, diversified business model and history of high performance and growth distinguishes the Company from other financial service providers. The Company generates a majority of its overall revenue from noninterest income, which is driven primarily by the Company’s retirement and benefit services and wealth business lines.
As of December 31, 2024, the Company had $5.3 billion of total assets, $4.0 billion of total loans, $4.4 billion of total deposits, $495.4 million of stockholders’ equity, $40.7 billion of AUA/AUM in the Company’s retirement and benefit services segment, and $4.6 billion of AUA/AUM in the Company’s wealth segment.
39
Table of Contents
Net Interest Income
Net interest income represents interest income less interest expense. The Company generates interest income on interest-earning assets, primarily loans and available-for-sale securities. The Company incurs interest expense on interest-bearing liabilities, primarily interest-bearing deposits and borrowings. To evaluate net interest income, the Company measures and monitors: (i) yields on loans, available-for-sale securities and other interest-earning assets; (ii) the costs of deposits and other funding sources; (iii) the rates incurred on borrowings and other interest-bearing liabilities; and (iv) the regulatory risk weighting associated with the assets. Interest income is primarily impacted by loan growth and loan repayments, along with changes in interest rates on the loans. Interest expense is primarily impacted by changes in deposit balances along with the volume and type of interest-bearing liabilities. Net interest income is primarily impacted by changes in market interest rates, the slope of the yield curve, and interest the Company earns on interest-earning assets or pay on interest-bearing liabilities.
Noninterest Income
Noninterest income primarily consists of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Company’s retirement and benefit services business, which includes retirement plan administration, retirement plan investment advisory, HSA, ESOP administration and recordkeeping, and other benefit services, is the Company’s largest source of noninterest income. Over half of the Company’s retirement and benefit services fees are transaction or participant-based fees and are impacted by the number of plans and participants. The remainder of noninterest income is based on the market value of the related AUA and AUM and impacted by the level of contributions, withdrawals, new business, lost business and fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Wealth includes personal trust, investment and brokerage services. The Company earns trust, investment, and IRA fees from managing assets, including corporate trusts, personal trusts, and separately managed accounts. Trust and investment management fees are primarily based on a tiered scale relative to the market value of the AUM. Trust and investment management fees are primarily impacted by rates charged and increases and decreases in AUM. AUM is primarily impacted by opening and closing of client advisory and trust accounts, contributions and withdrawals, and the fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Mortgage noninterest income consists of gains on originating and selling mortgages and origination fees. Mortgage gains are primarily impacted by the level of originations, amount of loans sold, the type of loans sold and market conditions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Service charges on deposit accounts are comprised of income generated through deposit account related service charges such as: electronic transfer fees, treasury management fees, bill pay fees, and other banking fees. Banking fees are primarily impacted by the level of business activities and cash movement activities of the Company’s clients. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net gains (losses) on investment securities consists of the realized gains or losses related to the sale of available-for-sale investment securities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other noninterest income consists of debit card interchange income, income earned on the growth of the cash surrender value of life insurance policies the Company holds on certain key employees, loan servicing income net of the related amortization, income earned on wire transfer fees, gains on the sale of premises and equipment, income earned of swap fees, and any other income which does not fit within one of the specific noninterest income lines described above. Other noninterest income is generally impacted by business activities and level of transactions. |
Noninterest Expense
Noninterest expense is comprised primarily of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Compensation and employee taxes and benefits—include all forms of personnel related expenses including salary, commissions, incentive compensation, payroll related taxes, stock-based compensation, benefit plans, health insurance, 401(k) plan match costs, ESOP and other benefit related expenses. Compensation and employee benefit costs are primarily impacted by changes in headcount and fluctuations in benefits costs. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Occupancy and equipment—costs related to owning and leasing the Company’s office space, depreciation charges for the furniture, fixtures and equipment, amortization of leasehold improvements, utilities and other occupancy related expenses. Occupancy and equipment costs are primarily impacted by the number and size of the locations the Company occupies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Business services, software and technology—costs related to contracts with core system and third-party data processing providers, software and information technology services to support office activities and internal networks. The Company believes its technology spending enhances the efficiency of the Company’s employees and enables the Company to provide outstanding service to its clients. Technology and information system costs are primarily impacted by the number of locations the Company occupies, the number of employees, clients and volume of transactions the Company has and the level of service the Company requires from its third party technology vendors. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Intangible amortization expense is the result of acquisitions of fee income and banking companies. Identified intangible assets with definite lives consist of client relationship intangibles and core deposit intangibles and are amortized on a straight-line basis or sum-of-the-years' digits basis over the period representing the estimated remaining lives of the assets. The amount of expense is impacted by the timing of acquisitions and the estimated remaining lives of the assets. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Professional fees and assessments—costs related to legal, accounting, tax, consulting, personnel recruiting, directors fees, insurance, mergers and acquisitions and other outsourcing arrangements. Professional services costs are primarily impacted by corporate activities requiring specialized services. FDIC insurance expense is also included in this line and represents the assessments that the Company pays to the FDIC for deposit insurance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other operational expenses—includes costs related to marketing, donations, promotions, and expenses associated with office supplies, postage, travel expenses, meals and entertainment, dues and memberships, costs to maintain or prepare OREO, for sale, and other general corporate expenses that do not fit within one of the specific noninterest expense lines described above. Other operational expenses are generally impacted by the Company’s business activities and needs. |
40
Table of Contents
Operating Segments
The Company measures the overall profitability of business operations based on income before income tax. The Company allocates costs to its segments, which consist primarily of compensation and overhead expense directly attributable to the products and services within banking, retirement and benefit services and wealth. The Company measures the profitability of each segment based on the direct and indirect allocations of expense as it believes it better approximates the contribution generated by the Company’s reportable operating segments. All indirect overhead allocations to each segment are determined by management based on an annual review of department expenses. Income tax expense is allocated to corporate administration. A description of each segment is provided in Note 22 (Segment Reporting) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Critical Accounting Policies
As a result of the complex and dynamic nature of the Company’s business, management must exercise judgment in selecting and applying the most appropriate accounting policies for its various areas of operations. The policy decision process not only ensures compliance with current GAAP, but also reflects management’s discretion with regard to choosing the most suitable methodology for reporting the Company’s financial performance. It is management’s opinion that the accounting estimates covering certain aspects of the business have more significance than others due to the relative importance of those areas to overall performance, or the level of subjectivity in the selection process. These estimates affect the reported amounts of assets and liabilities as well as disclosures of revenues and expenses during the reporting period. Actual results could differ from these estimates. The most critical of the accounting policies is discussed below.
Allowance for credit losses (“ACL”)— In 2023, the Company adopted the new accounting standard for credit losses, Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, as amended (“ASU 2016-13”). This new accounting standard, commonly referred to as “CECL,” significantly changed the Company’s methodology for accounting for reserves on loans, unfunded off balance sheet credit exposures, including certain unfunded loan commitments and standby guarantees, as well as introduced the consideration for an allowance on HTM investment securities. ASU 2016-13 replaced the “incurred loss” methodology used prior to 2023 to establish an allowance on loans and off-balance sheet credit exposures, with an “expected loss” approach. Under CECL, the ACL at each reporting period serves as the Company’s best estimate of projected credit losses over the contractual life of certain assets, adjusted for expected prepayments, given an expectation of economic conditions and forecasts as of the valuation date. The Company considers the ACL on loans to be a critical accounting policy.
The recorded ACL on loans is determined based on the amortized cost basis of the assets and may be determined at various levels, including homogeneous loan pools and individual credits with unique risk factors. Since adoption of CECL in 2023, the Company has used a discounted cash flow approach to calculate the ACL for each loan segment, except for purchase credit deteriorated (“PCD”) loans. Within the discounted cash flow model, a probability of default (“PD”) and loss given default (“LGD”) assumption is applied to calculate the expected loss for each loan segment. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. PD and LGD data is derived using a combination of external data and internal historical default and loss experience. The Company uses an expected loss method to calculate the ACL on the unpaid principal balance for PCD loans. This expected loss method utilizes PD and LGD assumptions applied to non-discounted cash flows at the instrument level.
CECL may create more volatility in the Company’s ACL. Under CECL, the Company’s ACL may increase or decrease period to period based on many factors, including, but not limited to: macroeconomic forecasts and conditions; a change in the prepayment speed assumption; an increase or decrease in loan balances, including changes to the Company’s loan portfolio mix; credit quality of the loan portfolio; and various qualitative factors outlined in ASU 2016-13.
The Company considers the ACL on loans to be a critical accounting policy given the uncertainty in evaluating the allowance required to cover management’s estimate of all expected credit losses over the expected contractual life of the loans in its portfolio. Determining the appropriateness of the allowance is a key management function that requires significant judgment and estimate by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the current loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance in future periods. While the Company’s current evaluation indicates that the ACL on loans at December 31, 2024 and 2023 was appropriate, the allowance may need to be increased under adversely different conditions or assumptions.
The significant key assumptions used with the ACL on loans calculation at December 31, 2024 using the CECL methodology, included:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Macroeconomic factors (loss drivers): Macroeconomic factors are used within our discounted cash flow model to forecast the PD over the forecast period. As macroeconomic factors worsen the PD increases, and the corresponding LGD increases, resulting in an increase in the ACL on loans. The Company utilizes national unemployment, changes in national gross domestic product (“GDP”), and changes in the National Housing Price Index in estimation of the ACL on loans. Macroeconomic factors used in the calculation of the ACL on loans may change from time to time and in times of greater uncertainty. The Company may consider a range of possible forecasts and evaluate the probability of each scenario. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Forecast period and reversion speed: ASU 2016-13 requires a company to use a reasonable and supportable forecast period in developing the ACL, which represents the time period that management believes it can reasonably forecast the identified loss drivers. Generally, the forecast period management believes to be reasonable and supportable is set annually and validated through an assessment of economic leading indicators. In periods of greater volatility and uncertainty, such as that seen across the global markets and economies, including the U.S., the Company may elect to use a shorter forecast period, whereas when markets, economies and various other factors are considered more stable and certain, the Company may elect to use a longer forecast period. Generally, the Company expects its forecast period to range from one to two years. Once the reasonable and supportable forecast period is determined, ASU 2016-13 requires a company to revert its loss expectations to the long-run historical mean for the remainder of the contract life of the asset, adjusted for prepayments. In determining the length of time over which the reversion will take place (i.e. “reversion speed”), the Company considers such factors such as, but not limited to, historical loan loss experience over previous economic cycles, as well as where the Company believes it is within the current economic cycle. At December 31, 2024, the Company used a one-year forecast period and one-year reversion period for each loan segment to measure the ACL on loans, except for the agricultural land and agricultural production loans which utilize static PD and LGD assumptions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Prepayment speeds: Prepayment speeds are determined for each loan segment utilizing the Company’s own historical loan data, as well as consideration of current environmental factors. The prepayment speed assumption is utilized with the discounted cash flow model (i.e. the CECL model) to forecast expected cash flows over the contractual life of the loan, adjusted for expected prepayments. A higher prepayment speed assumption will drive a lower ACL, and vice versa. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Qualitative factors: ASU 2016-13 requires companies to consider various qualitative factors that may impact expected credit losses. The Company continues to consider qualitative factors in determining and arriving at our ACL on loans each reporting period. |
41
Table of Contents
PCD loans are purchased loans, that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. An ACL is determined using either an expected loss method or discounted cash flow analysis to calculate gross expected losses on unpaid principal. The expected loss method utilizes PD and LGD assumptions applied to non-discounted cash flows at the instrument level. The discounted cash flow analysis uses assumptions for the coupon rates, remaining maturities, prepayment speeds, projected default probabilities, loss given defaults, and estimates of prevailing discount rates. The initial ACL determined on a collective basis is allocated to individual loans. The sum of a loan’s purchase price, allowance for credit losses, and non-credit discount or premium becomes its initial unpaid principal. The non-credit discount or premium is amortized into interest income over the life of the loan.
Non-purchased credit deteriorated (“non-PCD”) loans are purchased loans, that, as of the date of acquisition, have not experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. The loan’s purchase price becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the unpaid principal of the loan is a discount or premium, which is comprised of a credit and non-credit component, and is accreted or amortized into interest income over the life of the loan. An ACL is determined using the same methodology as other loans held for investment, but no “day one” ACL is established on the date of acquisition. Instead, a subsequent “day two” ACL for non-PCD loans is recorded through the provision for credit losses, which reflects the estimated lifetime credit losses.
Management utilizes their best judgement and information available; however, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond the Company’s control which are inherently difficult to predict. The most significant factor is the macroeconomic scenario forecasts that determine the economic variables utilized in the loss driver models. Due to the inherent uncertainty in the macroeconomic forecasts, management utilized baseline, upside, and downside macroeconomic scenarios and weights the scenarios each period. At
December 31, 2024, the quantitative portion of the ACL estimate for collectively evaluated loans ranged from approximately $29.5 million when weighting the upside scenario to 100%, to approximately $65.1 million when weighting the most severe downside scenario 100%. Management determined that a $33.2 million reserve for the quantitative portion of the ACL for collectively evaluated loans was appropriate as of
December 31, 2024.
As of December 31, 2024, the recorded ACL on loans was $59.9 million and represented the Company’s best estimate of expected credit losses within the loan portfolio. However, the Company may adjust its assumptions to account for differences between expected and actual losses each period. A future change of the Company’s assumptions will likely alter the level of allowance required and may have a material impact on future results of operations and financial condition. The ACL is reviewed periodically within a calendar quarter to assess trends in the aforementioned key assumptions, as well as asset quality within the loan portfolio, and the Company considers the impact of these trends on the ACL and the Company's financial condition, if any. The ACL on loans is reviewed and approved on a quarterly basis by the ACL Governance Committee, and later reviewed and ratified by the Bank’s Board of Directors.
Refer to “–Results of Operations–Provision for Credit Losses,” “–Financial Condition–Asset Quality,” and Note 6 (Loans and Allowance for Credit Losses) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for further discussion.
Goodwill—As a result of acquisitions, the Company carries goodwill. Goodwill represents the cost of acquired companies in excess of the fair value of net assets at the acquisition date. Goodwill is evaluated at least annually or when business conditions suggest impairment may have occurred. Should impairment occur, goodwill will be reduced to its revised carrying value through a charge to earnings. The determination of whether or not impairment exists is based upon various valuation techniques, including the market approach and the income approach utilizing discounted cash flow modeling techniques that require management to make estimates regarding the amount and timing of expected future cash flows. It also requires them to select a discount rate that reflects the current return requirements of the market in relation to present risk-free interest rates, required equity market premiums, and company-specific performance and risk metrics, all of which are susceptible to change based on changes in economic and market conditions and other factors. Future events or changes in the estimates used to determine the carrying value of goodwill could have a material impact on the Company’s results of operations.
In the Company’s impairment analysis, the discount rates used for each reporting segment had the most significant impact on the analysis. Based on the goodwill impairment analysis, adjusting the discount rate +/- 100 basis points did not impact the final results which indicated no impairment.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) and Note 8 (Goodwill and Other Intangible Assets) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Fair values of loans acquired in business combinations—Loans acquired in business combinations are initially recorded at fair value as adjusted for credit risk and an ACL at the date of acquisition for PCD loans. For loans with no significant evidence of credit deterioration since origination, the difference between the fair value and the unpaid principal balance of the loan at the acquisition date is amortized into interest income using the effective interest method over the remaining period to contractual maturity.
Loans acquired with evidence of deterioration in credit quality since origination, or PCD loans, are accounted for in accordance with Accounting Standards Codification (“ASC”) 326. Determining the fair value of the loans involves estimating the amount and timing of principal and interest cash flows initially expected to be collected on the loans and then discounting those cash flows at an appropriate market rate of interest. An ACL is recognized by estimating the expected credit losses of the purchased asset and recording an adjustment to the acquisition date fair value to establish the initial amortized cost basis of the asset. Differences between the established fair value and the unpaid principal balance of the asset is considered to be a non-credit discount/premium and is accreted/amortized into interest income using the interest method accounted for in accordance with ASC 310. Subsequent changes to the ACL are recorded through provision for credit loss expense using the same methodology as other loans held for investment.
Fair values for loans acquired in the HMNF acquisition were based on a discounted cash flow methodology that forecasts expected credit and prepayment adjusted cash flows, which were discounted using market-based discount rates. This approach also considered factors including the type of loan and related collateral, fixed or variable interest rate, remaining term, credit quality ratings or scores, and amortization status.
Selected larger loans with adverse risk ratings were specifically reviewed to evaluate fair value. Loans with similar risk characteristics were pooled together when applying various valuation techniques. The discount rates used for loans were based on an evaluation of current market rates for new originations of comparable loans, indices of corporate and other bond spreads, and required rates of return for market participants to purchase similar assets, including adjustments for liquidity, servicing costs, and credit quality when necessary. In the Company’s valuation analysis, the discount rate had the most significant impact on the valuation. An increase of 0.25% to the discount rates used to derive the fair value of the loans at the time of the merger would have reduced the approximate fair value by $7.3 million, whereas a decrease of 0.25% to the discount rates would have increased the fair value by approximately $7.4 million.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) and Note 3 (Business Combinations) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
42
Table of Contents
Selected Financial Data
The following consolidated selected financial data is derived from the Company’s audited consolidated financial statements as of and for the three years ended December 31, 2024.
The consolidated selected financial data presented below contains financial measures that are not presented in accordance with accounting principles generally accepted in the United States and have not been audited. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures” below.
| As of and for the year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars and shares in thousands, except per share data) | 2024 | 2023 | ||||||
| Selected Income Statement Data | ||||||||
| Net interest income | $ | 107,045 | $ | 87,839 | ||||
| Provision for loan losses | 18,141 | 2,057 | ||||||
| Noninterest income | 114,930 | 80,229 | ||||||
| Noninterest expense | 180,675 | 150,157 | ||||||
| Income before income taxes | 23,159 | 15,854 | ||||||
| Income tax expense | 5,379 | 4,158 | ||||||
| Net income | $ | 17,780 | $ | 11,696 | ||||
| Per Common Share Data | ||||||||
| Earnings - basic | $ | 0.84 | $ | 0.59 | ||||
| Earnings - diluted | $ | 0.83 | $ | 0.58 | ||||
| Adjusted earnings - diluted (1) | $ | 1.45 | $ | 1.45 | ||||
| Dividends declared | $ | 0.79 | $ | 0.75 | ||||
| Tangible book value per common share (1) | $ | 14.44 | $ | 15.46 | ||||
| Average shares outstanding − basic | 21,047 | 19,922 | ||||||
| Average shares outstanding − diluted | 21,321 | 20,143 | ||||||
| Selected Performance Ratios | ||||||||
| Return on average total assets | 0.39 | % | 0.31 | % | ||||
| Adjusted return on average total assets (1) | 0.69 | % | 0.77 | % | ||||
| Return on average common equity | 4.47 | % | 3.26 | % | ||||
| Return on average tangible common equity (1) | 7.12 | % | 5.37 | % | ||||
| Adjusted return on average tangible common equity (1) | 11.22 | % | 11.30 | % | ||||
| Noninterest income as a % of revenue | 51.78 | % | 47.74 | % | ||||
| Net interest margin (taxable-equivalent basis) | 2.56 | % | 2.46 | % | ||||
| Adjusted net interest margin (taxable-equivalent basis) (1) | 2.49 | % | 2.42 | % | ||||
| Efficiency ratio (1) | 77.92 | % | 85.85 | % | ||||
| Adjusted efficiency ratio (1) | 73.45 | % | 75.50 | % | ||||
| Dividend payout ratio | 95.18 | % | 129.31 | % | ||||
| Average equity to average assets | 8.83 | % | 9.39 | % | ||||
| Selected Balance Sheet Data - Period Ending | ||||||||
| Loans | $ | 3,992,534 | $ | 2,759,583 | ||||
| Allowance for credit losses | (59,929 | ) | (35,843 | ) | ||||
| Investment securities | 863,638 | 786,252 | ||||||
| Assets | 5,261,673 | 3,907,713 | ||||||
| Deposits | 4,378,410 | 3,095,611 | ||||||
| Long-term debt | 59,069 | 58,956 | ||||||
| Total stockholders' equity (2) | 495,410 | 369,127 | ||||||
| Asset Quality Ratios | ||||||||
| Net charge-offs/(recoveries) to average loans | 0.13 | % | (0.04 | )% | ||||
| Nonperforming loans to total loans | 1.58 | % | 0.32 | % | ||||
| Nonperforming assets to total assets | 1.20 | % | 0.22 | % | ||||
| Allowance for credit losses to total loans | 1.50 | % | 1.30 | % | ||||
| Allowance for credit losses to nonperforming loans | 95.30 | % | 410.34 | % | ||||
| Other Data | ||||||||
| Retirement and benefit services assets under administration/management | $ | 40,728,699 | $ | 36,682,425 | ||||
| Wealth assets under administration/management | $ | 4,579,189 | $ | 4,018,846 | ||||
| Mortgage originations | $ | 334,318 | $ | 364,114 |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a Non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
| Column 1 | Column 2 |
|---|---|
| (2) | Includes ESOP-owned shares. |
43
Table of Contents
Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, the Company routinely supplements its evaluation with an analysis of certain non-GAAP financial measures. Management uses the non-GAAP financial measures presented in the tables below in its analysis of its performance, and believes financial analysts and investors frequently use these measures, and other similar measures, to evaluate capital adequacy and financial performance. Management, banking regulators, many financial analysts and other investors use these measures in conjunction with more traditional bank capital ratios to compare the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, which typically stem from the use of the purchase accounting method of accounting for mergers and acquisitions.
The following tables present these non-GAAP financial measures along with the most directly comparable financial measures calculated in accordance with GAAP for the periods indicated:
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Tangible common equity to tangible assets | ||||||||
| Total common stockholders’ equity | $ | 495,410 | $ | 369,127 | ||||
| Less: Goodwill | 85,634 | 46,783 | ||||||
| Less: Other intangible assets | 43,882 | 17,158 | ||||||
| Tangible common equity (a) | 365,894 | 305,186 | ||||||
| Total assets | 5,261,673 | 3,907,713 | ||||||
| Less: Goodwill | 85,634 | 46,783 | ||||||
| Less: Other intangible assets | 43,882 | 17,158 | ||||||
| Tangible assets (b) | 5,132,157 | 3,843,772 | ||||||
| Tangible common equity to tangible assets (a)/(b) | 7.13 | % | 7.94 | % | ||||
| Tangible book value per common share | ||||||||
| Total common stockholders’ equity | $ | 495,410 | $ | 369,127 | ||||
| Less: Goodwill | 85,634 | 46,783 | ||||||
| Less: Other intangible assets | 43,882 | 17,158 | ||||||
| Tangible common equity (c) | 365,894 | 305,186 | ||||||
| Total common shares issued and outstanding (d) | 25,345 | 19,734 | ||||||
| Tangible book value per common share (c)/(d) | $ | 14.44 | $ | 15.46 |
44
Table of Contents
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Return on average tangible common equity | ||||||||
| Net income | $ | 17,780 | $ | 11,696 | ||||
| Add: Intangible amortization expense (net of tax) (1) | 5,353 | 4,184 | ||||||
| Net income, excluding intangible amortization (e) | 23,133 | 15,880 | ||||||
| Average total equity | 397,738 | 358,268 | ||||||
| Less: Average goodwill | 56,237 | 46,959 | ||||||
| Less: Average other intangible assets (net of tax) (1) | 17,534 | 15,624 | ||||||
| Average tangible common equity (f) | 323,967 | 295,685 | ||||||
| Return on average tangible common equity (e)/(f) | 7.12 | % | 5.37 | % | ||||
| Efficiency ratio | ||||||||
| Noninterest expense | $ | 180,675 | $ | 150,157 | ||||
| Less: Intangible amortization expense | 6,776 | 5,296 | ||||||
| Adjusted noninterest expense (g) | 173,899 | 144,861 | ||||||
| Net interest income | 107,045 | 87,839 | ||||||
| Noninterest income | 114,930 | 80,229 | ||||||
| Tax-equivalent adjustment | 1,202 | 671 | ||||||
| Total tax-equivalent revenue (h) | 223,177 | 168,739 | ||||||
| Efficiency ratio (g)/(h) | 77.92 | % | 85.85 | % | ||||
| Pre-Provision Net Revenue | ||||||||
| Net interest income | $ | 107,045 | $ | 87,839 | ||||
| Add: Noninterest income | 114,930 | 80,229 | ||||||
| Less: Noninterest expense | 180,675 | 150,157 | ||||||
| Pre-provision net revenue | $ | 41,300 | $ | 17,911 | ||||
| Adjusted noninterest income | ||||||||
| Noninterest income | $ | 114,930 | $ | 80,229 | ||||
| Less: Adjusted noninterest income items | ||||||||
| BOLI mortality proceeds (non-taxable) | — | 1,196 | ||||||
| Gain on sale of ESOP trustee business | — | 2,775 | ||||||
| Net gains (losses) on investment securities | — | (24,643 | ) | |||||
| Net gain on sale of premises and equipment | 3,941 | 50 | ||||||
| Total adjusted noninterest income items (i) | 3,941 | (20,622 | ) | |||||
| Adjusted noninterest income (j) | $ | 110,989 | $ | 100,851 | ||||
| Adjusted noninterest expense | ||||||||
| Noninterest expense | $ | 180,675 | $ | 150,157 | ||||
| Less: Adjusted noninterest expense items | ||||||||
| Merger- and acquisition-related expenses | 9,980 | — | ||||||
| Severance and signing bonus expense | 2,901 | 1,897 | ||||||
| Total adjusted noninterest expense items (k) | 12,881 | 1,897 | ||||||
| Adjusted noninterest expense (l) | $ | 167,794 | $ | 148,260 | ||||
| Adjusted Pre-Provision Net Revenue | ||||||||
| Net interest income | $ | 107,045 | $ | 87,839 | ||||
| Add: Adjusted noninterest income (j) | 110,989 | 100,851 | ||||||
| Less: Adjusted noninterest expense (l) | 167,794 | 148,260 | ||||||
| Adjusted pre-provision net revenue | $ | 50,240 | $ | 40,430 | ||||
| Adjusted efficiency ratio | ||||||||
| Adjusted noninterest expense (l) | $ | 167,794 | $ | 148,260 | ||||
| Less: Intangible amortization expense | 6,776 | 5,296 | ||||||
| Adjusted noninterest expense for efficiency ratio (m) | 161,018 | 142,964 | ||||||
| Tax-equivalent revenue | ||||||||
| Net interest income | 107,045 | 87,839 | ||||||
| Add: Adjusted noninterest income (j) | 110,989 | 100,851 | ||||||
| Add: Tax-equivalent adjustment | 1,202 | 671 | ||||||
| Total tax-equivalent revenue (n) | 219,236 | 189,361 | ||||||
| Adjusted efficiency ratio (m)/(n) | 73.45 | % | 75.50 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Items calculated after-tax utilizing a marginal income tax rate of 21.0%. |
45
Table of Contents
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Adjusted net income | ||||||||
| Net income | $ | 17,780 | $ | 11,696 | ||||
| Less: Adjusted noninterest income items (net of tax) (1) (i) | 3,113 | (16,040 | ) | |||||
| Add: HMNF day one provision for credit losses and unfunded commitments (net of tax) (1) | 6,140 | — | ||||||
| Add: Adjusted noninterest expense items (net of tax) (1) (k) | 10,176 | 1,499 | ||||||
| Adjusted net income (o) | $ | 30,983 | $ | 29,235 | ||||
| Adjusted Return on Average Assets | ||||||||
| Average total assets (p) | $ | 4,503,483 | $ | 3,817,017 | ||||
| Adjusted return on average assets (o)/(p) | 0.69 | % | 0.77 | % | ||||
| Adjusted Return on Average Tangible Common Equity | ||||||||
| Adjusted net income (o) | $ | 30,983 | $ | 29,235 | ||||
| Add: Intangible amortization expense (net of tax) (1) | 5,353 | 4,184 | ||||||
| Adjusted net income, excluding intangible amortization (q) | 36,336 | 33,419 | ||||||
| Average total equity | 397,738 | 358,268 | ||||||
| Less: Average goodwill | 56,237 | 46,959 | ||||||
| Less: Average other intangible assets (net of tax) (1) | 17,534 | 15,624 | ||||||
| Average tangible common equity (r) | 323,967 | 295,685 | ||||||
| Return on average tangible common equity (q)/(r) | 11.22 | % | 11.30 | % | ||||
| Adjusted Net Interest Margin (Tax-Equivalent) | ||||||||
| Net interest income | $ | 107,045 | $ | 87,839 | ||||
| Less: BTFP cash interest income | 12,494 | — | ||||||
| Add: BTFP interest expense | 11,291 | — | ||||||
| Less: Purchase accounting net accretion | 7,451 | 1,490 | ||||||
| Net interest income excluding BTFP impact | 98,391 | 86,349 | ||||||
| Add: Tax equivalent adjustment for loans and securities | 1,202 | 671 | ||||||
| Adjusted net interest income (s) | $ | 99,593 | $ | 87,020 | ||||
| Interest earning assets | 4,221,873 | 3,592,476 | ||||||
| Less: Average cash proceeds balance from BTFP | 231,366 | — | ||||||
| Add: Change in unearned purchase accounting discount | 7,451 | 1,490 | ||||||
| Adjusted interest earning assets (t) | $ | 3,997,958 | $ | 3,593,966 | ||||
| Adjusted net interest margin (tax-equivalent) (s)/(t) | 2.49 | % | 2.42 | % | ||||
| Adjusted Earnings Per Common Share - Diluted | ||||||||
| Adjusted net income (o) | $ | 30,983 | $ | 29,235 | ||||
| Less: Dividends and undistributed earnings allocated to participating securities | 37 | (5 | ) | |||||
| Net income available to common stockholders (u) | 30,946 | 29,240 | ||||||
| Weighted-average common shares outstanding for diluted earnings per share (v) | 21,321 | 20,143 | ||||||
| Adjusted earnings per common share - diluted (u)/(v) | $ | 1.45 | $ | 1.45 |
| Column 1 | Column 2 |
|---|---|
| (1) | Items calculated after-tax utilizing a marginal income tax rate of 21.0%. |
Results of Operations
The following discussion describes the consolidated operations and financial condition of the Company and the Bank. Results of operations for the year ended December 31, 2024 are compared to the results for the year ended December 31, 2023, and the consolidated financial condition of the Company as of December 31, 2024 is compared to December 31, 2023.
Summary
Net income for the year ended December 31, 2024 was $17.8 million, an increase of $6.1 million, or 52.0%, compared to $11.7 million for the year ended December 31, 2023. Diluted earnings per common share were $0.83 in 2024, compared to $0.58 in 2023. Return on average total assets was 0.39% in 2024, compared to 0.31% for 2023. The increase in net income was primarily driven by a $34.7 million increase in noninterest income and a $19.2 million increase in net interest income, partially offset by a $30.5 million increase in noninterest expense and a $16.1 million increase in provision for credit losses expense. Noninterest income increased primarily due to the $24.6 million loss on investment securities recognized in connection with a strategic balance sheet repositioning in the fourth quarter of 2023, as well as a $4.3 million increase in wealth revenue. The increase in net interest income was due to increased income on higher earning assets, organic loan growth, and lower average rates paid on deposit balances. The increase in noninterest expense was primarily due to an $11.0 million increase in compensation expense and a $12.9 million increase in professional fees and assessments, primarily driven by acquisition-related expenses.
46
Table of Contents
Net Interest Income—With Nontaxable Income Converted to Fully Taxable Equivalent (“FTE”)
Net interest income totaled $107.0 million in 2024, an increase of $19.2 million, or 21.9%, from 2023. Net interest margin increased 10 basis points to 2.56% in 2024, from 2.46% reported in 2023. The increase in net interest margin was primarily the result of a $56.7 million increase in interest income on interest earning assets, partially offset by a $37.5 million increase in interest expense on interest-bearing liabilities. The increase in the interest income earned on interest-bearing assets was driven by a 54 basis point increase in the average rate earned on loans as well as a $563.9 million increase in the average balance of total loans, driven by strong organic growth at higher yields and increased loan balances from the acquisition of HMNF. The increase in interest expense on interest-bearing liabilities was driven by a 57 basis point increase in the average rate paid on interest-bearing liabilities as well as a $637.4 million increase in the average balance of interest-bearing liabilities, driven by the acquisition of HMNF and organic deposit growth.
The following table sets forth information related to the Company’s average balance sheet, average yields on assets, and average rates of liabilities for the periods indicated. The Company derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities. The Company derived average balances from the daily balances throughout the periods indicated. Average loan balances include loans that have been placed on nonaccrual, while interest previously accrued on these loans is reversed against interest income. In these tables, adjustments are made to the yields on tax-exempt assets in order to present tax-exempt income and fully taxable income on a comparable basis.
| Year ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| (dollars in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||
| Interest Earning Assets | ||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 299,666 | $ | 16,142 | 5.39 | % | $ | 35,395 | $ | 1,202 | 3.40 | % | ||||||||||||
| Investment securities (1) | 791,111 | 20,604 | 2.60 | 983,545 | 25,199 | 2.56 | ||||||||||||||||||
| Fed funds sold | — | — | — | — | — | — | ||||||||||||||||||
| Loans held for sale | 14,180 | 836 | 5.90 | 13,217 | 721 | 5.46 | ||||||||||||||||||
| Loans | ||||||||||||||||||||||||
| Commercial and industrial | 588,269 | 42,505 | 7.23 | 527,795 | 34,999 | 6.63 | ||||||||||||||||||
| CRE − Construction, land and development | 172,700 | 11,699 | 6.77 | 99,315 | 7,607 | 7.66 | ||||||||||||||||||
| CRE − Multifamily | 272,125 | 15,974 | 5.87 | 185,262 | 9,733 | 5.25 | ||||||||||||||||||
| CRE − Non-owner occupied | 712,734 | 43,778 | 6.14 | 498,884 | 26,360 | 5.28 | ||||||||||||||||||
| CRE − Owner occupied | 286,540 | 16,354 | 5.71 | 256,690 | 13,022 | 5.07 | ||||||||||||||||||
| Agricultural − Land | 45,729 | 2,334 | 5.10 | 39,832 | 1,905 | 4.78 | ||||||||||||||||||
| Agricultural − Production | 43,361 | 2,988 | 6.89 | 30,663 | 1,987 | 6.48 | ||||||||||||||||||
| RRE − First lien | 747,874 | 31,153 | 4.17 | 673,118 | 25,570 | 3.80 | ||||||||||||||||||
| RRE − Construction | 22,832 | 1,503 | 6.58 | 33,508 | 1,670 | 4.98 | ||||||||||||||||||
| RRE − HELOC | 131,617 | 10,555 | 8.02 | 118,653 | 9,575 | 8.07 | ||||||||||||||||||
| RRE − Junior lien | 38,982 | 2,432 | 6.24 | 35,382 | 2,064 | 5.83 | ||||||||||||||||||
| Other consumer | 36,252 | 2,469 | 6.81 | 35,971 | 2,179 | 6.06 | ||||||||||||||||||
| Total loans (1) | 3,099,015 | 183,744 | 5.93 | 2,535,073 | 136,671 | 5.39 | ||||||||||||||||||
| Federal Reserve/FHLB Stock | 17,901 | 1,453 | 8.12 | 25,246 | 1,761 | 6.98 | ||||||||||||||||||
| Total interest earning assets | 4,221,873 | 222,779 | 5.28 | 3,592,476 | 165,554 | 4.61 | ||||||||||||||||||
| Noninterest earning assets | 281,610 | 224,541 | ||||||||||||||||||||||
| Total assets | $ | 4,503,483 | $ | 3,817,017 | ||||||||||||||||||||
| Interest-Bearing Liabilities | ||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,010,888 | $ | 21,436 | 2.12 | % | $ | 768,238 | $ | 9,872 | 1.29 | % | ||||||||||||
| Money market and savings deposits | 1,250,939 | 45,008 | 3.60 | 1,118,815 | 32,639 | 2.92 | ||||||||||||||||||
| Time deposits | 518,826 | 22,798 | 4.39 | 303,746 | 10,876 | 3.58 | ||||||||||||||||||
| Fed funds purchased and BTFP | 249,180 | 12,338 | 4.95 | 287,768 | 15,283 | 5.31 | ||||||||||||||||||
| FHLB short-term advances | 200,000 | 10,246 | 5.12 | 113,973 | 5,693 | 5.00 | ||||||||||||||||||
| Long-term debt | 59,013 | 2,707 | 4.59 | 58,900 | 2,681 | 4.55 | ||||||||||||||||||
| Total interest-bearing liabilities | 3,288,846 | 114,533 | 3.48 | 2,651,440 | 77,044 | 2.91 | ||||||||||||||||||
| Noninterest-Bearing Liabilities and Stockholders' Equity | ||||||||||||||||||||||||
| Noninterest-bearing deposits | 704,463 | 737,365 | ||||||||||||||||||||||
| Other noninterest-bearing liabilities | 112,436 | 69,944 | ||||||||||||||||||||||
| Stockholders’ equity | 397,738 | 358,268 | ||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 4,503,483 | $ | 3,817,017 | ||||||||||||||||||||
| Net interest income on FTE basis (1) | $ | 108,246 | $ | 88,510 | ||||||||||||||||||||
| Net interest rate spread on FTE basis (1) | 1.80 | % | 1.70 | % | ||||||||||||||||||||
| Net interest margin on FTE basis (1) | 2.56 | % | 2.46 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Fully tax-equivalent adjustment was calculated utilizing a marginal income tax rate of 21.0%. |
47
Table of Contents
Interest Rates and Operating Interest Differential
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on interest earning assets and the interest incurred on interest-bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume.
| Year ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| Year ended December 31, 2023 | ||||||||||||
| Change due to: | Interest | |||||||||||
| (tax-equivalent basis, dollars in thousands) | Volume | Rate | Variance | |||||||||
| Interest earning assets | ||||||||||||
| Interest-bearing deposits with banks | $ | 8,985 | $ | 5,955 | $ | 14,940 | ||||||
| Investment securities | (4,926 | ) | 331 | (4,595 | ) | |||||||
| Fed funds sold | — | — | — | |||||||||
| Loans held for sale | 53 | 62 | 115 | |||||||||
| Loans | ||||||||||||
| Commercial and industrial | 4,009 | 3,497 | 7,506 | |||||||||
| CRE − Construction, land and development | 5,621 | (1,529 | ) | 4,092 | ||||||||
| CRE − Multifamily | 4,560 | 1,681 | 6,241 | |||||||||
| CRE − Non-owner occupied | 11,291 | 6,127 | 17,418 | |||||||||
| CRE − Owner occupied | 1,513 | 1,819 | 3,332 | |||||||||
| Agricultural − Land | 282 | 147 | 429 | |||||||||
| Agricultural − Production | 823 | 178 | 1,001 | |||||||||
| RRE − First lien | 2,841 | 2,742 | 5,583 | |||||||||
| RRE − Construction | (532 | ) | 365 | (167 | ) | |||||||
| RRE − HELOC | 1,046 | (66 | ) | 980 | ||||||||
| RRE − Junior lien | 210 | 158 | 368 | |||||||||
| Other consumer | 17 | 273 | 290 | |||||||||
| Total loans | 31,681 | 15,392 | 47,073 | |||||||||
| Federal Reserve/FHLB Stock | (513 | ) | 205 | (308 | ) | |||||||
| Total interest income | 35,280 | 21,945 | 57,225 | |||||||||
| Interest-bearing liabilities | ||||||||||||
| Interest-bearing demand deposits | 3,130 | 8,434 | 11,564 | |||||||||
| Money market and savings deposits | 3,858 | 8,511 | 12,369 | |||||||||
| Time deposits | 7,700 | 4,222 | 11,922 | |||||||||
| Fed funds purchased and BTFP | (2,049 | ) | (896 | ) | (2,945 | ) | ||||||
| FHLB short-term advances | 4,301 | 252 | 4,553 | |||||||||
| Long-term debt | 5 | 21 | 26 | |||||||||
| Total interest expense | 16,945 | 20,544 | 37,489 | |||||||||
| Change in net interest income | $ | 18,335 | $ | 1,401 | $ | 19,736 |
Provision for Credit Losses
The Company recorded a provision for credit losses expense of $18.1 million for the year ended December 31, 2024, compared to a provision for credit losses expense of $2.1 million for the year ended December 31, 2023. The provision for credit losses expense for the year ended December 31, 2024 included $18.1 million in provision for credit losses on loans, $0.1 million in provision for credit losses on unfunded commitments and ($0.1) million recovery for credit losses on investment securities held-to-maturity (“HTM”). The CECL accounting standard requires the Company to recognize losses over the expected life of the loan as opposed to the losses expected to already have been incurred. The increase in provision for credit losses was primarily a result a $7.3 million day one provision in connection with the acquisition of HMNF along with strong organic loan growth and increased nonaccrual loans.
Noninterest Income
The following table presents noninterest income for the years ended December 31, 2024 and 2023:
| Year ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Retirement and benefit services | $ | 64,365 | $ | 65,294 | $ | (929 | ) | (1.4 | )% | |||||||
| Wealth | 26,171 | 21,855 | 4,316 | 19.7 | % | |||||||||||
| Mortgage banking | 10,073 | 8,411 | 1,662 | 19.8 | % | |||||||||||
| Service charges on deposit accounts | 1,976 | 1,280 | 696 | 54.4 | % | |||||||||||
| Net gains (losses) on investment securities | — | (24,643 | ) | 24,643 | (100.0 | )% | ||||||||||
| Other noninterest income | 12,345 | 8,032 | 4,313 | 53.7 | % | |||||||||||
| Total noninterest income | $ | 114,930 | $ | 80,229 | $ | 34,701 | 43.3 | % | ||||||||
| Noninterest income as a % of revenue | 51.8 | % | 47.7 | % |
Total noninterest income increased $34.7 million, or 43.3%, to $114.9 million in 2024, from $80.2 million for 2023. The increase in noninterest income was primarily driven by the strategic balance sheet repositioning transaction in the fourth quarter of 2023, which resulted in a $24.6 million loss on the sale of investment securities. Wealth revenue increased $4.3 in 2024 primarily driven by an increase in assets under administration/management of 13.9%. Other noninterest income increased $4.3 million in 2024 primarily as a result of a $3.9 million gain on the sale of fixed assets driven by the sale of two branches during the year.
48
Table of Contents
Noninterest income as a percent of total operating revenue, which consists of net interest income plus noninterest income, was 51.78% in 2024, up from 47.7% the prior year. The increase in 2024 was due to a 43.3% increase in noninterest income and a 21.9% increase in net interest income.
Noninterest Expense
The following table presents noninterest expense for the years ended December 31, 2024 and 2023:
| Year ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Compensation | $ | 87,311 | $ | 76,290 | $ | 11,021 | 14.4 | % | ||||||||
| Employee taxes and benefits | 22,967 | 20,051 | 2,916 | 14.5 | % | |||||||||||
| Occupancy and equipment expense | 7,766 | 7,477 | 289 | 3.9 | % | |||||||||||
| Business services, software and technology expense | 21,758 | 21,053 | 705 | 3.3 | % | |||||||||||
| Intangible amortization expense | 6,776 | 5,296 | 1,480 | 27.9 | % | |||||||||||
| Professional fees and assessments | 19,597 | 6,743 | 12,854 | 190.6 | % | |||||||||||
| Marketing and business development | 3,249 | 3,027 | 222 | 7.3 | % | |||||||||||
| Supplies and postage | 2,046 | 1,796 | 250 | 13.9 | % | |||||||||||
| Travel | 1,403 | 1,189 | 214 | 18.0 | % | |||||||||||
| Mortgage and lending expenses | 2,162 | 1,902 | 260 | 13.7 | % | |||||||||||
| Other | 5,640 | 5,333 | 307 | 5.8 | % | |||||||||||
| Total noninterest expense | $ | 180,675 | $ | 150,157 | $ | 30,518 | 20.3 | % |
Total noninterest expense increased $30.5 million, or 20.3%, to $180.7 million for the year ended December 31, 2024, from $150.2 million for the year ended December 31, 2023. The increase in noninterest expense was primarily driven by an $11.0 million increase in compensation expense and an $12.9 million increase in professional fees and assessments expense. The increase in compensation expense was primarily driven by acquisition-related compensation expenses, experienced talent acquisitions, and increased labor costs. Professional fees and assessments expenses increased due to acquisition-related expenses and an increase in FDIC assessments.
Income Taxes
For the year ended December 31, 2024, the Company recognized income tax expense of $5.4 million on $23.2 million of pre-tax income, resulting in an effective tax rate of 23.2%. For the year ended December 31, 2023, the Company recognized an income tax expense of $4.2 million on $15.9 million of pre-tax income, resulting in an effective tax rate of 26.2%. The decrease in the effective tax rate was primarily driven by items related to the acquisition of HMNF in 2024 and increased tax-exempt income.
Segment Reporting
The Company determined reportable segments based on the significance of the services offered, the significance of those services to the Company’s financial condition and operating results, and the Company’s regular review of the operating results of those services. The Company has three operating segments—banking, retirement and benefit services, and wealth. These segments are components for which financial information is prepared and evaluated regularly by management in deciding how to allocate resources and assess performance.
The selected financial information presented for each segment sets forth net interest income, provision for loan losses, noninterest income, and direct and indirect noninterest expense overhead allocations. Corporate administration includes all remaining income and expenses not allocated to the three operating segments. Certain reclassification adjustments have been made between corporate administration and the various lines of business for consistency in presentation.
For additional financial information on the Company’s segments see Note 22 (Segment Reporting) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Banking
The banking division offers a complete line of loan, deposit, cash management, and treasury services through 29 offices in North Dakota, Minnesota, Arizona, Wisconsin, and Iowa. These products and services are supported through various digital applications. The majority of the Company’s assets and liabilities are on the banking segment balance sheet.
The following table presents the banking segment income statement, net of corporate administration, for the years ended December 31, 2024 and 2023:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2024 | 2023 | ||||||
| Net interest income | $ | 107,045 | $ | 87,839 | ||||
| Provision for credit losses | 18,141 | 2,057 | ||||||
| Noninterest income | 24,394 | (6,920 | ) | |||||
| Total revenue | 113,298 | 78,862 | ||||||
| Noninterest expense (1) | 88,502 | 75,858 | ||||||
| Net income before taxes | $ | 24,796 | $ | 3,004 |
| Column 1 | Column 2 |
|---|---|
| (1) | Noninterest expense does not include corporate administration expenses. Corporate administration expenses include executive compensation, premises and fixed assets expenses, and information technology expenses. These expenses are not specific to any specific segment. |
49
Table of Contents
Retirement and Benefit Services
The retirement and benefit services business provides the following services nationally: record-keeping and administration services to qualified and other types of retirement plans, investment fiduciary services to retirement plans, health savings accounts, flexible spending accounts, and COBRA recordkeeping and administration services. The division services approximately 8,600 retirement plans and more than 500,200 plan participants and operates within the Company’s banking markets, as well as East Lansing, Michigan, and Lakewood, Colorado.
The following table presents the retirement and benefit services segment income statement for the years ended December 31, 2024 and 2023:
| Year ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2024 | 2023 | |||||
| Recurring annual income (1) | $ | 51,109 | $ | 51,372 | |||
| Transactional income (2) | 13,256 | 11,147 | |||||
| Gain on sale of ESOP trustee business | — | 2,775 | |||||
| Total noninterest income | 64,365 | 65,294 | |||||
| Noninterest expense | 56,545 | 53,361 | |||||
| Net income before taxes | $ | 7,820 | $ | 11,933 |
| (1) | Recurring annual income primarily includes asset based fees, administration fees, record-keeping fees, trust/custody fees, and health and welfare fees. $24.8 million and $23.0 million for the years ended December 31, 2024 and 2023 , respectively, were due to movements in the market. |
|---|---|
| (2) | Transactional income primarily includes advisory fees and distribution fees. |
The following table presents changes in the combined AUA and AUM for the Company’s retirement and benefit services segment for the periods presented:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2024 | 2023 | ||||||
| AUA & AUM balance beginning of period | $ | 36,682,425 | $ | 32,122,520 | ||||
| Inflows (1) | 5,268,581 | 4,548,845 | ||||||
| Outflows (2) | (5,370,264 | ) | (4,836,524 | ) | ||||
| Market impact (3) | 4,147,957 | 4,847,584 | ||||||
| AUA & AUM balance end of period | $ | 40,728,699 | $ | 36,682,425 | ||||
| Yield (4) | 0.17 | % | 0.19 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Retirement and benefit services noninterest income divided by simple average ending balances. |
AUA and AUM for the retirement and benefit services segment was $40.7 billion at December 31, 2024, an increase of $4.0 billion, or 11.0%, compared to the total at December 31, 2023. The increase was primarily driven by an increase of $4.1 billion in market impact, driven by improved bond and equity markets.
Wealth
The wealth division provides advisory and planning services, investment management, and trust and fiduciary services to clients across the Company’s footprint.
The following table presents the wealth segment income statement for the years ended December 31, 2024 and 2023:
| Year ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2024 | 2023 | |||||
| Asset management | $ | 22,764 | $ | 18,937 | |||
| Brokerage | 1,821 | 1,752 | |||||
| Insurance and advisory | 1,586 | 1,166 | |||||
| Total noninterest income | 26,171 | 21,855 | |||||
| Noninterest expense | 15,638 | 13,488 | |||||
| Net income before taxes | $ | 10,533 | $ | 8,367 |
50
Table of Contents
The following table presents changes in the wealth combined AUA and AUM, disaggregated by product, for the years ended December 31, 2024 and 2023:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2024 | 2023 | ||||||
| Dimension balance beginning of period | $ | 2,106,838 | $ | 1,897,760 | ||||
| Inflows (1) | 408,628 | 551,102 | ||||||
| Outflows (2) | (600,032 | ) | (542,463 | ) | ||||
| Market impact (3) | 238,129 | 200,439 | ||||||
| Dimension balance end of period | $ | 2,153,563 | $ | 2,106,838 | ||||
| Yield (4)(6) | 0.58 | % | 0.52 | % | ||||
| Blue Print balance beginning of period | $ | 753,763 | $ | 635,667 | ||||
| Inflows (1) | 194,245 | 129,170 | ||||||
| Outflows (2) | (164,133 | ) | (108,673 | ) | ||||
| Market impact (3) | 83,071 | 97,599 | ||||||
| Blue Print balance end of period | $ | 866,946 | $ | 753,763 | ||||
| Yield (4)(6) | 1.03 | % | 1.01 | % | ||||
| Trust balance beginning of period | $ | 298,450 | $ | 252,159 | ||||
| Inflows (1) | 274,335 | 88,702 | ||||||
| Outflows (2) | (200,916 | ) | (85,831 | ) | ||||
| Market impact (3) | 22,074 | 43,420 | ||||||
| Trust balance end of period | $ | 393,943 | $ | 298,450 | ||||
| Yield (4)(6) | 0.58 | % | 0.53 | % | ||||
| Total Wealth balance beginning of period | $ | 3,159,051 | $ | 2,785,586 | ||||
| Inflows (1) | 877,208 | 768,974 | ||||||
| Outflows (2) | (965,081 | ) | (736,967 | ) | ||||
| Market impact (3) | 343,274 | 341,458 | ||||||
| Total Wealth balance end of period (5) | $ | 3,414,452 | $ | 3,159,051 | ||||
| Yield (4)(6) | 0.69 | % | 0.64 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Wealth noninterest income divided by simple average ending balances. |
| Column 1 | Column 2 |
|---|---|
| (5) | Total wealth balance does not include brokerage assets of $892.3 million and $859.8 million for the years ended December 31, 2024 and 2023, respectively. Additionally, total wealth balance does not include $272.5 million of AUA and AUM acquired in the HMNF transaction for the year ended December 31, 2024. |
| Column 1 | Column 2 |
|---|---|
| (6) | Yield does not include brokerage and insurance and advisory revenue of $3.4 million and $2.9 million for the years ended December 31, 2024 and 2023, respectively. |
AUA and AUM for the wealth segment was $3.4 billion, excluding $892.3 million of brokerage assets, at December 31, 2024, an increase of $0.3 million, or 8.1%, compared to the total at December 31, 2023. The increase was driven by a $0.3 million increase in market impact driven by improved bond and equity markets.
Financial Condition
Overview
Total assets were $5.3 billion at December 31, 2024, an increase of $1.4 billion, or 34.6%, compared to $3.9 billion at December 31, 2023. The increase in total assets was primarily due a $1.2 billion increase in loans held for investment and a $101.3 million increase in AFS investment securities, partially offset by a decrease of $68.7 million in cash and cash equivalents.
Investment Securities
The following table presents the fair value composition of the Company’s investment securities portfolio at the dates indicated:
| December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | ||||||||||||
| Available-for-sale | ||||||||||||||||
| U.S. Treasury and agencies | $ | 30,707 | 3.7 | % | $ | 1,120 | 0.2 | % | ||||||||
| Mortgage backed securities | ||||||||||||||||
| Residential agency | 503,706 | 61.1 | 435,594 | 58.4 | ||||||||||||
| Commercial | 1,251 | 0.2 | 1,353 | 0.2 | ||||||||||||
| Asset backed securities | 19 | — | 25 | — | ||||||||||||
| Corporate bonds | 52,370 | 6.3 | 48,644 | 6.5 | ||||||||||||
| Total available-for-sale investment securities | 588,053 | 71.3 | 486,736 | 65.3 | ||||||||||||
| Held-to-maturity | ||||||||||||||||
| Obligations of state and political agencies | 107,985 | 13.1 | 116,990 | 15.7 | ||||||||||||
| Mortgage backed securities | ||||||||||||||||
| Residential agency | 129,001 | 15.6 | 141,627 | 19.0 | ||||||||||||
| Total held-to-maturity investment securities | 236,986 | 28.7 | 258,617 | 34.7 | ||||||||||||
| Total investment securities | $ | 825,039 | 100.0 | % | $ | 745,353 | 100.0 | % |
51
Table of Contents
The composition of the Company’s investment securities portfolio reflects the Company’s investment strategy of maintaining an appropriate level of liquidity for normal operations while providing an additional source of revenue. The investment portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet, while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as collateral.
At December 31, 2024, the total fair value of investment securities was $825.0 million compared to $745.4 million at December 31, 2023. The fair value of investment securities as a percentage of total assets was 15.7% and 19.1%, as of December 31, 2024 and December 31, 2023, respectively. The increase in investment securities was primarily due to investment securities acquired in the HMNF transaction in the fourth quarter of 2024. Securities with a carrying value of $340.2 million were pledged at December 31, 2024, to secure public deposits and for other purposes required or permitted by law.
The net pre-tax unrealized market value loss on the AFS investment portfolio as of December 31, 2024 was $98.5 million, as compared to a $98.0 million loss as of December 31, 2023. The slight increase was a result of additional investment securities acquired in the HMNF transaction, partially offset by improved markets.
The investment portfolio is composed of U.S. Treasury debentures, U.S. Agency mortgage-backed pass-throughs, U.S. Agency, Commercial Mortgage Obligations (“CMOs”), Corporate bonds and Municipal bonds.
As of December 31, 2024 and December 31, 2023, the Company held 68 tax-exempt state and local municipal securities totaling $30.0 million and held 75 tax-exempt state and local municipal securities totaling $35.0 million, respectively. Other than the aforementioned investments, at December 31, 2024 and December 31, 2023, there were no holdings of securities of any one issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
The Company’s AFS debt securities that are in an unrealized loss position are assessed to determine if an allowance should be recorded or if a write-down is required in accordance with ASU 2016-13. As of and for the years ended years ended December 31, 2024 and 2023, the Company did not record any allowances or write-down any of the AFS debt securities in an unrealized loss position. Refer to Note 1 (Significant Accounting Policies) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional details of the Company’s assessment of the allowance for AFS investments as of and for the year ended December 31, 2024.
In accordance with ASU 2016-13, each reporting period the Company’s HTM debt securities are assessed to determine if any allowance should be recorded or if a write-down is required. As of and for the years ended December 31, 2024 and 2023, the Company recorded an allowance of $131 thousand and $213, respectively, and did not write-down any HTM debt securities. Refer to Note 1 (Significant Accounting Policies) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional details of the Company’s assessment of the allowance for HTM investments as of and for the years ended December 31, 2024 and 2023.
The investment securities presented in the following table are reported at fair value and by contractual maturity as of December 31, 2024. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Additionally, the mortgage backed securities receive monthly principal payments, which are not reflected below. The yields below are calculated on a tax equivalent basis, assuming a 21.0% income tax rate.
| Maturity as of December 31, 2024 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One year or less | One to five years | Five to ten years | After ten years | |||||||||||||||||||||||||||||
| Fair | Average | Fair | Average | Fair | Average | Fair | Average | |||||||||||||||||||||||||
| (dollars in thousands) | Value | Yield | Value | Yield | Value | Yield | Value | Yield | ||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury and agencies | $ | 14,980 | 4.52 | % | $ | 15,371 | 4.63 | % | $ | — | — | % | $ | 356 | 5.44 | % | ||||||||||||||||
| Mortgage backed securities | ||||||||||||||||||||||||||||||||
| Residential agency | 55 | 2.53 | 3,854 | 3.35 | 26,307 | 4.15 | 473,490 | 2.35 | ||||||||||||||||||||||||
| Commercial | — | — | 1,251 | 1.82 | — | — | — | — | ||||||||||||||||||||||||
| Asset backed securities | — | — | — | — | 4 | 3.93 | 15 | 5.22 | ||||||||||||||||||||||||
| Corporate bonds | — | — | — | — | 52,370 | 3.68 | — | — | ||||||||||||||||||||||||
| Total available-for-sale investment securities | 15,035 | 4.51 | 20,476 | 4.22 | 78,681 | 3.84 | 473,861 | 2.36 | ||||||||||||||||||||||||
| Held-to-maturity | ||||||||||||||||||||||||||||||||
| Obligations of state and political agencies | 6,730 | 0.87 | 50,924 | 1.55 | 41,694 | 2.09 | 8,637 | 2.22 | ||||||||||||||||||||||||
| Mortgage backed securities | ||||||||||||||||||||||||||||||||
| Residential agency | — | — | — | — | — | — | 129,001 | 2.20 | ||||||||||||||||||||||||
| Total held-to-maturity investment securities | 6,730 | 0.87 | 50,924 | 1.55 | 41,694 | 2.09 | 137,638 | 2.20 | ||||||||||||||||||||||||
| Total investment securities | $ | 21,765 | 3.38 | % | $ | 71,400 | 2.32 | % | $ | 120,375 | 3.23 | % | $ | 611,499 | 2.32 | % |
Loans
The loan portfolio represents a broad range of borrowers comprised of C&I, CRE, agricultural, RRE, and consumer financing loans.
Total loans outstanding were $4.0 billion as of December 31, 2024, an increase of $1.2 billion, or 44.7%, from December 31, 2023. The increase in total loans was a combination of organic loan growth and loans acquired in the HMNF transaction. The fair value of net loans acquired in the HMNF transaction, which was completed on October 9, 2024, was $786.2 million. Additionally, the Company continued to invest in talent to support organic loan growth and added an equipment finance team in 2024. Loan growth included increases of $786.1 million in CRE loans, $280.1 million in RRE loans, and $104.5 million in C&I loans.
52
Table of Contents
The Company’s loan portfolio is highly diversified. As of December 31, 2024, approximately 16.7% of loans outstanding were C&I, while 50.0% of loans outstanding were CRE, 30.2% of loans outstanding were consumer, and 3.1% of loans outstanding were agricultural.
| December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | ||||||||||||
| Commercial and industrial: | ||||||||||||||||
| General business | $ | 340,702 | 8.5 | % | $ | 258,008 | 9.3 | % | ||||||||
| Services | 177,813 | 4.5 | 146,318 | 5.3 | ||||||||||||
| Retail trade | 88,105 | 2.2 | 91,216 | 3.3 | ||||||||||||
| Manufacturing | 60,107 | 1.5 | 66,638 | 2.4 | ||||||||||||
| Total commercial and industrial | 666,727 | 16.7 | 562,180 | 20.3 | ||||||||||||
| Commercial real estate: | ||||||||||||||||
| Construction, land and development | 294,677 | 7.4 | 124,034 | 4.5 | ||||||||||||
| Multifamily | 363,123 | 9.1 | 245,103 | 8.9 | ||||||||||||
| Non-owner occupied | ||||||||||||||||
| Office | 168,170 | 4.2 | 124,684 | 4.5 | ||||||||||||
| Industrial | 169,391 | 4.2 | 104,241 | 3.8 | ||||||||||||
| Retail | 154,325 | 3.9 | 96,578 | 3.5 | ||||||||||||
| Hotel | 170,982 | 4.3 | 80,576 | 2.9 | ||||||||||||
| Medical office | 139,939 | 3.5 | 63,788 | 2.3 | ||||||||||||
| Medical or nursing facility | 110,164 | 2.8 | 47,625 | 1.7 | ||||||||||||
| Other commercial real estate | 54,054 | 1.3 | 51,862 | 1.9 | ||||||||||||
| Total non-owner occupied | 967,025 | 24.2 | 569,354 | 20.6 | ||||||||||||
| Owner occupied | 371,418 | 9.3 | 271,623 | 9.8 | ||||||||||||
| Total commercial real estate | 1,996,243 | 50.0 | 1,210,114 | 43.8 | ||||||||||||
| Agricultural: | ||||||||||||||||
| Land | 61,299 | 1.5 | 40,832 | 1.5 | ||||||||||||
| Production | 63,008 | 1.6 | 36,141 | 1.3 | ||||||||||||
| Total agricultural | 124,307 | 3.1 | 76,973 | 2.8 | ||||||||||||
| Consumer: | ||||||||||||||||
| RRE − First lien | 921,019 | 23.1 | 697,900 | 25.3 | ||||||||||||
| RRE − Construction | 33,547 | 0.8 | 28,979 | 1.1 | ||||||||||||
| RRE − HELOC | 162,509 | 4.1 | 118,315 | 4.3 | ||||||||||||
| RRE − Junior lien | 44,060 | 1.1 | 35,819 | 1.3 | ||||||||||||
| Other consumer | 44,122 | 1.1 | 29,303 | 1.1 | ||||||||||||
| Total consumer | 1,205,257 | 30.2 | 910,316 | 33.1 | ||||||||||||
| Total loans | $ | 3,992,534 | 100.0 | % | $ | 2,759,583 | 100.0 | % |
C&I loans represent loans for working capital, purchases of equipment and other needs of commercial customers primarily located within our geographical footprint. These loans are underwritten individually and represent ongoing relationships based on a thorough knowledge of the customer, the customer's industry, and market. While C&I loans are generally secured by the customer's assets including real property, inventory, accounts receivable, operating equipment, and other property and may also include personal guarantees of the owners and related parties, the primary source of repayment of the loans is the ongoing cash flow from operations of the customer's business. In addition, revolving lines of credit are generally governed by a borrowing base. Inherent lending risks are monitored on a continuous basis through interim reporting, covenant testing and annual underwriting.
CRE loans consist of term loans secured by a mortgage lien on the real property and includes both owner occupied CRE loans as well as non-owner occupied loans. Non-owner occupied CRE loans consist of mortgage loans to finance investments in real property that may include, but are not limited to, multi-family, industrial, office, retail and other specific use properties as well as CRE construction loans that are offered to builders and developers generally within our geographical footprint. The primary risk characteristics in the non-owner-occupied portfolio include impacts of overall leasing rates, absorption timelines, levels of vacancy rates and operating expenses. The Company requires collateral values in excess of the loan amounts, cash flows in excess of expected debt service requirements and equity investment in the project. The expected cash flows from all significant new or renewed income producing property commitments are stress tested to reflect the risks in varying interest rates, vacancy rates, rental rates, and capitalization rates. Inherent lending risks are monitored on a continuous basis through quarterly monitoring and our annual underwriting process, incorporating an analysis of cash flow, collateral, market conditions, stress testing, including an interest rate risk assessment, and guarantor liquidity, if applicable. CRE loan policies are specific to individual product types and underwriting parameters vary depending on the risk profile of each asset class. CRE loan policies are reviewed no less than semi-annually by management and approved by the Bank’s Board of Directors to ensure they align with current market conditions and the Bank’s moderate risk appetite. Construction loans are monitored monthly and includes on-site inspections. Management reviews all construction loans quarterly to ensure projects are on time and within budget. CRE concentration limits have been established by product type and are monitored quarterly by the Bank’s Credit Governance Committee and Board of Directors.
CRE loans may be adversely affected by conditions in the real estate markets or in the general economy. The Company does not monitor the CRE portfolio for attributes such as loan to value ratios, occupancy rates, and net operating income, as these characteristics are assessed and evaluated on an individual loan basis. Portfolio stress testing is completed based on property type and takes into consideration changes to net operating income and capitalization rates. The Company does not have exposure to the office building sector in central business districts as the office portfolio is generally diversified in suburban markets with acceptable occupancy levels. As of December 31, 2024, at 331%, the Company’s applicable investor CRE loans, as a percentage of its risk-based capital, exceeded the regulatory guideline limit of 300%. Robust concentration management processes are in place to monitor this level of exposure. Quarterly, Bank management and its Board of Directors review the level of investor real estate assets, taking into consideration geographic location, detailed market analysis by property type, portfolio performance, and asset quality trends. Construction loans at 59% were below the regulatory guideline limit of 100%.
53
Table of Contents
The following table presents the geographical markets of the collateral related to the non-owner occupied and multifamily CRE loans as of the dates presented:
| December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Total | Balance | Total | ||||||||||||
| Geographical Market: | ||||||||||||||||
| Minnesota | $ | 668,395 | 50.2 | % | $ | 394,754 | 48.5 | % | ||||||||
| North Dakota | 221,693 | 16.7 | 214,884 | 26.4 | ||||||||||||
| Arizona | 169,473 | 12.7 | 139,450 | 17.1 | ||||||||||||
| Texas | 34,580 | 2.6 | — | — | ||||||||||||
| Colorado | 23,386 | 1.8 | 1,246 | 0.2 | ||||||||||||
| Oregon | 17,990 | 1.4 | 14,953 | 1.8 | ||||||||||||
| Wisconsin | 111,502 | 8.4 | 502 | 0.1 | ||||||||||||
| Missouri | 16,776 | 1.3 | 15,969 | 2.0 | ||||||||||||
| Kansas | 15,183 | 1.1 | 4,343 | 0.5 | ||||||||||||
| South Dakota | 14,554 | 1.1 | 14,790 | 1.8 | ||||||||||||
| Other | 36,616 | 2.8 | 13,566 | 1.7 | ||||||||||||
| Total non-owner occupied and multifamily commercial real estate loans | $ | 1,330,148 | 100.0 | % | $ | 814,457 | 100.0 | % |
The Bank does not currently monitor owner occupied CRE loans based on geographical markets, as the primary source of repayment for these loans is predicated on the cash flow from the underlying operating entity. These loans are generally located within the Company’s geographical footprint.
Highly competitive conditions continue to prevail in the small and middle market commercial segments in which the Company primarily operates. The Company maintains a commitment to generating growth in the Company’s business portfolio in a manner that adheres to its twin goals of maintaining strong asset quality and producing profitable margins. The Company continues to invest in additional personnel, technology, and business development resources to further strengthen its capabilities.
RRE loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15- to 30-year term and, in most cases, are extended to borrowers to finance their primary residence with both fixed-rate and adjustable-rate terms. Real estate construction loans are also offered to consumers who wish to build their own homes and are often structured to be converted to permanent loans at the end of the construction phase, which is typically twelve months. RRE loans also include home equity loans and lines of credit that are secured by a first- or second lien on the borrower’s residence. Home equity lines of credit consist mainly of revolving lines of credit secured by residential real estate.
Consumer loans include loans made to individuals not secured by real estate, including loans secured by automobiles or watercraft, and personal unsecured loans.
The Company originates both fixed and adjustable rate RRE loans conforming to the underwriting guidelines of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation, as well as home equity loans and lines of credit that are secured by first or junior liens. Most of the Company’s fixed rate residential loans, along with some of the Company’s adjustable rate mortgages are sold to other financial institutions with which the Company has established a correspondent lending relationship.
The Company’s consumer mortgage loans have minimal direct exposure to subprime mortgages as the loans are underwritten to conform to secondary market standards. Volume in this portion of the loan portfolio increased over the last year due primarily to the acquisition of HMNF. As of December 31, 2024, the Company’s consumer mortgage portfolio was $1.2 billion, which represented a $280.1 million, or 31.8%, increase from $881.0 million as of December 31, 2023. Market interest rates, expected duration, and the Company’s overall interest rate sensitivity profile continue to be the most significant factors in determining whether the Company chooses to retain versus sell portions of new consumer mortgage originations.
54
Table of Contents
The following table shows the maturities and sensitivity to interest rates for the loan portfolio as of December 31, 2024:
| December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| After one | After five | ||||||||||||||||||
| One year | but within | but within | After | ||||||||||||||||
| (dollars in thousands) | or less | five years | fifteen years | fifteen years | Total | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 138,196 | $ | 327,286 | $ | 198,393 | $ | 2,852 | $ | 666,727 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Construction, land and development | 49,872 | 181,142 | 53,871 | 9,792 | 294,677 | ||||||||||||||
| Multifamily | 19,612 | 250,022 | 92,398 | 1,091 | 363,123 | ||||||||||||||
| Non-owner occupied | 122,788 | 609,662 | 196,793 | 37,782 | 967,025 | ||||||||||||||
| Owner occupied | 36,924 | 202,542 | 102,991 | 28,961 | 371,418 | ||||||||||||||
| Total commercial real estate | 229,196 | 1,243,368 | 446,053 | 77,626 | 1,996,243 | ||||||||||||||
| Agricultural | — | — | — | — | — | ||||||||||||||
| Land | 2,398 | 20,452 | 11,631 | 26,818 | 61,299 | ||||||||||||||
| Production | 36,565 | 24,525 | 1,918 | — | 63,008 | ||||||||||||||
| Total agricultural | 38,963 | 44,977 | 13,549 | 26,818 | 124,307 | ||||||||||||||
| Total commercial | 406,355 | 1,615,631 | 657,995 | 107,296 | 2,787,277 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential real estate | |||||||||||||||||||
| First lien | 8,119 | 46,003 | 86,616 | 780,281 | 921,019 | ||||||||||||||
| Construction | 22,004 | 4,964 | — | 6,579 | 33,547 | ||||||||||||||
| HELOC | 6,424 | 15,421 | 24,927 | 115,737 | 162,509 | ||||||||||||||
| Junior lien | 3,027 | 7,341 | 22,601 | 11,091 | 44,060 | ||||||||||||||
| Total residential real estate | 39,574 | 73,729 | 134,144 | 913,688 | 1,161,135 | ||||||||||||||
| Other consumer | 14,762 | 23,408 | 5,952 | — | 44,122 | ||||||||||||||
| Total consumer | 54,336 | 97,137 | 140,096 | 913,688 | 1,205,257 | ||||||||||||||
| Total loans | $ | 460,691 | $ | 1,712,768 | $ | 798,091 | $ | 1,020,984 | $ | 3,992,534 | |||||||||
| Loans with fixed interest rates: | |||||||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 25,053 | $ | 224,349 | $ | 79,000 | $ | — | $ | 328,402 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Construction, land and development | 10,056 | 85,424 | 1,503 | — | 96,983 | ||||||||||||||
| Multifamily | 1,630 | 159,103 | 44,015 | 1,091 | 205,839 | ||||||||||||||
| Non-owner occupied | 85,805 | 371,953 | 59,407 | 437 | 517,602 | ||||||||||||||
| Owner occupied | 30,890 | 161,602 | 36,624 | 1,321 | 230,437 | ||||||||||||||
| Total commercial real estate | 128,381 | 778,082 | 141,549 | 2,849 | 1,050,861 | ||||||||||||||
| Agricultural | |||||||||||||||||||
| Land | 2,299 | 20,332 | 9,791 | 18,760 | 51,182 | ||||||||||||||
| Production | 3,727 | 22,580 | 1,918 | — | 28,225 | ||||||||||||||
| Total agricultural | 6,026 | 42,912 | 11,709 | 18,760 | 79,407 | ||||||||||||||
| Total commercial | 159,460 | 1,045,343 | 232,258 | 21,609 | 1,458,670 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential real estate | |||||||||||||||||||
| First lien | 6,887 | 40,912 | 70,332 | 422,212 | 540,343 | ||||||||||||||
| Construction | 9,971 | 1,405 | — | 1,899 | 13,275 | ||||||||||||||
| HELOC | 25 | 2,070 | 8,837 | 4,256 | 15,188 | ||||||||||||||
| Junior lien | 2,057 | 4,759 | 14,958 | 10,073 | 31,847 | ||||||||||||||
| Total residential real estate | 18,940 | 49,146 | 94,127 | 438,440 | 600,653 | ||||||||||||||
| Other consumer | 3,862 | 17,062 | 5,952 | — | 26,876 | ||||||||||||||
| Total consumer | 22,802 | 66,208 | 100,079 | 438,440 | 627,529 | ||||||||||||||
| Total loans with fixed interest rates | $ | 182,262 | $ | 1,111,551 | $ | 332,337 | $ | 460,049 | $ | 2,086,199 | |||||||||
| Loans with floating interest rates: | |||||||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 113,143 | $ | 102,937 | $ | 119,393 | $ | 2,852 | $ | 338,325 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Construction, land and development | 39,816 | 95,718 | 52,368 | 9,792 | 197,694 | ||||||||||||||
| Multifamily | 17,982 | 90,919 | 48,383 | — | 157,284 | ||||||||||||||
| Non-owner occupied | 36,983 | 237,709 | 137,386 | 37,345 | 449,423 | ||||||||||||||
| Owner occupied | 6,034 | 40,940 | 66,367 | 27,640 | 140,981 | ||||||||||||||
| Total commercial real estate | 100,815 | 465,286 | 304,504 | 74,777 | 945,382 | ||||||||||||||
| Agricultural | |||||||||||||||||||
| Land | 99 | 120 | 1,840 | 8,058 | 10,117 | ||||||||||||||
| Production | 32,838 | 1,945 | — | — | 34,783 | ||||||||||||||
| Total agricultural | 32,937 | 2,065 | 1,840 | 8,058 | 44,900 | ||||||||||||||
| Total commercial | 246,895 | 570,288 | 425,737 | 85,687 | 1,328,607 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential real estate | |||||||||||||||||||
| First lien | 1,232 | 5,091 | 16,284 | 358,069 | 380,676 | ||||||||||||||
| Construction | 12,033 | 3,559 | — | 4,680 | 20,272 | ||||||||||||||
| HELOC | 6,399 | 13,351 | 16,090 | 111,481 | 147,321 | ||||||||||||||
| Junior lien | 970 | 2,582 | 7,643 | 1,018 | 12,213 | ||||||||||||||
| Total residential real estate | 20,634 | 24,583 | 40,017 | 475,248 | 560,482 | ||||||||||||||
| Other consumer | 10,900 | 6,346 | — | — | 17,246 | ||||||||||||||
| Total consumer | 31,534 | 30,929 | 40,017 | 475,248 | 577,728 | ||||||||||||||
| Total loans with floating interest rates | $ | 278,429 | $ | 601,217 | $ | 465,754 | $ | 560,935 | $ | 1,906,335 |
55
Table of Contents
The expected life of the Company’s loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Consequently, the table above includes information limited to contractual maturities of the underlying loans.
Asset Quality
The Company’s strategy for credit risk management includes well defined, centralized credit policies; uniform underwriting criteria; and ongoing risk monitoring and review processes for all commercial and consumer credit exposures. The strategy also emphasizes diversification on a geographic, industry, and client level; regular credit examinations; and management reviews of loans experiencing deterioration of credit quality. The Company strives to identify potential problem loans early, take necessary charge-offs promptly, and maintain adequate reserve levels for credit losses inherent in the portfolio. Management performs ongoing, internal reviews of any problem credits and continually assesses the adequacy of the allowance. The Company utilizes an internal lending division, Special Credit Services, to develop and implement strategies for the management of individual nonperforming loans.
Credit Quality Indicators
Loans are assigned a risk rating and grouped into categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The risk ratings are aligned to pass and criticized categories. The criticized categories include special mention, substandard, and doubtful risk ratings. See Note 6 (Loans and Allowance for Credit Losses) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for a definition of each of the risk ratings.
The table below represents criticized loans outstanding by loan portfolio segment as of December 31, 2024 and 2023:
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | ||||||
| Commercial | ||||||||
| Commercial and industrial | $ | 35,127 | $ | 29,840 | ||||
| Commercial real estate | ||||||||
| Construction, land and development | 37,633 | 20,667 | ||||||
| Multifamily | 27,188 | 310 | ||||||
| Non-owner occupied | 45,173 | 1,018 | ||||||
| Owner occupied | 27,637 | 7,842 | ||||||
| Total commercial real estate | 137,631 | 29,837 | ||||||
| Agricultural | ||||||||
| Land | 8,034 | — | ||||||
| Production | 4,813 | — | ||||||
| Total agricultural | 12,847 | — | ||||||
| Total commercial | 185,605 | 59,677 | ||||||
| Consumer | ||||||||
| Residential real estate | ||||||||
| First lien | 2,988 | 105 | ||||||
| Construction | 4,680 | — | ||||||
| HELOC | 1,459 | — | ||||||
| Junior lien | 3,210 | 1,781 | ||||||
| Total residential real estate | 12,337 | 1,886 | ||||||
| Other consumer | 339 | — | ||||||
| Total consumer | 12,676 | 1,886 | ||||||
| Total loans | $ | 198,281 | $ | 61,563 | ||||
| Criticized loans as a percent of total loans | 4.97 | % | 2.23 | % |
Criticized loans represented 4.97% and 2.23% of total loans as of December 31, 2024 and 2023, respectively. The increase in criticized loans in 2024 was driven by normalization of credit quality, the increase in nonperforming loans, and the acquisition of loans in the HMNF transaction. Criticized assets acquired from HMNF were identified and accounted for at closing.
The following table presents information regarding nonperforming assets as of the dates presented:
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | ||||||
| Nonaccrual loans | $ | 54,433 | $ | 8,596 | ||||
| Accruing loans 90+ days past due | 8,453 | 139 | ||||||
| Total nonperforming loans | 62,886 | 8,735 | ||||||
| OREO and repossessed assets | — | 32 | ||||||
| Total nonperforming assets | 62,886 | 8,767 | ||||||
| Total restructured accruing loans | — | — | ||||||
| Total nonperforming assets and restructured accruing loans | $ | 62,886 | $ | 8,767 | ||||
| Nonperforming loans to total loans | 1.58 | % | 0.32 | % | ||||
| Nonperforming assets to total assets | 1.20 | % | 0.22 | % | ||||
| ACL on loans to nonperforming loans | 95 | % | 410 | % |
56
Table of Contents
The allowance for credit losses to nonperforming loans ratio decreased 315 basis points from December 31, 2023. The decrease was primarily the result of an increase in nonperforming loans for the year ended December 31, 2024. The increase in nonperforming loans was primarily driven by one construction, land and development loan of $25.0 million moving to nonaccrual status in the second quarter of 2024. During the third and fourth quarters of 2024, management elected to make protective advances totaling $5.4 million in order for construction to continue on the project. Management is actively working with the borrower on strategies to complete construction, preserve value, and support repayment of the loan. One large RRE relationship and one CRE non-owner occupied loan moving to nonaccrual status during the third quarter of 2024 also contributed $13.6 million to the increase. A further $1.5 million of the increase in the fourth quarter of 2024 was driven by loans acquired from HMNF. Nonperforming assets included one loan over 90 days past due and still on accrual. This loan was renewed subsequent to year end.
Interest income lost on nonaccrual loans approximated $4.8 million and $0.5 million for the years ended December 31, 2024 and 2023, respectively. There was no interest income included in net income related to nonaccrual loans for the years ended December 31, 2024 and 2023.
Allowance for Credit Losses
The ACL on loans is maintained at a level management believes is sufficient to absorb expected losses in the loan portfolio over the remaining estimated life of loans in the portfolio. Under the CECL accounting standard, the ACL is a valuation estimated at each balance sheet date and deducted from the amortized cost basis or unpaid principal balance of loans held for investment to present the net amount expected to be collected. These evaluations are inherently subjective as they require management to make material estimates, all of which may be susceptible to significant change. The allowance is increased by provisions charged to expense and decreased by actual charge-offs, net of recoveries.
Management estimates the ACL using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable supportable forecasts. Historical loss experience provides the basis for estimation of expected credit losses. Adjustments to historical loss information are made for differences in the current loan-specific risk characteristics such as different underwriting standards, portfolio mix, delinquency level, or life of the loan, as well as changes in environmental conditions, levels of economic activity, unemployment rates, property values and other relevant factors. The calculation also contemplates that the Company may not be able to make or obtain such forecasts for the entire life of the financial assets and requires a reversion to historical loss information.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. The ACL on individually evaluated loans is recognized on the basis of the present value of expected future cash flows discounted at the effective interest rate, the fair value of collateral adjusted of estimated costs to sell, or observable market price as of the relevant date, except for PCD loans in which the ACL is calculated against the unpaid principal balance.
The ACL on loans was $59.9 million at December 31, 2024, compared to $35.8 million at December 31, 2023. The $24.1 million increase in the ACL was primarily due to the acquisition of HMNF, which resulted in an additional ACL on PCD acquired loans of $10.2 million and a day one provision for credit losses on non-PCD acquired loans of $7.3 million.
The following table presents information concerning the components of the ACL for the periods presented:
| Year ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2024 | 2023 | ||||||
| ACL on loans at the beginning of the period | $ | 35,843 | $ | 31,146 | ||||
| Adoption of ASC 326 | — | 3,857 | ||||||
| ACL on PCD acquired loans | 10,151 | — | ||||||
| Non-PCD day 1 provision for loan losses | 7,332 | — | ||||||
| (Credit) provision for loan losses | 10,757 | (225 | ) | |||||
| Net charge-offs (recoveries) (1) | ||||||||
| Commercial and industrial | 3,225 | (723 | ) | |||||
| CRE − Construction, land and development | — | (251 | ) | |||||
| CRE − Multifamily | — | — | ||||||
| CRE − Non-owner occupied | — | — | ||||||
| CRE − Owner occupied | 191 | (44 | ) | |||||
| Agricultural − Land | (20 | ) | (1 | ) | ||||
| Agricultural − Production | 19 | — | ||||||
| RRE − First lien | — | 7 | ||||||
| RRE − Construction | — | — | ||||||
| RRE − HELOC | 19 | (39 | ) | |||||
| RRE − Junior lien | 564 | 27 | ||||||
| Other consumer | 156 | (41 | ) | |||||
| Total net charge-offs (recoveries) | 4,154 | (1,065 | ) | |||||
| ACL on loans at the end of the period | 59,929 | 35,843 | ||||||
| Components of ACL: | ||||||||
| ACL on HTM debt securities | 131 | 213 | ||||||
| ACL on loans | 59,929 | 35,843 | ||||||
| ACL on off-balance sheet credit exposures | 7,534 | 7,401 | ||||||
| ACL at end of the period | 67,594 | 43,457 | ||||||
| Total loans | $ | 3,992,534 | $ | 2,759,583 | ||||
| Average total loans | 3,099,015 | 2,535,073 | ||||||
| ACL on loans to total loans | 1.50 | % | 1.30 | % | ||||
| ACL on loans to nonaccrual loans | 110.10 | % | 416.97 | % | ||||
| ACL on loans to nonperforming loans | 95.30 | % | 410.34 | % | ||||
| Net charge-offs/(recoveries) to average total loans (annualized) | 0.13 | % | (0.04 | )% |
| Column 1 | Column 2 |
|---|---|
| (1) | Additional information related to net charge-offs (recoveries) is presented in the following table for the periods indicated: |
57
Table of Contents
| For the year ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| Net Charge-offs | ||||||||||||||||||||
| Total | Total | Net Charge-offs | Average | (Recoveries) to | ||||||||||||||||
| (dollars in thousands) | Charge-offs | Recoveries | (Recoveries) | Loans | Average Loans | |||||||||||||||
| 2024: | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and industrial | $ | 3,727 | $ | 502 | $ | 3,225 | $ | 588,269 | 0.73 | % | ||||||||||
| Commercial real estate | ||||||||||||||||||||
| Construction, land and development | — | — | — | 172,700 | — | |||||||||||||||
| Multifamily | — | — | — | 274,175 | — | |||||||||||||||
| Non-owner occupied | — | — | — | 718,168 | — | |||||||||||||||
| Owner occupied | 237 | 46 | 191 | 288,114 | 0.09 | |||||||||||||||
| Total commercial real estate | 237 | 46 | 191 | 1,453,157 | 0.02 | |||||||||||||||
| Agricultural | ||||||||||||||||||||
| Land | — | 20 | (20 | ) | 45,729 | (0.06 | ) | |||||||||||||
| Production | 26 | 7 | 19 | 43,361 | 0.06 | |||||||||||||||
| Total agricultural | 26 | 27 | (1 | ) | 89,090 | — | ||||||||||||||
| Total commercial | 3,990 | 575 | 3,415 | 2,130,516 | 0.21 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential real estate | ||||||||||||||||||||
| First lien | — | — | — | 747,874 | — | |||||||||||||||
| Construction | — | — | — | 22,832 | — | |||||||||||||||
| HELOC | 19 | — | 19 | 131,617 | 0.02 | |||||||||||||||
| Junior lien | 638 | 74 | 564 | 38,982 | 1.93 | |||||||||||||||
| Total residential real estate | 657 | 74 | 583 | 941,305 | 0.08 | |||||||||||||||
| Other consumer | 186 | 30 | 156 | 36,252 | 0.57 | |||||||||||||||
| Total consumer | 843 | 104 | 739 | 977,557 | 0.10 | |||||||||||||||
| Total loans | $ | 4,833 | $ | 679 | $ | 4,154 | $ | 3,108,073 | 0.18 | % | ||||||||||
| 2023: | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and industrial | $ | 436 | $ | 1,159 | $ | (723 | ) | $ | 527,795 | (0.18 | )% | |||||||||
| Commercial real estate | ||||||||||||||||||||
| Construction, land and development | — | 251 | (251 | ) | 99,315 | (0.34 | ) | |||||||||||||
| Multifamily | — | — | — | 185,262 | — | |||||||||||||||
| Non-owner occupied | — | — | — | 498,884 | — | |||||||||||||||
| Owner occupied | — | 44 | (44 | ) | 256,690 | (0.02 | ) | |||||||||||||
| Total commercial real estate | — | 295 | (295 | ) | 1,040,151 | (0.04 | ) | |||||||||||||
| Agricultural | ||||||||||||||||||||
| Land | — | 1 | (1 | ) | 39,832 | — | ||||||||||||||
| Production | — | — | — | 30,663 | — | |||||||||||||||
| Total agricultural | — | 1 | (1 | ) | 70,495 | — | ||||||||||||||
| Total commercial | 436 | 1,455 | (1,019 | ) | 1,638,441 | (0.08 | ) | |||||||||||||
| Consumer | ||||||||||||||||||||
| Residential real estate | ||||||||||||||||||||
| First lien | 9 | 2 | 7 | 673,118 | — | |||||||||||||||
| Construction | — | — | — | 33,508 | — | |||||||||||||||
| HELOC | 40 | 79 | (39 | ) | 118,653 | (0.04 | ) | |||||||||||||
| Junior lien | 77 | 50 | 27 | 35,382 | 0.10 | |||||||||||||||
| Total residential real estate | 126 | 131 | (5 | ) | 860,661 | — | ||||||||||||||
| Other consumer | 51 | 92 | (41 | ) | 35,971 | (0.15 | ) | |||||||||||||
| Total consumer | 177 | 223 | (46 | ) | 896,632 | (0.01 | ) | |||||||||||||
| Total loans | $ | 613 | $ | 1,678 | $ | (1,065 | ) | $ | 2,535,073 | (0.06 | )% |
58
Table of Contents
The following table presents the allocation of the ACL as of the dates presented:
| December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percentage | Percentage | |||||||||||||||
| Allocated | of loans to | Allocated | of loans to | |||||||||||||
| (dollars in thousands) | Allowance | total loans | Allowance | total loans | ||||||||||||
| Commercial and industrial | $ | 8,170 | 16.7 | % | $ | 9,705 | 20.4 | % | ||||||||
| CRE − Construction, land and development | 16,277 | 7.4 | 6,135 | 4.5 | ||||||||||||
| CRE − Multifamily | 4,716 | 9.1 | 1,776 | 8.9 | ||||||||||||
| CRE − Non-owner occupied | 16,513 | 24.2 | 7,726 | 20.5 | ||||||||||||
| CRE − Owner occupied | 3,226 | 9.3 | 2,449 | 9.8 | ||||||||||||
| Agricultural − Land | 597 | 1.5 | 96 | 1.5 | ||||||||||||
| Agricultural − Production | 631 | 1.6 | 84 | 1.3 | ||||||||||||
| RRE − First lien | 6,921 | 23.1 | 6,087 | 25.3 | ||||||||||||
| RRE − Construction | 357 | 0.8 | 485 | 1.1 | ||||||||||||
| RRE − HELOC | 1,339 | 4.1 | 835 | 4.3 | ||||||||||||
| RRE − Junior lien | 742 | 1.1 | 264 | 1.3 | ||||||||||||
| Other consumer | 440 | 1.1 | 201 | 1.1 | ||||||||||||
| Total loans | $ | 59,929 | 100.0 | % | $ | 35,843 | 100.0 | % |
In the ordinary course of business, the Company enters into commitments to extend credit, including commitments under credit arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded. A reserve for unfunded commitments is established using historical loss data and utilization assumptions. This reserve is located under accrued expenses and other liabilities on the Consolidated Balance Sheets. The expense for provision for unfunded commitments was $0.1 million and $2.2 million for the years ended years ended December 31, 2024 and 2023, respectively.
Deposits
Deposit inflows and outflows are influenced by prevailing market interest rates, competition, local and economic conditions, and fluctuations in the Company’s customers’ own liquidity needs and may also be influenced by recent developments in the financial services industry, including the large-scale deposit withdrawals over a short period of time that resulted in recent bank failures.
Total deposits were $4.4 billion as of December 31, 2024, an increase of $1.3 billion, or 41.4%, from December 31, 2023. Interest-bearing deposits increased $1.1 billion while noninterest-bearing deposits increased $175.4 million. The increase in interest-bearing deposits consisted of increases of $432.6 million in money market and savings, $379.5 million in interest-bearing demand deposits, and $295.4 million in time deposits. The increase in total deposits was primarily driven by the recent acquisition of HMNF, expanded and new commercial deposit relationships, and synergistic deposit growth.
Interest-bearing deposit costs were 3.21% and 2.44% for the years ended December 31, 2024 and 2023, respectively. The increase in interest-bearing deposit costs was the result of a rising interest rate environment and a highly competitive deposit environment.
The Company competes for local deposits by offering products with competitive rates and rely on the deposit portfolio to fund loans and other asset growth. Management understands the importance of core deposits as a stable source of funding and may periodically implement various deposit promotion strategies to encourage core deposit growth. For periods of rising interest rates, management has modeled the aggregate yields for non-maturity deposits and time deposits to increase at a slower pace than the increase in underlying market rates. The mix of average deposits has been changing throughout the last several years. The weightings of core funds (noninterest checking, interest checking, savings, and money market accounts) and time deposits’ have increased. The Company is focused on expanding core account relationships and customers’ preference for unrestricted accounts in the low interest rate environment. The weighting of time deposits increased as clients are looking for higher yielding alternative investments with increased short-term rates.
The following table presents the composition of the Company’s deposit portfolio by category for the periods indicated:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | Change | ||||||||||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Amount | Percent | ||||||||||||||||||
| Noninterest-bearing demand | $ | 903,466 | 20.6 | % | $ | 728,082 | 23.5 | % | $ | 175,384 | 24.1 | % | ||||||||||||
| Interest-bearing demand | 1,220,173 | 27.9 | 840,711 | 27.2 | 379,462 | 45.1 | ||||||||||||||||||
| Money market and savings (1) | 1,547,806 | 35.4 | 1,115,256 | 36.0 | 432,550 | 38.8 | ||||||||||||||||||
| Time deposits | 706,965 | 16.1 | 411,562 | 13.3 | 295,403 | 71.8 | ||||||||||||||||||
| Total deposits | $ | 4,378,410 | 100.0 | % | $ | 3,095,611 | 100.0 | % | $ | 1,282,799 | 41.4 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Money market and savings deposits include health savings account deposits of $190.3 million and $176.7 million as of December 31, 2024 and 2023, respectively. |
The following table presents the average balances and rates of the Company’s deposit portfolio by category for the periods indicated:
| Year ended | Year ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||||||||||||
| Average | Average | Average | Average | |||||||||||||
| (dollars in thousands) | Balance | Rate | Balance | Rate | ||||||||||||
| Noninterest-bearing demand | $ | 704,463 | — | % | $ | 737,365 | — | % | ||||||||
| Interest-bearing demand | 1,010,888 | 2.12 | % | 768,238 | 1.29 | % | ||||||||||
| Money market and savings | 1,250,939 | 3.60 | % | 1,118,815 | 2.92 | % | ||||||||||
| Time deposits | 518,826 | 4.39 | % | 303,746 | 3.58 | % | ||||||||||
| Total deposits | $ | 3,485,116 | 2.56 | % | $ | 2,928,164 | 1.82 | % |
59
Table of Contents
The following table presents the composition of the Company's deposit portfolio by client segment for the periods indicated:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | Change | ||||||||||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Amount | Percent | ||||||||||||||||||
| Commercial | $ | 1,647,131 | 37.7 | % | $ | 1,128,152 | 36.4 | % | $ | 518,979 | 46.0 | % | ||||||||||||
| Consumer | 1,556,522 | 35.5 | 921,650 | 29.8 | 634,872 | 68.9 | ||||||||||||||||||
| Public (1) | 201,197 | 4.6 | 194,265 | 6.3 | 6,932 | 3.6 | ||||||||||||||||||
| Synergistic (2) | ||||||||||||||||||||||||
| Retirement and benefit services (3) | 683,149 | 15.6 | 598,160 | 19.3 | 84,989 | 14.2 | ||||||||||||||||||
| Wealth (4) | 290,411 | 6.6 | 253,384 | 8.2 | 37,027 | 14.6 | ||||||||||||||||||
| Total synergistic | 973,560 | 22.2 | 851,544 | 27.5 | 122,016 | 29 | ||||||||||||||||||
| Total deposits | $ | 4,378,410 | 100.0 | % | $ | 3,095,611 | 100.0 | % | $ | 1,282,799 | 41.4 | % |
| (1) | Public deposits primarily represent municipalities, school districts, and other governmental entities that receive public funding. |
|---|---|
| (2) | Synergistic deposits represent the on-balance money market balances that retirement and benefit services and wealth clients hold in proprietary money market products. |
| (3) | $361.3 million and $288.9 million of retirement and benefit services synergistic deposits were indexed as of December 31, 2024 and 2023, respectively. |
| (4) | $290.4 million and $253.4 million of wealth synergistic deposits were indexed as of December 31, 2024 and 2023, respectively. |
The following table presents the contractual maturity of time deposits, including certificate of deposits and IRA deposits of $250 thousand and over, that were outstanding as of the date presented:
| December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2024 | ||
| Maturing in: | |||
| 3 months or less | $ | 130,437 | |
| 3 months to 6 months | 54,617 | ||
| 6 months to 1 year | 48,347 | ||
| 1 year or greater | 14,662 | ||
| Total | $ | 248,063 |
The Company’s total uninsured deposits, which are amounts of deposit accounts that exceed the FDIC insurance limit, currently $250,000, were approximately $1.5 billion and $1.1 billion at December 31, 2024 and 2023, respectively. These amounts were estimated based on the same methodologies and assumptions used for regulatory reporting purposes.
Borrowings and Subordinated Debt
The Company utilizes both short term and long term borrowings as part of its asset/liability management and funding strategies. Short term borrowings consist of FHLB advances and federal funds purchased. The Company had $239.0 million and $314.2 million in short term borrowings outstanding at December 31, 2024 and 2023, respectively.
FHLB advances were secured by specific investment securities and real estate loans with a carrying amount of approximately $2.4 billion and $1.7 billion at December 31, 2024 and 2023, respectively.
Long-term debt is utilized to fund longer term assets and as a source of regulatory capital. At December 31, 2024, the Company had a $50.0 million outstanding 3.50% Fixed Rate Subordinated Note due 2031 (the “Subordinated Note”). The Subordinated Note currently bears interest at a fixed rate of 3.50% per year, payable annually through March 31, 2026. At the fifth anniversary of the issuance date of the Subordinated Note, on March 30, 2026, the interest rate will reset to a fixed interest rate equal to the FHLB rate, plus 2.0%, with a minimum annual fixed rate of not less than 3.5%. The Subordinated Note matures on March 30, 2031, and the Company has the option to redeem or prepay any or all of the Subordinated Note without premium or penalty any time after March 31, 2026, or at any time in the event of certain changes that affect the deductibility of interest for tax purposes or the treatment of the notes as Tier 2 Capital.
Junior subordinated debentures issued to capital trusts that issued trust preferred securities were $9.1 million as of December 31, 2024, compared to $9.0 million as of December 31, 2023. The increase was due to purchase accounting amortization on the junior subordinated notes assumed in the Beacon Bank acquisition in 2016. See Note 14 (Long-Term Debt) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Selected financial information pertaining to the components of the Company’s borrowings and subordinated debt as of the dates indicated is as follows:
| December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent of | Percent of | |||||||||||||||
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | ||||||||||||
| Fed funds purchased | $ | 38,960 | 13.1 | % | $ | 114,170 | 30.6 | % | ||||||||
| FHLB Short-term advances | 200,000 | 67.1 | 200,000 | 53.6 | ||||||||||||
| Subordinated notes | 50,000 | 16.8 | 50,000 | 13.4 | ||||||||||||
| Junior subordinated debentures | 9,069 | 3.0 | 8,956 | 2.4 | ||||||||||||
| Total borrowed funds | $ | 298,029 | 100.0 | % | $ | 373,126 | 100.0 | % |
60
Table of Contents
Capital Resources
The following table summarizes the changes in the Company’s stockholders’ equity for the periods indicated:
| For the years ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | ||||||
| Beginning balance | $ | 369,127 | $ | 356,872 | ||||
| Cumulative effect of change in accounting principles, net of tax | — | (4,452 | ) | |||||
| Net income | 17,780 | 11,696 | ||||||
| Other comprehensive income (loss) | 289 | 24,986 | ||||||
| Common stock repurchased | (276 | ) | (6,638 | ) | ||||
| Common stock issued | 123,602 | — | ||||||
| Common stock dividends | (16,762 | ) | (14,965 | ) | ||||
| Stock‑based compensation expense | 1,650 | 1,628 | ||||||
| Ending balance | $ | 495,410 | $ | 369,127 |
Total stockholders’ equity was $495.4 million at December 31, 2024, an increase of $126.3 million, or 34.2%, compared to $369.1 million at December 31, 2023. The increase was primarily driven by the issuance of common stock in connection with the acquisition of HMNF.
The Company strives to maintain an adequate capital base to support its activities in a safe and sound manner while at the same time attempting to maximize stockholder value. Capital adequacy is assessed against the risk inherent in the Company’s balance sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss.
The Company is subject to various regulatory capital requirements both at the Company and the Bank level. Failure to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital guidelines must be met that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting policies. The Company has consistently maintained regulatory capital ratios at or above the well capitalized standards.
At December 31, 2024 and 2023, the Company met all capital adequacy requirements to which the Company was subject.
The table below sets forth the capital ratios for the Company and the Bank as of the dates indicated. See Note 26 (Regulatory Matters) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional disclosures.
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| Capital Ratios | 2024 | 2023 | ||||||
| Alerus Financial Corporation Consolidated | ||||||||
| Common equity tier 1 capital to risk weighted assets | 9.91 | % | 11.82 | % | ||||
| Tier 1 capital to risk weighted assets | 10.12 | % | 12.10 | % | ||||
| Total capital to risk weighted assets | 12.49 | % | 14.76 | % | ||||
| Tier 1 capital to average assets | 8.65 | % | 10.57 | % | ||||
| Tangible common equity to tangible assets (1) | 7.13 | % | 7.94 | % | ||||
| Alerus Financial, National Association | ||||||||
| Common equity tier 1 capital to risk weighted assets | 10.18 | % | 11.40 | % | ||||
| Tier 1 capital to risk weighted assets | 10.18 | % | 11.40 | % | ||||
| Total capital to risk weighted assets | 11.43 | % | 12.51 | % | ||||
| Tier 1 capital to average assets | 8.69 | % | 9.92 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
Contractual Obligations and Off-Balance Sheet Arrangements
Off Balance Sheet Arrangements
In the normal course of business, the Company enters into various transactions to meet the financing needs of clients, which, in accordance with GAAP, are not included in the consolidated balance sheets. These transactions include commitments to extend credit, standby letters of credit, and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Most of these commitments are expected to expire without being drawn upon. All off-balance sheet commitments are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.
The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and commercial letters of credit is represented by the contractual or notional amount of those instruments. The Company decreased its exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. The Company assesses the credit risk associated with certain commitments to extend credit and establishes a liability for probable credit losses.
Further information related to financial instruments can be found in Note 15 (Commitments and Contingencies) to the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
61
Table of Contents
Liquidity
Liquidity management is the process by which the Company manages the flow of funds necessary to meet its financial commitments on a timely basis and at a reasonable cost and to take advantage of earnings enhancement opportunities. These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of the Company’s operations, and capital expenditures. Liquidity is monitored and closely managed by the Company’s asset and liability committee (“ALCO”), a group of senior officers from the finance, enterprise risk management, deposit, investment, treasury, and lending areas. It is ALCO’s responsibility to ensure the Company has the necessary level of funds available for normal operations as well as maintain a contingency funding policy to ensure that potential liquidity stress events are planned for, quickly identified, and management has plans in place to respond. ALCO has created policies which establish limits and require measurements to monitor liquidity trends, including modeling and management reporting that identifies the amounts and costs of all available funding sources.
As of December 31, 2024, the Company had on balance sheet liquidity of $579.0 million, compared to $668.2 million as of December 31, 2023. On balance sheet liquidity includes cash and cash equivalents, federal funds sold, unencumbered securities available-for-sale and over collateralized securities pledging positions available-for-sale.
As of December 31, 2024, the Company had off balance sheet liquidity of $2.3 billion, compared to $1.6 billion as of December 31, 2023. Off balance sheet liquidity includes FHLB borrowing capacity, federal fund lines, and brokered deposit capacity.
The Bank is a member of the FHLB, which provides short and long term funding to its members through advances collateralized by real estate related assets and other select collateral, most typically in the form of debt securities. The actual borrowing capacity is contingent on the amount of collateral available to be pledged to the FHLB. As of December 31, 2024, the Company had $2.4 billion of collateral pledged to the FHLB. Based on this collateral the Company is eligible to borrow up to $2.4 billion and had $1.2 billion available capacity as of December 31, 2024. In addition, the Company can borrow up to $92.0 million through unsecured lines of credit the Company has established with four other banks.
In addition, because the Bank is “well capitalized,” it can accept brokered deposits up to 20.0% of total assets based on current policy limits. Management believed that the Company had adequate resources to fund all of its commitments as of December 31, 2024 and December 31, 2023.
The Company’s primary sources of liquidity include liquid assets, as well as unencumbered securities that can be used to collateralize additional funding. At December 31, 2024, the Company had $61.2 million of cash and cash equivalents of which $19.7 million were interest-bearing deposits held at the Federal Reserve, FHLB and other correspondent banks.
Though remote, the possibility of a funding crisis exists at all financial institutions. Accordingly, management has addressed this issue by formulating a liquidity contingency plan, which has been reviewed and approved by both the Bank’s Board of Directors and the ALCO. The plan addresses the actions that the Company would take in response to both a short-term and long-term funding crisis.
A short term funding crisis would most likely result from a shock to the financial system, either internal or external, which disrupts orderly short term funding operations. Such a crisis would likely be temporary in nature and would not involve a change in credit ratings. A long term funding crisis would most likely be the result of both external and internal factors and would most likely result in drastic credit deterioration. Management believes that both potential circumstances have been fully addressed through detailed action plans and the establishment of trigger points for monitoring such events.
Recent Developments
Stockholder Dividend
On February 26, 2025, the Board declared a quarterly cash dividend of $0.20 per common share. This dividend is payable on April 11, 2025, to stockholders of record on March 14, 2025.
FY 2023 10-K MD&A
SEC filing source: 0001558370-24-002829.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the “Selected Financial Data” and the Company’s audited consolidated financial statements and related notes included elsewhere in this report. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Certain risks, uncertainties and other factors, including but not limited to those set forth under “Cautionary Note Regarding Forward-Looking Statements,” “Risk Factors” and elsewhere in this report, may cause actual results to differ materially from those projected in the forward-looking statements. The Company assumes no obligation to update any of these forward-looking statements.
Overview
The Company is a diversified financial services company headquartered in Grand Forks, North Dakota. Through the Company’s subsidiary, Alerus Financial, National Association, the Company provides innovative and comprehensive financial solutions to businesses and consumers through four distinct business lines—banking, retirement
63
Table of Contents
and benefit services, wealth management and mortgage. These solutions are delivered through a relationship oriented primary point of contact along with responsive and client friendly technology.
The Company’s primary banking market areas are the states of North Dakota, Minnesota, specifically, the Twin Cities MSA, and Arizona, specifically, the Phoenix MSA. In addition to the Company’s offices located in the Company’s banking markets, its retirement and benefit services business administers plans in all 50 states through offices located in Michigan, Minnesota and Colorado.
The Company’s business model produces strong financial performance and a diversified revenue stream, which has helped the Company establish a brand and culture yielding both a loyal client base and passionate and dedicated employees. The Company believes its client first and advice based philosophy, diversified business model and history of high performance and growth distinguishes the Company from other financial service providers. The Company generates a majority of its overall revenue from noninterest income, which is driven primarily by the Company’s retirement and benefit services, wealth management and mortgage business lines.
As of December 31, 2023, the Company had $3.9 billion of total assets, $2.8 billion of total loans, $3.1 billion of total deposits, $369.1 million of stockholders’ equity, $36.7 billion of AUA/AUM in the Company’s retirement and benefit services segment, and $4.0 billion of AUA/AUM in the Company’s wealth management segment. For the year ended December 31, 2023, the Company had $364.1 million of mortgage originations.
Net Interest Income
Net interest income represents interest income less interest expense. The Company generates interest income on interest-earning assets, primarily loans and available-for-sale securities. The Company incurs interest expense on interest-bearing liabilities, primarily interest-bearing deposits and borrowings. To evaluate net interest income, the Company measures and monitors: (i) yields on loans, available-for-sale securities and other interest-earning assets; (ii) the costs of deposits and other funding sources; (iii) the rates incurred on borrowings and other interest-bearing liabilities; and (iv) the regulatory risk weighting associated with the assets. Interest income is primarily impacted by loan growth and loan repayments, along with changes in interest rates on the loans. Interest expense is primarily impacted by changes in deposit balances along with the volume and type of interest-bearing liabilities. Net interest income is primarily impacted by changes in market interest rates, the slope of the yield curve, and interest the Company earns on interest-earning assets or pay on interest-bearing liabilities.
Noninterest Income
Noninterest income primarily consists of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Company’s retirement and benefit services business, which includes retirement plan administration, retirement plan investment advisory, HSA, ESOP administration and recordkeeping, and other benefit services, is the Company’s largest source of noninterest income. Over half of the Company’s retirement and benefit services fees are transaction or participant-based fees and are impacted by the number of plans and participants. The remainder of noninterest income is based on the market value of the related AUA and AUM and impacted by the level of contributions, withdrawals, new business, lost business and fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Wealth management includes personal trust, investment and brokerage services. The Company earns trust, investment, and IRA fees from managing assets, including corporate trusts, personal trusts, and separately managed accounts. Trust and investment management fees are primarily based on a tiered scale relative to the market value of the AUM. Trust and investment management fees are primarily impacted by rates charged and increases and decreases in AUM. AUM is primarily impacted by opening and closing of client advisory and trust accounts, contributions and withdrawals, and the fluctuation in market values. |
64
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Mortgage noninterest income consists of gains on originating and selling mortgages and origination fees. Mortgage gains are primarily impacted by the level of originations, amount of loans sold, the type of loans sold and market conditions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Service charges on deposit accounts are comprised of income generated through deposit account related service charges such as: electronic transfer fees, treasury management fees, bill pay fees, and other banking fees. Banking fees are primarily impacted by the level of business activities and cash movement activities of the Company’s clients. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net gains (losses) on investment securities consists of the realized gains or losses related to the sale of available-for-sale investment securities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other noninterest income consists of debit card interchange income, income earned on the growth of the cash surrender value of life insurance policies the Company holds on to certain key employees, loan servicing income net of the related amortization, and any other income which does not fit within one of the specific noninterest income lines described above. Other noninterest income is generally impacted by business activities and level of transactions. |
Noninterest Expense
Noninterest expense is comprised primarily of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Compensation and employee taxes and benefits—include all forms of personnel related expenses including salary, commissions, incentive compensation, payroll related taxes, stock-based compensation, benefit plans, health insurance, 401(k) plan match costs, ESOP and other benefit related expenses. Compensation and employee benefit costs are primarily impacted by changes in headcount and fluctuations in benefits costs. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Occupancy and equipment—costs related to owning and leasing the Company’s office space, depreciation charges for the furniture, fixtures and equipment, amortization of leasehold improvements, utilities and other occupancy related expenses. Occupancy and equipment costs are primarily impacted by the number and size of the locations the Company occupies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Business services, software and technology—costs related to contracts with core system and third-party data processing providers, software and information technology services to support office activities and internal networks. The Company believes its technology spending enhances the efficiency of the Company’s employees and enables the Company to provide outstanding service to its clients. Technology and information system costs are primarily impacted by the number of locations the Company occupies, the number of employees, clients and volume of transactions the Company has and the level of service the Company requires from its third party technology vendors. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Intangible amortization expense is the result of acquisitions of fee income and banking companies. Identified intangible assets with definite lives consist of client relationship intangibles and are amortized on a straight-line basis over the period representing the estimated remaining lives of the assets. The amount of expense is impacted by the timing of acquisitions and the estimated remaining lives of the assets. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Professional fees and assessments—costs related to legal, accounting, tax, consulting, personnel recruiting, directors fees, insurance and other outsourcing arrangements. Professional services costs are primarily impacted by corporate activities requiring specialized services. FDIC insurance expense is also included in this line and represents the assessments that the Company pays to the FDIC for deposit insurance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other operational expenses—includes costs related to marketing, donations, promotions, and expenses associated with office supplies, postage, travel expenses, meals and entertainment, dues and memberships, |
65
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| costs to maintain or prepare other real estate owned, or OREO, for sale, and other general corporate expenses that do not fit within one of the specific noninterest expense lines described above. Other operational expenses are generally impacted by the Company’s business activities and needs. |
Operating Segments
The Company measures the overall profitability of business operations based on income before income tax. The Company allocates costs to its segments, which consist primarily of compensation and overhead expense directly attributable to the products and services within banking, retirement and benefit services, wealth management, and mortgage. The Company measures the profitability of each segment based on the direct and indirect allocations of expense as it believes it better approximates the contribution generated by the Company’s reportable operating segments. All indirect overhead allocations to each segment are determined by management based on an annual review of department expenses. Income tax expense is allocated to corporate administration. A description of each segment is provided in Note 22 (Segment Reporting) of the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Critical Accounting Policies
As a result of the complex and dynamic nature of the Company’s business, management must exercise judgment in selecting and applying the most appropriate accounting policies for its various areas of operations. The policy decision process not only ensures compliance with current GAAP, but also reflects management’s discretion with regard to choosing the most suitable methodology for reporting the Company’s financial performance. It is management’s opinion that the accounting estimates covering certain aspects of the business have more significance than others due to the relative importance of those areas to overall performance, or the level of subjectivity in the selection process. These estimates affect the reported amounts of assets and liabilities as well as disclosures of revenues and expenses during the reporting period. Actual results could differ from these estimates. The most critical of the accounting policies is discussed below.
Allowance for credit losses (“ACL”)— In 2023, the Company adopted the new accounting standard for credit losses, ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, as amended (“ASU 2016-13”). This new accounting standard, commonly referred to as “CECL,” significantly changed the Company’s methodology for accounting for reserves on loans, unfunded off balance sheet credit exposures, including certain unfunded loan commitments and standby guarantees, as well as introduced the consideration for an allowance on HTM investment securities. ASU 2016-13 replaced the “incurred loss” methodology used prior to 2023 to establish an allowance on loans and off-balance sheet credit exposures, with an “expected loss” approach. Under CECL, the ACL at each reporting period serves as our best estimate of projected credit losses over the contractual life of certain assets, adjusted for expected prepayments, given an expectation of economic conditions and forecasts as of the valuation date.
The recorded ACL on loans and HTM investment securities is determined based on the amortized cost basis of the assets and may be determined at various levels, including homogeneous loan pools, individual credits with unique risk factors, and homogenous HTM investment securities pools, by credit rating. Since adoption of CECL in 2023, the Company has used a discounted cash flow approach to calculate the ACL for each loan segment. Within the discounted cash flow model, a probability of default (“PD”) and loss given default (“LGD”) assumption is applied to calculate the expected loss for each loan segment. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. PD and LGD data is derived using a combination of external data and internal historical default and loss experience.
CECL may create more volatility in our ACL, particularly our ACL on loans and ACL on off balance sheet credit exposures. Under CECL, our ACL may increase or decrease period to period based on many factors, including, but not limited to: macroeconomic forecasts and conditions; a change in the prepayment speed assumption; an increase or decrease in loan balances, including changes to the Company’s loan portfolio mix; credit quality of the loan portfolio; and various qualitative factors outlined in ASU 2016-13.
66
Table of Contents
ASU 2016-13 also changed the Company’s methodology and accounting for credit losses within the investment portfolio designated as AFS. To the extent the fair value of a security designated as AFS is less than its amortized cost and the Company either intends to sell the security or it is more-likely-than-not the Company will be required to sell the security before recovery of its amortized cost basis, then the investment is permanently impaired and the amortized cost basis is written down to fair value and a corresponding impairment charge is recorded within the consolidated statements of income. If neither of the above is true, but the fair value of the investment is below its amortized cost basis at the reporting date, then an allowance is established on the AFS investment for the portion of the impairment that is due to credit reasons (e.g. credit rating downgrades, past due receivables, and/or other macro- or micro-adverse trends). The allowance established on an AFS investment due to credit losses is limited to the amount the fair value of the investment is below its amortized cost basis as of the reporting date. If the fair value of the investment is below its amortized cost basis for non-credit-related reasons (e.g. interest rate environment), then the impairment continues to be recognized within stockholders' equity through AOCI.
ACL on Loans. The Company considers the ACL on loans to be a critical accounting policy given the uncertainty in evaluating the allowance required to cover management’s estimate of all expected credit losses over the expected contractual life of the loans in its portfolio. Determining the appropriateness of the allowance is a key management function that requires significant judgment and estimate by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the current loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance in future periods. While the Company’s current evaluation indicates that the ACL on loans at December 31, 2023 and 2022 was appropriate, the allowance may need to be increased under adversely different conditions or assumptions.
The significant key assumptions used with the ACL on loans calculation at December 31, 2023 using the CECL methodology, included:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Macroeconomic factors (loss drivers): Macroeconomic factors are used within our discounted cash flow model to forecast the PD over the forecast period. As macroeconomic factors condition worsen, the PD increases, and the corresponding LGD increases, resulting in an increase in the ACL on loans. The Company utilizes National unemployment, changes in National GDP, and changes in National Housing Price Index in estimation of the ACL on loans. Macroeconomic factors used in the calculation of the ACL on loans may change from time to time and in times of greater uncertainty. The Company may consider a range of possible forecasts and evaluate the probability of each scenario. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Forecast Period and Reversion speed: ASU 2016-13 requires a company to use a reasonable and supportable forecast period in developing the ACL, which represents the time period that management believes it can reasonably forecast the identified loss drivers. Generally, the forecast period management believes to be reasonable and supportable is set annually and validated through an assessment of economic leading indicators. In periods of greater volatility and uncertainty, such as that seen across the global markets and economies, including the U.S., the Company may elect to use a shorter forecast period, whereas when markets, economies and various other factors are considered more stable and certain, the Company may elect to use a longer forecast period. Generally, the Company expects its forecast period to range from one to two years. Once the reasonable and supportable forecast period is determined, ASU 2016-13 requires a company to revert its loss expectations to the long-run historical mean for the remainder of the contract life of the asset, adjusted for prepayments. In determining the length of time over which the reversion will take place (i.e. “reversion speed”), the Company considers such factors such as, but not limited to, historical loan loss experience over previous economic cycles, as well as where the Company believes it is within the current economic cycle. At December 31, 2023, the Company used a one-year forecast period and one-year reversion period for each loan segment to measure the ACL on loans. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Prepayment speeds: Prepayment speeds are determined for each loan segment utilizing the Company’s own historical loan data, as well as consideration of current environmental factors. The prepayment speed assumption is utilized with the discounted cash flow model (i.e. the CECL model) to forecast expected cash flows over the contractual life of the loan, adjusted for expected prepayments. A higher prepayment speed assumption will drive a lower ACL, and vice versa. |
67
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Qualitative factors: ASU 2016-13 requires companies to consider various qualitative factors that may impact expected credit losses. The Company continues to consider qualitative factors in determining and arriving at our ACL on loans each reporting period. |
As of December 31, 2023, the recorded ACL on loans was $35.8 million and represented the Company’s best estimate of expected credit losses within the loan portfolio. However, the Company may adjust its assumptions to account for differences between expected and actual losses each period. A future change of the Company’s assumptions will likely alter the level of allowance required and may have a material impact on future results of operations and financial condition. The ACL is reviewed periodically within a calendar quarter to assess trends in the aforementioned key assumptions, as well as asset quality within the loan portfolio, and the Company considers the impact of these trends on the ACL and the Company's financial condition, if any. The ACL on loans is reviewed and approved on a quarterly basis by the ACL Governance Committee, and later reviewed and ratified by the Bank's Board of Directors.
Refer to “—Results of Operations—Provision for Credit Losses,” “—Financial Condition—Asset Quality,” and Note 6 of the consolidated financial statements for further discussion.
ACL on Off Balance Sheet Credit Exposures. The Company considers the ACL on off balance sheet credit exposures to be a critical accounting policy given the uncertainty in evaluating the level of the allowance required to cover management’s estimate of all expected credit losses on expected future loan fundings of, primarily, unfunded loan commitments for those that are not unconditionally cancellable by the Company. The expected credit loss factor calculated for each loan segment using the ACL on loans methodology described above, as well as within Note 1 of the consolidated financial statements, is used to calculate the ACL on off balance sheet credit exposures for each applicable loan segment, and, thus, are subject to the same level of estimation risk and volatility previously described. In addition, one other key assumption is used to derive the allowance on off balance sheet credit exposures and that is the expected funding rate. The expected funding rate is derived using historical loan level data for credit line usage, and is applied to total off balance sheet credit exposures at each reporting date, excluding any that are unconditionally cancellable by the Company, to determine the expected funding amount. As unfunded loan commitments are funded, the allowance migrates from that provided for off balance sheet credit exposures to the ACL on loans. If the expected funding rate or any other key assumption used is not reasonable, then this could have an adverse impact on the total ACL upon funding.
As of December 31, 2023, the recorded ACL on off balance sheet credit exposures was $7.4 million and presented within accrued interest and other liabilities on the consolidated balance sheet. Increases (decreases) to the allowance are presented within provision (credit) for credit losses on the consolidated statements of income. The allowance at December 31, 2023, represented the Company’s best estimate, however, it may adjust assumptions to account for differences between expected and actual losses from period to period. A future change to the Company’s assumptions will likely alter the level of allowance required and may have a material impact on future results of operations and financial condition.
Refer to “—Results of Operations—Provision for Credit Losses,” “—Financial Condition—Asset Quality,” and Note 6 of the consolidated financial statements for further discussion.
ACL for HTM Debt Securities. The estimate of expected credit losses on the Company’s HTM investment portfolio utilizes external PD and LGD data by credit rating to determine a loss rate. Management may exercise discretion to make adjustments based on various environmental factors.
At December 31, 2023, the Company held securities in its HTM portfolio with an amortized cost basis of $299.7 million that primarily consisted of MBS and CMO debt securities issued, municipal bonds or guaranteed by U.S. government-sponsored agencies. Under ASU 2016-13 the Company has the ability to exclude certain securities when the historical credit loss information, adjusted for current conditions and forecasts, resulting in zero risk of nonpayment of the amortized cost basis of the security. Management has evaluated and determined zero risk of nonpayment on all securities guaranteed by the U.S government agencies. At December 31, 2023, the Company recorded an ACL on HTM debt securities of $213 thousand.
68
Table of Contents
Refer to “—Financial Condition—Investments” and Note 5 of the consolidated financial statements for further discussion.
ACL on AFS Debt Securities. The Company considers the ACL on AFS debt securities to be a critical accounting policy given the size of the investment portfolio and level of estimation used to determine the allowance, as appropriate. As of December 31, 2023, the Company's AFS portfolio was entirely made up of assets that are fair valued using level 2 valuation techniques in accordance with ASC 820, Fair Value Measurement. The Company engages a third party pricing agency to assist with the valuation of such debt securities and the assets are carried at fair value at each reporting period. An allowance is recorded on an AFS debt security to the extent an event has occurred that suggests receipt of full contractual payments are at risk. When such an event has been identified, a discounted cash flow model is used to determine the expected losses due to credit risk, and an allowance is recorded to reduce the carrying value of the debt security by the calculated expected loss amount, limited to the amount by which the fair value of the debt security is below its amortized cost basis.
As further described within “—Financial Condition—Investments,” the Company's AFS portfolio, as of December 31, 2023, primarily consisted of MBS and CMO debt securities issued or guaranteed by U.S. government-sponsored agencies, and, thus, presenting little to no credit risk. As of December 31, 2023, the Company had not identified indications of credit risk and did not carry any allowance for credit losses on its AFS portfolio, nor did it record any permanent impairments during 2023, 2022 or 2021.
Refer to “—Financial Condition—Investments” and Note 5 of the consolidated financial statements for further discussion.
Intangible assets—As a result of acquisitions, the Company carries goodwill and identifiable intangible assets. Goodwill represents the cost of acquired companies in excess of the fair value of net assets at the acquisition date. Goodwill is evaluated at least annually or when business conditions suggest impairment may have occurred. Should impairment occur, goodwill will be reduced to its revised carrying value through a charge to earnings. Core deposits and other identifiable intangible assets are amortized to expense over their estimated useful lives. The determination of whether or not impairment exists is based upon discounted cash flow modeling techniques that require management to make estimates regarding the amount and timing of expected future cash flows. It also requires them to select a discount rate that reflects the current return requirements of the market in relation to present risk-free interest rates, required equity market premiums, and company-specific performance and risk metrics, all of which are susceptible to change based on changes in economic and market conditions and other factors. Future events or changes in the estimates used to determine the carrying value of goodwill and identifiable intangible assets could have a material impact on our results of operations.
Fair value measurements—Fair value is the price that would be received to sell an asset, or paid to transfer a liability, in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices, or observable market inputs. For financial instruments that are traded actively and have quoted market prices, or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgement may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
Financial assets that are recorded at fair value on a recurring basis include investment securities, available-for-sale and derivative financial instruments. As of December 31, 2023 and 2022, $495.2 million, or 12.7%, and $723.7 million, or 19.1%, respectively, of the Company’s total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities. The fair value of financial assets on a recurring basis are classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2023 and 2022, $9.2 million and $6.3 million of derivative financial instruments, respectively, were classified as Level 2 of the fair value hierarchy, representing less than 1% of the Company’s total liabilities in those years. As of December 31, 2023, the Company had no fair value assets or liabilities classified in Level 3 of the fair value hierarchy.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) of the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
69
Table of Contents
Selected Financial Data
The following consolidated selected financial data is derived from the Company’s audited consolidated financial statements as of and for the three years ended December 31, 2023.
The consolidated selected financial data presented below contains financial measures that are not presented in accordance with accounting principles generally accepted in the United States and have not been audited. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures” below.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | As of and for the year ended December 31, | ||||||||||
| (dollars and shares in thousands, except per share data) | 2023 | | 2022 | | 2021 | |||||||
| Selected Income Statement Data | | | | | | | | | | | | |
| Net interest income | | $ | 87,839 | | | $ | 99,729 | | | $ | 87,099 | |
| Provision for loan losses | | 2,057 | | | — | | | | (3,500) | | ||
| Noninterest income | | 80,229 | | | 111,223 | | | | 147,387 | | ||
| Noninterest expense | | 150,157 | | | 158,770 | | | | 168,909 | | ||
| Income before income taxes | | 15,854 | | | 52,182 | | | | 69,077 | | ||
| Income tax expense | | 4,158 | | | 12,177 | | | | 16,396 | | ||
| Net income | | $ | 11,696 | | | $ | 40,005 | | | $ | 52,681 | |
| Per Common Share Data | | | | | | | | | ||||
| Earnings - basic | | $ | 0.59 | | | $ | 2.12 | | | $ | 3.02 | |
| Earnings - diluted | | $ | 0.58 | | | $ | 2.10 | | | $ | 2.97 | |
| Dividends declared | | $ | 0.75 | | | $ | 0.70 | | | $ | 0.63 | |
| Tangible book value per common share (1) | | $ | 15.46 | | | $ | 14.37 | | | $ | 17.87 | |
| Average shares outstanding - basic | | 19,922 | | | 18,640 | | | 17,189 | | |||
| Average shares outstanding - diluted | | 20,143 | | | 18,884 | | | 17,486 | | |||
| Selected Performance Ratios | | | | | | | | | ||||
| Return on average total assets | | 0.31 | % | | 1.14 | % | | | 1.66 | % | ||
| Return on average common equity | | 3.26 | % | | 11.55 | % | | | 15.22 | % | ||
| Return on average tangible common equity (1) | | 5.37 | % | | 15.09 | % | | | 18.89 | % | ||
| Noninterest income as a % of revenue | | 47.74 | % | | 52.72 | % | | | 62.86 | % | ||
| Net interest margin (taxable-equivalent basis) | | 2.46 | % | | 3.04 | % | | | 2.90 | % | ||
| Efficiency ratio (1) | | 85.85 | % | | 72.86 | % | | | 70.02 | % | ||
| Adjusted efficiency ratio (1) | | | 74.91 | % | | | 72.86 | % | | | 70.06 | % |
| Dividend payout ratio | | | 129.31 | % | | | 33.33 | % | | | 21.21 | % |
| Average equity to average assets | | | 9.39 | % | | | 9.89 | % | | | 10.89 | % |
| Selected Balance Sheet Data - Period Ending | | | | | | | | | | | | |
| Loans | | $ | 2,759,583 | | | $ | 2,443,994 | | | $ | 1,758,020 | |
| Allowance for credit losses | | | (35,843) | | | (31,146) | | | | (31,572) | | |
| Investment securities | | | 786,251 | | | 1,039,226 | | | | 1,205,710 | | |
| Assets | | | 3,907,713 | | | 3,779,637 | | | | 3,392,691 | | |
| Deposits | | | 3,095,611 | | | 2,915,484 | | | | 2,920,551 | | |
| Long-term debt | | | 58,956 | | | 58,843 | | | | 58,933 | | |
| Total stockholders' equity (2) | | | 369,127 | | | 356,872 | | | | 359,403 | | |
| Asset Quality Ratios | | | | | | | | | | | | |
| Net charge-offs/(recoveries) to average loans | | (0.04) | % | | 0.02 | % | | | (0.04) | % | ||
| Nonperforming loans to total loans | | | 0.32 | % | | | 0.16 | % | | | 0.12 | % |
| Nonperforming assets to total assets | | | 0.22 | % | | | 0.10 | % | | | 0.09 | % |
| Allowance for credit losses to total loans | | | 1.30 | % | | | 1.27 | % | | | 1.80 | % |
| Allowance for credit losses to nonperforming loans | | | 410.34 | % | | | 820.93 | % | | | 1,437.05 | % |
| Other Data | | | | | | | | | | | | |
| Retirement and benefit services assets under administration/management | | $ | 36,682,425 | | | $ | 32,122,520 | | | $ | 36,732,938 | |
| Wealth management assets under administration/management | | $ | 4,018,846 | | | $ | 3,582,648 | | | $ | 4,039,931 | |
| Mortgage originations | | $ | 364,114 | | | $ | 812,314 | | | $ | 1,836,064 | |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a Non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
| Column 1 | Column 2 |
|---|---|
| (2) | Includes ESOP-owned shares. |
70
Table of Contents
Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, the Company routinely supplements its evaluation with an analysis of certain non-GAAP financial measures. These non-GAAP financial measures include the ratio of tangible common equity to tangible assets, tangible common equity per share, return on average tangible common equity, net interest margin (tax-equivalent), the efficiency ratio, and the adjusted efficiency ratio. Management uses these non-GAAP financial measures in its analysis of its performance, and believes financial analysts and others frequently use these measures, and other similar measures, to evaluate capital adequacy. Management calculates: (i) tangible common equity as total common stockholders’ equity, less goodwill and other intangible assets; (ii) tangible common equity per share as tangible common equity divided by shares of common stock outstanding; (iii) tangible assets as total assets, less goodwill and other intangible assets; (iv) return on average tangible common equity as net income adjusted for intangible amortization net of tax, divided by average tangible common equity; (v) net interest margin (tax-equivalent) as net interest income plus a tax-equivalent adjustment, divided by average earning assets; (vi) efficiency ratio as noninterest expense less intangible amortization expense, divided by net interest income plus noninterest income plus a tax-equivalent adjustment; and (vii) adjusted efficiency ratio as noninterest expense less intangible amortization expense, divided by net interest income plus noninterest income plus a tax-equivalent adjustment less net gains (losses) on investment securities.
The following tables present these non-GAAP financial measures along with the most directly comparable financial measures calculated in accordance with GAAP for the periods indicated.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | ||||||
| | 2023 | | 2022 | | 2021 | |||||||
| Tangible common equity to tangible assets | | | | | | | | | ||||
| Total common stockholders’ equity | | $ | 369,127 | | | $ | 356,872 | | | $ | 359,403 | |
| Less: Goodwill | | | 46,783 | | | | 47,087 | | | | 31,490 | |
| Less: Other intangible assets | | | 17,158 | | | | 22,455 | | | | 20,250 | |
| Tangible common equity (a) | | | 305,186 | | | | 287,330 | | | | 307,663 | |
| Total assets | | | 3,907,713 | | | | 3,779,637 | | | | 3,392,691 | |
| Less: Goodwill | | | 46,783 | | | | 47,087 | | | | 31,490 | |
| Less: Other intangible assets | | | 17,158 | | | | 22,455 | | | | 20,250 | |
| Tangible assets (b) | | | 3,843,772 | | | | 3,710,095 | | | | 3,340,951 | |
| Tangible common equity to tangible assets (a)/(b) | | | 7.94 | % | | | 7.74 | % | | | 9.21 | % |
| Tangible book value per common share | | | | | | | | | | | | |
| Total common stockholders’ equity | | $ | 369,127 | | | $ | 356,872 | | | $ | 359,403 | |
| Less: Goodwill | | | 46,783 | | | | 47,087 | | | | 31,490 | |
| Less: Other intangible assets | | | 17,158 | | | | 22,455 | | | | 20,250 | |
| Tangible common equity (c) | | | 305,186 | | | | 287,330 | | | | 307,663 | |
| Total common shares issued and outstanding (d) | | | 19,734 | | | | 19,992 | | | | 17,213 | |
| Tangible book value per common share (c)/(d) | | $ | 15.46 | | | $ | 14.37 | | | $ | 17.87 | |
71
Table of Contents
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | ||||||
| | 2023 | | 2022 | | 2021 | |||||||
| Return on average tangible common equity | | | | | | | | | | | | |
| Net income | | $ | 11,696 | | | $ | 40,005 | | | $ | 52,681 | |
| Add: Intangible amortization expense (net of tax) | | | 4,184 | | | | 3,756 | | | | 3,460 | |
| Net income, excluding intangible amortization (e) | | | 15,880 | | | | 43,761 | | | | 56,141 | |
| Average total equity | | | 358,268 | | | | 346,355 | | | | 346,059 | |
| Less: Average goodwill | | | 46,959 | | | | 39,415 | | | | 30,385 | |
| Less: Average other intangible assets (net of tax) | | | 15,624 | | | | 17,018 | | | | 18,548 | |
| Average tangible common equity (f) | | | 295,685 | | | | 289,922 | | | | 297,126 | |
| Return on average tangible common equity (e)/(f) | | | 5.37 | % | | | 15.09 | % | | | 18.89 | % |
| Efficiency ratio | | | | | | | | | | |||
| Noninterest expense | | $ | 150,157 | | | $ | 158,770 | | | $ | 168,909 | |
| Less: Intangible amortization expense | | | 5,296 | | | | 4,754 | | | | 4,380 | |
| Adjusted noninterest expense (g) | | | 144,861 | | | | 154,016 | | | | 164,529 | |
| Net interest income | | | 87,839 | | | | 99,729 | | | | 87,099 | |
| Noninterest income | | | 80,229 | | | | 111,223 | | | | 147,387 | |
| Tax-equivalent adjustment | | | 671 | | | | 429 | | | | 492 | |
| Total tax-equivalent revenue (h) | | | 168,739 | | | | 211,381 | | | | 234,978 | |
| Efficiency ratio (g)/(h) | | | 85.85 | % | | | 72.86 | % | | | 70.02 | % |
| Adjusted efficiency ratio | | | | | | | | | | |||
| Noninterest expense | | $ | 150,157 | | | $ | 158,770 | | | $ | 168,909 | |
| Less: Intangible amortization expense | | | 5,296 | | | | 4,754 | | | | 4,380 | |
| Adjusted noninterest expense (i) | | | 144,861 | | | | 154,016 | | | | 164,529 | |
| Net interest income | | | 87,839 | | | | 99,729 | | | | 87,099 | |
| Noninterest income | | | 80,229 | | | | 111,223 | | | | 147,387 | |
| Tax-equivalent adjustment | | | 671 | | | | 429 | | | | 492 | |
| Less: Net gains (losses) on investment securities | | | (24,643) | | | | — | | | | 125 | |
| Total tax-equivalent revenue (j) | | | 193,382 | | | | 211,381 | | | | 234,853 | |
| Adjusted efficiency ratio (i)/(j) | | | 74.91 | % | | | 72.86 | % | | | 70.06 | % |
Results of Operations
The following discussion describes the consolidated operations and financial condition of the Company and the Bank. Results of operations for the year ended December 31, 2023 are compared to the results for the year ended December 31, 2022, and the consolidated financial condition of the Company as of December 31, 2023 is compared to December 31, 2022. Results of operations for the year ended December 31, 2022 compared to results for the year ended December 31, 2021, can be found in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of the Company’s 2022 annual report on Form 10-K filed with the SEC on March 10, 2023.
Summary
Net income for the year ended December 31, 2023 was $11.7 million, a decrease of $28.3 million, or 70.8%, compared to $40.0 million for the year ended December 31, 2022. Diluted earnings per common share were $0.58 in 2023, compared to $2.10 in 2022. Return on average total assets was 0.31% in 2023, compared to 1.14% for 2022. The decrease in net income was primarily driven by a $31.0 million decrease in noninterest income and a $11.9 million decrease in net interest income, partially offset by an $8.6 million decrease in noninterest expense. Noninterest income decreased primarily due to a $24.6 million loss on investment securities as a result of a strategic balance sheet repositioning in the fourth quarter, as well as an $8.5 million decrease in mortgage banking revenue, attributable to a decrease in mortgage originations due to the impact of higher interest rates. The decrease in net interest income was due to heightened deposit competition, the impact of rising short-term interest rates on indexed money market deposits, and clients moving deposits out of noninterest bearing products into interest-bearing products. The decrease in noninterest expense was primarily due to a $4.4 million decrease in compensation expense, driven by a decrease in mortgage incentives associated with the decrease in mortgage originations.
72
Table of Contents
Net Interest Income—With Nontaxable Income Converted to Fully Taxable Equivalent, or FTE
Net interest income totaled $87.8 million in 2023, a decrease of $11.9 million, or 11.90%, from 2022. Net interest margin decreased 58 basis points to 2.46% in 2023, from the 3.04% reported in 2022. The decrease in net interest margin was primarily a result of a $61.2 million increase in interest expense on interest-bearing liabilities, partially offset by a $49.3 million increase in interest income on interest earning assets. The increase in interest expense was primarily driven by a 220 basis point increase in the average rate paid on interest-bearing liabilities due to increases in short-term interest rates and a highly competitive deposit environment. Additionally, the average balance of interest-bearing liabilities increased $411.6 million, driven by increased short-term borrowings to support loan growth, core deposit growth, and deposit migration from noninterest bearing deposit accounts into interest bearing deposit accounts. The increase in the interest income earned on interest bearing assets was driven by a 105 basis point increase in the average rate earned on loans as well as a $475.6 million increase in the average balance of total loans from organic growth.
The following table sets forth information related to the Company’s average balance sheet, average yields on assets, and average rates of liabilities for the periods indicated. The Company derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities. The Company derived average balances from the daily balances throughout the periods indicated. Average loan balances include loans that have been placed on nonaccrual, while interest previously accrued on these loans is reversed against interest income. In these tables, adjustments are made to the yields on tax-exempt assets in order to present tax-exempt income and fully taxable income on a comparable basis.
73
Table of Contents
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | |||||||||||||||||||||||||
| | | 2023 | | 2022 | | 2021 | |||||||||||||||||||||
| | | | Interest | Average | | | | Interest | Average | | | | Interest | Average | |||||||||||||
| | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | |||||||||
| (dollars in thousands) | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | |||||||||
| Interest Earning Assets | | | | | | | | | | | | ||||||||||||||||
| Interest-bearing deposits with banks | | $ | 35,395 | | $ | 1,202 | | 3.40 | % | | $ | 58,149 | | $ | 586 | | 1.01 | % | | | 222,916 | | $ | 322 | | 0.14 | % |
| Investment securities (1) | | 983,545 | | 25,199 | | 2.56 | % | | 1,135,426 | | 24,333 | | 2.14 | % | | | 864,273 | | 14,172 | | 1.64 | % | |||||
| Fed funds sold | | | — | | | — | | — | % | | | 7,313 | | | 192 | | 2.63 | % | | | — | | | — | | — | % |
| Loans held for sale | | 13,217 | | 721 | | 5.46 | % | | 24,497 | | 855 | | 3.49 | % | | | 65,968 | | 1,494 | | 2.26 | % | |||||
| Loans | | | | | | | | | | | | | | ||||||||||||||
| Commercial: | | | | | | | | | | | | | | | | | |||||||||||
| Commercial and industrial | | 558,458 | | 36,986 | | 6.62 | % | | 507,040 | | 26,004 | | 5.13 | % | | | 579,002 | | 28,445 | | 4.91 | % | |||||
| Real estate construction | | 99,315 | | 7,607 | | 7.66 | % | | 63,296 | | 3,300 | | 5.21 | % | | | 41,751 | | 1,712 | | 4.10 | % | |||||
| Commercial real estate | | 980,667 | | 51,020 | | 5.20 | % | | 713,102 | | 29,632 | | 4.16 | % | | | 571,326 | | 21,523 | | 3.77 | % | |||||
| Total commercial | | 1,638,440 | | 95,613 | | 5.84 | % | | 1,283,438 | | 58,936 | | 4.59 | % | | | 1,192,079 | | 51,680 | | 4.34 | % | |||||
| Consumer | | | | | | | | | | | | | | ||||||||||||||
| Residential real estate first mortgage | | 706,626 | | 27,240 | | 3.85 | % | | 587,443 | | 20,573 | | 3.50 | % | | | 477,621 | | 16,575 | | 3.47 | % | |||||
| Residential real estate junior lien | | 154,036 | | 11,639 | | 7.56 | % | | 136,483 | | 7,222 | | 5.29 | % | | | 131,412 | | 6,093 | | 4.64 | % | |||||
| Other revolving and installment | | 35,971 | | 2,179 | | 6.06 | % | | 52,071 | | 2,525 | | 4.85 | % | | | 57,574 | | 2,537 | | 4.41 | % | |||||
| Total consumer | | 896,633 | | 41,058 | | 4.58 | % | | 775,997 | | 30,320 | | 3.91 | % | | | 666,607 | | 25,205 | | 3.78 | % | |||||
| Total loans (1) | | 2,535,073 | | 136,671 | | 5.39 | % | | 2,059,435 | | 89,256 | | 4.33 | % | | | 1,858,686 | | 76,885 | | 4.14 | % | |||||
| Federal Reserve/FHLB Stock | | 25,246 | | 1,761 | | 6.98 | % | | 13,824 | | 784 | | 5.67 | % | | | 6,329 | | 276 | | 4.36 | % | |||||
| Total interest earning assets | | 3,592,476 | | 165,554 | | 4.61 | % | | 3,298,644 | | 116,006 | | 3.52 | % | | | 3,018,172 | | 93,149 | | 3.09 | % | |||||
| Cash and due from banks | | 30,422 | | | | | 31,957 | | | | | | 27,399 | | | | |||||||||||
| Allowance for loan losses | | (35,883) | | | | | (32,011) | | | | | | (34,054) | | | | |||||||||||
| Land, premises and equipment, net | | 17,510 | | | | | 17,429 | | | | | | 19,081 | | | | |||||||||||
| Operating lease right-of-use assets | | | 5,624 | | | | | | | | | 3,626 | | | | | | | | | 4,997 | | | | | | |
| Accrued interest receivable | | | 13,034 | | | | | | | | | 9,377 | | | | | | | | | 8,461 | | | | | | |
| Bank-owned life insurance | | | 33,059 | | | | | | | | | 33,573 | | | | | | | | | 32,760 | | | | | | |
| Goodwill | | 46,959 | | | | | 39,415 | | | | | | 30,385 | | | | |||||||||||
| Other intangible assets | | 19,777 | | | | | 21,542 | | | | | | 23,479 | | | | |||||||||||
| Servicing rights | | | 2,349 | | | | | | | | | 2,246 | | | | | | | | | 1,984 | | | | | | |
| Deferred income taxes, net | | | 43,443 | | | | | | | | | 31,593 | | | | | | | | | 11,685 | | | | | | |
| Other assets | | 48,247 | | | | | 43,264 | | | | | | 34,471 | | | | |||||||||||
| Noninterest earning assets | | | 224,541 | | | | | | | | | 202,011 | | | | | | | | | 160,648 | | | | | | |
| Total assets | | $ | 3,817,017 | | | | | $ | 3,500,655 | | | | | $ | 3,178,820 | | | | |||||||||
| Interest-Bearing Liabilities | | | | | | | | | | | | | | ||||||||||||||
| Interest-bearing demand deposits | | $ | 768,238 | | $ | 9,872 | | 1.29 | % | | $ | 692,287 | | $ | 1,516 | | 0.22 | % | | $ | 697,276 | | $ | 987 | | 0.14 | % |
| Money market and savings deposits | | 1,118,815 | | 32,639 | | 2.92 | % | | 1,113,426 | | 6,090 | | 0.55 | % | | | 1,023,677 | | 1,500 | | 0.15 | % | |||||
| Time deposits | | 303,746 | | 10,876 | | 3.58 | % | | 221,997 | | 1,563 | | 0.70 | % | | | 215,624 | | 1,174 | | 0.54 | % | |||||
| Fed funds purchased | | 287,768 | | 15,283 | | 5.31 | % | | 63,296 | | 1,554 | | 2.46 | % | | | 3 | | — | | — | % | |||||
| Short-term borrowings | | | 113,973 | | 5,693 | | 5.00 | % | | 89,932 | | 2,785 | | 3.10 | % | | | — | | — | | — | % | ||||
| Long-term debt | | 58,900 | | 2,681 | | 4.55 | % | | 58,864 | | 2,340 | | 3.98 | % | | | 50,759 | | 1,897 | | 3.74 | % | |||||
| Total interest-bearing liabilities | | 2,651,440 | | 77,044 | | 2.91 | % | | 2,239,802 | | 15,848 | | 0.71 | % | | | 1,987,339 | | 5,558 | | 0.28 | % | |||||
| Noninterest-Bearing Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | | | |||||||||||
| Noninterest-bearing deposits | | | 737,365 | | | | | 851,821 | | | | | | | | | 784,998 | | | | |||||||
| Other noninterest-bearing liabilities | | 69,944 | | | | | 62,677 | | | | | | 60,424 | | | | |||||||||||
| Stockholders’ equity | | 358,268 | | | | | 346,355 | | | | | | 346,059 | | | | |||||||||||
| Total liabilities and stockholders’ equity | | $ | 3,817,017 | | | | | $ | 3,500,655 | | | | | $ | 3,178,820 | | | | |||||||||
| Net interest income | | | $ | 88,510 | | | | | $ | 100,158 | | | | | | $ | 87,591 | | | ||||||||
| Net interest rate spread | | | | 1.70 | % | | | | 2.81 | % | | | | | 2.81 | % | |||||||||||
| Net interest margin on FTE basis (1) | | | | 2.46 | % | | | | 3.04 | % | | | | | 2.90 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Fully tax-equivalent adjustment was calculated utilizing a marginal income tax rate of 21.0%. |
74
Table of Contents
Interest Rates and Operating Interest Differential
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on interest earning assets and the interest incurred on interest-bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, 2023 | Year ended December 31, 2022 | |||||||||||||||
| | | Compared with | | Compared with | ||||||||||||||
| | | Year ended December 31, 2022 | Year ended December 31, 2021 | |||||||||||||||
| | | Change due to: | | Interest | Change due to: | | Interest | |||||||||||
| (tax-equivalent basis, dollars in thousands) | Volume | Rate | Variance | Volume | Rate | Variance | ||||||||||||
| Interest earning assets | | | | | | | | | | |||||||||
| Interest-bearing deposits with banks | | $ | (230) | | $ | 846 | | $ | 616 | | $ | (231) | | $ | 495 | | $ | 264 |
| Investment securities | | (3,250) | | 4,116 | | 866 | | | 4,447 | | 5,714 | | 10,161 | |||||
| Fed funds sold | | | (192) | | | — | | | (192) | | | — | | | 192 | | | 192 |
| Loans held for sale | | (394) | | 260 | | (134) | | | (937) | | 298 | | (639) | |||||
| Loans | | | | | | | | |||||||||||
| Commercial: | | | | | | | | |||||||||||
| Commercial and industrial | | 2,638 | | 8,344 | | 10,982 | | | (3,533) | | 1,092 | | (2,441) | |||||
| Real estate construction | | 1,877 | | 2,430 | | 4,307 | | | 883 | | 705 | | 1,588 | |||||
| Commercial real estate | | 11,131 | | 10,257 | | 21,388 | | | 5,345 | | 2,764 | | 8,109 | |||||
| Total commercial | | 15,646 | | 21,031 | | 36,677 | | | 2,695 | | 4,561 | | 7,256 | |||||
| Consumer | | | | | | | | |||||||||||
| Residential real estate first mortgage | | 4,171 | | 2,496 | | 6,667 | | | 3,811 | | 187 | | 3,998 | |||||
| Residential real estate junior lien | | 929 | | 3,488 | | 4,417 | | | 235 | | 894 | | 1,129 | |||||
| Other revolving and installment | | (781) | | 435 | | (346) | | | (243) | | 231 | | (12) | |||||
| Total consumer | | 4,319 | | 6,419 | | 10,738 | | | 3,803 | | 1,312 | | 5,115 | |||||
| Total loans | | 19,965 | | 27,450 | | 47,415 | | | 6,498 | | 5,873 | | 12,371 | |||||
| Federal Reserve/FHLB Stock | | 648 | | 329 | | 977 | | | 327 | | 181 | | 508 | |||||
| Total interest income | | 16,547 | | 33,001 | | 49,548 | | | 10,104 | | 12,561 | | 22,665 | |||||
| Interest-bearing liabilities | | | | | | | | |||||||||||
| Interest-bearing demand deposits | | 167 | | 8,189 | | 8,356 | | | (7) | | 536 | | 529 | |||||
| Money market and savings deposits | | 30 | | 26,519 | | 26,549 | | | 135 | | 4,455 | | 4,590 | |||||
| Time deposits | | 572 | | 8,741 | | 9,313 | | | 34 | | 355 | | 389 | |||||
| Fed funds purchased | | 5,522 | | 8,207 | | 13,729 | | | — | | 1,554 | | 1,554 | |||||
| Short-term borrowings | | 745 | | 2,163 | | 2,908 | | | — | | | 2,785 | | | 2,785 | |||
| Long-term debt | | 1 | | 340 | | 341 | | | 303 | | 140 | | 443 | |||||
| Total interest expense | | 7,037 | | 54,159 | | 61,196 | | | 465 | | 9,825 | | 10,290 | |||||
| Change in net interest income | | $ | 9,510 | | $ | (21,158) | | $ | (11,648) | | | 9,639 | | $ | 2,736 | | $ | 12,375 |
Provision for Credit Losses
The Company recorded a provision for credit losses expense of $2.1 million for the year ended December 31, 2023, compared to no provision for credit losses expense for the year ended December 31, 2022. The provision for credit losses expense for the year ended December 31, 2023, included $(225) thousand recovery for credit losses on loans, $2.2 million in provision for credit losses on unfunded commitments and $40 thousand in provision for credit losses on investment securities held-to-maturity. The Current Expected Credit Loss, or CECL, accounting standard requires the Company to recognize losses over the expected life of the loan as opposed to the losses expected to already have been incurred. The increase in provision for credit losses is primarily a result of a change in forecasting assumptions brought about by the new methodology as well as strong loan growth and unfunded commitments.
75
Table of Contents
Noninterest Income
The following table presents noninterest income for the years ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | ||||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | 2022 | 2021 | $ Change | % Change | ||||||||||||||||
| Retirement and benefit services | | $ | 65,294 | | $ | 67,135 | | $ | (1,841) | | (2.7) | % | | $ | 67,135 | | $ | 71,709 | | $ | (4,574) | | (6.4) | % |
| Wealth management | | 21,855 | | 20,870 | | 985 | | 4.7 | % | | 20,870 | | 21,052 | | (182) | | (0.9) | % | ||||||
| Mortgage banking | | 8,411 | | 16,921 | | (8,510) | | (50.3) | % | | 16,921 | | 48,502 | | (31,581) | | (65.1) | % | ||||||
| Service charges on deposit accounts | | 1,280 | | 1,434 | | (154) | | (10.7) | % | | 1,434 | | 1,395 | | 39 | | 2.8 | % | ||||||
| Net gains (losses) on investment securities | | (24,643) | | — | | (24,643) | | 100.0 | % | | — | | 125 | | (125) | | (100.0) | % | ||||||
| Other | | 8,032 | | 4,863 | | 3,169 | | 65.2 | % | | 4,863 | | 4,604 | | 259 | | 5.6 | % | ||||||
| Total noninterest income | | $ | 80,229 | | $ | 111,223 | | $ | (30,994) | | (27.9) | % | | $ | 111,223 | | $ | 147,387 | | $ | (36,164) | | (24.5) | % |
| Noninterest income as a % of revenue | | | 47.7 | % | | 52.7 | % | | | | | | | | 52.7 | % | | 62.9 | % | | | | | |
Total noninterest income decreased $31.0 million, or 27.9%, to $80.2 million in 2023, from $111.2 million for 2022. The decrease in noninterest income was primarily driven by the previously announced balance sheet repositioning, as a result of which a $24.6 million loss on the sale of investment securities was recognized in the fourth quarter of 2023. Mortgage banking revenue decreased $8.5 million in 2023 primarily as a result of a $448.2 million, or 55.2%, decrease in mortgage originations due to the impact of higher interest rates.
Noninterest income as a percent of total operating revenue, which consists of net interest income plus noninterest income, was 47.7% in 2023, down from 52.7% the prior year. The decrease in 2023 was due to a 27.9% decrease in noninterest income and an 11.9% decrease in net interest income.
Noninterest Expense
The following table presents noninterest expense for the years ended December 31, 2023, 2022 and 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | ||||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | 2022 | 2021 | $ Change | % Change | ||||||||||||||||
| Compensation | | $ | 76,290 | | $ | 80,656 | | $ | (4,366) | | (5.4) | % | | $ | 80,656 | | $ | 93,386 | | $ | (12,730) | | (13.6) | % |
| Employee taxes and benefits | | 20,051 | | 21,915 | | (1,864) | | (8.5) | % | | 21,915 | | | 22,033 | | (118) | | (0.5) | % | |||||
| Occupancy and equipment expense | | 7,477 | | 7,605 | | (128) | | (1.7) | % | | 7,605 | | | 8,148 | | (543) | | (6.7) | % | |||||
| Business services, software and technology expense | | 21,053 | | 19,487 | | 1,566 | | 8.0 | % | | 19,487 | | | 20,486 | | (999) | | (4.9) | % | |||||
| Intangible amortization expense | | 5,296 | | 4,754 | | 542 | | 11.4 | % | | 4,754 | | | 4,380 | | 374 | | 8.5 | % | |||||
| Professional fees and assessments | | 6,743 | | 8,367 | | (1,624) | | (19.4) | % | | 8,367 | | | 6,292 | | 2,075 | | 33.0 | % | |||||
| Marketing and business development | | 3,027 | | 3,254 | | (227) | | (7.0) | % | | 3,254 | | | 3,182 | | 72 | | 2.3 | % | |||||
| Supplies and postage | | 1,796 | | 2,440 | | (644) | | (26.4) | % | | 2,440 | | | 2,361 | | 79 | | 3.3 | % | |||||
| Travel | | 1,189 | | 1,182 | | 7 | | 0.6 | % | | 1,182 | | | 442 | | 740 | | 167.4 | % | |||||
| Mortgage and lending expenses | | 1,902 | | 2,183 | | (281) | | (12.9) | % | | 2,183 | | | 4,250 | | (2,067) | | (48.6) | % | |||||
| Other | | 5,333 | | 6,927 | | (1,594) | | (23.0) | % | | 6,927 | | | 3,949 | | 2,978 | | 75.4 | % | |||||
| Total noninterest expense | | $ | 150,157 | | $ | 158,770 | | $ | (8,613) | | (5.4) | % | | $ | 158,770 | | $ | 168,909 | | $ | (10,139) | | (6.0) | % |
Total noninterest expense decreased $8.6 million, or 5.4%, to $150.2 million for the year ended December 31, 2023, from $158.8 million for the year ended December 31, 2022. The decrease in noninterest expense was primarily driven by a $4.4 million decrease in compensation expense, a $1.9 million decrease in employee taxes and benefits expense, and a $1.6 million decrease in professional fees and assessments expense, partially offset by an increase of $1.6 million in business services, software and technology expense. The decreases in compensation expense and employee taxes and benefits expenses were primarily driven by a decrease in mortgage incentives associated with the decrease in mortgage originations, and decreased expenses related to group insurance. Professional fees and assessments expenses decreased due to merger related expenses associated with the acquisition of Metro Phoenix Bank in 2022, partially offset by an increase in FDIC assessments. Business services, software and technology expense increased primarily due to higher contract renewals due to inflationary pressures and equipment purchases.
76
Table of Contents
Income Taxes
For the year ended December 31, 2023, the Company recognized income tax expense of $4.2 million on $15.9 million of pre-tax income, resulting in an effective tax rate of 26.2%. For the year ended December 31, 2022, the Company recognized an income tax expense of $12.2 million on $52.2 million of pre-tax income, resulting in an effective tax rate of 23.3%. The increase in the effective tax rate was primarily driven by items related to the acquisition of Metro Phoenix Bank in 2022 and an increase in state taxes driven by increased income earned in Minnesota and Arizona.
Segment Reporting
The Company determined reportable segments based on the significance of the services offered, the significance of those services to the Company’s financial condition and operating results, and the Company’s regular review of the operating results of those services. The Company has four operating segments—banking, retirement and benefit services, wealth management, and mortgage. These segments are components for which financial information is prepared and evaluated regularly by management in deciding how to allocate resources and assess performance.
The selected financial information presented for each segment sets forth net interest income, provision for loan losses, noninterest income, and direct and indirect noninterest expense overhead allocations. Corporate administration includes all remaining income and expenses not allocated to the four operating segments. Certain reclassification adjustments have been made between corporate administration and the various lines of business for consistency in presentation.
For additional financial information on the Company’s segments see Note 22 (Segment Reporting) of the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Banking
The banking segment offers a complete line of loan, deposit, cash management, and treasury services through 15 offices in North Dakota, Minnesota, and Arizona. These products and services are supported through various digital applications. The majority of the Company’s assets and liabilities are on the banking segment balance sheet.
The banking segment reported net income before taxes of $7.1 million for the year ended December 31, 2023, a decrease of $25.4 million compared to the year ended December 31, 2022. The decrease was primarily driven by a $21.6 million decrease in noninterest income and a $10.5 million decrease in net interest income, partially offset by a $8.8 million decrease in noninterest expense. During the fourth quarter of 2023, the Company sold $171.8 million of available-for-sale (AFS) securities in a balance sheet repositioning. The sale resulted in a one-time pre-tax net loss of $24.6 million. Proceeds from the sale were reinvested into loans to new and existing clients throughout the communities the Company serves, in addition to paying down borrowings.
Retirement and Benefit Services
Retirement and benefit services provide the following services nationally: recordkeeping and administration services to qualified retirement plans; ESOP recordkeeping and administration; investment fiduciary services to retirement plans; HSA, flex spending account, and government health insurance program recordkeeping and administration services to employers. The division services approximately 8,300 retirement plans and more than 474,000 plan participants. In addition, the division employs approximately 243 professionals, and operates within the Company’s banking markets, as well as East Lansing, Michigan, and Lakewood, Colorado.
The retirement and benefit services segment reported net income before taxes of $14.7 million for the year ended December 31, 2023, a decrease of $4.5 million compared to the year ended December 31, 2022. Revenue of $65.3 million, comprised of $23.1 million in asset-based revenue and $42.2 million in participant and transaction revenues, decreased $1.8 million, or 2.7%, primarily due to the divestiture of the payroll services line of business.
77
Table of Contents
The following table presents changes in the combined AUA and AUM for the Company’s retirement and benefit services segment for the periods presented.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | ||||||||||
| | | December 31, | ||||||||||
| (dollars in thousands) | 2023 | | 2022 | | 2021 | |||||||
| AUA & AUM balance beginning of period | | $ | 32,122,520 | | | $ | 36,732,938 | | | $ | 34,199,954 | |
| Acquired assets | | | — | | | | — | | | | — | |
| Inflows (1) | | 4,548,845 | | | 5,735,604 | | | | 5,589,925 | | ||
| Outflows (2) | | (4,836,524) | | | (7,512,492) | | | | (6,010,136) | | ||
| Market impact (3) | | 4,847,584 | | | (2,833,530) | | | | 2,953,195 | | ||
| AUA & AUM balance end of period | | $ | 36,682,425 | | | $ | 32,122,520 | | | $ | 36,732,938 | |
| Yield (4) | | 0.19 | % | | 0.20 | % | | | 0.20 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Retirement and benefit services noninterest income divided by simple average ending balances. |
AUA and AUM for the retirement and benefit services segment was $36.7 billion at December 31, 2023, an increase of $4.6 billion, or 14.2%, compared to the total at December 31, 2022. The increase was primarily driven by an increase of $4.8 billion in market impact, driven by improved bond and equity markets.
Wealth Management
The wealth management division provides advisory and planning services, investment management, and trust and fiduciary services to clients across the Company’s footprint.
Wealth management reported net income before taxes of $9.8 million for the year ended December 31, 2023, a decrease of $3.1 million, or 23.9%, compared to the year ended December 31, 2022. Noninterest expense in 2023 increased $4.1 million, or 51.3%, as compared to 2022, primarily due to an increase of allocated expenses.
78
Table of Contents
The following table presents changes in the wealth management combined AUA and AUM, disaggregated by product, for the periods presented.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | ||||||||||
| | | December 31, | ||||||||||
| (dollars in thousands) | 2023 | | 2022 | | 2021 | |||||||
| Dimension balance beginning of period | | $ | 1,897,760 | | | $ | 2,214,346 | | | $ | 1,754,647 | |
| Inflows (1) | | 551,102 | | | 1,263,252 | | | 881,980 | | |||
| Outflows (2) | | (542,463) | | | (1,326,374) | | | (623,324) | | |||
| Market impact (3) | | 200,439 | | | (253,464) | | | 201,043 | | |||
| Dimension balance end of period | | $ | 2,106,838 | | | $ | 1,897,760 | | | $ | 2,214,346 | |
| Yield (4)(6) | | 0.52 | % | | 0.48 | % | | 0.51 | % | |||
| Blue Print balance beginning of period | | $ | 635,667 | | | $ | 716,312 | | | $ | 569,936 | |
| Inflows (1) | | 129,170 | | | 143,355 | | | 162,537 | | |||
| Outflows (2) | | (108,673) | | | (115,458) | | | (89,829) | | |||
| Market impact (3) | | 97,599 | | | (108,542) | | | 73,668 | | |||
| Blue Print balance end of period | | $ | 753,763 | | | $ | 635,667 | | | $ | 716,312 | |
| Yield (4)(6) | | 1.01 | % | | 0.98 | % | | 0.97 | % | |||
| Trust balance beginning of period | | $ | 252,159 | | | $ | 279,584 | | | $ | 253,470 | |
| Inflows (1) | | 88,702 | | | 73,446 | | | 259,790 | | |||
| Outflows (2) | | (85,831) | | | (84,668) | | | (244,642) | | |||
| Market impact (3) | | 43,420 | | | (16,203) | | | 10,966 | | |||
| Trust balance end of period | | $ | 298,450 | | | $ | 252,159 | | | $ | 279,584 | |
| Yield (4)(6) | | 0.53 | % | | 0.70 | % | | 0.64 | % | |||
| Total Wealth Management balance beginning of period | | $ | 2,785,586 | | | $ | 3,210,242 | | | $ | 2,578,053 | |
| Inflows (1) | | 768,974 | | | 1,480,053 | | | 1,304,307 | | |||
| Outflows (2) | | (736,967) | | | (1,526,500) | | | (957,795) | | |||
| Market impact (3) | | 341,458 | | | (378,209) | | | 285,677 | | |||
| Total Wealth Management balance end of period (5) | | $ | 3,159,051 | | | $ | 2,785,586 | | | $ | 3,210,242 | |
| Yield (4)(6) | | 0.64 | % | | 0.61 | % | | | 0.62 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Wealth management noninterest income divided by simple average ending balances. |
| Column 1 | Column 2 |
|---|---|
| (5) | Total wealth management does not include brokerage assets of $859.8 million, $797.1 million, and $829.7 million for the years ended December 31, 2023 and 2022, and 2021, respectively. |
| Column 1 | Column 2 |
|---|---|
| (6) | Yield does not include brokerage revenue of $2.9 million, $2.6 million, and $3.1 million for the years ended December 31, 2023 and 2022, and 2021, respectively. |
AUA and AUM for the wealth management segment was $3.2 billion, excluding $859.8 million of brokerage assets, at December 31, 2023, an increase of $0.4 million, or 13.4%, compared to the total at December 31, 2022. The increase was driven by a $0.3 million increase in market impact. Additionally, there was a $32 thousand increase as inflows outpaced outflows in 2023, driven by improved bond and equity markets.
Mortgage
The mortgage division offers first and second mortgage loans through the banking office locations.
Mortgage reported a net loss before taxes of $5.4 million for the year ended December 31, 2023, an increase of $2.9 million, or 117.2%, from the $2.5 million net loss reported for the year ended December 31, 2022. Mortgage noninterest income for 2023 of $8.4 million decreased $8.5 million, or 50.3%, from 2022. The decrease was primarily driven by a decrease in mortgage originations and a 32 basis point decrease in the gain on sale margin, partially offset by a $2.0 million increase in the change in fair value of the secondary market derivatives.
79
Table of Contents
Financial Condition
Overview
Total assets were $3.9 billion at December 31, 2023, an increase of $128.1 million, or 3.4%, compared to $3.8 billion at December 31, 2022. The increase in total assets was primarily due to increases of $312.1 million in loans held for investment and $64.2 million in cash and cash equivalents, partially offset by a decrease of $253.0 million in investment securities.
Investment Securities
The following table presents the carrying amount of the Company’s investment securities portfolio at the dates indicated:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2023 | | December 31, 2022 | |||||||||
| | | | | | Percent of | | | | | Percent of | ||
| (dollars in thousands) | Balance | Portfolio | | Balance | Portfolio | |||||||
| Available-for-sale | | | | | | | | | | | | |
| U.S. Treasury and agencies | | $ | 1,120 | | 0.1 | % | | $ | 3,520 | | 0.3 | % |
| Mortgage backed securities | | | | | | | | | | | | |
| Residential agency | | | 435,594 | | 55.4 | % | | | 587,679 | | 56.6 | % |
| Commercial | | | 1,353 | | 0.2 | % | | | 63,558 | | 6.1 | % |
| Asset backed securities | | | 25 | | — | % | | | 34 | | — | % |
| Corporate bonds | | | 48,644 | | 6.2 | % | | | 62,533 | | 6.0 | % |
| Total available-for-sale investment securities | | 486,736 | | 61.9 | % | | 717,324 | | 69.0 | % | ||
| Held-to-maturity | | | | | | | | | | | | |
| Obligations of state and political agencies | | 129,603 | | 16.5 | % | | 137,787 | | 13.3 | % | ||
| Mortgage backed securities | | | | | | | | | | | | |
| Residential agency | | | 170,125 | | 21.6 | % | | | 184,115 | | 17.7 | % |
| Total held-to-maturity investment securities | | | 299,728 | | 38.1 | % | | | 321,902 | | 31.0 | % |
| Total investment securities | | $ | 786,464 | | 100.0 | % | | $ | 1,039,226 | | 100.0 | % |
The composition of the Company’s investment securities portfolio reflects the Company’s investment strategy of maintaining an appropriate level of liquidity for normal operations while providing an additional source of revenue. The investment portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet, while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as collateral. In 2021, the Company transferred its portfolio of obligations of state and political agencies from available-for-sale to held-to-maturity to protect capital and reduce volatility in other comprehensive income due to market value changes.
At December 31, 2023, total investment securities were $0.8 billion compared to $1.0 billion at December 31, 2022. Investment securities as a percentage of total assets were 20.1% and 27.5%, as of December 31, 2023 and December 31, 2022, respectively. The decrease in investment securities was primarily due to a strategic balance sheet repositioning in the fourth quarter, in which the Company sold $171.8 million of available-for-sale securities. Proceeds from the sale were reinvested into loans to new and existing clients in addition to paying down borrowings. Securities with a carrying value of $250.0 million were pledged at December 31, 2023, to secure public deposits and for other purposes required or permitted by law.
The net pre-tax unrealized market value loss on the available-for-sale investment portfolio as of December 31, 2023 was $98.0 million, as compared to a $132.2 million loss as of December 31, 2022. The decrease is a result of improved markets and an overall reduction of the size of the investment portfolio.
The investment portfolio is composed of U.S. Treasury debentures, U.S. Agency mortgage-backed pass-throughs, U.S. Agency, Commercial Mortgage Obligations, or CMOs, Corporate bonds and Municipal bonds.
80
Table of Contents
As of December 31, 2023 and December 31, 2022 the Company held 75 tax-exempt state and local municipal securities totaling $35.0 million and held 85 tax-exempt state and local municipal securities totaling $40.9 million, respectively. Other than the aforementioned investments, at December 31, 2023 and December 31, 2022, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.
The Company’s available-for-sale (“AFS”) debt securities that are in an unrealized loss position are assessed to determine if an allowance should be recorded or if a write-down is required in accordance with Accounting Standards Update (“ASU”) 2016-13. As of and for the years ended years ended December 31, 2023 and 2022, the Company did not record any allowances or write-down any of the AFS debt securities in an unrealized loss position. Refer to Note 1 (Significant Accounting Policies) of the consolidated financial statements included in Item 8 of this Form 10-K for additional details of the Company’s assessment of the allowance for AFS investments as of and for the year ended December 31, 2023.
In accordance with ASU 2016-13, each reporting period the Company’s held-to-maturity (“HTM”) debt securities are assessed to determine if any allowance should be recorded or if a write-down is required. As of and for the years ended December 31, 2023, the Company recorded an allowance of $213 thousand and did not write-down any HTM debt securities. As of and for the year ended December 31, 2022, the Company did not record any allowances or write-down any HTM debt securities. Refer to Note 1 (Significant Accounting Policies) of the consolidated financial statements included in Item 8 of this Form 10-K for additional details of the Company’s assessment of the allowance for HTM investments as of and for the year ended December 31, 2023.
The investment securities presented in the following table are reported at fair value and by contractual maturity as of December 31, 2023. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Additionally, the mortgage backed securities receive monthly principal payments, which are not reflected below. The yields below are calculated on a tax equivalent basis, assuming a 21.00% income tax rate.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Maturity as of December 31, 2023 | ||||||||||||||||||||||
| | | One year or less | | One to five years | | Five to ten years | | After ten years | ||||||||||||||||
| | Fair | Average | | Fair | Average | | Fair | Average | | Fair | Average | |||||||||||||
| (dollars in thousands) | | Value | | Yield | | Value | | Yield | | Value | | Yield | | Value | | Yield | ||||||||
| Available-for-sale | | | | | | | | | ||||||||||||||||
| U.S. Treasury and agencies | | $ | — | — | % | | $ | 521 | 5.90 | % | | $ | — | — | % | | $ | 599 | 5.95 | % | ||||
| Mortgage backed securities | | | | | | | | | | |||||||||||||||
| Residential agency | | 23 | 2.61 | % | | 2,572 | 2.45 | % | | 4,810 | 2.89 | % | | 428,189 | 1.70 | % | ||||||||
| Commercial | | — | — | % | | — | — | % | | 1,353 | 2.40 | % | | — | — | % | ||||||||
| Asset backed securities | | — | — | % | | — | — | % | | 7 | 4.70 | % | | 18 | 5.09 | % | ||||||||
| Corporate bonds | | — | — | % | | — | — | % | | 48,644 | 3.69 | % | | — | — | % | ||||||||
| Total available-for-sale investment securities | | | 23 | 2.61 | % | | | 3,093 | 3.01 | % | | | 54,814 | 3.59 | % | | | 428,806 | 1.71 | % | ||||
| Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | |
| Obligations of state and political agencies | | | 8,474 | | 0.98 | % | | | 44,557 | | 1.35 | % | | | 52,729 | | 2.03 | % | | | 11,230 | | 2.20 | % |
| Mortgage backed securities | | | | | | | | | | |||||||||||||||
| Residential agency | | — | — | % | | — | — | % | | — | — | % | | 141,627 | 2.21 | % | ||||||||
| Total held-to-maturity investment securities | | | 8,474 | | 0.98 | % | | | 44,557 | | 1.35 | % | | | 52,729 | | 2.03 | % | | | 152,857 | | 2.21 | % |
| Total investment securities | | $ | 8,497 | | 0.98 | % | | $ | 47,650 | | 1.46 | % | | $ | 107,543 | | 2.82 | % | | $ | 581,663 | | 1.84 | % |
81
Table of Contents
Loans
The loan portfolio represents a broad range of borrowers comprised of commercial and industrial, real estate construction, commercial real estate (“CRE”), residential real estate, and consumer financing loans.
Total loans outstanding were $2.8 billion as of December 31, 2023, an increase of $315.6 million, or 12.9%, from December 31, 2022. The increase in total loans was primarily due to organic loan growth due to the Company’s expanded commercial lending team. The increases in organic loan growth included increases of $245.2 million in CRE, $47.3 million in residential real estate first mortgages, $26.2 million in real estate construction, and $11.0 million in commercial and industrial loans, partially offset by a $21.3 million decrease in other revolving and installment loans.
The Company’s loan portfolio is highly diversified. As of December 31, 2023, approximately 21.7% of loans outstanding were commercial and industrial, while 45.3% of loans outstanding were CRE, and 31.9% of loans outstanding were residential real estate.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2023 | | December 31, 2022 | ||||||||
| | | | | | Percent of | | | | | Percent of | ||
| (dollars in thousands) | | Balance | | Portfolio | | Balance | | Portfolio | ||||
| Commercial and industrial: (1) | | | | |||||||||
| General business | | $ | 294,149 | | 10.7 | % | | $ | 319,433 | | 13.1 | % |
| Services | | | 146,318 | | 5.3 | % | | | 108,817 | | 4.5 | % |
| Retail trade | | | 91,216 | | 3.3 | % | | | 87,525 | | 3.6 | % |
| Manufacturing | | | 66,638 | | 2.4 | % | | | 68,101 | | 2.8 | % |
| Total commercial and industrial | | 598,321 | | 21.7 | % | | 583,876 | | 24.0 | % | ||
| Commercial real estate: | | | | | | | | | ||||
| Owner occupied | | | 271,619 | | 9.8 | % | | | 258,617 | | 10.6 | % |
| Non-owner occupied | | | | | | | | | | | | |
| Multifamily | | | 245,103 | | 8.9 | % | | | 175,708 | | 7.2 | % |
| Office | | | 124,684 | | 4.5 | % | | | 110,138 | | 4.5 | % |
| Medical office or nursing facility | | | 111,413 | | 4.0 | % | | | 42,687 | | 1.7 | % |
| Industrial | | | 104,241 | | 3.8 | % | | | 98,470 | | 4.0 | % |
| Retail | | | 96,578 | | 3.5 | % | | | 53,254 | | 2.2 | % |
| Hotel | | | 80,576 | | 2.9 | % | | | 15,666 | | 0.6 | % |
| Other commercial real estate | | | 51,866 | | 1.9 | % | | | 132,093 | | 5.3 | % |
| Total non-owner occupied | | | 814,461 | | 29.5 | % | | | 628,016 | | 25.5 | % |
| Construction | | | 124,034 | | 4.5 | % | | | 55,153 | | 2.3 | % |
| Agricultural real estate | | | 40,832 | | 1.5 | % | | | 37,694 | | 1.5 | % |
| Total commercial real estate | | | 1,250,946 | | 45.3 | % | | | 979,480 | | 39.9 | % |
| Consumer | | | | | | | | | ||||
| Residential real estate first mortgage | | | 726,879 | | 26.3 | % | | | 679,551 | | 27.8 | % |
| Residential real estate junior lien | | | 154,134 | | 5.6 | % | | | 150,479 | | 6.2 | % |
| Other revolving and installment | | | 29,303 | | 1.1 | % | | | 50,608 | | 2.1 | % |
| Total consumer | | | 910,316 | | 33.0 | % | | | 880,638 | | 36.1 | % |
| Total loans | | $ | 2,759,583 | | 100.0 | % | | $ | 2,443,994 | | 100.0 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Includes PPP loans of $387 thousand and $737 thousand as of December 31, 2023 and 2022, respectively. |
Commercial loans represent loans for working capital, purchases of equipment and other needs of commercial customers primarily located within our geographical footprint. These loans are underwritten individually and represent ongoing relationships based on a thorough knowledge of the customer, the customer's industry, and market. While commercial loans are generally secured by the customer's assets including real property, inventory, accounts receivable, operating equipment, and other property and may also include personal guarantees of the owners and related parties, the primary source of repayment of the loans is the ongoing cash flow from operations of the customer's business. In addition, revolving lines of credit are generally governed by a borrowing base. Inherent lending risks are monitored on a continuous basis through interim reporting, covenant testing and annual underwriting.
CRE loans consist of term loans secured by a mortgage lien on the real property and includes both owner occupied CRE loans as well as non-owner-occupied loans. Non-owner occupied CRE loans consist of mortgage loans to finance investments in real property that may include, but are not limited to, multi-family, industrial, office, retail and
82
Table of Contents
other specific use properties as well as CRE construction loans that are offered to builders and developers generally within our geographical footprint. The primary risk characteristics in the non-owner-occupied portfolio include impacts of overall leasing rates, absorption timelines, levels of vacancy rates and operating expenses. The Company requires collateral values in excess of the loan amounts, cash flows in excess of expected debt service requirements and equity investment in the project. The expected cash flows from all significant new or renewed income producing property commitments are stress tested to reflect the risks in varying interest rates, vacancy rates and rental rates. Inherent lending risks are monitored on a continuous basis through quarterly monitoring and our annual underwriting process, incorporating an analysis of cash flow, collateral, market conditions and guarantor liquidity, if applicable. CRE loan policies are specific to individual product types and underwriting parameters vary depending on the risk profile of each asset class. CRE loan policies are reviewed no less than semi-annually by management and approved by the Bank’s Board of Directors to ensure they align with current market conditions and the Bank’s moderate risk appetite. Construction loans are monitored monthly and includes on-site inspections. Management reviews all construction loans quarterly to ensure projects are on time and within budget. CRE concentration limits have been established by product type and are monitored quarterly by the Bank’s Credit Governance Committee and Bank Board of Directors.
CRE loans may be adversely affected by conditions in the real estate markets or in the general economy. The Company does not monitor the CRE portfolio for attributes such as loan to value ratios, occupancy rates, and net operating income as these characteristics are assessed and evaluated on an individual loan basis. Portfolio stress testing is completed based on property type and takes into consideration changes to net operating income and capitalization rates. The Company does not have exposure to the office building sector in central business districts as the office portfolio is generally diversified in suburban markets with strong occupancy levels. As of December 31, 2023, at 202%, the Company’s applicable investor commercial real estate loans, as a percentage of its risk-based capital, remained below the regulatory guideline limit of 300%. Construction loans at 31% were also below the regulatory guideline limit of 100%.
The following table presents the geographical markets of the collateral related to the non-owner occupied commercial real estate loans for the periods presented:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2023 | | December 31, 2022 | ||||||||
| | | | | | Percent of | | | | | Percent of | ||
| (dollars in thousands) | | Balance | | Total | | Balance | | Total | ||||
| Geographical Market: | | | | | ||||||||
| Minnesota | | $ | 394,754 | | 48.5 | % | | $ | 257,844 | | 41.1 | % |
| North Dakota | | | 214,884 | | 26.4 | % | | | 187,477 | | 29.9 | % |
| Arizona | | | 139,450 | | 17.1 | % | | | 143,483 | | 22.8 | % |
| Missouri | | | 15,969 | | 2.0 | % | | | 15,963 | | 2.5 | % |
| Oregon | | | 14,953 | | 1.8 | % | | | — | | — | % |
| South Dakota | | | 14,790 | | 1.8 | % | | | 4,438 | | 0.7 | % |
| Other | | | 19,661 | | 2.4 | % | | | 18,811 | | 3.0 | % |
| Total non-owner occupied commercial real estate loans | | $ | 814,461 | | 100.0 | % | | $ | 628,016 | | 100.0 | % |
The Bank does not currently monitor owner occupied CRE loans based on geographical markets as the primary source of repayment for these loans is predicated on the cash flow from the underlying operating entity. These loans are generally located within the Company’s geographical footprint.
Highly competitive conditions continue to prevail in the small and middle market commercial segments in which the Company primarily operates. The Company maintains a commitment to generating growth in the Company’s business portfolio in a manner that adheres to its twin goals of maintaining strong asset quality and producing profitable margins. The Company continues to invest in additional personnel, technology, and business development resources to further strengthen its capabilities.
Residential real estate loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15- to 30-year term and, in most cases, are extended to borrowers to finance their primary residence with both fixed-rate and adjustable-rate terms. Real estate construction loans are also offered to consumers who wish to build their own homes and are often structured to be converted to permanent loans at the end of
83
Table of Contents
the construction phase, which is typically twelve months. Residential real estate loans also include home equity loans and lines of credit that are secured by a first- or second lien on the borrower’s residence. Home equity lines of credit consist mainly of revolving lines of credit secured by residential real estate.
Consumer loans include loans made to individuals not secured by real estate, including loans secured by automobiles or watercraft, and personal unsecured loans.
The Company originates both fixed and adjustable rate residential real estate loans conforming to the underwriting guidelines of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation, as well as home equity loans and lines of credit that are secured by first or junior liens. Most of the Company’s fixed rate residential loans, along with some of the Company’s adjustable rate mortgages are sold to other financial institutions with which the Company has established a correspondent lending relationship.
The Company’s consumer mortgage loans have minimal direct exposure to subprime mortgages as the loans are underwritten to conform to secondary market standards. Volume in this portion of the loan portfolio increased over the last few years due to low long-term interest rates and comparatively stable real estate valuations in the Company’s primary markets. As of December 31, 2023, the Company’s consumer mortgage portfolio was $881.0 million, which was a $51.0 million, or 9.4%, increase from $830.0 million as of December 31, 2022. Market interest rates, expected duration, and the Company’s overall interest rate sensitivity profile continue to be the most significant factors in determining whether the Company chooses to retain versus sell portions of new consumer mortgage originations.
84
Table of Contents
The following table shows the maturities and sensitivity to interest rates for the loan portfolio as of December 31, 2023:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2023 | |||||||||||||
| | | | | | After one | | After five | | | | | | | ||
| | | One year | | but within | | but within | | After | | | | ||||
| (dollars in thousands) | or less | five years | fifteen years | | fifteen years | Total | |||||||||
| Commercial | | | | | | | | ||||||||
| Commercial and industrial | | $ | 127,510 | | $ | 279,282 | | $ | 191,529 | | $ | — | | $ | 598,321 |
| Real estate construction | | 9,694 | | 101,803 | | 10,346 | | 2,191 | | 124,034 | |||||
| Commercial real estate | | 84,702 | | 563,573 | | 413,383 | | 65,254 | | 1,126,912 | |||||
| Total commercial | | 221,906 | | 944,658 | | 615,258 | | 67,445 | | 1,849,267 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 5,267 | | 30,295 | | 45,545 | | 645,772 | | 726,879 | |||||
| Residential real estate junior lien | | 7,746 | | 22,153 | | 33,039 | | 91,196 | | 154,134 | |||||
| Other revolving and installment | | 7,743 | | 18,787 | | 2,773 | | — | | 29,303 | |||||
| Total consumer | | 20,756 | | 71,235 | | 81,357 | | 736,968 | | 910,316 | |||||
| Total loans | | $ | 242,662 | | $ | 1,015,893 | | $ | 696,615 | | $ | 804,413 | | $ | 2,759,583 |
| Loans with fixed interest rates: | | | | | | | | | |||||||
| Commercial | | | | | | | | ||||||||
| Commercial and industrial | | $ | 17,025 | | $ | 218,174 | | $ | 74,354 | | $ | — | | $ | 309,553 |
| Real estate construction | | 954 | | 27,315 | | 8,666 | | — | | 36,935 | |||||
| Commercial real estate | | 65,203 | | 386,005 | | 276,182 | | 22,547 | | 749,937 | |||||
| Total commercial | | 83,182 | | 631,494 | | 359,202 | | 22,547 | | 1,096,425 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 3,360 | | 26,826 | | 37,996 | | 417,414 | | 485,596 | |||||
| Residential real estate junior lien | | 1,454 | | 6,650 | | 22,367 | | 14,430 | | 44,901 | |||||
| Other revolving and installment | | 1,729 | | 15,249 | | 2,773 | | — | | 19,751 | |||||
| Total consumer | | 6,543 | | 48,725 | | 63,136 | | 431,844 | | 550,248 | |||||
| Total loans with fixed interest rates | | $ | 89,725 | | $ | 680,219 | | $ | 422,338 | | $ | 454,391 | | $ | 1,646,673 |
| Loans with floating interest rates: | | | | | | | | ||||||||
| Commercial | | | | | | | | | |||||||
| Commercial and industrial | | $ | 110,485 | | $ | 61,108 | | $ | 117,175 | | $ | — | | $ | 288,768 |
| Real estate construction | | 8,740 | | 74,488 | | 1,680 | | 2,191 | | 87,099 | |||||
| Commercial real estate | | 19,499 | | 177,568 | | 137,201 | | 42,707 | | 376,975 | |||||
| Total commercial | | 138,724 | | 313,164 | | 256,056 | | 44,898 | | 752,842 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 1,907 | | 3,469 | | 7,549 | | | 228,358 | | 241,283 | ||||
| Residential real estate junior lien | | 6,292 | | 15,503 | | 10,672 | | 76,766 | | 109,233 | |||||
| Other revolving and installment | | 6,014 | | 3,538 | | — | | — | | 9,552 | |||||
| Total consumer | | 14,213 | | 22,510 | | 18,221 | | 305,124 | | 360,068 | |||||
| Total loans with floating interest rates | | $ | 152,937 | | $ | 335,674 | | $ | 274,277 | | $ | 350,022 | | $ | 1,112,910 |
The expected life of the Company’s loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Consequently, the table above includes information limited to contractual maturities of the underlying loans.
Asset Quality
The Company’s strategy for credit risk management includes well-defined, centralized credit policies; uniform underwriting criteria; and ongoing risk monitoring and review processes for all commercial and consumer credit exposures. The strategy also emphasizes diversification on a geographic, industry, and client level; regular credit examinations; and management reviews of loans experiencing deterioration of credit quality. The Company strives to identify potential problem loans early, take necessary charge-offs promptly, and maintain adequate reserve levels for credit losses inherent in the portfolio. Management performs ongoing, internal reviews of any problem credits and continually assesses the adequacy of the allowance. The Company utilized an internal lending division, Special Credit Services, to develop and implement strategies for the management of individual nonperforming loans.
85
Table of Contents
Credit Quality Indicators
Loans are assigned a risk rating and grouped into categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The risk ratings are aligned to pass and criticized categories. The criticized categories include special mention, substandard, and doubtful risk ratings. See Note 6 (Loans and Allowance for Credit Losses) to the consolidated financial statements included in Item 8 of this Form 10-K for a definition of each of the risk ratings.
The table below represents criticized loans outstanding by loan portfolio segment as of December 31, 2023, 2022, and 2021:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | ||||
| (dollars in thousands) | 2023 | | 2022 | |||||
| Commercial | | | | | | | ||
| Commercial and industrial | | $ | 29,840 | | | $ | 25,182 | |
| Real estate construction | | 20,667 | | | | 262 | | |
| Commercial real estate | | 9,170 | | | | 8,400 | | |
| Total commercial | | 59,677 | | | | 33,844 | | |
| Consumer | | | | | | | ||
| Residential real estate first mortgage | | 105 | | | | 808 | | |
| Residential real estate junior lien | | 1,781 | | | | 632 | | |
| Other revolving and installment | | | — | | | | 1 | |
| Total consumer | | 1,886 | | | | 1,441 | | |
| Total loans | | $ | 61,563 | | | $ | 35,285 | |
| Criticized loans as a percent of total loans | | | 2.23 | % | | | 1.44 | % |
Criticized loans represented 2.23% and 1.44% of total loans as of December 31, 2023 and 2022, respectively. The increase in criticized loans was primarily due to one $20.6 million multi-family construction loan that became criticized in the third quarter of 2023.
The following table presents information regarding nonperforming assets as of the dates presented:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | ||||
| (dollars in thousands) | 2023 | | 2022 | |||||
| Nonaccrual loans | $ | 8,596 | | $ | 3,794 | |||
| Accruing loans 90+ days past due | | 139 | | | — | |||
| Total nonperforming loans | | | 8,735 | | | | 3,794 | |
| OREO and repossessed assets | | 32 | | | 30 | | ||
| Total nonperforming assets | | | 8,767 | | | | 3,824 | |
| Total restructured accruing loans | | | — | | | | 151 | |
| Total nonperforming assets and restructured accruing loans | | $ | 8,767 | | | $ | 3,975 | |
| Nonperforming loans to total loans | | 0.32 | % | | 0.16 | % | ||
| Nonperforming assets to total assets | | 0.22 | % | | 0.10 | % | ||
| Allowance for credit losses on loans to nonperforming loans | | 410 | % | | 821 | % |
The allowance for credit losses to nonperforming loans ratio decreased 411 basis points from December 31, 2022. The decrease was primarily the result of a modest increase in nonperforming loans for the year ended December 31, 2023. The increase in nonperforming loans was primarily due to one $6.1 million loan being added to nonperforming loans for the year ended December 31, 2023.
Interest income lost on nonaccrual loans approximated $467 thousand, $155 thousand, and $183 thousand for the years ended December 31, 2023, 2022 and 2021, respectively. There was no interest income included in net income related to nonaccrual loans for the years ended December 31, 2023, 2022 and 2021.
86
Table of Contents
Allowance for Credit Losses
The allowance for credit losses, or ACL, on loans is maintained at a level management believes is sufficient to absorb expected losses in the loan portfolio over the remaining estimated life of loans in the portfolio. Under CECL accounting standard the ACL is a valuation estimated at each balance sheet date and deducted from the amortized cost basis of loans held for investment to present the net amount expected to be collected. These evaluations are inherently subjective as they require management to make material estimates, all of which may be susceptible to significant change. The allowance is increased by provisions charged to expense and decreased by actual charge-offs, net of recoveries.
Management estimates the ACL using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable supportable forecasts. Historical loss experience provides the basis for estimation of expected credit losses. Adjustments to historical loss information are made for differences in the current loan-specific risk characteristics such as different underwriting standards, portfolio mix, delinquency level, or life of the loan, as well as changes in environmental conditions, levels of economic activity, unemployment rates, property values and other relevant factors. The calculation also contemplates that the Company may not be able to make or obtain such forecasts for the entire life of the financial assets and requires a reversion to historical loss information.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. The ACL on individually evaluated loans is recognized on the basis of the present value of expected future cash flows discounted at the effective interest rate, the fair value of collateral adjusted of estimated costs to sell, or observable market price as of the relevant date.
In the ordinary course of business, the Company enters into commitments to extend credit, including commitments under credit arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded. A reserve for unfunded commitments is established using historical loss data and utilization assumptions. This reserve is located under accrued expenses and other liabilities on the Consolidated Balance Sheets. The expense for provision for unfunded commitments was $2.2 million, $1.1 million, and $0.2 million for the years ended years ended December 31, 2023, 2022 and 2021, respectively.
87
Table of Contents
The following table presents, by loan type, the changes in the allowance for credit losses, after the opening adjustment related to the adoption of CECL in 2023, for the periods presented:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | ||||||||||
| | | December 31, | ||||||||||
| (dollars in thousands) | 2023 | | 2022 | | 2021 | |||||||
| Balance—beginning of period (1) | | $ | 35,003 | | | $ | 31,572 | | | $ | 34,246 | |
| Commercial loan charge-offs | | | | | | | | |||||
| Commercial and Industrial | | (436) | | | (1,396) | | | | (1,230) | | ||
| Real estate construction | | — | | | — | | | | — | | ||
| Commercial real estate | | — | | | — | | | | (536) | | ||
| Total commercial loan charge-offs | | (436) | | | (1,396) | | | | (1,766) | | ||
| Consumer loan charge-offs | | | | | | | | |||||
| Residential real estate first mortgage | | (49) | | | — | | | | — | | ||
| Residential real estate junior lien | | (77) | | | — | | | | — | | ||
| Other revolving and installment | | (51) | | | (153) | | | | (156) | | ||
| Total consumer loan charge-offs | | (177) | | | (153) | | | | (156) | | ||
| Total loan charge-offs | | (613) | | | (1,549) | | | | (1,922) | | ||
| Commercial loan recoveries | | | | | | | | |||||
| Commercial and Industrial | | 1,159 | | | 461 | | | | 1,660 | | ||
| Real estate construction | | — | | | 76 | | | | — | | ||
| Commercial real estate | | 45 | | | 134 | | | | 822 | | ||
| Total commercial recoveries | | 1,204 | | | 671 | | | | 2,482 | | ||
| Consumer loan recoveries | | | | | | | | |||||
| Residential real estate first mortgage | | 330 | | | — | | | | — | | ||
| Residential real estate junior lien | | 52 | | | 282 | | | | 123 | | ||
| Other revolving and installment | | 92 | | | 170 | | | | 143 | | ||
| Total consumer loan recoveries | | 474 | | | 452 | | | | 266 | | ||
| Total loan recoveries | | 1,678 | | | 1,123 | | | | 2,748 | | ||
| Net loan charge-offs (recoveries) | | (1,065) | | | 426 | | | | (826) | | ||
| Commercial loan provision | | | | | | | | |||||
| Commercial and Industrial | | 645 | | | 950 | | | | (1,759) | | ||
| Real estate construction | | 2,125 | | | 551 | | | | 120 | | ||
| Commercial real estate | | (778) | | | (151) | | | | (2,082) | | ||
| Total commercial loan provision | | 1,992 | | | 1,350 | | | | (3,721) | | ||
| Consumer loan provision | | | | | | | | |||||
| Residential real estate first mortgage | | (1,829) | | | (1,017) | | | | 700 | | ||
| Residential real estate junior lien | | (115) | | | (344) | | | | (215) | | ||
| Other revolving and installment | | (273) | | | 11 | | | | (264) | | ||
| Total consumer loan provision | | (2,217) | | | (1,350) | | | | 221 | | ||
| Unallocated provision expense | | — | | | — | | | | — | | ||
| Total provision for credit losses on loans | | (225) | | | — | | | | (3,500) | | ||
| Balance—end of period | | $ | 35,843 | | | $ | 31,146 | | | $ | 31,572 | |
| Total loans | | $ | 2,759,583 | | | $ | 2,443,994 | | | $ | 1,758,020 | |
| Average total loans | | | 2,535,073 | | | | 2,059,435 | | | | 1,858,686 | |
| Allowance for credit losses on loans to total loans | | 1.30 | % | | 1.27 | % | | | 1.80 | % | ||
| Net charge-offs/(recoveries) to average total loans (annualized) | | (0.04) | % | | 0.02 | % | | | (0.04) | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Includes a $3.9 million opening adjustment to the beginning balance as of December 31, 2023. |
The ACL on loans was $35.8 million at December 31, 2023, compared to $31.1 million at December 31, 2022. The $4.7 million increase in the allowance for credit losses was primarily due to the adoption of CECL, which resulted in an additional allowance of $3.9 million in the ACL on loans. The ratio of nonperforming loans to total loans at December 31, 2023 was 0.32%, compared to 0.16% at December 31, 2022.
88
Table of Contents
The following table summarized the activity of the allowance for credit losses on loans, after the opening adjustment related to the adoption of CECL in 2023, for the periods indicated:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | ||||||||||
| | | December 31, | ||||||||||
| (dollars in thousands) | | 2023 | | 2022 | | 2021 | ||||||
| Balance—beginning of period (1) | | $ | 35,003 | | | $ | 31,572 | | | $ | 34,246 | |
| Net charge-offs (recoveries): | | | | | | | | | ||||
| Commercial net charge-offs (recoveries) | | | | | | | | | | |||
| Commercial and Industrial | | (723) | | | | 935 | | | | (430) | | |
| Real estate construction | | | — | | | | (76) | | | | — | |
| Commercial real estate | | | (45) | | | | (134) | | | | (286) | |
| Total commercial net charge-offs (recoveries) | | | (768) | | | | 725 | | | | (716) | |
| Consumer net charge-offs (recoveries) | | | | | | | | | | | | |
| Residential real estate first mortgage | | | (281) | | | | — | | | | — | |
| Residential real estate junior lien | | | 25 | | | | (282) | | | | (123) | |
| Other revolving and installment | | | (41) | | | | (17) | | | | 13 | |
| Total consumer net charge-offs (recoveries) | | | (297) | | | | (299) | | | | (110) | |
| Total net charge-offs (recoveries) | | | (1,065) | | | | 426 | | | | (826) | |
| Provision for credit losses on loans | | | (225) | | | | — | | | | (3,500) | |
| Balance—end of period | | $ | 35,843 | | | $ | 31,146 | | | $ | 31,572 | |
| | | | | | | | | | | | | |
| Net charge-offs (recoveries) to average loans | | | | | | | | | | | | |
| Commercial net charge-offs (recoveries) to average loans | | | | | | | | | | | | |
| Commercial and Industrial | | | (0.03) | % | | | 0.05 | % | | | (0.02) | % |
| Real estate construction | | | — | % | | | — | % | | | — | % |
| Commercial real estate | | | — | % | | | (0.01) | % | | | (0.02) | % |
| Total commercial net charge-offs (recoveries) to average loans | | | (0.03) | % | | | 0.04 | % | | | (0.04) | % |
| Consumer net charge-offs (recoveries) to average loans | | | | | | | | | | | | |
| Residential real estate first mortgage | | | (0.01) | % | | | — | % | | | — | % |
| Residential real estate junior lien | | | — | % | | | (0.01) | % | | | (0.01) | % |
| Other revolving and installment | | | — | % | | | — | % | | | — | % |
| Total consumer net charge-offs (recoveries) to average loans | | | (0.01) | % | | | (0.01) | % | | | (0.01) | % |
| Total net charge-offs (recoveries) to average loans | | | (0.04) | % | | | 0.02 | % | | | (0.04) | % |
| | | | | | | | | | | | | |
| Allowance for credit losses on loans to total loans | | | 1.30 | % | | | 1.27 | % | | | 1.80 | % |
| Allowance for credit losses on loans to nonaccrual loans | | | 417 | % | | | 821 | % | | | 1,521 | % |
| Allowance for credit losses on loans to nonperforming loans | | | 410 | % | | | 821 | % | | | 1,437 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Includes a $3.9 million opening adjustment to the beginning balance as of December 31, 2023. |
The following table presents the allocation of the allowance for credit losses as of the dates presented.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2023 | | December 31, 2022 | ||||||||
| | | | | | Percentage | | | | | Percentage | ||
| | | Allocated | | of loans to | | Allocated | | of loans to | ||||
| (dollars in thousands) | Allowance | total loans | | Allowance | total loans | |||||||
| Commercial and industrial | | $ | 9,894 | | 21.7 | % | | $ | 9,233 | | 23.9 | % |
| Real estate construction | | | 6,111 | | 4.5 | % | | | 1,437 | | 4.0 | % |
| Commercial real estate | | | 11,897 | | 40.8 | % | | | 12,761 | | 36.0 | % |
| Residential real estate first mortgage | | | 6,578 | | 26.3 | % | | | 5,857 | | 27.8 | % |
| Residential real estate junior lien | | | 1,151 | | 5.6 | % | | | 1,318 | | 6.2 | % |
| Other revolving and installment | | | 212 | | 1.1 | % | | | 540 | | 2.1 | % |
| Total loans | | $ | 35,843 | | 100.0 | % | | $ | 31,146 | | 100.0 | % |
The increase in the allocation of the ACL on loans was primarily driven by the adoption of CECL and strong organic loan growth.
89
Table of Contents
Deposits
Deposit inflows and outflows are influenced by prevailing market interest rates, competition, local and economic conditions, and fluctuations in the Company’s customers’ own liquidity needs and may also be influenced by recent developments in the financial services industry, including the large-scale deposit withdrawals over a short period of time at Silicon Valley Bank, Signature Bank, and First Republic Bank that resulted in the failure of those institutions.
Total deposits were $3.1 billion as of December 31, 2023, an increase of $180.1 million, or 6.2%, from December 31, 2022. Interest-bearing deposits increased $313.0 million while noninterest-bearing deposits decreased $132.9 million. The increase in interest-bearing deposits consisted primarily of increases of $134.4 million in interest-bearing demand deposits and $199.2 million in time deposits. Noninterest-bearing deposits decreased primarily due to heightened deposit competition, the impact of rising short-term interest rates on indexed money market deposits, and clients moving deposits out of noninterest bearing products into interest-bearing products.
Interest-bearing deposit costs were 2.44% and 0.45% for the years ended December 31, 2023 and 2022, respectively. The increase in interest-bearing deposit costs were the result of a rising interest rate environment and a highly competitive deposit environment.
The Company competes for local deposits by offering products with competitive rates and rely on the deposit portfolio to fund loans and other asset growth. Management understands the importance of core deposits as a stable source of funding and may periodically implement various deposit promotion strategies to encourage core deposit growth. For periods of rising interest rates, management has modeled the aggregate yields for non-maturity deposits and time deposits to increase at a slower pace than the increase in underlying market rates. The mix of average deposits has been changing throughout the last several years. The weightings of core funds (noninterest checking, interest checking, savings, and money market accounts) and time deposits’ have increased. The Company is focused on expanding core account relationships and customers’ preference for unrestricted accounts in the low interest rate environment. The weighting of time deposits increased as clients are looking for higher yielding alternative investments with increased short-term rates.
The following table presents the average balances and rates of the Company’s deposit portfolio by category for the periods indicated.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | Year ended | | Year ended | ||||||||||||
| | | December 31, 2023 | | December 31, 2022 | | December 31, 2021 | ||||||||||||
| | | Average | | Average | | Average | | Average | | Average | | Average | ||||||
| (dollars in thousands) | | Balance | Rate | | Balance | Rate | | Balance | Rate | |||||||||
| Noninterest-bearing demand | | $ | 737,365 | | — | % | | $ | 851,821 | | — | % | | $ | 784,998 | | — | % |
| Interest-bearing demand | | | 768,238 | | 1.29 | % | | | 692,287 | | 0.22 | % | | | 697,276 | | 0.14 | % |
| Money market and savings | | | 1,118,815 | | 2.92 | % | | | 1,113,426 | | 0.55 | % | | | 1,023,677 | | 0.15 | % |
| Time deposits | | | 303,746 | | 3.58 | % | | | 221,997 | | 0.70 | % | | | 215,624 | | 0.54 | % |
| Total deposits | | $ | 2,928,164 | | 1.82 | % | | $ | 2,879,531 | | 0.32 | % | | $ | 2,721,575 | | 0.13 | % |
The following table presents the contractual maturity of time deposits, including certificate of deposits and IRA deposits of $250 thousand and over, that were outstanding as of the date presented.
| | | | |
|---|---|---|---|
| | | December 31, | |
| (dollars in thousands) | 2023 | ||
| Maturing in: | | ||
| 3 months or less | | $ | 48,049 |
| 3 months to 6 months | | 48,010 | |
| 6 months to 1 year | | 22,846 | |
| 1 year or greater | | 2,925 | |
| Total | | $ | 121,830 |
90
Table of Contents
The Company’s total uninsured deposits, which are amounts of deposit accounts that exceed the FDIC insurance limit, currently $250,000, were approximately $1.1 billion and $1.8 billion at December 31, 2023 and 2022, respectively. These amounts were estimated based on the same methodologies and assumptions used for regulatory reporting purposes.
Borrowings and Subordinated Debt
The Company utilizes both short term and long term borrowings as part of its asset/liability management and funding strategies. Short term borrowings consist of FHLB advances and federal funds purchased. The Company had $314.2 million and $378.1 million in short term borrowings outstanding at December 31, 2023 and 2022, respectively.
FHLB advances were secured by specific investment securities and real estate loans with a carrying amount of approximately $1.0 billion and $909.8 million at December 31, 2023 and 2022, respectively.
Long-term debt is utilized to fund longer term assets and as a source of regulatory capital. At December 31, 2023, the Company had $50.0 million of one outstanding 3.50% Fixed Rate Subordinated Note due 2031, or the Subordinated Note. The Subordinated Note currently bears interest at a fixed rate of 3.50% per year, payable annually through March 31, 2026. At the fifth anniversary of the issuance date of the Subordinated Note, on March 30, 2026, the interest rate will reset to a fixed interest rate equal to the FHLB rate, plus 2.0%, with a minimum annual fixed rate of not less than 3.5%. The Subordinated Note matures on March 30, 2031, and the Company has the option to redeem or prepay any or all of the Subordinated Note without premium or penalty any time after March 31, 2026, or at any time in the event of certain changes that affect the deductibility of interest for tax purposes or the treatment of the notes as Tier 2 Capital.
Junior subordinated debentures issued to capital trusts that issued trust preferred securities were $9.0 million as of December 31, 2023, compared to $8.8 million as of December 31, 2022. The increase was due to purchase accounting amortization on the junior subordinated notes assumed in the Beacon Bank acquisition in 2016. See Note 14 (Long-Term Debt) of the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Selected financial information pertaining to the components of the Company’s borrowings and subordinated debt as of the dates indicated is as follows:
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2023 | | December 31, 2022 | | December 31, 2021 | ||||||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | |||
| (dollars in thousands) | Balance | Portfolio | | Balance | Portfolio | | Balance | Portfolio | ||||||||||
| Fed funds purchased | $ | 114,170 | 30.6 | % | | $ | 153,080 | | 35.0 | % | | $ | — | — | % | |||
| FHLB Short-term advances | | | 200,000 | | 53.6 | % | | | 225,000 | | 51.6 | % | | | — | | — | % |
| Subordinated notes | | | 50,000 | | 13.4 | % | | | 50,000 | | 11.4 | % | | 50,000 | | 84.9 | % | |
| Junior subordinated debentures | | 8,956 | | 2.4 | % | | | 8,843 | | 2.0 | % | | 8,730 | | 14.8 | % | ||
| Finance lease liability | | | — | | — | % | | | — | | — | | | | 203 | | 0.3 | % |
| Total borrowed funds | | $ | 373,126 | | 100.0 | % | | $ | 436,923 | | 100.0 | % | | $ | 58,933 | | 100.0 | % |
91
Table of Contents
Capital Resources
The following table summarizes the changes in the Company’s stockholders’ equity for the periods indicated.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | For the years ended December 31, | |||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | ||||||
| Beginning balance | | $ | 356,872 | | $ | 359,403 | | $ | 330,163 |
| Cumulative effect of change in accounting principles, net of tax | | | (4,452) | | | — | | | — |
| Net income | | 11,696 | | 40,005 | | 52,681 | |||
| Other comprehensive income (loss) | | 24,986 | | (94,386) | | (14,893) | |||
| Common stock repurchased | | (6,638) | | (738) | | (712) | |||
| Common stock issued | | — | | 63,830 | | — | |||
| Common stock dividends | | (14,965) | | (13,146) | | (10,931) | |||
| Stock‑based compensation expense | | 1,628 | | 1,904 | | 3,095 | |||
| Ending balance | | $ | 369,127 | | $ | 356,872 | | $ | 359,403 |
Total stockholders’ equity was $369.1 million at December 31, 2023, an increase of $12.3 million, or 3.4%, compared to $356.9 million at December 31, 2022. The increase was primarily due to a $119.4 million increase in other comprehensive income (loss). The increase in other comprehensive income (loss) was due in part to the sale of AFS securities as part of the previously reported balance sheet repositioning in the fourth quarter, as well as improved market conditions, which resulted in a higher fair value of the Company’s available-for-sale investment securities. This increase was partially offset by a $28.3 million decrease in net income and a $4.5 million decrease to opening stockholders’ equity related to the adoption of the CECL accounting standard.
The Company strives to maintain an adequate capital base to support its activities in a safe and sound manner while at the same time attempting to maximize stockholder value. Capital adequacy is assessed against the risk inherent in the Company’s balance sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss.
The Company is subject to various regulatory capital requirements both at the Company and at the Bank level. Failure to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital guidelines must be met that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting policies. The Company has consistently maintained regulatory capital ratios at or above the well capitalized standards.
At December 31, 2023, 2022, and 2021, the Company met all capital adequacy requirements to which the Company was subject.
92
Table of Contents
The table below sets forth the capital ratios for the Company and the Bank as of the dates indicated. See Note 26 (Regulatory Matters) of the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K for additional disclosures.
| | | | | | | |
|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | ||
| Capital Ratios | 2023 | | 2022 | |||
| Alerus Financial Corporation Consolidated | | |||||
| Common equity tier 1 capital to risk weighted assets | | 11.82 | % | | 13.39 | % |
| Tier 1 capital to risk weighted assets | | 12.10 | % | | 13.69 | % |
| Total capital to risk weighted assets | | 14.76 | % | | 16.48 | % |
| Tier 1 capital to average assets | | 10.57 | % | | 11.25 | % |
| Tangible common equity to tangible assets (1) | | 7.94 | % | | 7.74 | % |
| | | | | | ||
| Alerus Financial, National Association | | | | | ||
| Common equity tier 1 capital to risk weighted assets | | 11.40 | % | | 12.76 | % |
| Tier 1 capital to risk weighted assets | | 11.40 | % | | 12.76 | % |
| Total capital to risk weighted assets | | 12.51 | % | | 13.83 | % |
| Tier 1 capital to average assets | | 9.92 | % | | 10.48 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
Contractual Obligations and Off-Balance Sheet Arrangements
Off Balance Sheet Arrangements
In the normal course of business, the Company enters into various transactions to meet the financing needs of clients, which, in accordance with GAAP, are not included in the consolidated balance sheets. These transactions include commitments to extend credit, standby letters of credit, and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Most of these commitments are expected to expire without being drawn upon. All off-balance sheet commitments are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.
The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and commercial letters of credit is represented by the contractual or notional amount of those instruments. The Company decreased its exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. The Company assesses the credit risk associated with certain commitments to extend credit and establishes a liability for probable credit losses.
Further information related to financial instruments can be found in Note 15 (Commitments and Contingencies) of the Company’s audited consolidated financial statements included in Item 8 of this Form 10-K.
Liquidity
Liquidity management is the process by which the Company manages the flow of funds necessary to meet its financial commitments on a timely basis and at a reasonable cost and to take advantage of earnings enhancement opportunities. These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of the Company’s operations, and capital expenditures. Liquidity is monitored and closely managed by the Company’s asset and liability committee, or ALCO, a group of senior officers from the finance, enterprise risk management, deposit, investment, treasury, and lending areas. It is ALCO’s responsibility to ensure the Company has the necessary level of funds available for normal operations as well as maintain a contingency funding policy to ensure that potential liquidity stress events are planned for, quickly identified, and management has plans in place to respond. ALCO has created policies which establish limits and require measurements to monitor liquidity trends, including modeling and management reporting that identifies the amounts and costs of all available funding sources.
93
Table of Contents
At December 31, 2023, the Company had on balance sheet liquidity of $668.2 million, compared to $778.9 million at December 31, 2022 and $1.1 billion at December 31, 2021. On balance sheet liquidity includes cash and cash equivalents, federal funds sold, unencumbered securities available-for-sale and over collateralized securities pledging positions available-for-sale.
The Bank is a member of the FHLB, which provides short and long term funding to its members through advances collateralized by real estate related assets and other select collateral, most typically in the form of debt securities. The actual borrowing capacity is contingent on the amount of collateral available to be pledged to the FHLB. As of December 31, 2023, the Company had $1.0 billion of collateral pledged to the FHLB. Based on this collateral the Company is eligible to borrow up to $1.0 billion and had $706.6 million available capacity as of December 31, 2023. In addition, the Company can borrow up to $107.0 million through unsecured lines of credit the Company has established with four other banks.
In addition, because the Bank is “well capitalized,” it can accept brokered deposits up to 20.0% of total assets based on current policy limits. Management believed that the Company had adequate resources to fund all of its commitments as of December 31, 2023 and December 31, 2022.
The Company’s primary sources of liquidity include liquid assets, as well as unencumbered securities that can be used to collateralize additional funding. At December 31, 2023, the Company had $129.9 million of cash and cash equivalents of which $91.2 million were interest-bearing deposits held at the Federal Reserve, FHLB and other correspondent banks.
Though remote, the possibility of a funding crisis exists at all financial institutions. Accordingly, management has addressed this issue by formulating a liquidity contingency plan, which has been reviewed and approved by both the Bank’s Board of Directors and the ALCO. The plan addresses the actions that the Company would take in response to both a short-term and long-term funding crisis.
A short term funding crisis would most likely result from a shock to the financial system, either internal or external, which disrupts orderly short term funding operations. Such a crisis would likely be temporary in nature and would not involve a change in credit ratings. A long term funding crisis would most likely be the result of both external and internal factors and would most likely result in drastic credit deterioration. Management believes that both potential circumstances have been fully addressed through detailed action plans and the establishment of trigger points for monitoring such events.
Recent Developments
Stockholder Dividend
On February 27, 2024, the Board of Directors of the Company declared a quarterly cash dividend of $0.19 per common share. This dividend is payable on April 12, 2024, to stockholders of record on March 15, 2024.
FY 2022 10-K MD&A
SEC filing source: 0001558370-23-003515.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the “Selected Financial Data” and our audited consolidated financial statements and related notes included elsewhere in this report. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Certain risks, uncertainties and other factors, including but not limited to those set forth under “Cautionary Note Regarding Forward-Looking Statements,” “Risk Factors” and elsewhere in this report, may cause actual results to differ materially from those projected in the forward-looking statements. We assume no obligation to update any of these forward-looking statements.
Overview
We are a diversified financial services company headquartered in Grand Forks, North Dakota. Through our subsidiary, Alerus Financial, National Association, we provide innovative and comprehensive financial solutions to businesses and consumers through four distinct business lines—banking, retirement and benefit services, wealth management and mortgage. These solutions are delivered through a relationship-oriented primary point of contact along with responsive and client-friendly technology.
Our primary banking market areas are the states of North Dakota, Minnesota, specifically, the Twin Cities MSA, and Arizona, specifically, the Phoenix MSA. In addition to our offices located in our banking markets, our retirement and benefit services business administers plans in all 50 states through offices located in Michigan, Minnesota and Colorado.
59
Table of Contents
Our business model produces strong financial performance and a diversified revenue stream, which has helped us establish a brand and culture yielding both a loyal client base and passionate and dedicated employees. We believe our client-first and advice-based philosophy, diversified business model and history of high performance and growth distinguishes us from other financial service providers. We generate a majority of our overall revenue from noninterest income, which is driven primarily by our retirement and benefit services, wealth management and mortgage business lines. The remainder of our revenue consists of net interest income, which we derive from offering our traditional banking products and services.
As of December 31, 2022, we had $3.8 billion of total assets, $2.4 billion of total loans, $2.9 billion of total deposits, $356.9 million of stockholders’ equity, $32.1 billion of AUA/AUM in our retirement and benefit services segment, and $3.6 billion of AUA/AUM in our wealth management segment. For the year ended December 31, 2022, we had $812.3 billion of mortgage originations.
Net Interest Income
Net interest income represents interest income less interest expense. We generate interest income on interest-earning assets, primarily loans and available-for-sale securities. We incur interest expense on interest-bearing liabilities, primarily interest-bearing deposits and borrowings. To evaluate net interest income, we measure and monitor: (i) yields on loans, available-for-sale securities and other interest-earning assets; (ii) the costs of deposits and other funding sources; (iii) the rates incurred on borrowings and other interest-bearing liabilities; and (iv) the regulatory risk weighting associated with the assets. Interest income is primarily impacted by loan growth and loan repayments, along with changes in interest rates on the loans. Interest expense is primarily impacted by changes in deposit balances along with the volume and type of interest-bearing liabilities. Net interest income is primarily impacted by changes in market interest rates, the slope of the yield curve, and interest we earn on interest-earning assets or pay on interest-bearing liabilities.
Noninterest Income
Noninterest income primarily consists of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Our retirement and benefit services business, which includes retirement plan administration, retirement plan investment advisory, HSA, ESOP, and other benefit services, is our Company’s largest source of noninterest income. Over half of our retirement and benefit services fees are transaction or participant-based fees and are impacted by the number of plans and participants. The remainder of noninterest income is based on the market value of the related AUA and AUM and impacted by the level of contributions, withdrawals, new business, lost business and fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Wealth management includes personal trust, investment and brokerage services. Our Company earns trust, investment, and IRA fees from managing assets, including corporate trusts, personal trusts, and separately managed accounts. Trust and investment management fees are primarily based on a tiered scale relative to the market value of the AUM. Trust and investment management fees are primarily impacted by rates charged and increases and decreases in AUM. AUM is primarily impacted by opening and closing of client advisory and trust accounts, contributions and withdrawals, and the fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Mortgage noninterest income consists of gains on originating and selling mortgages and origination fees. Mortgage gains are primarily impacted by the level of originations, amount of loans sold, the type of loans sold and market conditions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Service charges on deposit accounts are comprised of income generated through deposit account related service charges such as: electronic transfer fees, treasury management fees, bill pay fees, and other banking fees. Banking fees are primarily impacted by the level of business activities and cash movement activities of our clients. |
60
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other noninterest income consists of debit card interchange income, income earned on the growth of the cash surrender value of life insurance policies we hold on to certain key employees, loan servicing income net of the related amortization, and any other income which does not fit within one of the specific noninterest income lines described above. Other noninterest income is generally impacted by business activities and level of transactions. |
Noninterest Expense
Noninterest expense is comprised primarily of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Compensation and employee taxes and benefits—include all forms of personnel related expenses including salary, commissions, incentive compensation, payroll related taxes, stock-based compensation, benefit plans, health insurance, 401(k) plan match costs, ESOP and other benefit related expenses. Compensation and employee benefit costs are primarily impacted by changes in headcount and fluctuations in benefits costs. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Occupancy and equipment—costs related to owning and leasing our office space, depreciation charges for the furniture, fixtures and equipment, amortization of leasehold improvements, utilities and other occupancy-related expenses. Occupancy and equipment costs are primarily impacted by the number and size of the locations we occupy. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Business services, software and technology—costs related to contracts with core system and third-party data processing providers, software and information technology services to support office activities and internal networks. We believe our technology spending enhances the efficiency of our employees and enables us to provide outstanding service to our clients. Technology and information system costs are primarily impacted by the number of locations we occupy, the number of employees, clients and volume of transactions we have and the level of service we require from our third-party technology vendors. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Intangible amortization expense is the result of acquisitions of fee income and banking companies. Identified intangible assets with definite lives consist of client relationship intangibles and are amortized on a straight-line basis over the period representing the estimated remaining lives of the assets. The amount of expense is impacted by the timing of acquisitions and the estimated remaining lives of the assets. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Professional fees and assessments—costs related to legal, accounting, tax, consulting, personnel recruiting, directors fees, insurance and other outsourcing arrangements. Professional services costs are primarily impacted by corporate activities requiring specialized services. FDIC insurance expense is also included in this line and represents the assessments that we pay to the FDIC for deposit insurance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other operational expenses—includes costs related to marketing, donations, promotions, and expenses associated with office supplies, postage, travel expenses, meals and entertainment, dues and memberships, costs to maintain or prepare other real estate owned, or OREO, for sale, and other general corporate expenses that do not fit within one of the specific noninterest expense lines described above. Other operational expenses are generally impacted by our business activities and needs. |
Operating Segments
We measure the overall profitability of business operations based on income before income tax. We allocate costs to our segments, which consist primarily of compensation and overhead expense directly attributable to the products and services within banking, retirement and benefit services, wealth management, and mortgage. We measure the profitability of each segment based on the direct allocations of expense as we believe it better approximates the contribution generated by our reportable operating segments. All indirect overhead allocations and income tax expense is allocated to corporate administration. A description of each segment is provided in Note 22 (Segment Reporting) of the Company’s audited consolidated financial statements included elsewhere in this report.
61
Table of Contents
Critical Accounting Policies
As a result of the complex and dynamic nature of our business, management must exercise judgment in selecting and applying the most appropriate accounting policies for its various areas of operations. The policy decision process not only ensures compliance with current GAAP, but also reflects management’s discretion with regard to choosing the most suitable methodology for reporting our financial performance. It is management’s opinion that the accounting estimates covering certain aspects of the business have more significance than others due to the relative importance of those areas to overall performance, or the level of subjectivity in the selection process. These estimates affect the reported amounts of assets and liabilities as well as disclosures of revenues and expenses during the reporting period. Actual results could differ from these estimates. The most critical of the accounting policies are discussed below.
Investment securities—Investment securities can be classified as trading, available-for-sale, held-to-maturity and equity. The appropriate classification is based partially on our ability to hold the securities to maturity and largely on management’s intentions with respect to either holding or selling the securities. The classification of investment securities is significant since it directly impacts the accounting for unrealized gains and losses on securities. Unrealized gains and losses on available-for-sale securities are recorded in accumulated other comprehensive income or loss, as a separate component of stockholders’ equity, and do not affect earnings until realized. The fair values of investment securities are generally determined by reference to quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments, or a discounted cash flow model using market estimates of interest rates and volatility. Investment securities with significant declines in fair value are evaluated to determine whether they should be considered other-than-temporarily impaired. An unrealized loss is generally deemed to be other-than-temporary and a credit loss is deemed to exist if the present value of the expected future cash flows is less than the amortized cost basis of the debt security. The credit loss component of an other-than-temporary impairment write-down is recorded in current earnings, while the remaining portion of the impairment loss is recognized in other comprehensive income (loss), provided we do not intend to sell the underlying debt security, and it is not likely that we will be required to sell the debt security prior to recovery of the full value of its amortized cost basis.
Allowance for loan losses—The allowance for loan losses reflects management’s best estimate of probable loan losses in our loan portfolio. Determination of the allowance for loan losses is inherently subjective. It requires significant estimates, including the amounts and timing of expected future cash flows on impaired loans, appraisal values of underlying collateral for collateralized loans, and the amount of estimated losses on pools of homogeneous loans which is based on historical loss experience, adjusted for consideration of economic trends, collateral values, trends in past due loans and other factors, all of which may be susceptible to significant change.
Intangible assets—As a result of acquisitions, we carry goodwill and identifiable intangible assets. Goodwill represents the cost of acquired companies in excess of the fair value of net assets at the acquisition date. Goodwill is evaluated at least annually or when business conditions suggest impairment may have occurred. Should impairment occur, goodwill will be reduced to its revised carrying value through a charge to earnings. Core deposits and other identifiable intangible assets are amortized to expense over their estimated useful lives. The determination of whether or not impairment exists is based upon discounted cash flow modeling techniques that require management to make estimates regarding the amount and timing of expected future cash flows. It also requires them to select a discount rate that reflects the current return requirements of the market in relation to present risk-free interest rates, required equity market premiums, and company-specific performance and risk metrics, all of which are susceptible to change based on changes in economic and market conditions and other factors. Future events or changes in the estimates used to determine the carrying value of goodwill and identifiable intangible assets could have a material impact on our results of operations.
Income taxes—Income tax expense or benefit is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax
62
Table of Contents
benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Interest and penalties related to income tax matters are recognized in income tax expense.
Fair value measurements—Fair value is the price that would be received to sell an asset, or paid to transfer a liability, in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices, or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgement may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
Financial assets that are recorded at fair value on a recurring basis include investment securities available-for-sale and derivative financial instruments. As of December 31, 2022, and 2021, $723.7 million or 19.1% and $857.0 million, or 25.3%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities. The fair value of financial assets on a recurring basis are classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2022 and 2021, $6.3 million and $1.4 million, respectively representing less than 1% of our total liabilities in those years were classified as Level 2 of the fair value hierarchy. As of December 31, 2022, we had no fair value assets or liabilities classified in Level 3 of the fair value hierarchy.
A further discussion regarding the fair value of assets and liabilities, and the classification of Level 1, 2, and 3 hierarchies, is disclosed in Note 28 (Fair Value of Assets and Liabilities) of the Company’s audited consolidated financial statements included elsewhere in this report.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) of the Company’s audited consolidated financial statements included elsewhere in this report.
Selected Financial Data
The following consolidated selected financial data is derived from the Company’s audited consolidated financial statements as of and for the five years ended December 31, 2022.
63
Table of Contents
The consolidated selected financial data presented below contains financial measures that are not presented in accordance with accounting principles generally accepted in the United States and have not been audited. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures” below.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | As of and for the year ended December 31, | | |||||||||||||
| (dollars and shares in thousands, except per share data) | 2022 | 2021 | 2020 | 2019 | 2018 | | ||||||||||
| Selected Income Statement Data | | | | | | | | | | | | | | | | |
| Net interest income | | $ | 99,729 | | $ | 87,099 | | $ | 83,846 | | $ | 74,551 | | $ | 75,224 | |
| Provision for loan losses | | — | | (3,500) | | | 10,900 | | | 7,312 | | | 8,610 | | ||
| Noninterest income | | 111,223 | | 147,387 | | | 149,371 | | | 114,194 | | | 102,749 | | ||
| Noninterest expense | | 158,770 | | 168,909 | | | 163,799 | | | 142,537 | | | 136,325 | | ||
| Income before income taxes | | 52,182 | | 69,077 | | | 58,518 | | | 38,896 | | | 33,038 | | ||
| Income tax expense | | 12,177 | | 16,396 | | | 13,843 | | | 9,356 | | | 7,172 | | ||
| Net income | | $ | 40,005 | | $ | 52,681 | | $ | 44,675 | | $ | 29,540 | | $ | 25,866 | |
| Per Common Share Data | | | | | | | | | | | | | ||||
| Earnings - basic | | $ | 2.12 | | $ | 3.02 | | $ | 2.57 | | $ | 1.96 | | $ | 1.88 | |
| Earnings - diluted | | $ | 2.10 | | $ | 2.97 | | $ | 2.52 | | $ | 1.91 | | $ | 1.84 | |
| Dividends declared | | $ | 0.70 | | $ | 0.63 | | $ | 0.60 | | $ | 0.57 | | $ | 0.53 | |
| Tangible book value per common share (1) | | $ | 14.37 | | $ | 17.87 | | $ | 16.00 | | $ | 14.08 | | $ | 10.68 | |
| Average shares outstanding - basic | | 18,640 | | 17,189 | | 17,106 | | 14,736 | | 13,763 | | |||||
| Average shares outstanding - diluted | | 18,884 | | 17,486 | | 17,438 | | 15,093 | | 14,063 | | |||||
| Selected Performance Ratios | | | | | | | | | | | | | ||||
| Return on average total assets | | 1.14 | % | 1.66 | % | | 1.61 | % | | 1.34 | % | | 1.21 | % | ||
| Return on average common equity | | 11.55 | % | 15.22 | % | | 14.40 | % | | 12.78 | % | | 13.81 | % | ||
| Return on average tangible common equity (1) | | 15.09 | % | 18.89 | % | | 17.74 | % | | 17.46 | % | | 21.02 | % | ||
| Noninterest income as a % of revenue | | 52.72 | % | 62.86 | % | | 64.05 | % | | 60.50 | % | | 57.73 | % | ||
| Net interest margin (taxable-equivalent basis) | | 3.04 | % | 2.90 | % | | 3.22 | % | | 3.65 | % | | 3.84 | % | ||
| Efficiency ratio (1) | | 72.86 | % | 70.02 | % | | 68.40 | % | | 73.22 | % | | 73.80 | % | ||
| Dividend payout ratio | | | 33.33 | % | | 21.21 | % | | 23.81 | % | | 29.84 | % | | 28.82 | % |
| Average equity to average assets | | | 9.89 | % | | 10.89 | % | | 11.18 | % | | 10.45 | % | | 8.80 | % |
| Selected Balance Sheet Data - Period Ending | | | | | | | | | | | | | | | | |
| Loans (2) | | $ | 2,443,994 | | $ | 1,758,020 | | $ | 1,979,375 | | $ | 1,721,279 | | $ | 1,701,850 | |
| Allowance for loan losses | | | (31,146) | | (31,572) | | | (34,246) | | | (23,924) | | | (22,174) | | |
| Investment securities | | | 1,039,226 | | 1,205,710 | | | 592,342 | | | 313,158 | | | 254,878 | | |
| Assets | | | 3,779,637 | | 3,392,691 | | | 3,013,771 | | | 2,356,878 | | | 2,179,070 | | |
| Deposits (3) | | | 2,915,484 | | 2,920,551 | | | 2,571,993 | | | 1,971,316 | | | 1,775,096 | | |
| Long-term debt | | | 58,843 | | 58,933 | | | 58,735 | | | 58,769 | | | 58,824 | | |
| Total stockholders’ equity (4) | | | 356,872 | | 359,403 | | | 330,163 | | | 285,728 | | | 196,954 | | |
| Asset Quality Ratios | | | | | | | | | | | | | | | | |
| Net charge-offs/(recoveries) to average loans | | 0.02 | % | (0.04) | % | | 0.03 | % | | 0.33 | % | | 0.18 | % | ||
| Nonperforming loans to total loans | | | 0.16 | % | | 0.12 | % | | 0.26 | % | | 0.45 | % | | 0.41 | % |
| Nonperforming assets to total assets | | | 0.10 | % | | 0.09 | % | | 0.17 | % | | 0.33 | % | | 0.33 | % |
| Allowance for loan losses to total loans | | | 1.27 | % | | 1.80 | % | | 1.73 | % | | 1.39 | % | | 1.30 | % |
| Allowance for loan losses to nonperforming loans | | | 820.93 | % | | 1,437.05 | % | | 674.13 | % | | 305.66 | % | | 318.45 | % |
| Other Data | | | | | | | | | | | | | | | | |
| Retirement and benefit services assets under administration/management | | $ | 32,122,520 | | $ | 36,732,938 | | $ | 34,199,954 | | $ | 31,904,648 | | $ | 27,812,149 | |
| Wealth management assets under administration/management | | $ | 3,582,648 | | $ | 4,039,931 | | $ | 3,338,594 | | $ | 3,103,056 | | $ | 2,626,815 | |
| Mortgage originations | | $ | 812,314 | | $ | 1,836,064 | | $ | 1,778,977 | | $ | 946,441 | | $ | 779,708 | |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a Non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
| Column 1 | Column 2 |
|---|---|
| (2) | Excludes loans held for branch sale at 2018. |
| Column 1 | Column 2 |
|---|---|
| (3) | Excludes deposits held for sale at 2018. |
| Column 1 | Column 2 |
|---|---|
| (4) | Includes ESOP-owned shares. |
64
Table of Contents
Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, we routinely supplement our evaluation with an analysis of certain non-GAAP financial measures. These non-GAAP financial measures include the ratio of tangible common equity to tangible assets, tangible common equity per share, return on average tangible common equity, net interest margin (tax-equivalent), and the efficiency ratio. Management uses these non-GAAP financial measures in its analysis of its performance, and believes financial analysts and others frequently use these measures, and other similar measures, to evaluate capital adequacy. Management calculates: (i) tangible common equity as total common stockholders’ equity, less goodwill and other intangible assets; (ii) tangible common equity per share as tangible common equity divided by shares of common stock outstanding; (iii) tangible assets as total assets, less goodwill and other intangible assets; (iv) return on average tangible common equity as net income adjusted for intangible amortization net of tax, divided by average tangible common equity; (v) net interest margin (tax-equivalent) as net interest income plus a tax-equivalent adjustment, divided by average earning assets; and (vi) efficiency ratio as noninterest expense less intangible amortization expense, divided by net interest income plus noninterest income plus a tax-equivalent adjustment.
The following tables present these non-GAAP financial measures along with the most directly comparable financial measures calculated in accordance with GAAP for the periods indicated.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | December 31, | | December 31, | ||||||
| | 2022 | 2021 | 2020 | 2019 | 2018 | | ||||||||||
| Tangible common equity to tangible assets | | | | | | | | | | | ||||||
| Total common stockholders’ equity | | $ | 356,872 | | $ | 359,403 | | $ | 330,163 | | $ | 285,728 | | $ | 196,954 | |
| Less: Goodwill | | | 47,087 | | | 31,490 | | | 30,201 | | | 27,329 | | | 27,329 | |
| Less: Other intangible assets | | | 22,455 | | | 20,250 | | | 25,919 | | | 18,391 | | | 22,473 | |
| Tangible common equity (a) | | | 287,330 | | | 307,663 | | | 274,043 | | | 240,008 | | | 147,152 | |
| Total assets | | | 3,779,637 | | | 3,392,691 | | | 3,013,771 | | | 2,356,878 | | | 2,179,070 | |
| Less: Goodwill | | | 47,087 | | | 31,490 | | | 30,201 | | | 27,329 | | | 27,329 | |
| Less: Other intangible assets | | | 22,455 | | | 20,250 | | | 25,919 | | | 18,391 | | | 22,473 | |
| Tangible assets (b) | | | 3,710,095 | | | 3,340,951 | | | 2,957,651 | | | 2,311,158 | | | 2,129,268 | |
| Tangible common equity to tangible assets (a)/(b) | | | 7.74 | % | | 9.21 | % | | 9.27 | % | | 10.38 | % | | 6.91 | % |
| Tangible book value per common share | | | | | | | | | | | | | | | | |
| Total common stockholders’ equity | | $ | 356,872 | | $ | 359,403 | | $ | 330,163 | | $ | 285,728 | | $ | 196,954 | |
| Less: Goodwill | | | 47,087 | | | 31,490 | | | 30,201 | | | 27,329 | | | 27,329 | |
| Less: Other intangible assets | | | 22,455 | | | 20,250 | | | 25,919 | | | 18,391 | | | 22,473 | |
| Tangible common equity (c) | | | 287,330 | | | 307,663 | | | 274,043 | | | 240,008 | | | 147,152 | |
| Total common shares issued and outstanding (d) | | | 19,992 | | | 17,213 | | | 17,125 | | | 17,050 | | | 13,775 | |
| Tangible book value per common share (c)/(d) | | $ | 14.37 | | $ | 17.87 | | $ | 16.00 | | $ | 14.08 | | $ | 10.68 | |
65
Table of Contents
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | December 31, | | December 31, | | |||||
| | 2022 | 2021 | 2020 | 2019 | 2018 | | ||||||||||
| Return on average tangible common equity | | | | | | | | | | | | | | | | |
| Net income | | $ | 40,005 | | $ | 52,681 | | $ | 44,675 | | $ | 29,540 | | $ | 25,866 | |
| Add: Intangible amortization expense (net of tax) | | | 3,756 | | | 3,460 | | | 3,129 | | | 3,224 | | | 3,664 | |
| Net income, excluding intangible amortization (e) | | | 43,761 | | | 56,141 | | | 47,804 | | | 32,764 | | | 29,530 | |
| Average total equity | | | 346,355 | | | 346,059 | | | 310,208 | | | 231,084 | | | 187,341 | |
| Less: Average goodwill | | | 39,415 | | | 30,385 | | | 27,439 | | | 27,329 | | | 27,329 | |
| Less: Average other intangible assets (net of tax) | | | 17,018 | | | 18,548 | | | 13,309 | | | 16,101 | | | 19,522 | |
| Average tangible common equity (f) | | | 289,922 | | | 297,126 | | | 269,460 | | | 187,654 | | | 140,490 | |
| Return on average tangible common equity (e)/(f) | | | 15.09 | % | | 18.89 | % | | 17.74 | % | | 17.46 | % | | 21.02 | % |
| Efficiency ratio | | | | | | | | | | | | |||||
| Noninterest expense | | $ | 158,770 | | $ | 168,909 | | $ | 163,799 | | $ | 142,537 | | $ | 136,325 | |
| Less: Intangible amortization expense | | | 4,754 | | | 4,380 | | | 3,961 | | | 4,081 | | | 4,638 | |
| Adjusted noninterest expense (i) | | | 154,016 | | | 164,529 | | | 159,838 | | | 138,456 | | | 131,687 | |
| Net interest income | | | 99,729 | | $ | 87,099 | | $ | 83,846 | | $ | 74,551 | | $ | 75,224 | |
| Noninterest income | | | 111,223 | | | 147,387 | | | 149,371 | | | 114,194 | | | 102,749 | |
| Tax-equivalent adjustment | | | 429 | | | 492 | | | 455 | | | 347 | | | 462 | |
| Total tax-equivalent revenue (j) | | | 211,381 | | | 234,978 | | | 233,672 | | | 189,092 | | | 178,435 | |
| Efficiency ratio (i)/(j) | | | 72.86 | % | | 70.02 | % | | 68.40 | % | | 73.22 | % | | 73.80 | % |
Results of Operations
The following discussion describes the consolidated operations and financial condition of the Company and the Bank. Results of operations for the year ended December 31, 2022 are compared to the results for the year ended December 31, 2021, and the consolidated financial condition of the Company as of December 31, 2022 is compared to December 31, 2021. Results of operations for the year ended December 31, 2021 compared to results for the year ended December 31, 2020, can be found in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of the Company’s 2021 annual report on Form 10-K filed with the SEC on March 11, 2022.
Summary
Net income for the year ended December 31, 2022, was $40.0 million, a decrease of $12.7 million, or 24.1%, compared to $52.7 million for the year ended December 31, 2021. Diluted earnings per common share were $2.10 in 2022, compared to $2.97 in 2021. Return on average total assets was 1.14% in 2022, compared to 1.66% for 2021. The decrease in net income was primarily driven by a $36.2 million decrease in noninterest income, partially offset by a $12.6 million increase in net interest income and a $10.1 million decrease in noninterest expense. Noninterest income decreased primarily due to a $31.6 million decrease in mortgage banking revenue, attributable to a decrease in mortgage originations. The increase in net interest income was primarily due to a $22.9 million increase in interest income, driven by a $11.8 million increase in interest income received from loans. The decrease in noninterest expense was primarily due to a $12.7 million decrease in compensation expense, driven by a decrease in mortgage incentives associated with the decrease in mortgage originations.
Net Interest Income—With Nontaxable Income Converted to Fully Taxable Equivalent, or FTE
Net interest income totaled $99.7 million in 2022, an increase of $12.6 million, or 14.5%, from 2021. Net interest margin increased 14 basis points to 3.04%, in 2022, from the 2.90% reported in 2021. The increase in net interest margin was primarily a result of a $22.9 million increase in interest income earned on interest earning assets, partially offset by a $10.3 million increase in interest expense paid on interest-bearing liabilities. The increase in interest earning assets was primarily driven by a $12.4 million increase in the interest income earned from loans due to a rising interest rate environment resulting from the Federal Reserve Bank raising short-term rates. Additionally, the average balance of total loans increased $200.7 million for the year ended December 31, 2022 compared to the year ended December 31, 2021, primarily driven by an increase in organic loan growth as well as loans acquired from Metro Phoenix Bank. The interest expense paid on interest-bearing liabilities increased primarily due to a 26 basis point increase in the rate paid on
66
Table of Contents
interest-bearing deposits and a 284 basis point increase in the rate paid on fed funds purchased and short-term borrowings. The increase in interest expense paid on deposits was primarily due to deposit rate increases in a response to a highly competitive deposit environment. Additionally we saw a $63.3 million increase in the average balance of fed funds purchased and short-term borrowings as loan growth outpaced deposit growth in 2022.
The following table sets forth information related to our average balance sheet, average yields on assets, and average rates of liabilities for the periods indicated. We derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities. We derived average balances from the daily balances throughout the periods indicated. Average loan balances include loans that have been placed on nonaccrual, while interest previously accrued on these loans is reversed against interest income. In these tables, adjustments are made to the yields on tax-exempt assets in order to present tax-exempt income and fully taxable income on a comparable basis.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | | ||||||||||||||||||||||
| | | 2022 | | 2021 | | 2020 | | ||||||||||||||||||
| | | | Interest | Average | | | Interest | Average | | | Interest | Average | | ||||||||||||
| | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | ||||||
| (dollars in thousands) | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | ||||||
| Interest Earning Assets | | | | | | | | | | ||||||||||||||||
| Interest-bearing deposits with banks | | $ | 58,149 | | $ | 586 | | 1.01 | % | $ | 222,916 | | $ | 322 | | 0.14 | % | | 162,616 | | $ | 664 | | 0.41 | % |
| Investment securities (1) | | 1,135,426 | | 24,333 | | 2.14 | % | 864,273 | | 14,172 | | 1.64 | % | | 425,219 | | 8,999 | | 2.12 | % | |||||
| Fed funds sold | | | 7,313 | | | 192 | | 2.63 | % | | — | | | — | | — | % | | — | | | — | | — | % |
| Loans held for sale | | 24,497 | | 855 | | 3.49 | % | 65,968 | | 1,494 | | 2.26 | % | | 79,201 | | 1,948 | | 2.46 | % | |||||
| Loans | | | | | | | | | | | | ||||||||||||||
| Commercial: | | | | | | | | | | | | | | | |||||||||||
| Commercial and industrial | | 507,040 | | 26,004 | | 5.13 | % | 579,002 | | 28,445 | | 4.91 | % | | 687,266 | | 31,600 | | 4.60 | % | |||||
| Real estate construction | | 63,296 | | 3,300 | | 5.21 | % | 41,751 | | 1,712 | | 4.10 | % | | 32,804 | | 1,488 | | 4.54 | % | |||||
| Commercial real estate | | 713,102 | | 29,632 | | 4.16 | % | 571,326 | | 21,523 | | 3.77 | % | | 523,219 | | 21,884 | | 4.18 | % | |||||
| Total commercial | | 1,283,438 | | 58,936 | | 4.59 | % | 1,192,079 | | 51,680 | | 4.34 | % | | 1,243,289 | | 54,972 | | 4.42 | % | |||||
| Consumer | | | | | | | | | | | | ||||||||||||||
| Residential real estate first mortgage | | 587,443 | | 20,573 | | 3.50 | % | 477,621 | | 16,575 | | 3.47 | % | | 463,174 | | 18,391 | | 3.97 | % | |||||
| Residential real estate junior lien | | 136,483 | | 7,222 | | 5.29 | % | 131,412 | | 6,093 | | 4.64 | % | | 159,844 | | 7,696 | | 4.81 | % | |||||
| Other revolving and installment | | 52,071 | | 2,525 | | 4.85 | % | 57,574 | | 2,537 | | 4.41 | % | | 79,238 | | 3,621 | | 4.57 | % | |||||
| Total consumer | | 775,997 | | 30,320 | | 3.91 | % | 666,607 | | 25,205 | | 3.78 | % | | 702,256 | | 29,708 | | 4.23 | % | |||||
| Total loans (1) | | 2,059,435 | | 89,256 | | 4.33 | % | 1,858,686 | | 76,885 | | 4.14 | % | | 1,945,545 | | 84,680 | | 4.35 | % | |||||
| Federal Reserve/FHLB Stock | | 13,824 | | 784 | | 5.67 | % | 6,329 | | 276 | | 4.36 | % | | 5,846 | | 266 | | 4.55 | % | |||||
| Total interest earning assets | | 3,298,644 | | 116,006 | | 3.52 | % | 3,018,172 | | 93,149 | | 3.09 | % | | 2,618,427 | | 96,557 | | 3.69 | % | |||||
| Noninterest earning assets | | | 202,011 | | | | | | | | 160,648 | | | | | | | | 156,713 | | | | | | |
| Total assets | | $ | 3,500,655 | | | | $ | 3,178,820 | | | | $ | 2,775,140 | | | | |||||||||
| Interest-Bearing Liabilities | | | | | | | | | | | | ||||||||||||||
| Interest-bearing demand deposits | | $ | 692,287 | | $ | 1,516 | | 0.22 | % | $ | 697,276 | | $ | 987 | | 0.14 | % | $ | 551,861 | | $ | 1,624 | | 0.29 | % |
| Money market and savings deposits | | 1,113,426 | | 6,090 | | 0.55 | % | 1,023,677 | | 1,500 | | 0.15 | % | | 920,072 | | 4,863 | | 0.53 | % | |||||
| Time deposits | | 221,997 | | 1,563 | | 0.70 | % | 215,624 | | 1,174 | | 0.54 | % | | 203,413 | | 2,356 | | 1.16 | % | |||||
| Fed funds purchased | | 63,296 | | 1,554 | | 2.46 | % | 3 | | — | | — | % | | 80 | | — | | — | % | |||||
| Short-term borrowings | | | 89,932 | | 2,785 | | 3.10 | % | — | | — | | — | % | | — | | — | | — | % | ||||
| Long-term debt | | 58,864 | | 2,340 | | 3.98 | % | 50,759 | | 1,897 | | 3.74 | % | | 58,742 | | 3,413 | | 5.81 | % | |||||
| Total interest-bearing liabilities | | 2,239,802 | | 15,848 | | 0.71 | % | 1,987,339 | | 5,558 | | 0.28 | % | | 1,734,168 | | 12,256 | | 0.71 | % | |||||
| Noninterest-Bearing Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | |||||||||||
| Noninterest-bearing deposits | | | 851,821 | | | | 784,998 | | | | | | | | 673,676 | | | | |||||||
| Other noninterest-bearing liabilities | | 62,677 | | | | 60,424 | | | | | 57,088 | | | | |||||||||||
| Stockholders’ equity | | 346,355 | | | | 346,059 | | | | | 310,208 | | | | |||||||||||
| Total liabilities and stockholders’ equity | | $ | 3,500,655 | | | | $ | 3,178,820 | | | | $ | 2,775,140 | | | | |||||||||
| Net interest income | | | $ | 100,158 | | | | $ | 87,591 | | | | | $ | 84,301 | | | ||||||||
| Net interest rate spread | | | | 2.81 | % | | | 2.81 | % | | | | 2.98 | % | |||||||||||
| Net interest margin on FTE basis (1) | | | | 3.04 | % | | | 2.90 | % | | | | 3.22 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Fully tax-equivalent adjustment was calculated utilizing a marginal income tax rate of 21.0% . |
67
Table of Contents
Rate/Volume Analysis
The table below presents the effect of volume and rate changes on interest income and expense for the periods indicated. Changes in volume are changes in the average balance multiplied by the previous year’s average rate. Changes in rate are changes in the average rate multiplied by the average balance from the previous year. The net changes attributable to the combined impact of both rate and volume have been allocated proportionately to the changes due to volume and the changes due to rate.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, 2022 | Year ended December 31, 2021 | |||||||||||||||
| | | Compared with | | Compared with | ||||||||||||||
| | | Year ended December 31, 2021 | Year ended December 31, 2020 | |||||||||||||||
| | | Change due to: | | Interest | Change due to: | | Interest | |||||||||||
| (tax-equivalent basis, dollars in thousands) | Volume | Rate | Variance | Volume | Rate | Variance | ||||||||||||
| Interest earning assets | | | | | | | | | | |||||||||
| Interest-bearing deposits with banks | | $ | (231) | | $ | 495 | | $ | 264 | | $ | 247 | | $ | (589) | | $ | (342) |
| Investment securities | | 4,447 | | 5,714 | | 10,161 | | | 9,308 | | (4,135) | | 5,173 | |||||
| Loans held for sale | | (937) | | 298 | | (639) | | | (326) | | (128) | | (454) | |||||
| Loans | | | | | | | | |||||||||||
| Commercial: | | | | | | | | |||||||||||
| Commercial and industrial | | (3,533) | | 1,092 | | (2,441) | | | (4,980) | | 1,825 | | (3,155) | |||||
| Real estate construction | | 883 | | 705 | | 1,588 | | | 406 | | (182) | | 224 | |||||
| Commercial real estate | | 5,345 | | 2,764 | | 8,109 | | | 2,011 | | (2,372) | | (361) | |||||
| Total commercial | | 2,695 | | 4,561 | | 7,256 | | | (2,563) | | (729) | | (3,292) | |||||
| Consumer | | | | | | | | |||||||||||
| Residential real estate first mortgage | | 3,811 | | 187 | | 3,998 | | | 574 | | (2,390) | | (1,816) | |||||
| Residential real estate junior lien | | 235 | | 894 | | 1,129 | | | (1,368) | | (235) | | (1,603) | |||||
| Other revolving and installment | | (243) | | 231 | | (12) | | | (990) | | (94) | | (1,084) | |||||
| Total consumer | | 3,803 | | 1,312 | | 5,115 | | | (1,784) | | (2,719) | | (4,503) | |||||
| Total loans | | 6,498 | | 5,873 | | 12,371 | | | (4,347) | | (3,448) | | (7,795) | |||||
| Federal Reserve/FHLB Stock | | 327 | | 181 | | 508 | | | 22 | | (12) | | 10 | |||||
| Total interest income | | 10,104 | | 12,561 | | 22,665 | | | 4,904 | | (8,312) | | (3,408) | |||||
| Interest-bearing liabilities | | | | | | | | |||||||||||
| Interest-bearing demand deposits | | (7) | | 536 | | 529 | | | 422 | | (1,059) | | (637) | |||||
| Money market and savings deposits | | 135 | | 4,455 | | 4,590 | | | 549 | | (3,912) | | (3,363) | |||||
| Time deposits | | 34 | | 355 | | 389 | | | 142 | | (1,324) | | (1,182) | |||||
| Short-term borrowings | | — | | 1,554 | | 1,554 | | | — | | — | | — | |||||
| Long-term debt | | 303 | | 140 | | 443 | | | (464) | | (1,052) | | (1,516) | |||||
| Total interest expense | | 465 | | 7,040 | | 7,505 | | | 649 | | (7,347) | | (6,698) | |||||
| Change in net interest income | | $ | 9,639 | | $ | 5,521 | | $ | 15,160 | | | 4,255 | | $ | (965) | | $ | 3,290 |
Provision for Loan Losses
There was no provision for loan losses for the year ended December 31, 2022, compared to a $3.5 million reversal of provision for loan losses for the year ended December 31, 2021. Although management saw increases in loan volume, based on the reduction of previous adjustments for pandemic related qualitative factors, management concluded there was no need for additional provisions in 2022.
The provision for loan losses on off-balance sheet items, a component of “other expense” in our Consolidated Statements of Income, reflects management’s assessment of the adequacy of the allowance for loan losses on lending-related commitments. See “Financial Condition—Allowance for Loan Losses.”
68
Table of Contents
Noninterest Income
The following table presents noninterest income for the years ended December 31, 2022, 2021 and 2020
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | ||||||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | | 2021 | 2020 | $ Change | % Change | | ||||||||||||||
| Retirement and benefit services | | $ | 67,135 | | $ | 71,709 | | $ | (4,574) | | (6.4) | % | | $ | 71,709 | | $ | 60,956 | | $ | 10,753 | | 17.6 | % |
| Wealth management | | 20,870 | | 21,052 | | (182) | | (0.9) | % | | 21,052 | | 17,451 | | 3,601 | | 20.6 | % | ||||||
| Mortgage banking | | 16,921 | | 48,502 | | (31,581) | | (65.1) | % | | 48,502 | | 61,641 | | (13,139) | | (21.3) | % | ||||||
| Service charges on deposit accounts | | 1,434 | | 1,395 | | 39 | | 2.8 | % | | 1,395 | | 1,409 | | (14) | | (1.0) | % | ||||||
| Net gains (losses) on investment securities | | — | | 125 | | (125) | | (100.0) | % | | 125 | | 2,737 | | (2,612) | | (95.4) | % | ||||||
| Other | | 4,863 | | 4,604 | | 259 | | 5.6 | % | | 4,604 | | 5,177 | | (573) | | (11.1) | % | ||||||
| Total noninterest income | | $ | 111,223 | | $ | 147,387 | | $ | (36,164) | | (24.5) | % | | $ | 147,387 | | $ | 149,371 | | $ | (1,984) | | (1.3) | % |
| Noninterest income as a % of revenue | | | 52.7 | % | | 62.9 | % | | | | | | | | 62.9 | % | | 64.1 | % | | | | | |
Total noninterest income decreased $36.2 million, or 24.5%, to $111.2 million in 2022, from $147.4 million for 2021. The decrease in noninterest income was primarily driven by decreases of $31.6 million in mortgage banking revenue and $4.6 million in retirement and benefit services revenue. Mortgage banking revenue decreased primarily as a result of a $1.0 billion, or 55.8%, decrease in mortgage originations, partially offset by a 47 basis point increase in the gain on sale margin. Retirement and benefit services revenue decreased primarily due to a $4.1 million decrease in asset-based fees, as assets under administration/management decreased $4.6 million from 2021.
Noninterest income as a percent of total operating revenue, which consists of net interest income plus noninterest income, was 52.7% in 2022, down from 62.9% the prior year. The decrease in 2022 was due to a 24.5% decrease in noninterest income, partially offset by a 14.5% increase in net interest income.
Noninterest Expense
The following table presents noninterest expense for the years ended December 31, 2022, 2021 and 2020.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | | |||||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | | 2021 | 2020 | $ Change | % Change | | ||||||||||||||
| Compensation | | $ | 80,656 | | $ | 93,386 | | $ | (12,730) | | (13.6) | % | | $ | 93,386 | | $ | 89,206 | | $ | 4,180 | | 4.7 | % |
| Employee taxes and benefits | | 21,915 | | 22,033 | | (118) | | (0.5) | % | | 22,033 | | | 20,050 | | 1,983 | | 9.9 | % | |||||
| Occupancy and equipment expense | | 7,605 | | 8,148 | | (543) | | (6.7) | % | | 8,148 | | | 10,058 | | (1,910) | | (19.0) | % | |||||
| Business services, software and technology expense | | 19,487 | | 20,486 | | (999) | | (4.9) | % | | 20,486 | | | 19,135 | | 1,351 | | 7.1 | % | |||||
| Intangible amortization expense | | 4,754 | | 4,380 | | 374 | | 8.5 | % | | 4,380 | | | 3,961 | | 419 | | 10.6 | % | |||||
| Professional fees and assessments | | 8,367 | | 6,292 | | 2,075 | | 33.0 | % | | 6,292 | | | 4,834 | | 1,458 | | 30.2 | % | |||||
| Marketing and business development | | 3,254 | | 3,182 | | 72 | | 2.3 | % | | 3,182 | | | 3,133 | | 49 | | 1.6 | % | |||||
| Supplies and postage | | 2,440 | | 2,361 | | 79 | | 3.3 | % | | 2,361 | | | 2,174 | | 187 | | 8.6 | % | |||||
| Travel | | 1,182 | | 442 | | 740 | | 167.4 | % | | 442 | | | 359 | | 83 | | 23.1 | % | |||||
| Mortgage and lending expenses | | 2,183 | | 4,250 | | (2,067) | | (48.6) | % | | 4,250 | | | 5,707 | | (1,457) | | (25.5) | % | |||||
| Other | | 6,927 | | 3,949 | | 2,978 | | 75.4 | % | | 3,949 | | | 5,182 | | (1,233) | | (23.8) | % | |||||
| Total noninterest expense | | $ | 158,770 | | $ | 168,909 | | $ | (10,139) | | (6.0) | % | | $ | 168,909 | | $ | 163,799 | | $ | 5,110 | | 3.1 | % |
Total noninterest expense decreased $10.1 million, or 6.0%, to $158.8 million for the year ended December 31, 2022, from $168.9 million for 2021. The decrease in noninterest expense was primarily driven by a $12.7 million decrease in compensation expense, $2.1 million in mortgage and lending expenses, and a $999 thousand decrease in business services, software and technology expense, partially offset by increases of $3.0 million in other noninterest expense and $2.1 million in professional fees and assessments expenses. The decreases in compensation expense and mortgage and lending expenses were primarily driven by a decrease in mortgage incentives associated with the $1.0 billion, or 55.8%, decrease in mortgage originations. Business services, software and technology expense decreased primarily due to the timing of contract renewals. The increase in other noninterest expense was primarily due to a $1.1 million increase in charge-offs, a result of our payroll services divestiture. Professional fees and assessments expense increased due to merger related expenses associated with the acquisition of Metro Phoenix Bank.
69
Table of Contents
Income Taxes
For the year ended December 31, 2022, we recognized income tax expense of $12.2 million on $52.2 million of pre-tax income resulting in an effective tax rate of 23.3%, a modest change as compared to the same period in 2021, in which we recognized an income tax expense of $16.4 million on $69.1 million of pre-tax income, resulting in an effective tax rate of 23.7%.
Segment Reporting
We determine reportable segments based on the significance of the services offered, the significance of those services to our financial condition and operating results, and our regular review of the operating results of those services. We have four operating segments—banking, retirement and benefit services, wealth management, and mortgage. These segments are components for which financial information is prepared and evaluated regularly by management in deciding how to allocate resources and assess performance.
The selected financial information presented for each segment sets forth net interest income, provision for loan losses, noninterest income, and direct noninterest expense before indirect overhead allocations. Corporate administration includes the indirect overhead and is set forth in the table below along with income tax expense and the consolidated net income. The segment net income before taxes represents direct revenue and expense before indirect allocations and income taxes. Certain reclassification adjustments have been made between corporate administration and the various lines of business for consistency in presentation.
For additional financial information on our segments see Note 22 (Segment Reporting) of the Company’s audited consolidated financial statements included elsewhere in this report.
Banking
The banking segment offers a complete line of loan, deposit, cash management, and treasury services through 16 offices in North Dakota, Minnesota, and Arizona. These products and services are supported through various digital applications. The majority of our assets and liabilities are on the banking segment balance sheet.
The banking segment reported net income before taxes and indirect allocations of $39.3 million for the year ended December 31, 2022, a decrease of $12.3 million compared to 2021. The decrease was primarily driven by a $22.1 million increase in noninterest expense, partially offset by a $13.2 million increase in net interest income.
Retirement and Benefit Services
Retirement and benefit services provides the following services nationally: recordkeeping and administration services to qualified retirement plans; ESOP trustee, recordkeeping and administration; investment fiduciary services to retirement plans; HSA, flex spending account, and government health insurance program recordkeeping and administration services to employers. The division services approximately 8,100 retirement plans and more than 384,800 plan participants. In addition, the division employs approximately 213 professionals, and operates within our banking markets as well as Lansing, Michigan, and Littleton, Colorado.
The retirement and benefit services segment reported net income before taxes and indirect allocations of $40.9 million for the year ended December 31, 2022, an increase of $9.4 million from $31.5 million for 2021. Revenue of $67.1 million, comprised of $23.8 million in asset-based revenue and $43.4 million in participant and transaction revenues, decreased $4.6 million or 6.4% primarily due to a $4.6 billion, or 12.6%, decrease in assets under administration/management.
70
Table of Contents
The following table presents changes in the combined AUA and AUM for our retirement and benefit services segment for the periods presented.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | |||||||
| | | December 31, | | |||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| AUA & AUM balance beginning of period | | $ | 36,732,938 | | $ | 34,199,954 | | $ | 31,904,648 | |
| Acquired assets | | | — | | | — | | | 1,258,382 | |
| Inflows (1) | | 5,735,604 | | 5,589,925 | | | 4,829,449 | | ||
| Outflows (2) | | (7,512,492) | | (6,010,136) | | | (6,828,573) | | ||
| Market impact (3) | | (2,833,530) | | 2,953,195 | | | 3,036,048 | | ||
| AUA & AUM balance end of period | | $ | 32,122,520 | | $ | 36,732,938 | | $ | 34,199,954 | |
| Yield (4) | | 0.20 | % | 0.20 | % | | 0.18 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Retirement and benefit services noninterest income divided by simple average ending balances. |
AUA and AUM for the retirement and benefit services segment was $32.1 billion at December 31, 2022, a decrease of $4.6 billion, or 12.6%, compared to the total at December 31, 2021. The decrease was primarily driven by a decrease of $2.8 billion in market impact, driven by lower bond and equity markets, as well as outflows outpacing inflows by $1.8 billion.
Wealth Management
The wealth management division provides advisory and planning services, investment management, and trust and fiduciary services to clients across our Company’s footprint.
Wealth management reported net income before taxes and indirect allocations of $14.9 million for the year ended December 31, 2022, an increase of $2.7 million, or 22.2%, from 2021. Noninterest expense decreased $2.9 million, or 32.6%, as compared to 2021, primarily due to a decrease of allocated expenses.
71
Table of Contents
The following table presents changes in the wealth management combined AUA and AUM, disaggregated by product, for the periods presented.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | |||||||
| | | December 31, | | |||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| Dimension balance beginning of period | | $ | 2,214,346 | | $ | 1,754,647 | | $ | 1,652,454 | |
| Inflows (1) | | 1,263,252 | | 881,980 | | 402,787 | | |||
| Outflows (2) | | (1,326,374) | | (623,324) | | (539,485) | | |||
| Market impact (3) | | (253,464) | | 201,043 | | 238,891 | | |||
| Dimension balance end of period | | $ | 1,897,760 | | $ | 2,214,346 | | $ | 1,754,647 | |
| Yield (4)(6) | | 0.48 | % | 0.51 | % | 0.49 | % | |||
| Blue Print balance beginning of period | | $ | 716,312 | | $ | 569,936 | | $ | 469,937 | |
| Inflows (1) | | 143,355 | | 162,537 | | 131,436 | | |||
| Outflows (2) | | (115,458) | | (89,829) | | (83,142) | | |||
| Market impact (3) | | (108,542) | | 73,668 | | 51,705 | | |||
| Blue Print balance end of period | | $ | 635,667 | | $ | 716,312 | | $ | 569,936 | |
| Yield (4)(6) | | 0.98 | % | 0.97 | % | 0.92 | % | |||
| Trust balance beginning of period | | $ | 279,584 | | $ | 253,470 | | $ | 290,677 | |
| Inflows (1) | | 73,446 | | 259,790 | | 194,897 | | |||
| Outflows (2) | | (84,668) | | (244,642) | | (251,542) | | |||
| Market impact (3) | | (16,203) | | 10,966 | | 19,438 | | |||
| Trust balance end of period | | $ | 252,159 | | $ | 279,584 | | $ | 253,470 | |
| Yield (4)(6) | | 0.70 | % | 0.64 | % | 0.57 | % | |||
| Total Wealth Management balance beginning of period | | $ | 3,210,242 | | $ | 2,578,053 | | $ | 2,413,068 | |
| Inflows (1) | | 1,480,053 | | 1,304,307 | | 729,120 | | |||
| Outflows (2) | | (1,526,500) | | (957,795) | | (874,169) | | |||
| Market impact (3) | | (378,209) | | 285,677 | | 310,034 | | |||
| Total Wealth Management balance end of period (5) | | $ | 2,785,586 | | $ | 3,210,242 | | $ | 2,578,053 | |
| Yield (4)(6) | | 0.61 | % | 0.62 | % | | 0.59 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Wealth management noninterest income divided by simple average ending balances. |
| Column 1 | Column 2 |
|---|---|
| (5) | Total wealth management does not include brokerage assets of $797.1 million, $829.7 million, and $760.5 million for the years ended December 31, 2022 and 2021, and 2020, respectively. |
| Column 1 | Column 2 |
|---|---|
| (6) | Yield does not include brokerage revenue of $2.6 million, $3.1 million, and $2.7 million for the years ended December 31, 2022 and 2021, and 2020, respectively. |
AUA and AUM for the wealth management segment was $2.8 billion, excluding $797.1 million of brokerage assets, at December 31, 2022, a decrease of $424.7 million, or 13.2%, compared to the total at December 31, 2021. The decrease was driven by a $378.2 million decrease in market impact. Additionally, there was a $46.4 million decrease as outflows outpaced inflows in 2022, driven by lower bond and equity markets.
Mortgage
The mortgage division offers first and second mortgage loans through a centralized mortgage unit in Minneapolis, Minnesota as well as through the banking office locations.
Mortgage reported net income before taxes and indirect allocations of $210 thousand for the year ended December 31, 2022, a decrease of $13.1 million, or 98.4%, from the $13.3 million reported in 2021. Mortgage noninterest income for 2022 of $48.5 million decreased $31.6 million, or 65.1%, from 2021. The decrease was primarily driven by a decrease in mortgage originations, partially offset by a $6.5 million increase in the change in fair value of the secondary market derivatives and a modest 41 basis point increase in the gain on sale margin.
72
Table of Contents
Financial Condition
Overview
Total assets were $3.8 billion at December 31, 2022, an increase of $386.9 million, or 11.4%, compared to $3.4 billion at December 31, 2021. The increase in total assets was primarily due to an increase of $686.0 million in loans held for investment, partially offset by decreases of $184.1 million in cash and cash equivalents and $166.5 million in investment securities.
Investment Securities
The following table presents the carrying amount of our investment securities portfolio at the dates indicated:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2022 | December 31, 2021 | December 31, 2020 | | ||||||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | |
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | | |||||||||
| Available-for-sale | | | | | | | | | | | | | | | | |
| U.S. Treasury and agencies | | $ | 3,520 | | 0.3 | % | $ | 5,103 | | 0.4 | % | $ | 5,907 | | 1.0 | % |
| Obligations of state and political agencies | | | — | | — | % | | — | | — | % | | 153,773 | | 26.0 | % |
| Mortgage backed securities | | | | | | | | | | | | | | | | |
| Residential agency | | | 587,679 | | 56.6 | % | | 707,157 | | 58.7 | % | | 306,719 | | 51.8 | % |
| Commercial | | | 63,558 | | 6.1 | % | | 90,913 | | 7.5 | % | | 94,978 | | 16.0 | % |
| Asset backed securities | | | 34 | | — | % | | 54 | | — | % | | 115 | | — | % |
| Corporate bonds | | | 62,533 | | 6.0 | % | | 50,422 | | 4.2 | % | | 30,850 | | 5.2 | % |
| Total available-for-sale investment securities | | 717,324 | | 69.0 | % | 853,649 | | 70.8 | % | 592,342 | | 100.0 | % | |||
| Held-to-maturity | | | | | | | | | | | | | | | | |
| Obligations of state and political agencies | | 137,787 | | 13.3 | % | 144,543 | | 12.0 | % | | — | | — | % | ||
| Mortgage backed securities | | | | | | | | | | | | | | | | |
| Residential agency | | | 184,115 | | 17.7 | % | | 207,518 | | 17.2 | % | | — | | — | % |
| Total held-to-maturity investment securities | | | 321,902 | | 31.0 | % | | 352,061 | | 29.2 | % | | — | | — | % |
| Total investment securities | | $ | 1,039,226 | | 100.0 | % | $ | 1,205,710 | | 100.0 | % | $ | 592,342 | | 100.0 | % |
The composition of our investment securities portfolio reflects our investment strategy of maintaining an appropriate level of liquidity for normal operations while providing an additional source of revenue. The investment portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet, while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as collateral. In the second quarter of 2021, we transferred our portfolio of obligations of state and political agencies from available-for-sale to held-to-maturity to protect capital and reduce volatility in other comprehensive income due to market value changes.
At December 31, 2022, total investment securities were $1.0 billion compared to $1.2 billion at December 31, 2021. Investment securities as a percentage of total assets were 27.5% and 35.5%, as of December 31, 2022 and December 31, 2021, respectively. The decrease in investment securities was primarily due to a $120.3 million increase in unrealized losses on our available-for-sale investment securities, a result of the rising interest rate environment. Securities with a carrying value of $260.7 million were pledged at December 31, 2022, to secure public deposits and for other purposes required or permitted by law.
The net pre-tax unrealized market value loss on the available-for-sale investment portfolio as of December 31, 2022 was $132.2 million, as compared to a $6.6 million loss as of December 31, 2021. The increase is a result of the interest rate environment.
The investment portfolio is composed of U.S. Treasury debentures, U.S. Agency mortgage-backed pass-throughs, U.S. Agency, Commercial Mortgage Obligations, or CMOs, Corporate bonds and Municipal bonds.
73
Table of Contents
As of December 31, 2022 and December 31, 2021 the Company held 85 tax-exempt state and local municipal securities totaling $40.9 million and held 94 tax-exempt state and local municipal securities totaling $49.4 million, respectively. Other than the aforementioned investments, at December 31, 2022 and December 31, 2021, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.
As of December 31, 2022 and December 31, 2021, all of the available-for-sale debt securities in an unrealized loss position were investment grade. For the years ended December 31, 2022 and 2021, we evaluated all of our debt securities for credit impairment and determined there were no credit losses evident and we did not record any other-than-temporary impairment. Furthermore, we do not intend to sell and it is more likely than not that we will not be required to sell these debt securities before the anticipated recovery of the amortized cost basis.
Periodic reviews are conducted to identify and evaluate each investment that has an unrealized loss for other-than-temporary impairment. An unrealized loss exists when the current estimated fair value of an individual security is less than its amortized cost basis. Unrealized losses that are determined to be temporary in nature are recorded, net of tax, in accumulated other comprehensive income for available-for-sale securities.
The investment securities presented in the following table are reported at fair value and by contractual maturity as of December 31, 2022. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Additionally, the mortgage backed securities receive monthly principal payments, which are not reflected below. The yields below are calculated on a tax equivalent basis.
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Maturity as of December 31, 2022 | |||||||||||||||||||
| | | One year or less | | One to five years | | Five to ten years | | After ten years | |||||||||||||
| | Fair | Average | Fair | Average | Fair | Average | Fair | Average | |||||||||||||
| (dollars in thousands) | | Value | | Yield | | Value | | Yield | | Value | | Yield | | Value | | Yield | |||||
| Available-for-sale | | | | | | ||||||||||||||||
| U.S. Treasury and agencies | | $ | — | — | % | $ | — | — | % | $ | 1,301 | 4.10 | % | $ | 2,219 | 3.67 | % | ||||
| Mortgage backed securities | | | | | | | |||||||||||||||
| Residential agency | | 4 | 3.34 | % | 3,420 | 2.36 | % | 8,059 | 2.60 | % | 576,196 | 1.82 | % | ||||||||
| Commercial | | — | — | % | 16,443 | 2.77 | % | 7,792 | 2.82 | % | 39,323 | 2.50 | % | ||||||||
| Asset backed securities | | — | — | % | — | — | % | 12 | 5.47 | % | 22 | 5.15 | % | ||||||||
| Corporate bonds | | — | — | % | — | — | % | 62,533 | 3.86 | % | — | — | % | ||||||||
| Total available-for-sale investment securities | | | 4 | 3.34 | % | | 19,863 | 2.70 | % | | 79,697 | 3.64 | % | | 617,760 | 1.87 | % | ||||
| Held-to-maturity | | | | | | | | | | | | | | | | | | | | | |
| Obligations of state and political agencies | | | 6,522 | | 1.26 | % | | 37,146 | | 1.13 | % | | 59,138 | | 1.90 | % | | 17,245 | | 2.21 | % |
| Mortgage backed securities | | | | | | | |||||||||||||||
| Residential agency | | — | — | % | — | — | % | — | — | % | 150,861 | 2.18 | % | ||||||||
| Total held-to-maturity investment securities | | | 6,522 | | 1.26 | % | | 37,146 | | 1.13 | % | | 59,138 | | 1.90 | % | | 168,106 | | 2.19 | % |
| Total investment securities | | $ | 6,526 | | 1.26 | % | $ | 57,009 | | 1.68 | % | $ | 138,835 | | 2.89 | % | $ | 785,866 | | 1.94 | % |
Loans
The loan portfolio represents a broad range of borrowers comprised of commercial and industrial, commercial real estate, residential real estate, and consumer financing loans.
Commercial and industrial loans include financing for commercial purposes in various lines of businesses, including manufacturing, service industry and professional service areas. Commercial and industrial loans are generally secured with the assets of the company and/or the personal guarantee of the business owners.
74
Table of Contents
Commercial real estate loans consist of term loans secured by a mortgage lien on the real property, such as office and industrial buildings, retail shopping centers and apartment buildings, as well as commercial real estate construction loans that are offered to builders and developers.
Residential real estate loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15- to 30-year term and, in most cases, are extended to borrowers to finance their primary residence with both fixed-rate and adjustable-rate terms. Real estate construction loans are also offered to consumers who wish to build their own homes and are often structured to be converted to permanent loans at the end of the construction phase, which is typically twelve months. Residential real estate loans also include home equity loans and lines of credit that are secured by a first- or second-lien on the borrower’s residence. Home equity lines of credit consist mainly of revolving lines of credit secured by residential real estate.
Consumer loans include loans made to individuals not secured by real estate, including loans secured by automobiles or watercraft, and personal unsecured loans.
Loans outstanding, by type, as of the dates presented are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | |||||||||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | | | | | Percent of | | | | | Percent of | |
| (dollars in thousands) | | Balance | | Portfolio | | Balance | | Portfolio | | Balance | | Portfolio | | Balance | | Portfolio | | Balance | | Portfolio | | |||||
| Commercial | | | | | | | | | | | | | ||||||||||||||
| Commercial and industrial (1) | | $ | 583,876 | | 23.9 | % | $ | 436,761 | | 24.8 | % | $ | 691,858 | | 35.0 | % | $ | 479,144 | | 27.8 | % | $ | 510,706 | | 30.0 | % |
| Real estate construction | | | 97,810 | | 4.0 | % | | 40,619 | | 2.3 | % | | 44,451 | | 2.2 | % | | 26,378 | | 1.5 | % | | 18,965 | | 1.1 | % |
| Commercial real estate | | | 881,670 | | 36.0 | % | | 598,893 | | 34.1 | % | | 563,007 | | 28.5 | % | | 494,703 | | 28.8 | % | | 439,963 | | 25.9 | % |
| Total commercial | | 1,563,356 | | 63.9 | % | 1,076,273 | | 61.2 | % | 1,299,316 | | 65.7 | % | 1,000,225 | | 58.1 | % | 969,634 | | 57.0 | % | |||||
| Consumer | | | | | | | | | | | | | | | | | | | | |||||||
| Residential real estate first mortgage | | | 679,551 | | 27.8 | % | | 510,716 | | 29.1 | % | | 463,370 | | 23.4 | % | | 457,155 | | 26.6 | % | | 448,143 | | 26.3 | % |
| Residential real estate junior lien | | | 150,479 | | 6.2 | % | | 125,668 | | 7.1 | % | | 143,416 | | 7.2 | % | | 177,373 | | 10.3 | % | | 188,855 | | 11.1 | % |
| Other revolving and installment | | | 50,608 | | 2.1 | % | | 45,363 | | 2.6 | % | | 73,273 | | 3.7 | % | | 86,526 | | 5.0 | % | | 95,218 | | 5.6 | % |
| Total consumer | | | 880,638 | | 36.1 | % | | 681,747 | | 38.8 | % | | 680,059 | | 34.3 | % | | 721,054 | | 41.9 | % | | 732,216 | | 43.0 | % |
| Total loans | | $ | 2,443,994 | | 100.0 | % | $ | 1,758,020 | | 100.0 | % | $ | 1,979,375 | | 100.0 | % | $ | 1,721,279 | | 100.0 | % | $ | 1,701,850 | | 100.0 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Includes PPP loans of $737 thousand as of December 31, 2022 and $33.6 million as of December 31, 2021. |
Total loans outstanding were $2.4 billion as of December 31, 2022, an increase of $686.0 million, or 39.0%, from December 31, 2021. The increase in total loans was primarily due to increases of $415.6 million in organic loan growth and $270.4 million in loans acquired from Metro Phoenix Bank. Excluding loans acquired from Metro Phoenix Bank, the increases in organic loan growth included increases of $154.5 million in commercial real estate, $149.2 million in residential real estate first mortgages and $50.5 million in commercial and industrial loans. Excluding PPP loans and loans acquired from Metro Phoenix Bank, commercial and industrial loans increased $83.4 million.
Our loan portfolio is highly diversified. As of December 31, 2022, approximately 23.9% of loans outstanding were commercial and industrial, while 36.0% of loans outstanding were commercial real estate, and 34.0% of loans outstanding were residential real estate. The commercial lending portfolio is also broadly diversified by industry type as demonstrated by the following distributions at December 31, 2022: real estate (39%), retail trade (8%), accommodation and food services (6%), wholesale trade (5%), manufacturing (5%), healthcare (4%), finance & insurance (4%),construction (3%), professional services (3%), agriculture, forestry, fishing and hunting (3%), management of companies (2%), transportation (2%), and educational services (1%). A variety of other industries with less than a 1% share of the total portfolio comprise the remaining 15%. The loan portfolio is also diversified by market distribution with 49.1% of the portfolio in the Twin Cities MSA, 31.1% in the eastern North Dakota cities of Grand Forks and Fargo, 17.4% in the Phoenix MSA and 2.4% in our national market, as of December 31, 2022.
We originate both fixed and adjustable rate residential real estate loans conforming to the underwriting guidelines of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation, as well as home equity loans and lines of credit that are secured by first or junior liens. Most of our fixed rate residential loans,
75
Table of Contents
along with some of our adjustable rate mortgages are sold to other financial institutions with which we have established a correspondent lending relationship.
Our consumer mortgage loans have minimal direct exposure to subprime mortgages as the loans are underwritten to conform to secondary market standards. Volume in this portion of the loan portfolio increased over the last few years due to low long-term interest rates and comparatively stable real estate valuations in our primary markets. As of December 31, 2022, our consumer mortgage portfolio was $830.0 million which was a $193.6 million, or 30.4%, increase from $636.4 million as of December 31, 2021. Market interest rates, expected duration, and our overall interest rate sensitivity profile continue to be the most significant factors in determining whether we choose to retain versus sell portions of new consumer mortgage originations.
The combined total of general-purpose business lending to commercial, industrial, non-profit and municipal customers, mortgages on commercial property and dealer floor plan financing is characterized as commercial lending activity. As of December 31, 2022, the commercial loan portfolio was $1.6 billion, an increase of $487.1 million, or 45.3%, from $1.1 billion as of December 31, 2021. The increase was primarily due to a $57.2 million increase in real estate construction loans, attributable to the acquisition of Metro Phoenix Bank as well as an increase in organic loan growth due to our expanded commercial lending team. Highly competitive conditions continue to prevail in the small and middle market commercial segments in which we primarily operate. We maintain a commitment to generating growth in our business portfolio in a manner that adheres to our twin goals of maintaining strong asset quality and producing profitable margins. We continue to invest in additional personnel, technology, and business development resources to further strengthen our capabilities in this important product category.
Consistent with regulatory guidance urging banks to work with borrowers during this unprecedented situation, the Company offered a payment deferral program for its lending clients that have been adversely affected by COVID-19. These deferrals were generally no more than 90 days in duration. As of December 31, 2022, only one loan with an outstanding principal balance of $268 thousand remains on deferral. In accordance with the Interagency Statement on Loan Modifications and Reporting for Financial Institutions as issued on April 7, 2020, these short-term deferrals were not considered TDRs. See “Note 6 Loans and Allowance for Loan Losses” to the consolidated financial statements for additional information regarding TDRs.
76
Table of Contents
The following table shows the maturities and sensitivity to interest rates for the loan portfolio as of December 31, 2022:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | |||||||||||||
| | | | | | After one | | After five | | | | | | | ||
| | | One year | | but within | | but within | | After | | | | ||||
| (dollars in thousands) | or less | five years | fifteen years | | fifteen years | Total | |||||||||
| Commercial | | | | | | | | ||||||||
| Commercial and industrial | | $ | 167,942 | | $ | 247,074 | | $ | 168,860 | | $ | — | | $ | 583,876 |
| Real estate construction | | 49,014 | | 37,476 | | 9,494 | | 1,826 | | 97,810 | |||||
| Commercial real estate | | 24,414 | | 327,829 | | 467,281 | | 62,146 | | 881,670 | |||||
| Total commercial | | 241,370 | | 612,379 | | 645,635 | | 63,972 | | 1,563,356 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 7,948 | | 26,075 | | 54,110 | | 591,418 | | 679,551 | |||||
| Residential real estate junior lien | | 9,577 | | 25,336 | | 33,896 | | 81,670 | | 150,479 | |||||
| Other revolving and installment | | 10,264 | | 37,945 | | 2,399 | | — | | 50,608 | |||||
| Total consumer | | 27,789 | | 89,356 | | 90,405 | | 673,088 | | 880,638 | |||||
| Total loans | | $ | 269,159 | | $ | 701,735 | | $ | 736,040 | | $ | 737,060 | | $ | 2,443,994 |
| Loans with fixed interest rates: | | | | | | | | | |||||||
| Commercial | | | | | | | | ||||||||
| Commercial and industrial | | $ | 12,758 | | $ | 205,354 | | $ | 77,922 | | $ | — | | $ | 296,034 |
| Real estate construction | | 16,306 | | 17,500 | | 5,839 | | — | | 39,645 | |||||
| Commercial real estate | | 19,547 | | 238,737 | | 284,629 | | 17,799 | | 560,712 | |||||
| Total commercial | | 48,611 | | 461,591 | | 368,390 | | 17,799 | | 896,391 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 3,420 | | 20,862 | | 41,805 | | 385,434 | | 451,521 | |||||
| Residential real estate junior lien | | 2,102 | | 5,883 | | 13,193 | | 5,406 | | 26,584 | |||||
| Other revolving and installment | | 3,319 | | 23,665 | | 2,399 | | — | | 29,383 | |||||
| Total consumer | | 8,841 | | 50,410 | | 57,397 | | 390,840 | | 507,488 | |||||
| Total loans with fixed interest rates | | $ | 57,452 | | $ | 512,001 | | $ | 425,787 | | $ | 408,639 | | $ | 1,403,879 |
| Loans with floating interest rates: | | | | | | | | ||||||||
| Commercial | | | | | | | | | |||||||
| Commercial and industrial | | $ | 155,184 | | $ | 41,720 | | $ | 90,938 | | $ | — | | $ | 287,842 |
| Real estate construction | | 32,708 | | 19,976 | | 3,655 | | 1,826 | | 58,165 | |||||
| Commercial real estate | | 4,867 | | 89,092 | | 182,652 | | 44,347 | | 320,958 | |||||
| Total commercial | | 192,759 | | 150,788 | | 277,245 | | 46,173 | | 666,965 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 4,528 | | 5,213 | | 12,305 | | 205,984 | | 228,030 | |||||
| Residential real estate junior lien | | 7,475 | | 19,453 | | 20,703 | | 76,264 | | 123,895 | |||||
| Other revolving and installment | | 6,945 | | 14,280 | | — | | — | | 21,225 | |||||
| Total consumer | | 18,948 | | 38,946 | | 33,008 | | 282,248 | | 373,150 | |||||
| Total loans with floating interest rates | | $ | 211,707 | | $ | 189,734 | | $ | 310,253 | | $ | 328,421 | | $ | 1,040,115 |
The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Consequently, the table above includes information limited to contractual maturities of the underlying loans.
Asset Quality
Our strategy for credit risk management includes well-defined, centralized credit policies; uniform underwriting criteria; and ongoing risk monitoring and review processes for all commercial and consumer credit exposures. The strategy also emphasizes diversification on a geographic, industry, and client level; regular credit examinations; and management reviews of loans experiencing deterioration of credit quality. We strive to identify potential problem loans early, take necessary charge-offs promptly, and maintain adequate reserve levels for probable loan losses inherent in the portfolio. Management performs ongoing, internal reviews of any problem credits and continually assesses the adequacy of the allowance. We utilize an internal lending division, Special Credit Services, to develop and implement strategies for the management of individual nonperforming loans.
77
Table of Contents
Nonperforming assets consist of loans 90 days or more past due, nonaccrual loans, foreclosed assets and other real estate owned. We do not consider performing troubled debt restructurings, or TDRs, to be nonperforming assets, but they are included as part of impaired assets. The level of nonaccrual loans is an important element in assessing asset quality. Loans are classified as nonaccrual when principal or interest is in default for 90 days or more, unless in the opinion of management, the loan is well secured and in the process of collection. Exclusive of any delinquency, a loan will be placed in nonaccrual when there is deterioration in the financial condition of the borrower and full payment of principal and interest is not expected.
A loan is categorized as a TDR if a concession is granted, such as to provide for the reduction of either interest or principal due to deterioration in the financial condition of the borrower. Typical concessions include reduction of the interest rate on the loan to a rate considered lower than market and other modification of terms including forgiveness of a portion of the loan balance, extension of the maturity date, and/or modifications from principal and interest payments to interest-only payments for a certain period. Loans are not classified as TDRs when the modification is short-term or results in only an insignificant delay or shortfall in the payments to be received. See “Note 6 Loans and Allowance for Loan Losses” to the consolidated financial statements for additional information regarding TDRs.
Credit Quality Indicators
Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. A risk rating is assigned to all commercial loans, except pools of homogeneous loans. We periodically perform detailed internal and external reviews of risk rated loans over a certain threshold to identify credit risks and to assess the overall collectability of the portfolio. During the internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which the borrowers operate, and the estimated fair values of collateral securing the loans. These credit quality indicators are used to assign a risk rating to each individual loan. The following definitions are used for risk ratings:
Pass. Higher quality loans that do not fit any of the other categories described below. This category includes loans risk rated with the following ratings: minimal credit risk, modest credit risk, average credit risk, acceptable credit risk, acceptable with risk and management attention.
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
78
Table of Contents
Criticized loans represent loans that are categorized as special mention, substandard, and doubtful. The following table presents criticized loans by type as of December 31, 2022, 2021, and 2020:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | |||
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| Commercial | | | | | | | | | ||
| Commercial and industrial | | $ | 25,182 | | $ | 6,526 | | $ | 22,256 | |
| Real estate construction | | 262 | | | — | | | — | | |
| Commercial real estate | | 8,400 | | | 13,602 | | | 29,274 | | |
| Total commercial | | 33,844 | | | 20,128 | | | 51,530 | | |
| Consumer | | | | | | | | | ||
| Residential real estate first mortgage | | 808 | | | 341 | | | 2,149 | | |
| Residential real estate junior lien | | 632 | | | 770 | | | 2,955 | | |
| Other revolving and installment | | | 1 | | | — | | | 37 | |
| Total consumer | | 1,441 | | | 1,111 | | | 5,141 | | |
| Total loans | | $ | 35,285 | | $ | 21,239 | | $ | 56,671 | |
| Criticized loans as a percent of total loans | | | 1.44 | % | | 1.21 | % | | 2.86 | % |
The following table presents information regarding nonperforming assets as of the dates presented:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | December 31, | | December 31, | | |||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||
| Nonaccrual loans (1) | $ | 3,794 | $ | 2,076 | $ | 5,050 | $ | 7,379 | $ | 6,963 | ||||||
| Accruing loans 90+ days past due | | — | | 121 | | 30 | | 448 | | — | ||||||
| Total nonperforming loans | | | 3,794 | | | 2,197 | | | 5,080 | | | 7,827 | | | 6,963 | |
| OREO and repossessed assets | | 30 | | 885 | | 63 | | 8 | | 204 | | |||||
| Total nonperforming assets | | | 3,824 | | | 3,082 | | | 5,143 | | | 7,835 | | | 7,167 | |
| Total restructured accruing loans | | | 151 | | | 676 | | | 3,427 | | | 957 | | | 823 | |
| Total nonperforming assets and restructured accruing loans | | $ | 3,975 | | $ | 3,758 | | $ | 8,570 | | $ | 8,792 | | $ | 7,990 | |
| Nonperforming loans to total loans | | 0.16 | % | 0.12 | % | 0.26 | % | 0.45 | % | 0.41 | % | |||||
| Nonperforming assets to total assets | | 0.10 | % | 0.09 | % | 0.17 | % | 0.33 | % | 0.34 | % | |||||
| Allowance for loan losses to nonperforming loans | | 821 | % | 1,437 | % | 674 | % | 306 | % | | 318 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Nonaccrual loans included nonperforming TDRs of $0.8 million, $0.7 million, $0.0 million, $0.0 million, and $0.2 million at the respective dates indicated above. |
The allowance for loan losses to nonperforming loans ratio decreased 616 basis points from December 31, 2022. The decrease was primarily the result of a decrease in the allowance for loan losses, due to no provision expense for the year ended December 31, 2022 and $3.5 million of provision reversal in 2021.
Interest income lost on nonaccrual loans approximated $155 thousand, $183 thousand, and $545 thousand for the years ended December 31, 2022, 2021 and 2020. There was no interest income included in net income related to nonaccrual loans for the years ended December 31, 2022, 2021 and 2020.
Allowance for Loan Losses
The allowance for loan losses is maintained at a level management believes is sufficient to absorb incurred losses in the loan portfolio given the conditions at the time. Management determines the adequacy of the allowance based on periodic evaluations of the loan portfolio and other factors. These evaluations are inherently subjective as they require management to make material estimates, all of which may be susceptible to significant change. The allowance is increased by provisions charged to expense and decreased by actual charge-offs, net of recoveries.
The allowance for loan losses represents management’s assessment of probable credit losses inherent in the loan portfolio. The allowance for loan losses consists of specific components, based on individual evaluation of certain loans, and general components for homogeneous pools of loans with similar risk characteristics.
79
Table of Contents
Impaired loans include loans placed on nonaccrual status and TDRs. Loans are considered impaired when, based on current information and events, it is probable that all amounts due, in accordance with the original contractual terms of the loan agreement, will not be collected. When determining if all amounts due in accordance with the original contractual terms of the loan agreement will be collected, the borrower’s overall financial condition, resources and payment record, support from guarantors, and the realizable value of any collateral, are taken into consideration. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
All impaired loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the discounted expected future cash flows or at the fair value of collateral if repayment is collateral dependent.
The allowance for non-impaired loans is based on historical losses adjusted for current qualitative factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history over the most recent five years. This actual loss experience is adjusted for economic factors based on the risks present for each portfolio segment. These economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. These factors are inherently subjective and are driven by the repayment risk associated with each portfolio segment. These portfolio segments include commercial and industrial, real estate construction, commercial real estate, residential real estate first mortgage, residential real estate junior liens, and other revolving and installment.
In the ordinary course of business, we enter into commitments to extend credit, including commitments under credit arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded. A reserve for unfunded commitments is established using historical loss data and utilization assumptions. This reserve is located under accrued expenses and other liabilities on the Consolidated Balance Sheets. The expense for provision for unfunded commitments was $1.1 million for the year ended December 31, 2022 compared to $159 thousand for the year ended December 31, 2021.
80
Table of Contents
The following table presents, by loan type, the changes in the allowance for loan losses for the periods presented:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | |||||||||||||
| | | December 31, | | |||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||
| Balance—beginning of period | | $ | 31,572 | | $ | 34,246 | | $ | 23,924 | | $ | 22,174 | | $ | 16,564 | |
| Commercial loan charge-offs | | | | | | | | | | |||||||
| Commercial and Industrial | | (1,396) | | (1,230) | | | (4,249) | | | (6,540) | | | (3,123) | | ||
| Real estate construction | | — | | — | | | — | | | (1) | | | (60) | | ||
| Commercial real estate | | — | | (536) | | | (865) | | | — | | | (600) | | ||
| Total commercial loan charge-offs | | (1,396) | | (1,766) | | | (5,114) | | | (6,541) | | | (3,783) | | ||
| Consumer loan charge-offs | | | | | | | | | | |||||||
| Residential real estate first mortgage | | — | | — | | | — | | | — | | | (29) | | ||
| Residential real estate junior lien | | — | | — | | | (12) | | | (465) | | | (133) | | ||
| Other revolving and installment | | (153) | | (156) | | | (242) | | | (572) | | | (308) | | ||
| Total consumer loan charge-offs | | (153) | | (156) | | | (254) | | | (1,037) | | | (470) | | ||
| Total loan charge-offs | | (1,549) | | (1,922) | | | (5,368) | | | (7,578) | | | (4,253) | | ||
| Commercial loan recoveries | | | | | | | | | | |||||||
| Commercial and Industrial | | 461 | | 1,660 | | | 4,352 | | | 1,470 | | | 750 | | ||
| Real estate construction | | 76 | | — | | | — | | | 3 | | | 2 | | ||
| Commercial real estate | | 134 | | 822 | | | 97 | | | 150 | | | 81 | | ||
| Total commercial recoveries | | 671 | | 2,482 | | | 4,449 | | | 1,623 | | | 833 | | ||
| Consumer loan recoveries | | | | | | | | | | |||||||
| Residential real estate first mortgage | | — | | — | | | 5 | | | — | | | — | | ||
| Residential real estate junior lien | | 282 | | 123 | | | 207 | | | 232 | | | 207 | | ||
| Other revolving and installment | | 170 | | 143 | | | 129 | | | 161 | | | 213 | | ||
| Total consumer loan recoveries | | 452 | | 266 | | | 341 | | | 393 | | | 420 | | ||
| Total loan recoveries | | 1,123 | | 2,748 | | | 4,790 | | | 2,016 | | | 1,253 | | ||
| Net loan charge-offs (recoveries) | | 426 | | (826) | | | 578 | | | 5,562 | | | 3,000 | | ||
| Commercial loan provision | | | | | | | | | | |||||||
| Commercial and Industrial | | 1,168 | | (1,710) | | | (2,168) | | | 5,213 | | | 6,911 | | ||
| Real estate construction | | 587 | | 125 | | | 355 | | | 51 | | | (35) | | ||
| Commercial real estate | | 178 | | (2,015) | | | 8,185 | | | 259 | | | 1,889 | | ||
| Total commercial loan provision | | 1,933 | | (3,600) | | | 6,372 | | | 5,523 | | | 8,765 | | ||
| Consumer loan provision | | | | | | | | | | |||||||
| Residential real estate first mortgage | | (763) | | 758 | | | 4,321 | | | 292 | | | (226) | | ||
| Residential real estate junior lien | | (288) | | (201) | | | 507 | | | 99 | | | (171) | | ||
| Other revolving and installment | | 30 | | (259) | | | 514 | | | 383 | | | (24) | | ||
| Total consumer loan provision | | (1,021) | | 298 | | | 5,342 | | | 774 | | | (421) | | ||
| Unallocated provision expense | | (912) | | (198) | | | (814) | | | 1,015 | | | 266 | | ||
| Total loan loss provision | | — | | (3,500) | | | 10,900 | | | 7,312 | | | 8,610 | | ||
| Balance—end of period | | $ | 31,146 | | $ | 31,572 | | $ | 34,246 | | $ | 23,924 | | $ | 22,174 | |
| Total loans | | $ | 2,443,994 | | $ | 1,758,020 | | $ | 1,979,375 | | $ | 1,721,279 | | $ | 1,701,850 | |
| Average total loans | | | 2,059,435 | | | 1,858,686 | | | 1,945,545 | | | 1,706,979 | | | 1,677,884 | |
| Allowance for loan losses to total loans | | 1.27 | % | 1.80 | % | | 1.73 | % | | 1.39 | % | | 1.30 | % | ||
| Net charge-offs/(recoveries) to average total loans (annualized) | | 0.02 | % | (0.04) | % | | 0.03 | % | | 0.33 | % | | 0.18 | % |
The allowance for loan losses was $31.1 million at December 31, 2022, compared to $31.6 million at December 31, 2021. The $426 thousand decrease in the allowance for loan losses was due to $426 thousand in net charge-offs and no provisions for loan losses in 2022. The ratio of nonperforming loans to total loans at December 31, 2022 was 0.16%, compared to 0.12% at December 31, 2021.
81
Table of Contents
The following table presents the allocation of the allowance for loan losses as of the dates presented.
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | |||||||||||||||
| | | | | | Percentage | | | | | Percentage | | | | | Percentage | | | | | Percentage | | | | | Percentage | |
| | | Allocated | | of loans to | | Allocated | | of loans to | | Allocated | | of loans to | | Allocated | | of loans to | | Allocated | | of loans to | | |||||
| (dollars in thousands) | Allowance | total loans | Allowance | total loans | Allowance | total loans | Allowance | total loans | Allowance | total loans | ||||||||||||||||
| Commercial and industrial | | $ | 9,158 | | 23.9 | % | $ | 8,925 | | 24.8 | % | $ | 10,205 | | 35.0 | % | $ | 12,270 | | 27.8 | % | $ | 12,127 | | 30.0 | % |
| Real estate construction | | | 1,446 | | 4.0 | % | | 783 | | 2.3 | % | | 658 | | 2.2 | % | | 303 | | 1.5 | % | | 250 | | 1.1 | % |
| Commercial real estate | | | 12,688 | | 36.0 | % | | 12,376 | | 34.1 | % | | 14,105 | | 28.5 | % | | 6,688 | | 28.8 | % | | 6,279 | | 25.9 | % |
| Residential real estate first mortgage | | | 5,769 | | 27.8 | % | | 6,532 | | 29.1 | % | | 5,774 | | 23.4 | % | | 1,448 | | 26.6 | % | | 1,156 | | 26.3 | % |
| Residential real estate junior lien | | | 1,289 | | 6.2 | % | | 1,295 | | 7.1 | % | | 1,373 | | 7.2 | % | | 671 | | 10.3 | % | | 805 | | 11.1 | % |
| Other revolving and installment | | | 528 | | 2.1 | % | | 481 | | 2.6 | % | | 753 | | 3.7 | % | | 352 | | 5.0 | % | | 380 | | 5.6 | % |
| Unallocated | | | 268 | | — | % | | 1,180 | | — | % | | 1,378 | | — | % | | 2,192 | | — | % | | 1,177 | | — | % |
| Total loans | | $ | 31,146 | | 100.0 | % | $ | 31,572 | | 100.0 | % | $ | 34,246 | | 100.0 | % | $ | 23,924 | | 100.0 | % | $ | 22,174 | | 100.0 | % |
The decrease in the allocation of allowance for loan losses was primarily driven by a $584 thousand, or 49.5% decrease in the unallocated allowance balance, a result of a reduction of previous adjustments for COVID-19 pandemic related qualitative factors.
Deposits
Total deposits were $2.9 billion as of December 31, 2022, a decrease of $5.1 million, or 0.2%, from December 31, 2021. Interest-bearing deposits increased $72.8 million while noninterest-bearing deposits decreased $77.9 million. In the third quarter of 2022, we acquired $353.7 million in deposits from our acquisition of Metro Phoenix Bank. Excluding deposits acquired from Metro Phoenix Bank, deposits decreased $358.8 million, or 12.3%, from December 31, 2021. The decrease consisted primarily of declines of $184.7 million in interest-bearing deposits and $174.0 million in noninterest-bearing deposits. Interest-bearing deposits decreased primarily due to a $84.9 million decrease in money market savings accounts, and a $69.0 million decrease in time deposits. Noninterest-bearing deposits decreased primarily due to a $68.3 million decrease in synergistic deposits. Synergistic deposits, which include deposits from our retirement and benefit services and wealth management segments as well as HSA deposits, increased $22.6 million from December 31, 2021, primarily due to increases in synergistic deposits from our wealth management division.
Interest-bearing deposit costs were 0.45% and 0.19% for the years ended December 31, 2022 and 2021, respectively. The increase in interest-bearing deposit costs were the result of a rising interest rate environment in response to a highly competitive deposit environment.
We compete for local deposits by offering products with competitive rates and rely on the deposit portfolio to fund loans and other asset growth. Management understands the importance of core deposits as a stable source of funding and may periodically implement various deposit promotion strategies to encourage core deposit growth. For periods of rising interest rates, management has modeled the aggregate yields for non-maturity deposits and time deposits to increase at a slower pace than the increase in underlying market rates, which results in net interest margin expansion and projections of an increase in net interest income. The mix of average deposits has been changing throughout the last several years. The weighting of core funds (noninterest checking, interest checking, savings, and money market accounts) has increased, while time deposits’ weighting has decreased. This change in deposit mix reflects our focus on expanding core account relationships and customers’ preference for unrestricted accounts in the low interest rate environment.
82
Table of Contents
The following table details the average balance and rate of our deposit portfolio by category for the periods indicated.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | Year ended | | Year ended | | |||||||||
| | | December 31, 2022 | | December 31, 2021 | | December 31, 2020 | | |||||||||
| | | Average | | Average | | Average | | Average | | Average | | Average | | |||
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | ||||||||||
| Noninterest-bearing demand | | $ | 851,821 | | — | % | $ | 784,998 | | — | % | $ | 673,676 | | — | % |
| Interest-bearing demand | | | 692,287 | | 0.22 | % | | 697,276 | | 0.14 | % | | 551,861 | | 0.29 | % |
| Money market and savings | | | 1,113,426 | | 0.55 | % | | 1,023,677 | | 0.15 | % | | 920,072 | | 0.53 | % |
| Time deposits | | | 221,997 | | 0.70 | % | | 215,624 | | 0.54 | % | | 203,413 | | 1.16 | % |
| Total deposits | | $ | 2,879,531 | | 0.32 | % | $ | 2,721,575 | | 0.13 | % | $ | 2,349,022 | | 0.38 | % |
The following table shows the contractual maturity of uninsured time deposits, including certificate of deposits and IRA deposits of $250 thousand and over, that were outstanding as of the date presented.
| | | | |
|---|---|---|---|
| | | December 31, | |
| (dollars in thousands) | 2022 | ||
| Maturing in: | | ||
| 3 months or less | | $ | 17,701 |
| 3 months to 6 months | | 21,292 | |
| 6 months to 1 year | | 4,611 | |
| 1 year or greater | | 7,479 | |
| Total | | $ | 51,083 |
The Company’s total uninsured deposits, which are amounts of deposit accounts that exceed the FDIC insurance limit, currently $250,000, were approximately $1.8 billion and $1.9 billion at December 31, 2022 and 2021, respectively. These amounts were estimated based on the same methodologies and assumptions used for regulatory reporting purposes.
Borrowings and Subordinated Debt
We utilize both short-term and long-term borrowings as part of our asset/liability management and funding strategies. Short-term borrowings consist of FHLB advances and federal funds purchased. We had $378.1 million in short-term borrowings outstanding at December 31, 2022. We had no short-term borrowings outstanding at December 31, 2021.
FHLB advances were secured by specific investment securities and real estate loans with a carrying amount of approximately $909.8 million and $677.7 million at December 31, 2022 and 2021, respectively.
Long-term debt is utilized to fund longer term assets and as a source of regulatory capital. In the first quarter of 2021, we redeemed our previously issued subordinated debt with a rate of 5.75% and issued new subordinated debt to the Bank of North Dakota. At December 31, 2022, we had $50.0 million of one outstanding 3.50% Fixed Rate Subordinated Note due 2031, or the Subordinated Note. The Subordinated Note currently bears interest at a fixed rate of 3.50% per year, payable annually through March 31, 2026. At the fifth anniversary of the issuance date of the Subordinated Note the interest rate will reset to a fixed interest rate equal to FHLB rate, plus 2.0%, with a minimum annual fixed rate of not less than 3.5%. The Subordinated Note matures on March 30, 2031, and we have the option to redeem or prepay any or all of the Subordinated Note without premium or penalty any time after March 31, 2026, or at any time in the event of certain changes that affect the deductibility of interest for tax purposes or the treatment of the notes as Tier 2 Capital.
Junior subordinated debentures issued to capital trusts that issued trust preferred securities were $8.8 million as of December 31, 2022, compared to $8.7 million as of December 31, 2021. The increase was due to purchase accounting
83
Table of Contents
amortization on the junior subordinated notes assumed in the Beacon Bank acquisition in 2016. See Note 14 (Long-Term Debt) of the Company’s audited consolidated financial statements included elsewhere in this report.
Selected financial information pertaining to the components of our borrowings and subordinated debt as of the dates indicated is as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | | December 31, 2021 | | December 31, 2020 | | |||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | |
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | ||||||||||
| Fed funds purchased | $ | 153,080 | 35.0 | % | $ | — | | — | % | $ | — | — | % | |||
| FHLB Short-term advances | | | 225,000 | | 51.6 | % | | — | | — | % | | — | | — | % |
| Subordinated notes | | | 50,000 | | 11.4 | % | | 50,000 | | 84.9 | % | 49,688 | | 84.6 | % | |
| Junior subordinated debentures | | 8,843 | | 2.0 | % | | 8,730 | | 14.8 | % | 8,617 | | 14.7 | % | ||
| Finance lease liability | | | — | | — | % | | 203 | | 0.3 | % | | 430 | | 0.7 | % |
| Total borrowed funds | | $ | 436,923 | | 100.0 | % | $ | 58,933 | | 100.0 | % | $ | 58,735 | | 100.0 | % |
Capital Resources
The following table summarizes the changes in our stockholders’ equity for the periods indicated.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | For the years ended December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | ||||||
| Beginning balance | | $ | 359,403 | | $ | 330,163 | | $ | 285,728 |
| Net income | | 40,005 | | 52,681 | | 44,675 | |||
| Other comprehensive income (loss) | | (94,386) | | (14,893) | | 8,702 | |||
| Common stock repurchased | | (738) | | (712) | | (482) | |||
| Common stock issued | | 63,830 | | — | | — | |||
| Common stock dividends | | (13,146) | | (10,931) | | (10,387) | |||
| Stock‑based compensation expense | | 1,904 | | 3,095 | | 1,927 | |||
| Ending balance | | $ | 356,872 | | $ | 359,403 | | $ | 330,163 |
Total stockholders’ equity was $356.9 million at December 31, 2022, a decrease of $2.5 million, or 0.7%, compared to $359.4 million at December 31, 2021. The decrease was primarily due to $94.4 million in other comprehensive loss and $13.1 million in common stock dividends. The decrease in other comprehensive loss was due to rising interest rates, which resulted in a lower fair value of our available-for-sale investment securities. This decrease was partially offset by $40.0 million of net income and a $63.8 million common stock issuance in connection with the acquisition of Metro Phoenix Bank.
We strive to maintain an adequate capital base to support our activities in a safe and sound manner while at the same time attempting to maximize stockholder value. Capital adequacy is assessed against the risk inherent in our balance sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss.
We are subject to various regulatory capital requirements both at the Company and at the Bank level. Failure to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital guidelines must be met that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting policies. We have consistently maintained regulatory capital ratios at or above the well-capitalized standards.
At December 31, 2022, 2021, and 2020, we met all capital adequacy requirements to which we were subject.
84
Table of Contents
The table below sets forth the capital ratios for the Company and the Bank as of the dates indicated. See Note 26 (Regulatory Matters) for additional disclosures.
| | | | | | |
|---|---|---|---|---|---|
| | | December 31, | | December 31, | |
| Capital Ratios | 2022 | 2021 | |||
| Alerus Financial Corporation Consolidated | |||||
| Common equity tier 1 capital to risk weighted assets | | 13.39 | % | 14.65 | % |
| Tier 1 capital to risk weighted assets | | 13.69 | % | 15.06 | % |
| Total capital to risk weighted assets | | 16.48 | % | 18.64 | % |
| Tier 1 capital to average assets | | 11.25 | % | 9.79 | % |
| Tangible common equity to tangible assets (1) | | 7.74 | % | 9.21 | % |
| | | | | ||
| Alerus Financial, National Association | | | | ||
| Common equity tier 1 capital to risk weighted assets | | 12.76 | % | 13.87 | % |
| Tier 1 capital to risk weighted assets | | 12.76 | % | 13.87 | % |
| Total capital to risk weighted assets | | 13.83 | % | 15.12 | % |
| Tier 1 capital to average assets | | 10.48 | % | 9.01 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
Contractual Obligations and Off-Balance Sheet Arrangements
Off-Balance Sheet Arrangements
In the normal course of business, we enter into various transactions to meet the financing needs of clients, which, in accordance with GAAP, are not included in the consolidated balance sheets. These transactions include commitments to extend credit, standby letters of credit, and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Most of these commitments are expected to expire without being drawn upon. All off-balance sheet commitments are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and commercial letters of credit is represented by the contractual or notional amount of those instruments. We decrease our exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. We assess the credit risk associated with certain commitments to extend credit and establishes a liability for probable credit losses.
Further information related to financial instruments can be found in Note 15 (Financial Instruments with Off-Balance Sheet Risk) in the notes to the consolidated financial statements found elsewhere in this report.
Liquidity
Liquidity management is the process by which we manage the flow of funds necessary to meet our financial commitments on a timely basis and at a reasonable cost and to take advantage of earnings enhancement opportunities. These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of our operations, and capital expenditures. Liquidity is monitored and closely managed by our asset and liability committee, or ALCO, a group of senior officers from the finance, enterprise risk management, deposit, investment, treasury, and lending areas. It is ALCO’s responsibility to ensure we have the necessary level of funds available for normal operations as well as maintain a contingency funding policy to ensure that potential liquidity stress events are planned for, quickly identified, and management has plans in place to respond. ALCO has created policies which establish limits and require measurements to monitor liquidity trends, including modeling and management reporting that identifies the amounts and costs of all available funding sources.
85
Table of Contents
At December 31, 2022, we had on balance sheet liquidity of $778.9 billion, compared to $1.1 billion at December 31, 2021 and $511.1 million at December 31, 2020. On balance sheet liquidity includes cash and cash equivalents, federal funds sold, unencumbered securities available-for-sale and over collateralized securities pledging positions available-for-sale.
The Bank is a member of the FHLB, which provides short- and long-term funding to its members through advances collateralized by real estate-related assets and other select collateral, most typically in the form of debt securities. The actual borrowing capacity is contingent on the amount of collateral available to be pledged to the FHLB. As of December 31, 2022, we had $909.8 million of collateral pledged to the FHLB. Based on this collateral we are eligible to borrow up to $909.8 million and had $531.6 million available capacity as of December 31, 2022. In addition, we can borrow up to $102.0 million through unsecured lines of credit we have established with four other banks.
In addition, because the Bank is “well capitalized,” we can accept wholesale deposits up to 20.0% of total assets based on current policy limits. Management believed that we had adequate resources to fund all of our commitments as of December 31, 2022 and December 31, 2021.
Our primary sources of liquidity include liquid assets, as well as unencumbered securities that can be used to collateralize additional funding. At December 31, 2022, we had $58.2 million of cash and cash equivalents of which $24.9 million were interest-bearing deposits held at the Federal Reserve, FHLB and other correspondent banks.
Though remote, the possibility of a funding crisis exists at all financial institutions. Accordingly, management has addressed this issue by formulating a liquidity contingency plan, which has been reviewed and approved by both the Bank’s board of directors and the ALCO. The plan addresses the actions that we would take in response to both a short-term and long-term funding crisis.
A short-term funding crisis would most likely result from a shock to the financial system, either internal or external, which disrupts orderly short-term funding operations. Such a crisis would likely be temporary in nature and would not involve a change in credit ratings. A long-term funding crisis would most likely be the result of both external and internal factors and would most likely result in drastic credit deterioration. Management believes that both potential circumstances have been fully addressed through detailed action plans and the establishment of trigger points for monitoring such events.
Recent Developments
Shareholder Dividend
On February 21, 2023, the Board of Directors of the Company declared a quarterly cash dividend of $0.18 per common share. This dividend is payable on April 14, 2023, to stockholders of record on March 15, 2023.
FY 2021 10-K MD&A
SEC filing source: 0001558370-22-003419.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the “Selected Financial Data” and our audited consolidated financial statements and related notes included elsewhere in this report. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Certain risks, uncertainties and other factors, including but not limited to those set forth under “Cautionary Note Regarding Forward-Looking Statements,” “Risk Factors” and elsewhere in this report, may cause actual results to differ materially from those projected in the forward-looking statements. We assume no obligation to update any of these forward-looking statements.
Overview
We are a diversified financial services company headquartered in Grand Forks, North Dakota. Through our subsidiary, Alerus Financial, National Association, we provide innovative and comprehensive financial solutions to businesses and consumers through four distinct business lines—banking, retirement and benefit services, wealth management and mortgage. These solutions are delivered through a relationship-oriented primary point of contact along with responsive and client-friendly technology.
Our primary banking market areas are the states of North Dakota, Minnesota, specifically, the Twin Cities MSA, and Arizona, specifically, the Phoenix MSA. In addition to our offices located in our banking markets, our retirement and benefit services business administers plans in all 50 states through offices located in Michigan, Minnesota and Colorado.
59
Table of Contents
Our business model produces strong financial performance and a diversified revenue stream, which has helped us establish a brand and culture yielding both a loyal client base and passionate and dedicated employees. We believe our client-first and advice-based philosophy, diversified business model and history of high performance and growth distinguishes us from other financial service providers. We generate a majority of our overall revenue from noninterest income, which is driven primarily by our retirement and benefit services, wealth management and mortgage business lines. The remainder of our revenue consists of net interest income, which we derive from offering our traditional banking products and services.
As of December 31, 2021, we had $3.4 billion of total assets, $1.8 billion of total loans, $2.9 billion of total deposits, $359.4 million of stockholders’ equity, $36.7 billion of AUA/AUM in our retirement and benefit services segment, and $4.0 billion of AUA/AUM in our wealth management segment. For the year ended December 31, 2021, we had $1.8 billion of mortgage originations.
Recent Developments
Impact of COVID-19
As of December 31, 2021, the COVID-19 pandemic remained ongoing, The COVID-19 pandemic has created disruptions in global supply chains, increased rates of unemployment and adversely impacted many industries, including industries related to the collateral underlying certain of our loans, and many of these effects are continuing. In 2021, the U.S. economy began reopening and wider distribution of vaccines encouraged increased economic activity. The progression of the COVID-19 pandemic in the United States did not have an adverse impact on our financial condition and results of operations as of and for the year ended December 31, 2021. Nonetheless, the economic recovery could remain gradual and uneven and could be hindered by persistent or resurgent infection rates, particularly given uncertainty with respect to the disruption and acceptance of the vaccines and their effectiveness with respect to the new variants of the virus.
Effects on Our Market Areas. Our primary banking market areas are the states of North Dakota, Minnesota, and Arizona. Our retirement and benefit services segment serves clients in all 50 states. We offer retirement and benefit services at all of our banking offices located in our three primary market areas. In addition, we operate one retirement and benefits services office in Minnesota, one in Michigan and one in Colorado.
Each of our market areas continues to have different responses to the COVID-19 pandemic due to the availability of the COVID-19 vaccines and varying infection rates. Based on the current environment, it is unclear how the states in our market areas will continue to change policies in response to the COVID-19 pandemic and whether any such changes will negatively impact our customers and regional economies.
Policy and Regulatory Developments. Federal, state and local governments and regulatory authorities have enacted and issued a range of policy responses to the COVID-19 pandemic. Most recently, these have included the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | On March 11, 2021, President Biden signed into law the American Rescue Plan Act of 2021, or the Plan, a $1.9 trillion COVID-19 relief bill. The Plan included a variety of economic assistance programs for Americans, such as the payment of an additional stimulus, extension of job benefits, additional funding for COVID-19 testing and vaccine distribution, an infusion of cash in state and local governments, and an array of tax benefits among other economic incentives. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | On March 30, 2021, President Biden signed into law the PPP Extension Act of 2021, which provided an extension to May 31, 2021, for qualifying businesses to apply for a PPP loan and provided an additional 30 days for the SBA to process pending PPP loan applications. |
60
Table of Contents
Shareholder Dividend and Stock Repurchases
On January 19, 2022 the Board of Directors of the Company declared a quarterly cash dividend of $0.16 per common share. This dividend is payable on April 8, 2022, to stockholders of record on March 18, 2022.
On February 18, 2021, the Board of Directors of the Company approved a stock repurchase program, or the Program, which authorizes the Company to repurchase up to 770,000 shares of its common stock, subject to certain limitations and conditions. The Program was effective immediately and will continue for a period of 36 months. The Program does not obligate the Company to repurchase any shares of its common stock and there is no assurance that the Company will do so. As of December 31, 2021, no shares had been repurchased under the Program. The Company also repurchases shares to pay withholding taxes on the vesting of restricted stock awards and units.
Net Interest Income
Net interest income represents interest income less interest expense. We generate interest income on interest-earning assets, primarily loans and available-for-sale securities. We incur interest expense on interest-bearing liabilities, primarily interest-bearing deposits and borrowings. To evaluate net interest income, we measure and monitor: (i) yields on loans, available-for-sale securities and other interest-earning assets; (ii) the costs of deposits and other funding sources; (iii) the rates incurred on borrowings and other interest-bearing liabilities; and (iv) the regulatory risk weighting associated with the assets. Interest income is primarily impacted by loan growth and loan repayments, along with changes in interest rates on the loans. Interest expense is primarily impacted by changes in deposit balances along with the volume and type of interest-bearing liabilities. Net interest income is primarily impacted by changes in market interest rates, the slope of the yield curve, and interest we earn on interest-earning assets or pay on interest-bearing liabilities.
Noninterest Income
Noninterest income primarily consists of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Our retirement and benefit services business, which includes retirement plan administration, retirement plan investment advisory, HSA, ESOP, payroll and other benefit services, is our Company’s largest source of noninterest income. Over half of our retirement and benefit services fees are transaction or participant based fees and are impacted by the number of plans and participants. The remainder of noninterest income is based on the market value of the related AUA and AUM and impacted by the level of contributions, withdrawals, new business, lost business and fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Wealth management includes personal trust, investment and brokerage services. Our Company earns trust, investment, and IRA fees from managing assets, including corporate trusts, personal trusts, and separately managed accounts. Trust and investment management fees are primarily based on a tiered scale relative to the market value of the AUM. Trust and investment management fees are primarily impacted by rates charged and increases and decreases in AUM. AUM is primarily impacted by opening and closing of client advisory and trust accounts, contributions and withdrawals, and the fluctuation in market values. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Mortgage noninterest income consists of gains on originating and selling mortgages and origination fees. Mortgage gains are primarily impacted by the level of originations, amount of loans sold, the type of loans sold and market conditions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Service charges on deposit accounts are comprised of income generated through deposit account related service charges such as: electronic transfer fees, treasury management fees, bill pay fees, and other banking fees. Banking fees are primarily impacted by the level of business activities and cash movement activities of our clients. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other noninterest income consists of debit card interchange income, income earned on the growth of the cash surrender value of life insurance policies we hold on to certain key employees, loan servicing income |
61
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| net of the related amortization, and any other income which does not fit within one of the specific noninterest income lines described above. Other noninterest income is generally impacted by business activities and level of transactions. |
Noninterest Expense
Noninterest expense is comprised primarily of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Compensation and employee taxes and benefits—include all forms of personnel related expenses including salary, commissions, incentive compensation, payroll related taxes, stock-based compensation, benefit plans, health insurance, 401(k) plan match costs, ESOP and other benefit related expenses. Compensation and employee benefit costs are primarily impacted by changes in headcount and fluctuations in benefits costs. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Occupancy and equipment—costs related to owning and leasing our office space, depreciation charges for the furniture, fixtures and equipment, amortization of leasehold improvements, utilities and other occupancy-related expenses. Occupancy and equipment costs are primarily impacted by the number and size of the locations we occupy. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Business services, software and technology—costs related to contracts with core system and third-party data processing providers, software and information technology services to support office activities and internal networks. We believe our technology spending enhances the efficiency of our employees and enables us to provide outstanding service to our clients. Technology and information system costs are primarily impacted by the number of locations we occupy, the number of employees, clients and volume of transactions we have and the level of service we require from our third-party technology vendors. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Intangible amortization expense is the result of acquisitions of fee income and banking companies. Identified intangible assets with definite lives consist of client relationship intangibles and are amortized on a straight-line basis over the period representing the estimated remaining lives of the assets. The amount of expense is impacted by the timing of acquisitions and the estimated remaining lives of the assets. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Professional fees and assessments—costs related to legal, accounting, tax, consulting, personnel recruiting, directors fees, insurance and other outsourcing arrangements. Professional services costs are primarily impacted by corporate activities requiring specialized services. FDIC insurance expense is also included in this line and represents the assessments that we pay to the FDIC for deposit insurance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Other operational expenses—includes costs related to marketing, donations, promotions, and expenses associated with office supplies, postage, travel expenses, meals and entertainment, dues and memberships, costs to maintain or prepare other real estate owned, or OREO, for sale, and other general corporate expenses that do not fit within one of the specific noninterest expense lines described above. Other operational expenses are generally impacted by our business activities and needs. |
Operating Segments
We measure the overall profitability of business operations based on income before income tax. We allocate costs to our segments, which consist primarily of compensation and overhead expense directly attributable to the products and services within banking, retirement and benefit services, wealth management, and mortgage. We measure the profitability of each segment based on the direct allocations of expense as we believe it better approximates the contribution generated by our reportable operating segments. All indirect overhead allocations and income tax expense is allocated to corporate administration. A description of each segment is provided in Note 22 (Segment Reporting) of the Company’s audited consolidated financial statements included elsewhere in this report.
62
Table of Contents
Critical Accounting Policies
As a result of the complex and dynamic nature of our business, management must exercise judgment in selecting and applying the most appropriate accounting policies for its various areas of operations. The policy decision process not only ensures compliance with current GAAP, but also reflects management’s discretion with regard to choosing the most suitable methodology for reporting our financial performance. It is management’s opinion that the accounting estimates covering certain aspects of the business have more significance than others due to the relative importance of those areas to overall performance, or the level of subjectivity in the selection process. These estimates affect the reported amounts of assets and liabilities as well as disclosures of revenues and expenses during the reporting period. Actual results could differ from these estimates. The most critical of the accounting policies are discussed below.
Investment securities—Investment securities can be classified as trading, available-for-sale, held-to-maturity and equity. The appropriate classification is based partially on our ability to hold the securities to maturity and largely on management’s intentions with respect to either holding or selling the securities. The classification of investment securities is significant since it directly impacts the accounting for unrealized gains and losses on securities. Unrealized gains and losses on available-for-sale securities are recorded in accumulated other comprehensive income or loss, as a separate component of stockholders’ equity, and do not affect earnings until realized. The fair values of investment securities are generally determined by reference to quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments, or a discounted cash flow model using market estimates of interest rates and volatility. Investment securities with significant declines in fair value are evaluated to determine whether they should be considered other-than-temporarily impaired. An unrealized loss is generally deemed to be other-than-temporary and a credit loss is deemed to exist if the present value of the expected future cash flows is less than the amortized cost basis of the debt security. The credit loss component of an other-than-temporary impairment write-down is recorded in current earnings, while the remaining portion of the impairment loss is recognized in other comprehensive income (loss), provided we do not intend to sell the underlying debt security, and it is not likely that we will be required to sell the debt security prior to recovery of the full value of its amortized cost basis.
Allowance for loan losses—The allowance for loan losses reflects management’s best estimate of probable loan losses in our loan portfolio. Determination of the allowance for loan losses is inherently subjective. It requires significant estimates, including the amounts and timing of expected future cash flows on impaired loans, appraisal values of underlying collateral for collateralized loans, and the amount of estimated losses on pools of homogeneous loans which is based on historical loss experience, adjusted for consideration of economic trends, collateral values, trends in past due loans and other factors, all of which may be susceptible to significant change.
Intangible assets—As a result of acquisitions, we carry goodwill and identifiable intangible assets. Goodwill represents the cost of acquired companies in excess of the fair value of net assets at the acquisition date. Goodwill is evaluated at least annually or when business conditions suggest impairment may have occurred. Should impairment occur, goodwill will be reduced to its revised carrying value through a charge to earnings. Core deposits and other identifiable intangible assets are amortized to expense over their estimated useful lives. The determination of whether or not impairment exists is based upon discounted cash flow modeling techniques that require management to make estimates regarding the amount and timing of expected future cash flows. It also requires them to select a discount rate that reflects the current return requirements of the market in relation to present risk-free interest rates, required equity market premiums, and company-specific performance and risk metrics, all of which are susceptible to change based on changes in economic and market conditions and other factors. Future events or changes in the estimates used to determine the carrying value of goodwill and identifiable intangible assets could have a material impact on our results of operations.
Income taxes—Income tax expense or benefit is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely
63
Table of Contents
than not” test, no tax benefit is recorded. Interest and penalties related to income tax matters are recognized in income tax expense.
On December 22, 2017, the U.S government enacted Public Law 115-97, commonly known as, the Tax Cuts and Jobs Act, a comprehensive tax legislation, which reduced the federal income tax rate for C corporations from 35% to 21%, effective January 1, 2018. As a result of the reduction in the U.S corporate income tax rate from 35% to 21%, we re-measured our deferred tax assets and recognized $4.8 million of tax expense in the Consolidated Statement of Income for the year ended December 31, 2017. See Note 20 (Income Taxes) of the Company’s audited consolidated financial statements included elsewhere in this report.
Fair value measurements—Fair value is the price that would be received to sell an asset, or paid to transfer a liability, in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices, or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgement may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
Financial assets that are recorded at fair value on a recurring basis include investment securities available-for-sale and derivative financial instruments. As of December 31, 2021, and 2020, $857.0 million or 25.3% and $605.7 million, or 20.1%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities. The fair value of financial assets on a recurring basis are classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2021 and 2020, $1.4 million and $2.9 million, respectively represented less than 1% of our total liabilities in those years and were classified as Level 2 of the fair value hierarchy. We have no fair value assets or liabilities classified in Level 3 of the fair value hierarchy.
A further discussion regarding the fair value of assets and liabilities, and the classification of Level 1, 2, and 3 hierarchies, is disclosed in Note 28 (Fair Value of Assets and Liabilities) of the Company’s audited consolidated financial statements included elsewhere in this report.
A summary of the accounting policies used by management is disclosed in Note 1 (Significant Accounting Policies) of the Company’s audited consolidated financial statements included elsewhere in this report.
Selected Financial Data
The following consolidated selected financial data is derived from the Company’s audited consolidated financial statements as of and for the five years ended December 31, 2021.
The consolidated selected financial data presented below contains financial measures that are not presented in accordance with accounting principles generally accepted in the United States and have not been audited. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures” below.
64
Table of Contents
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | As of and for the year ended December 31, | | |||||||||||||
| (dollars and shares in thousands, except per share data) | 2021 | 2020 | 2019 | 2018 | 2017 | | ||||||||||
| Selected Income Statement Data | | | | | | | | | | | | | | | | |
| Net interest income | | $ | 87,099 | | $ | 83,846 | | $ | 74,551 | | $ | 75,224 | | $ | 67,670 | |
| Provision for loan losses | | (3,500) | | 10,900 | | | 7,312 | | | 8,610 | | | 3,280 | | ||
| Noninterest income | | 147,387 | | 149,371 | | | 114,194 | | | 102,749 | | | 103,045 | | ||
| Noninterest expense | | 168,909 | | 163,799 | | | 142,537 | | | 136,325 | | | 134,920 | | ||
| Income before income taxes | | 69,077 | | 58,518 | | | 38,896 | | | 33,038 | | | 32,515 | | ||
| Income tax expense | | 16,396 | | 13,843 | | | 9,356 | | | 7,172 | | | 17,514 | | ||
| Net income (1) | | $ | 52,681 | | $ | 44,675 | | $ | 29,540 | | $ | 25,866 | | $ | 15,001 | |
| Per Common Share Data | | | | | | | | | | | | | ||||
| Earnings - basic | | $ | 3.02 | | $ | 2.57 | | $ | 1.96 | | $ | 1.88 | | $ | 1.10 | |
| Earnings - diluted | | $ | 2.97 | | $ | 2.52 | | $ | 1.91 | | $ | 1.84 | | $ | 1.07 | |
| Dividends declared | | $ | 0.63 | | $ | 0.60 | | $ | 0.57 | | $ | 0.53 | | $ | 0.48 | |
| Tangible book value per common share (1)(2) | | $ | 17.87 | | $ | 16.00 | | $ | 14.08 | | $ | 10.68 | | $ | 9.14 | |
| Average shares outstanding - basic | | 17,189 | | 17,106 | | 14,736 | | 13,763 | | 13,653 | | |||||
| Average shares outstanding - diluted | | 17,486 | | 17,438 | | 15,093 | | 14,063 | | 14,007 | | |||||
| Selected Performance Ratios | | | | | | | | | | | | | ||||
| Return on average total assets (1) | | 1.66 | % | 1.61 | % | | 1.34 | % | | 1.21 | % | | 0.75 | % | ||
| Return on average common equity (1) | | 15.22 | % | 14.40 | % | | 12.78 | % | | 13.81 | % | | 8.49 | % | ||
| Return on average tangible common equity (1)(2) | | 18.89 | % | 17.74 | % | | 17.46 | % | | 21.02 | % | | 18.04 | % | ||
| Noninterest income as a % of revenue | | 62.86 | % | 64.05 | % | | 60.50 | % | | 57.73 | % | | 60.36 | % | ||
| Net interest margin (taxable-equivalent basis) (2) | | 2.90 | % | 3.22 | % | | 3.65 | % | | 3.84 | % | | 3.74 | % | ||
| Efficiency ratio (2) | | 70.02 | % | 68.40 | % | | 73.22 | % | | 73.80 | % | | 75.36 | % | ||
| Dividend payout ratio | | | 21.21 | % | | 23.81 | % | | 29.84 | % | | 28.82 | % | | 44.82 | % |
| Average equity to average assets | | | 10.89 | % | | 11.18 | % | | 10.45 | % | | 8.80 | % | | 8.83 | % |
| Selected Balance Sheet Data - Period Ending | | | | | | | | | | | | | | | | |
| Loans (3) | | $ | 1,758,020 | | $ | 1,979,375 | | $ | 1,721,279 | | $ | 1,701,850 | | $ | 1,574,474 | |
| Allowance for loan losses | | | (31,572) | | (34,246) | | | (23,924) | | | (22,174) | | | (16,564) | | |
| Investment securities | | | 1,205,710 | | 592,342 | | | 313,158 | | | 254,878 | | | 274,411 | | |
| Assets | | | 3,392,691 | | 3,013,771 | | | 2,356,878 | | | 2,179,070 | | | 2,136,081 | | |
| Deposits (4) | | | 2,920,551 | | 2,571,993 | | | 1,971,316 | | | 1,775,096 | | | 1,834,962 | | |
| Long-term debt | | | 58,933 | | 58,735 | | | 58,769 | | | 58,824 | | | 58,819 | | |
| Total stockholders’ equity (5) | | | 359,403 | | 330,163 | | | 285,728 | | | 196,954 | | | 179,594 | | |
| Asset Quality Ratios | | | | | | | | | | | | | | | | |
| Net charge-offs/(recoveries) to average loans | | (0.04) | % | 0.03 | % | | 0.33 | % | | 0.18 | % | | 0.16 | % | ||
| Nonperforming loans to total loans | | | 0.12 | % | | 0.26 | % | | 0.45 | % | | 0.41 | % | | 0.37 | % |
| Nonperforming assets to total assets | | | 0.09 | % | | 0.17 | % | | 0.33 | % | | 0.33 | % | | 0.30 | % |
| Allowance for loan losses to total loans | | | 1.80 | % | | 1.73 | % | | 1.39 | % | | 1.30 | % | | 1.05 | % |
| Allowance for loan losses to nonperforming loans | | | 1,437.05 | % | | 674.13 | % | | 305.66 | % | | 318.45 | % | | 282.04 | % |
| Other Data | | | | | | | | | | | | | | | | |
| Retirement and benefit services assets under administration/management | | $ | 36,732,938 | | $ | 34,199,954 | | $ | 31,904,648 | | $ | 27,812,149 | | $ | 29,366,365 | |
| Wealth management assets under administration/management | | $ | 4,039,931 | | $ | 3,338,594 | | $ | 3,103,056 | | $ | 2,626,815 | | $ | 2,701,966 | |
| Mortgage originations | | $ | 1,836,064 | | $ | 1,778,977 | | $ | 946,441 | | $ | 779,708 | | $ | 867,253 | |
| Column 1 | Column 2 |
|---|---|
| (1) | Excluding a one-time $4.8 million expense related to the revaluation of our deferred tax assets in 2017, our net income, ROAA, ROAE, and ROATCE would have been $19.8 million, 0.99%, 11.21%, and 18.04%, respectively. These adjusted metrics represent non-GAAP financial measures. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
| Column 1 | Column 2 |
|---|---|
| (2) | Represents a Non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
| Column 1 | Column 2 |
|---|---|
| (3) | Excludes loans held for branch sale at 2018. |
| Column 1 | Column 2 |
|---|---|
| (4) | Excludes deposits held for sale at 2018. |
| Column 1 | Column 2 |
|---|---|
| (5) | Includes ESOP-owned shares. |
Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, we routinely supplement our evaluation with an analysis of certain non-GAAP financial measures. These non-GAAP financial measures include the ratio of tangible
65
Table of Contents
common equity to tangible assets, tangible common equity per share, return on average tangible common equity, net interest margin (tax-equivalent), and the efficiency ratio. Management uses these non-GAAP financial measures in its analysis of its performance, and believes financial analysts and others frequently use these measures, and other similar measures, to evaluate capital adequacy. Management calculates: (i) tangible common equity as total common stockholders’ equity, less goodwill and other intangible assets; (ii) tangible common equity per share as tangible common equity divided by shares of common stock outstanding; (iii) tangible assets as total assets, less goodwill and other intangible assets; (iv) return on average tangible common equity as net income adjusted for intangible amortization net of tax, divided by average tangible common equity; (v) net interest margin (tax-equivalent) as net interest income plus a tax-equivalent adjustment, divided by average earning assets; and (vi) efficiency ratio as noninterest expense less intangible amortization expense, divided by net interest income plus noninterest income plus a tax-equivalent adjustment.
The following tables present these non-GAAP financial measures along with the most directly comparable financial measures calculated in accordance with GAAP for the periods indicated.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | December 31, | | December 31, | ||||||
| | 2021 | 2020 | 2019 | 2018 | 2017 | | ||||||||||
| Tangible common equity to tangible assets | | | | | | | | | | | ||||||
| Total common stockholders’ equity | | $ | 359,403 | | $ | 330,163 | | $ | 285,728 | | $ | 196,954 | | $ | 179,594 | |
| Less: Goodwill | | | 31,490 | | | 30,201 | | | 27,329 | | | 27,329 | | | 27,329 | |
| Less: Other intangible assets | | | 20,250 | | | 25,919 | | | 18,391 | | | 22,473 | | | 27,111 | |
| Tangible common equity (a) | | | 307,663 | | | 274,043 | | | 240,008 | | | 147,152 | | | 125,154 | |
| Total assets | | | 3,392,691 | | | 3,013,771 | | | 2,356,878 | | | 2,179,070 | | | 2,136,081 | |
| Less: Goodwill | | | 31,490 | | | 30,201 | | | 27,329 | | | 27,329 | | | 27,329 | |
| Less: Other intangible assets | | | 20,250 | | | 25,919 | | | 18,391 | | | 22,473 | | | 27,111 | |
| Tangible assets (b) | | | 3,340,951 | | | 2,957,651 | | | 2,311,158 | | | 2,129,268 | | | 2,081,641 | |
| Tangible common equity to tangible assets (a)/(b) | | | 9.21 | % | | 9.27 | % | | 10.38 | % | | 6.91 | % | | 6.01 | % |
| Tangible book value per common share | | | | | | | | | | | | | | | | |
| Total common stockholders’ equity | | $ | 359,403 | | $ | 330,163 | | $ | 285,728 | | $ | 196,954 | | $ | 179,594 | |
| Less: Goodwill | | | 31,490 | | | 30,201 | | | 27,329 | | | 27,329 | | | 27,329 | |
| Less: Other intangible assets | | | 20,250 | | | 25,919 | | | 18,391 | | | 22,473 | | | 27,111 | |
| Tangible common equity (c) | | | 307,663 | | | 274,043 | | | 240,008 | | | 147,152 | | | 125,154 | |
| Total common shares issued and outstanding (d) | | | 17,213 | | | 17,125 | | | 17,050 | | | 13,775 | | | 13,699 | |
| Tangible book value per common share (c)/(d) | | $ | 17.87 | | $ | 16.00 | | $ | 14.08 | | $ | 10.68 | | $ | 9.14 | |
66
Table of Contents
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | December 31, | | December 31, | | |||||
| | 2021 | 2020 | 2019 | 2018 | 2017 | | ||||||||||
| Return on average tangible common equity | | | | | | | | | | | | | | | | |
| Net income | | $ | 52,681 | | $ | 44,675 | | $ | 29,540 | | $ | 25,866 | | $ | 15,001 | |
| Add: Intangible amortization expense (net of tax) | | | 3,460 | | | 3,129 | | | 3,224 | | | 3,664 | | | 3,655 | |
| Remeasurement due to tax reform | | | — | | | — | | | — | | | — | | | 4,818 | |
| Net income, excluding intangible amortization (e) | | | 56,141 | | | 47,804 | | | 32,764 | | | 29,530 | | | 23,474 | |
| Average total equity | | | 346,059 | | | 310,208 | | | 231,084 | | | 187,341 | | | 176,779 | |
| Less: Average goodwill | | | 30,385 | | | 27,439 | | | 27,329 | | | 27,329 | | | 27,329 | |
| Less: Average other intangible assets (net of tax) | | | 18,548 | | | 13,309 | | | 16,101 | | | 19,522 | | | 19,358 | |
| Average tangible common equity (f) | | | 297,126 | | | 269,460 | | | 187,654 | | | 140,490 | | | 130,092 | |
| Return on average tangible common equity (e)/(f) | | | 18.89 | % | | 17.74 | % | | 17.46 | % | | 21.02 | % | | 18.04 | % |
| Net interest margin (tax-equivalent) | | | | | | | | | | | | |||||
| Net interest income | | $ | 87,099 | | $ | 83,846 | | $ | 74,551 | | $ | 75,224 | | $ | 67,670 | |
| Tax-equivalent adjustment | | | 492 | | | 455 | | | 347 | | | 462 | | | 865 | |
| Tax-equivalent net interest income (g) | | | 87,591 | | | 84,301 | | | 74,898 | | | 75,686 | | | 68,535 | |
| Average earning assets (h) | | | 3,018,172 | | | 2,618,427 | | | 2,052,758 | | | 1,970,004 | | | 1,833,002 | |
| Net interest margin (tax-equivalent) (g)/(h) | | | 2.90 | % | | 3.22 | % | | 3.65 | % | | 3.84 | % | | 3.74 | % |
| Efficiency ratio | | | | | | | | | | | | |||||
| Noninterest expense | | $ | 168,909 | | $ | 163,799 | | $ | 142,537 | | $ | 136,325 | | $ | 134,920 | |
| Less: Intangible amortization expense | | | 4,380 | | | 3,961 | | | 4,081 | | | 4,638 | | | 5,623 | |
| Adjusted noninterest expense (i) | | | 164,529 | | | 159,838 | | | 138,456 | | | 131,687 | | | 129,297 | |
| Net interest income | | | 87,099 | | | 83,846 | | | 74,551 | | | 75,224 | | | 67,670 | |
| Noninterest income | | | 147,387 | | | 149,371 | | | 114,194 | | | 102,749 | | | 103,045 | |
| Tax-equivalent adjustment | | | 492 | | | 455 | | | 347 | | | 462 | | | 865 | |
| Total tax-equivalent revenue (j) | | | 234,978 | | | 233,672 | | | 189,092 | | | 178,435 | | | 171,580 | |
| Efficiency ratio (i)/(j) | | | 70.02 | % | | 68.40 | % | | 73.22 | % | | 73.80 | % | | 75.36 | % |
| Adjusted net income and ratios for 2017 tax reform | | | | | | | | | | | | | | | | |
| Net income | | | | | | | | | | | | | | $ | 15,001 | |
| Remeasurement due to tax reform | | | | | | | | | | | | | | | 4,818 | |
| Adjusted net income (k) | | | | | | | | | | | | | | $ | 19,819 | |
| Average assets (l) | | | | | | | | | | | | | | | 2,001,503 | |
| Average equity (m) | | | | | | | | | | | | | | | 176,779 | |
| Adjusted return on average assets (excluding the remeasurement due to tax reform) (k)/(l) | | | | | | | | | | | | | | | 0.99 | % |
| Adjusted return on average equity (excluding the remeasurement due to tax reform) (k)/(m) | | | | | | | | | | | | | | | 11.21 | % |
Results of Operations
The following discussion describes the consolidated operations and financial condition of the Company and the Bank. Results of operations for the year ended December 31, 2021 are compared to the results for the year ended December 31, 2020, and the consolidated financial condition of the Company as of December 31, 2021 is compared to December 31, 2020. Results of operations for the year ended December 31, 2020 compared to results for the year ended December 31, 2019, can be found in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of the Company’s 2020 annual report on Form 10-K filed with the SEC on March 12, 2021.
Summary
Net income for the year ended December 31, 2021, was $52.7 million, an increase of $8.0 million, or 17.9%, compared to $44.7 million for the year ended December 31, 2020. Diluted earnings per common share were $2.97 in 2021, compared to $2.52 in 2020. Return on average total assets was 1.66% in 2021, compared to 1.61% for 2020. The increase in net income was primarily due to a decrease of $14.4 million in provision for loan losses expense and an increase of $3.3 million in net interest income, partially offset by a decrease of $2.0 million in noninterest income and a
67
Table of Contents
$5.1 million increase in noninterest expense. The decrease in provision for loan losses expense was primarily driven by a $3.5 million reversal of provision expense as well as $826 thousand in net recoveries, a result of improvements in credit quality indicators. Net interest income increased primarily due to a $5.2 million decrease in interest expense paid on deposits and a $5.2 million increase in interest income from investment securities, partially offset by an $8.3 million decrease on interest income from loans. Noninterest income decreased as a result of a $13.1 million decrease in mortgage banking revenue. Noninterest expense increased primarily due to increases of $4.2 million in compensation expense and $2.0 million increase in employee taxes and benefits expense.
Net Interest Income—With Nontaxable Income Converted to Fully Taxable Equivalent, or FTE
Net interest income totaled $87.1 million in 2021, an increase of $3.3 million, or 3.9%, from 2020. Net interest margin decreased 32 basis points to 2.90%, in 2021, from the 3.22% reported in 2020. The decrease in net interest margin was primarily a result of a 60 basis point decrease in the average yield on interest earning assets which was partially offset by a corresponding decrease of 43 basis points in the average rate paid on interest-bearing liabilities. These decreases were largely driven by a shift in balance sheet mix as the average balance of interest-bearing deposits with banks increased $60.3 million and the average balance on investment securities increased $439.1 million while the average balance on loans held for investment decreased $86.9 million and the average balance on loans held for sale decreased $13.2 million.
The following table sets forth information related to our average balance sheet, average yields on assets, and average rates of liabilities for the periods indicated. We derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities. We derived average balances from the daily balances throughout the periods indicated. Average loan balances include loans that have been placed on nonaccrual, while
68
Table of Contents
interest previously accrued on these loans is reversed against interest income. In these tables, adjustments are made to the yields on tax-exempt assets in order to present tax-exempt income and fully taxable income on a comparable basis.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | | ||||||||||||||||||||||
| | | 2021 | | 2020 | | 2019 | | ||||||||||||||||||
| | | | Interest | Average | | | Interest | Average | | | Interest | Average | | ||||||||||||
| | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | ||||||
| (dollars in thousands) | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | ||||||
| Interest Earning Assets | | | | | | | | | | ||||||||||||||||
| Interest-bearing deposits with banks | | $ | 222,916 | | $ | 322 | | 0.14 | % | $ | 162,616 | | $ | 664 | | 0.41 | % | | 34,876 | | $ | 656 | | 1.88 | % |
| Investment securities (1) | | 864,273 | | 14,172 | | 1.64 | % | 425,219 | | 8,999 | | 2.12 | % | | 266,204 | | 6,586 | | 2.47 | % | |||||
| Loans held for sale | | 65,968 | | 1,494 | | 2.26 | % | 79,201 | | 1,948 | | 2.46 | % | | 36,035 | | 1,138 | | 3.16 | % | |||||
| Loans | | | | | | | | | | | | ||||||||||||||
| Commercial: | | | | | | | | | | | | | | | |||||||||||
| Commercial and industrial | | 579,002 | | 28,445 | | 4.91 | % | 687,266 | | 31,600 | | 4.60 | % | | 500,652 | | 27,288 | | 5.45 | % | |||||
| Real estate construction | | 41,751 | | 1,712 | | 4.10 | % | 32,804 | | 1,488 | | 4.54 | % | | 23,625 | | 1,287 | | 5.45 | % | |||||
| Commercial real estate | | 571,326 | | 21,523 | | 3.77 | % | 523,219 | | 21,884 | | 4.18 | % | | 448,869 | | 22,237 | | 4.95 | % | |||||
| Total commercial | | 1,192,079 | | 51,680 | | 4.34 | % | 1,243,289 | | 54,972 | | 4.42 | % | | 973,146 | | 50,812 | | 5.22 | % | |||||
| Consumer | | | | | | | | | | | | ||||||||||||||
| Residential real estate first mortgage | | 477,621 | | 16,575 | | 3.47 | % | 463,174 | | 18,391 | | 3.97 | % | | 455,635 | | 19,257 | | 4.23 | % | |||||
| Residential real estate junior lien | | 131,412 | | 6,093 | | 4.64 | % | 159,844 | | 7,696 | | 4.81 | % | | 184,972 | | 10,422 | | 5.63 | % | |||||
| Other revolving and installment | | 57,574 | | 2,537 | | 4.41 | % | 79,238 | | 3,621 | | 4.57 | % | | 93,226 | | 4,336 | | 4.65 | % | |||||
| Total consumer | | 666,607 | | 25,205 | | 3.78 | % | 702,256 | | 29,708 | | 4.23 | % | | 733,833 | | 34,015 | | 4.64 | % | |||||
| Total loans (1) | | 1,858,686 | | 76,885 | | 4.14 | % | 1,945,545 | | 84,680 | | 4.35 | % | | 1,706,979 | | 84,827 | | 4.97 | % | |||||
| Federal Reserve/FHLB Stock | | 6,329 | | 276 | | 4.36 | % | 5,846 | | 266 | | 4.55 | % | | 8,664 | | 440 | | 5.08 | % | |||||
| Total interest earning assets | | 3,018,172 | | 93,149 | | 3.09 | % | 2,618,427 | | 96,557 | | 3.69 | % | | 2,052,758 | | 93,647 | | 4.56 | % | |||||
| Noninterest earning assets | | | 160,648 | | | | | | | | 156,713 | | | | | | | | 159,235 | | | | | | |
| Total assets | | $ | 3,178,820 | | | | $ | 2,775,140 | | | | $ | 2,211,993 | | | | |||||||||
| Interest-Bearing Liabilities | | | | | | | | | | | | ||||||||||||||
| Interest-bearing demand deposits | | $ | 697,276 | | $ | 987 | | 0.14 | % | $ | 551,861 | | $ | 1,624 | | 0.29 | % | $ | 428,162 | | $ | 1,995 | | 0.47 | % |
| Money market and savings deposits | | 1,023,677 | | 1,500 | | 0.15 | % | 920,072 | | 4,863 | | 0.53 | % | | 681,621 | | 8,320 | | 1.22 | % | |||||
| Time deposits | | 215,624 | | 1,174 | | 0.54 | % | 203,413 | | 2,356 | | 1.16 | % | | 186,781 | | 3,019 | | 1.62 | % | |||||
| Fed funds purchased | | 3 | | — | | — | % | 80 | | — | | — | % | | 71,421 | | 1,805 | | 2.53 | % | |||||
| Long-term debt | | 50,759 | | 1,897 | | 3.74 | % | 58,742 | | 3,413 | | 5.81 | % | | 58,789 | | 3,610 | | 6.14 | % | |||||
| Total interest-bearing liabilities | | 1,987,339 | | 5,558 | | 0.28 | % | 1,734,168 | | 12,256 | | 0.71 | % | | 1,426,774 | | 18,749 | | 1.31 | % | |||||
| Noninterest-Bearing Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | |||||||||||
| Noninterest-bearing deposits | | | 784,998 | | | | 673,676 | | | | | | | | 512,586 | | | | |||||||
| Other noninterest-bearing liabilities | | 60,424 | | | | 57,088 | | | | | 41,549 | | | | |||||||||||
| Stockholders’ equity | | 346,059 | | | | 310,208 | | | | | 231,084 | | | | |||||||||||
| Total liabilities and stockholders’ equity | | $ | 3,178,820 | | | | $ | 2,775,140 | | | | $ | 2,211,993 | | | | |||||||||
| Net interest income | | | $ | 87,591 | | | | $ | 84,301 | | | | | $ | 74,898 | | | ||||||||
| Net interest rate spread | | | | 2.81 | % | | | 2.98 | % | | | | 3.25 | % | |||||||||||
| Net interest margin on FTE basis (1) | | | | 2.90 | % | | | 3.22 | % | | | | 3.65 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Fully tax-equivalent adjustment was calculated utilizing a marginal income tax rate of 21.0% . |
69
Table of Contents
Rate/Volume Analysis
The table below presents the effect of volume and rate changes on interest income and expense for the periods indicated. Changes in volume are changes in the average balance multiplied by the previous year’s average rate. Changes in rate are changes in the average rate multiplied by the average balance from the previous year. The net changes attributable to the combined impact of both rate and volume have been allocated proportionately to the changes due to volume and the changes due to rate.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, 2021 | Year ended December 31, 2020 | |||||||||||||||
| | | Compared with | | Compared with | ||||||||||||||
| | | Year ended December 31, 2020 | Year ended December 31, 2019 | |||||||||||||||
| | | Change due to: | | Interest | Change due to: | | Interest | |||||||||||
| (tax-equivalent basis, dollars in thousands) | Volume | Rate | Variance | Volume | Rate | Variance | ||||||||||||
| Interest earning assets | | | | | | | | | | |||||||||
| Interest-bearing deposits with banks | | $ | 247 | | $ | (589) | | $ | (342) | | $ | 2,402 | | $ | (2,394) | | $ | 8 |
| Investment securities | | 9,308 | | (4,135) | | 5,173 | | | 3,928 | | (1,515) | | 2,413 | |||||
| Loans held for sale | | (326) | | (128) | | (454) | | | 1,364 | | (554) | | 810 | |||||
| Loans | | | | | | | | |||||||||||
| Commercial: | | | | | | | | |||||||||||
| Commercial and industrial | | (4,980) | | 1,825 | | (3,155) | | | 10,170 | | (5,858) | | 4,312 | |||||
| Real estate construction | | 406 | | (182) | | 224 | | | 500 | | (299) | | 201 | |||||
| Commercial real estate | | 2,011 | | (2,372) | | (361) | | | 3,680 | | (4,033) | | (353) | |||||
| Total commercial | | (2,563) | | (729) | | (3,292) | | | 14,350 | | (10,190) | | 4,160 | |||||
| Consumer | | | | | | | | |||||||||||
| Residential real estate first mortgage | | 574 | | (2,390) | | (1,816) | | | 319 | | (1,185) | | (866) | |||||
| Residential real estate junior lien | | (1,368) | | (235) | | (1,603) | | | (1,415) | | (1,311) | | (2,726) | |||||
| Other revolving and installment | | (990) | | (94) | | (1,084) | | | (650) | | (65) | | (715) | |||||
| Total consumer | | (1,784) | | (2,719) | | (4,503) | | | (1,746) | | (2,561) | | (4,307) | |||||
| Total loans | | (4,347) | | (3,448) | | (7,795) | | | 12,604 | | (12,751) | | (147) | |||||
| Federal Reserve/FHLB Stock | | 22 | | (12) | | 10 | | | (143) | | (31) | | (174) | |||||
| Total interest income | | 4,904 | | (8,312) | | (3,408) | | | 20,155 | | (17,245) | | 2,910 | |||||
| Interest-bearing liabilities | | | | | | | | |||||||||||
| Interest-bearing demand deposits | | 422 | | (1,059) | | (637) | | | 581 | | (952) | | (371) | |||||
| Money market and savings deposits | | 549 | | (3,912) | | (3,363) | | | 2,909 | | (6,366) | | (3,457) | |||||
| Time deposits | | 142 | | (1,324) | | (1,182) | | | 269 | | (932) | | (663) | |||||
| Short-term borrowings | | — | | — | | — | | | (1,805) | | — | | (1,805) | |||||
| Long-term debt | | (464) | | (1,052) | | (1,516) | | | (3) | | (194) | | (197) | |||||
| Total interest expense | | 649 | | (7,347) | | (6,698) | | | 1,951 | | (8,444) | | (6,493) | |||||
| Change in net interest income | | $ | 4,255 | | $ | (965) | | $ | 3,290 | | | 18,204 | | $ | (8,801) | | $ | 9,403 |
Provision for Loan Losses
There was a $3.5 million reversal of provision for loan losses for the year ended December 31, 2021, compared to $10.9 million of provision for loan losses for the year ended December 31, 2020. The negative provision for the year was driven by $826 thousand in net recoveries and improvements in credit quality indicators.
The provision for loan losses on off-balance sheet items, a component of “other expense” in our Consolidated Statements of Income, reflects management’s assessment of the adequacy of the allowance for loan losses on lending-related commitments. See “Financial Condition—Allowance for Loan Losses.”
70
Table of Contents
Noninterest Income
The following table presents noninterest income for the years ended December 31, 2021, 2020, and 2019.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | ||||||||||||||||||||||
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | | 2020 | 2019 | $ Change | % Change | | ||||||||||||||
| Retirement and benefit services | | $ | 71,709 | | $ | 60,956 | | $ | 10,753 | | 17.6 | % | | $ | 60,956 | | $ | 63,811 | | $ | (2,855) | | (4.5) | % |
| Wealth management | | 21,052 | | 17,451 | | 3,601 | | 20.6 | % | | 17,451 | | 15,502 | | 1,949 | | 12.6 | % | ||||||
| Mortgage banking | | 48,502 | | 61,641 | | (13,139) | | (21.3) | % | | 61,641 | | 25,805 | | 35,836 | | 138.9 | % | ||||||
| Service charges on deposit accounts | | 1,395 | | 1,409 | | (14) | | (1.0) | % | | 1,409 | | 1,772 | | (363) | | (20.5) | % | ||||||
| Net gains (losses) on investment securities | | 125 | | 2,737 | | (2,612) | | (95.4) | % | | 2,737 | | 357 | | 2,380 | | 666.7 | % | ||||||
| Other | | 4,604 | | 5,177 | | (573) | | (11.1) | % | | 5,177 | | 6,947 | | (1,770) | | (25.5) | % | ||||||
| Total noninterest income | | $ | 147,387 | | $ | 149,371 | | $ | (1,984) | | (1.3) | % | | $ | 149,371 | | $ | 114,194 | | $ | 35,177 | | 30.8 | % |
| Noninterest income as a % of revenue | | | 62.9 | % | | 64.1 | % | | | | | | | | 64.1 | % | | 60.5 | % | | | | | |
Total noninterest income decreased by $2.0 million, or 1.3%, to $147.4 million in 2021, from $149.4 million for 2020. The decrease in noninterest income was primarily due to a $13.1 million decrease in mortgage banking revenue and a $2.6 million decrease in gain on the sale of investment securities, partially offset by a $10.8 million increase in retirement and benefit services and a $3.6 million increase in wealth management revenue. The decrease in mortgage banking revenue was primarily due to a $17.3 million decrease in the change in fair value of derivatives. Partially offsetting this decrease was a modest 2 basis point increase in the gain on sale margin and an increase in mortgage originations of $57.1 million, or 3.2%, from 2020. The increase in retirement and benefits services revenue was primarily driven by the December 2020 acquisition of Retirement Planning Services, Inc. and a $2.5 billion, or 7.4%, increase in assets under administration/management. Wealth management revenue increased $3.6 million due to an increase of $701.3 million in wealth management assets under administration/management.
Noninterest income as a percent of total operating revenue, which consists of net interest income plus noninterest income, was 62.9% in 2021, down from 64.1% the prior year. The decrease in 2021 was due to a 1.3% decrease in noninterest income while net interest income increased by 3.9%.
Noninterest Expense
The following table presents noninterest expense for the years ended December 31, 2021, 2020, and 2019.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended December 31, | | |||||||||||||||||||||
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | | 2020 | 2019 | $ Change | % Change | | ||||||||||||||
| Compensation | | $ | 93,386 | | $ | 89,206 | | $ | 4,180 | | 4.7 | % | | $ | 89,206 | | $ | 74,018 | | $ | 15,188 | | 20.5 | % |
| Employee taxes and benefits | | 22,033 | | 20,050 | | 1,983 | | 9.9 | % | | 20,050 | | | 19,456 | | 594 | | 3.1 | % | |||||
| Occupancy and equipment expense | | 8,148 | | 10,058 | | (1,910) | | (19.0) | % | | 10,058 | | | 10,751 | | (693) | | (6.4) | % | |||||
| Business services, software and technology expense | | 20,486 | | 19,135 | | 1,351 | | 7.1 | % | | 19,135 | | | 16,381 | | 2,754 | | 16.8 | % | |||||
| Intangible amortization expense | | 4,380 | | 3,961 | | 419 | | 10.6 | % | | 3,961 | | | 4,081 | | (120) | | (2.9) | % | |||||
| Professional fees and assessments | | 6,292 | | 4,834 | | 1,458 | | 30.2 | % | | 4,834 | | | 4,011 | | 823 | | 20.5 | % | |||||
| Marketing and business development | | 3,182 | | 3,133 | | 49 | | 1.6 | % | | 3,133 | | | 3,162 | | (29) | | (0.9) | % | |||||
| Supplies and postage | | 2,361 | | 2,174 | | 187 | | 8.6 | % | | 2,174 | | | 2,722 | | (548) | | (20.1) | % | |||||
| Travel | | 442 | | 359 | | 83 | | 23.1 | % | | 359 | | | 1,787 | | (1,428) | | (79.9) | % | |||||
| Mortgage and lending expenses | | 4,250 | | 5,707 | | (1,457) | | (25.5) | % | | 5,707 | | | 2,853 | | 2,854 | | 100.0 | % | |||||
| Other | | 3,949 | | 5,182 | | (1,233) | | (23.8) | % | | 5,182 | | | 3,315 | | 1,867 | | 56.3 | % | |||||
| Total noninterest expense | | $ | 168,909 | | $ | 163,799 | | $ | 5,110 | | 3.1 | % | | $ | 163,799 | | $ | 142,537 | | $ | 21,262 | | 14.9 | % |
Total noninterest expense increased $5.1 million, or 3.1%, to $168.9 million for the year ended December 31, 2021, from $163.8 million for 2020. The increase in noninterest expense was primarily due to increases of $4.2 million in compensation expense, $2.0 million in employee taxes and benefits, $1.5 million in professional fees and assessments and $1.4 million in business services, software and technology expense, partially offset by decreases of $1.9 million in occupancy and equipment expense, $1.5 million in mortgage and lending expenses and $1.2 million in other noninterest expense. The increases in compensation expense and employee taxes and benefits expense were primarily due to the increase in mortgage originations as well as an increase in incentive awards due to the Company’s record financial performance. The increase in professional fees and assessments was primarily due to a $406 thousand increase in legal expenses as a result of a reclassification in expenses from business services, software and technology expense. Business
71
Table of Contents
services, software and technology increased due to investments in core processing software. Occupancy and equipment expense decreased due to the termination of facility leases and the closure of nine office locations in 2020 as we transitioned to a hybrid work environment. The decrease in mortgage and lending expenses was primarily the result of a $1.5 million decrease in the valuation of mortgage servicing rights. Other noninterest expense decreased, primarily due to a settlement recovery on a previous wire fraud loss accrual.
Income Taxes
For the year ended December 31, 2021, we recognized income tax expense of $16.4 million on $69.1 million of pre-tax income resulting in an effective tax rate of 23.7%, a modest change as compared to the same period in 2020, in which we recognized an income tax expense of $13.8 million on $58.5 million of pre-tax income, resulting in an effective tax rate of 23.6%.
Segment Reporting
We determine reportable segments based on the significance of the services offered, the significance of those services to our financial condition and operating results, and our regular review of the operating results of those services. We have four operating segments—banking, retirement and benefit services, wealth management, and mortgage. These segments are components for which financial information is prepared and evaluated regularly by management in deciding how to allocate resources and assess performance.
The selected financial information presented for each segment sets forth net interest income, provision for loan losses, noninterest income, and direct noninterest expense before indirect overhead allocations. Corporate administration includes the indirect overhead and is set forth in the table below along with income tax expense and the consolidated net income. The segment net income before taxes represents direct revenue and expense before indirect allocations and income taxes. Certain reclassification adjustments have been made between corporate administration and the various lines of business for consistency in presentation.
For additional financial information on our segments see Note 22 (Segment Reporting) of the Company’s audited consolidated financial statements included elsewhere in this report.
Banking
The banking segment offers a complete line of loan, deposit, cash management, and treasury services through 14 offices in North Dakota, Minnesota, and Arizona. These products and services are supported through various digital applications. The majority of our assets and liabilities are on the banking segment balance sheet.
The banking segment reported net income before taxes and indirect allocations of $51.6 million for the year ended December 31, 2021, an increase of $14.2 million compared to 2020. The increase was driven primarily by decreases of $14.4 million in provision for loan losses and $1.9 million in noninterest expense as well as a $1.8 million increase in net interest income, partially offset by a $3.9 million decrease in noninterest income.
Retirement and Benefit Services
Retirement and benefit services provides the following services nationally: recordkeeping and administration services to qualified retirement plans; ESOP trustee, recordkeeping and administration; investment fiduciary services to retirement plans; HSA, flex spending account, and government health insurance program recordkeeping and administration services to employers; payroll and human resource information system services for employers. The division services approximately 7,500 retirement plans and more than 376,800 plan participants. In addition, the division employs nearly 300 professionals, and operates within our banking markets as well as Lansing, Michigan, Littleton, Colorado.
The retirement and benefit services segment reported net income before taxes and indirect allocations of $31.5 million for the year ended December 31, 2021, an increase of $5.8 million from $25.7 million for 2020. Revenue of
72
Table of Contents
$71.7 million, comprised of $27.9 million in asset-based revenue and $43.8 million in participant and transaction revenues, increased $10.8 million or 17.6% primarily due to the acquisition of Retirement Planning Services, Inc.
The following table presents changes in the combined AUA and AUM for our retirement and benefit services segment for the periods presented.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | |||||||
| | | December 31, | | |||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| AUA & AUM balance beginning of period | | $ | 34,199,954 | | $ | 31,904,648 | | $ | 27,812,149 | |
| Acquired assets | | | — | | | 1,258,382 | | | — | |
| Inflows (1) | | 5,589,925 | | 4,829,449 | | | 5,009,789 | | ||
| Outflows (2) | | (6,010,136) | | (6,828,573) | | | (5,406,667) | | ||
| Market impact (3) | | 2,953,195 | | 3,036,048 | | | 4,489,377 | | ||
| AUA & AUM balance end of period | | $ | 36,732,938 | | $ | 34,199,954 | | $ | 31,904,648 | |
| Yield (4) | | 0.20 | % | 0.18 | % | | 0.21 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Retirement and benefit services noninterest income divided by simple average ending balances. |
AUA and AUM for the retirement and benefit services segment were $36.7 billion at December 31, 2021, an increase of $2.5 billion, or 7.4%, compared to the total at December 31, 2020. The increase was primarily driven by an increase of $3.0 billion related to market impact, partially offset by outflows outpacing inflows by $420.2 million.
Wealth Management
The wealth management division provides advisory and planning services, investment management, and trust and fiduciary services to clients across our Company’s footprint.
Wealth management reported net income before taxes and indirect allocations of $12.2 million for the year ended December 31, 2021, an increase of $3.0 million, or 33.0%, from 2020. Noninterest income increased $3.6 million, or 20.6%, as compared to 2020, primarily due to an increase in combined AUA and AUM. Wealth management noninterest expense of $8.9 million increased $580 thousand, or 7.0%, from 2020 primarily due to an increase in direct allocation expenses.
73
Table of Contents
The following table presents changes in the wealth management combined AUA and AUM, disaggregated by product, for the periods presented.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | |||||||
| | | December 31, | | |||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Dimension balance beginning of period | | $ | 1,754,647 | | $ | 1,652,454 | | $ | 1,276,905 | |
| Inflows (1) | | 881,980 | | 402,787 | | 545,606 | | |||
| Outflows (2) | | (623,324) | | (539,485) | | (329,974) | | |||
| Market impact (3) | | 201,043 | | 238,891 | | 159,917 | | |||
| Dimension balance end of period | | $ | 2,214,346 | | $ | 1,754,647 | | $ | 1,652,454 | |
| Yield (4)(6) | | 0.51 | % | 0.49 | % | 0.54 | % | |||
| Blue Print balance beginning of period | | $ | 569,936 | | $ | 469,937 | | $ | 348,605 | |
| Inflows (1) | | 162,537 | | 131,436 | | 117,846 | | |||
| Outflows (2) | | (89,829) | | (83,142) | | (58,832) | | |||
| Market impact (3) | | 73,668 | | 51,705 | | 62,318 | | |||
| Blue Print balance end of period | | $ | 716,312 | | $ | 569,936 | | $ | 469,937 | |
| Yield (4)(6) | | 0.97 | % | 0.92 | % | 0.98 | % | |||
| Trust balance beginning of period | | $ | 253,470 | | $ | 290,677 | | $ | 226,305 | |
| Inflows (1) | | 259,790 | | 194,897 | | 200,766 | | |||
| Outflows (2) | | (244,642) | | (251,542) | | (187,648) | | |||
| Market impact (3) | | 10,966 | | 19,438 | | 51,254 | | |||
| Trust balance end of period | | $ | 279,584 | | $ | 253,470 | | $ | 290,677 | |
| Yield (4)(6) | | 0.64 | % | 0.57 | % | 0.60 | % | |||
| Total Wealth Management balance beginning of period | | $ | 2,578,053 | | $ | 2,413,068 | | $ | 1,851,815 | |
| Inflows (1) | | 1,304,307 | | 729,120 | | 864,218 | | |||
| Outflows (2) | | (957,795) | | (874,169) | | (576,454) | | |||
| Market impact (3) | | 285,677 | | 310,034 | | 273,489 | | |||
| Total Wealth Management balance end of period (5) | | $ | 3,210,242 | | $ | 2,578,053 | | $ | 2,413,068 | |
| Yield (4)(6) | | 0.62 | % | 0.59 | % | | 0.63 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Inflows include new account assets, contributions, dividends and interest. |
| Column 1 | Column 2 |
|---|---|
| (2) | Outflows include closed account assets, withdrawals and client fees. |
| Column 1 | Column 2 |
|---|---|
| (3) | Market impact reflects gains and losses on portfolio investments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Wealth management noninterest income divided by simple average ending balances. |
| Column 1 | Column 2 |
|---|---|
| (5) | Total wealth management does not include brokerage assets of $829.7 million, $760.5 million, and $690.0 million for the years ending December 31, 2021, 2020 and 2019, respectively. |
| Column 1 | Column 2 |
|---|---|
| (6) | Yield does not include brokerage revenue of $3.1 million, $2.7 million, and $2.1 million for the years ending December 31, 2021, 2020 and 2019, respectively. |
AUA and AUM for the wealth management segment was $3.2 billion, excluding $829.7 million of brokerage assets, at December 31, 2021, an increase of $632.2 million, or 24.5%, compared to the total at December 31, 2020. The increase was driven by a$346.5 million increase as inflows outpaced outflows and a $285.7 million increase related to the market impact.
Mortgage
The mortgage division offers first and second mortgage loans through a centralized mortgage unit in Minneapolis, Minnesota as well as through the banking office locations.
Mortgage reported net income before taxes and indirect allocations of $13.3 million for the year ended December 31, 2021, a decrease of $14.1 million from the $27.4 million reported in 2020. Mortgage noninterest income for 2021 of $48.5 million decreased $13.1 million, or 21.3%, from 2020. The decrease was primarily driven by a decrease in the change in fair value of the secondary market derivatives of $17.3 million, partially offset by a modest 2 basis point increase in the gain on sale margin and an increase of $57.1 million in mortgage originations.
74
Table of Contents
Financial Condition
Overview
Total assets were $3.4 billion at December 31, 2021, an increase of $379.0 million, or 12.6%, compared to $3.0 billion at December 31, 2020. The increase in total assets was primarily due to increases of $613.4 million in investment securities and $69.3 million in cash and cash equivalents, partially offset by decreases of $218.7 million in net loans and $76.0 million in loans held for sale. The increase in investment securities was a result of management’s decision to utilize liquidity and provide for an increase in earning asset yield compared to alternative short-term investments. The decrease in loans held for investment was primarily driven by a $234.9 million decrease in PPP loans as a result of processing SBA loan forgiveness applications. Loans held for sale decreased primarily due to a seasonal decrease in mortgage originations back to normalized levels.
Investment Securities
The following table presents the carrying amount of our investment securities portfolio at the dates indicated:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2021 | December 31, 2020 | December 31, 2019 | | ||||||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | |
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | | |||||||||
| Available-for-sale | | | | | | | | | | | | | | | | |
| U.S. Treasury and agencies | | $ | 5,103 | | 0.4 | % | $ | 5,907 | | 1.0 | % | $ | 21,240 | | 6.8 | % |
| Obligations of state and political agencies | | | — | | — | % | | 153,773 | | 26.0 | % | | 68,648 | | 21.9 | % |
| Mortgage backed securities | | | | | | | | | | | | | | | | |
| Residential agency | | | 707,157 | | 58.7 | % | | 306,719 | | 51.8 | % | | 121,930 | | 38.9 | % |
| Commercial | | | 90,913 | | 7.5 | % | | 94,978 | | 16.0 | % | | 91,293 | | 29.2 | % |
| Asset backed securities | | | 54 | | — | % | | 115 | | — | % | | 144 | | — | % |
| Corporate bonds | | | 50,422 | | 4.2 | % | | 30,850 | | 5.2 | % | | 7,095 | | 2.3 | % |
| Total available-for-sale investment securities | | 853,649 | | 70.8 | % | 592,342 | | 100.0 | % | 310,350 | | 99.1 | % | |||
| Equity | | | — | | — | % | — | | — | % | 2,808 | | 0.9 | % | ||
| Held-to-maturity | | | | | | | | | | | | | | | | |
| Obligations of state and political agencies | | 144,543 | | 12.0 | % | — | | — | % | | — | | — | % | ||
| Mortgage backed securities | | | | | | | | | | | | | | | | |
| Residential agency | | | 207,518 | | 17.2 | % | | — | | — | % | | — | | — | % |
| Total held-to-maturity investment securities | | | 352,061 | | 29.2 | % | | — | | — | % | | — | | — | % |
| Total investment securities | | $ | 1,205,710 | | 100.0 | % | $ | 592,342 | | 100.0 | % | $ | 313,158 | | 100.0 | % |
The composition of our investment securities portfolio reflects our investment strategy of maintaining an appropriate level of liquidity for normal operations while providing an additional source of revenue. The investment portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet, while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as collateral. In the second quarter of 2021, we transferred our portfolio of obligations of state and political agencies from available-for-sale to held-to-maturity to protect capital and reduce volatility in other comprehensive income due to market value changes.
At December 31, 2021, total investment securities were $1.2 billion compared to $592.3 million at December 31, 2020. Investment securities as a percentage of total assets were 35.5% and 19.7%, as of December 31, 2021 and December 31, 2020, respectively. The decision to increase investment securities was strategically done to utilize excess liquidity and provide for an increase in earning asset yield compared to alternative short-term investments. Securities with a carrying value of $192.8 million were pledged at December 31, 2021, to secure public deposits and for other purposes required or permitted by law.
The net pre-tax unrealized market value loss on the available-for-sale investment portfolio as of December 31, 2021 was $6.6 million, as compared to a $14.2 million gain as of December 31, 2020. The change from a gain to a loss is indicative of the interest rate environment and changes in the size and composition of the portfolio.
75
Table of Contents
The investment portfolio is composed of U.S. Treasury debentures, U.S. Agency mortgage-backed pass-throughs, U.S. Agency, Commercial Mortgage Obligations, or CMOs, Corporate bonds and Municipal bonds.
As of December 31, 2021 and December 31, 2020 the Company held 94 tax-exempt state and local municipal securities totaling $49.4 million and held 112 tax-exempt state and local municipal securities totaling $50.1 million, respectively. Other than the aforementioned investments, at December 31, 2021 and December 31, 2020, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.
As of December 31, 2021 and December 31, 2020, all of the available-for-sale debt securities in an unrealized loss position were investment grade. For the years ended December 31, 2021 and 2020, we evaluated all of our debt securities for credit impairment and determined there were no credit losses evident and we did not record any other-than-temporary impairment. Furthermore, we do not intend to sell and it is more likely than not that we will not be required to sell these debt securities before the anticipated recovery of the amortized cost basis.
Periodic reviews are conducted to identify and evaluate each investment that has an unrealized loss for other-than-temporary impairment. An unrealized loss exists when the current estimated fair value of an individual security is less than its amortized cost basis. Unrealized losses that are determined to be temporary in nature are recorded, net of tax, in accumulated other comprehensive income for available-for-sale securities.
The investment securities presented in the following table are reported at fair value and by contractual maturity as of December 31, 2021. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Additionally, the mortgage backed securities receive monthly principal payments, which are not reflected below. The yields below are calculated on a tax equivalent basis.
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Maturity as of December 31, 2021 | |||||||||||||||||||
| | | One year or less | | One to five years | | Five to ten years | | After ten years | |||||||||||||
| | Fair | Average | Fair | Average | Fair | Average | Fair | Average | |||||||||||||
| (dollars in thousands) | | Value | | Yield | | Value | | Yield | | Value | | Yield | | Value | | Yield | |||||
| Available-for-sale | | | | | | ||||||||||||||||
| U.S. Treasury and agencies | | $ | — | — | % | $ | — | — | % | $ | 1,236 | 0.92 | % | $ | 3,867 | 0.71 | % | ||||
| Mortgage backed securities | | | | | | | |||||||||||||||
| Residential agency | | 2 | 4.23 | % | 2,883 | 2.49 | % | 13,853 | 2.27 | % | 690,419 | 1.50 | % | ||||||||
| Commercial | | — | — | % | — | — | % | 33,732 | 2.80 | % | 57,181 | 2.56 | % | ||||||||
| Asset backed securities | | — | — | % | — | — | % | — | — | % | 54 | 5.32 | % | ||||||||
| Corporate bonds | | — | — | % | — | — | % | 50,422 | 3.91 | % | — | — | % | ||||||||
| Total available-for-sale investment securities | | | 2 | — | % | | 2,883 | 2.54 | % | | 99,243 | 3.27 | % | | 751,521 | 1.58 | % | ||||
| Held-to-maturity | | | | | | | | | | | | | | | | | | | | | |
| Obligations of state and political agencies | | | 4,817 | | 0.27 | % | | 34,769 | | 1.00 | % | | 74,581 | | 1.78 | % | | 31,137 | | 2.20 | % |
| Mortgage backed securities | | | | | | | |||||||||||||||
| Residential agency | | — | — | % | — | — | % | — | — | % | 204,373 | 1.89 | % | ||||||||
| Total held-to-maturity investment securities | | | 4,817 | | 0.27 | % | | 34,769 | | 1.00 | % | | 74,581 | | 1.78 | % | | 235,510 | | 1.93 | % |
| Total investment securities | | $ | 4,819 | | 0.27 | % | $ | 37,652 | | 1.11 | % | $ | 173,824 | | 2.63 | % | $ | 987,031 | | 1.66 | % |
Loans
The loan portfolio represents a broad range of borrowers comprised of commercial and industrial, commercial real estate, residential real estate, and consumer financing loans.
Commercial and industrial loans include financing for commercial purposes in various lines of businesses, including manufacturing, service industry and professional service areas. Commercial and industrial loans are generally secured with the assets of the company and/or the personal guarantee of the business owners.
76
Table of Contents
Commercial real estate loans consist of term loans secured by a mortgage lien on the real property, such as office and industrial buildings, retail shopping centers and apartment buildings, as well as commercial real estate construction loans that are offered to builders and developers.
Residential real estate loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15- to 30-year term and, in most cases, are extended to borrowers to finance their primary residence with both fixed-rate and adjustable-rate terms. Real estate construction loans are also offered to consumers who wish to build their own homes and are often structured to be converted to permanent loans at the end of the construction phase, which is typically twelve months. Residential real estate loans also include home equity loans and lines of credit that are secured by a first- or second-lien on the borrower’s residence. Home equity lines of credit consist mainly of revolving lines of credit secured by residential real estate.
Consumer loans include loans made to individuals not secured by real estate, including loans secured by automobiles or watercraft, and personal unsecured loans.
Loans outstanding, by type, as of the dates presented are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | |||||||||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | | | | | Percent of | | | | | Percent of | |
| (dollars in thousands) | | Balance | | Portfolio | | Balance | | Portfolio | | Balance | | Portfolio | | Balance | | Portfolio | | Balance | | Portfolio | | |||||
| Commercial | | | | | | | | | | | | | ||||||||||||||
| Commercial and industrial (1) | | $ | 436,761 | | 24.8 | % | $ | 691,858 | | 35.0 | % | $ | 479,144 | | 27.8 | % | $ | 510,706 | | 30.0 | % | $ | 480,595 | | 30.5 | % |
| Real estate construction | | | 40,619 | | 2.3 | % | | 44,451 | | 2.2 | % | | 26,378 | | 1.5 | % | | 18,965 | | 1.1 | % | | 22,348 | | 1.4 | % |
| Commercial real estate | | | 598,893 | | 34.1 | % | | 563,007 | | 28.5 | % | | 494,703 | | 28.8 | % | | 439,963 | | 25.9 | % | | 444,857 | | 28.3 | % |
| Total commercial | | 1,076,273 | | 61.2 | % | 1,299,316 | | 65.7 | % | 1,000,225 | | 58.1 | % | 969,634 | | 57.0 | % | 947,800 | | 60.2 | % | |||||
| Consumer | | | | | | | | | | | | | | | | | | | | |||||||
| Residential real estate first mortgage | | | 510,716 | | 29.1 | % | | 463,370 | | 23.4 | % | | 457,155 | | 26.6 | % | | 448,143 | | 26.3 | % | | 348,964 | | 22.2 | % |
| Residential real estate junior lien | | | 125,668 | | 7.1 | % | | 143,416 | | 7.2 | % | | 177,373 | | 10.3 | % | | 188,855 | | 11.1 | % | | 195,103 | | 12.4 | % |
| Other revolving and installment | | | 45,363 | | 2.6 | % | | 73,273 | | 3.7 | % | | 86,526 | | 5.0 | % | | 95,218 | | 5.6 | % | | 82,607 | | 5.2 | % |
| Total consumer | | | 681,747 | | 38.8 | % | | 680,059 | | 34.3 | % | | 721,054 | | 41.9 | % | | 732,216 | | 43.0 | % | | 626,674 | | 39.8 | % |
| Total loans | | $ | 1,758,020 | | 100.0 | % | $ | 1,979,375 | | 100.0 | % | $ | 1,721,279 | | 100.0 | % | $ | 1,701,850 | | 100.0 | % | $ | 1,574,474 | | 100.0 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Includes PPP loans of $33.6 million as of December 31, 2021 and $268.4 million as of December 31, 2020. |
Total loans outstanding were $1.8 billion as of December 31, 2021, a decrease of $221.4 million, or 11.2%, from December 31, 2020. The decrease was primarily due to a $255.1 million decrease in the commercial and industrial loan portfolio, primarily attributable to a $234.8 decrease in PPP loans. Excluding PPP loans, total loans increased $13.5 million, or 0.8%. This increase was primarily due to a $47.3 million increase in residential real estate first mortgages and a $35.9 million increase in commercial real estate loans, partially offset by decreases of $27.9 million in consumer revolving and installment loans, a $20.2 million decrease in commercial and industrial loans, and a $17.7 million decrease in residential real estate junior liens.
Our loan portfolio is highly diversified. The long-term goal of the overall portfolio mix is to retain balance with approximately one third of the portfolio in each of the commercial and industrial, commercial real estate, and residential real estate categories. As of December 31, 2021, approximately 24.8% of loans outstanding were commercial and industrial, while 34.1% of loans outstanding were commercial real estate, and 36.2% of loans outstanding were residential real estate. The commercial lending portfolio is also broadly diversified by industry type as demonstrated by the following distributions at December 31, 2021: real estate (39%), retail trade (10%), healthcare (6%), finance & insurance (6%),wholesale trade (5%), construction (5%), manufacturing (5%), professional services (3%), transportation (3%), agriculture, forestry, fishing and hunting (3%), management of companies (2%), accommodation and food services (1%), educational services (1%), and administrative and support (1%). A variety of other industries with less than a 1% share of the total portfolio comprise the remaining 10%. The loan portfolio is also diversified by market distribution with 52.8% of the portfolio in the Twin Cities MSA, 36.7% in the eastern North Dakota cities of Grand Forks and Fargo, 8.3% in the Phoenix MSA and 2.2% in our national market, as of December 31, 2021.
77
Table of Contents
We originate both fixed and adjustable rate residential real estate loans conforming to the underwriting guidelines of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation, as well as home equity loans and lines of credit that are secured by first or junior liens. Most of our fixed rate residential loans, along with some of our adjustable rate mortgages are sold to other financial institutions with which we have established a correspondent lending relationship.
Our consumer mortgage loans have minimal direct exposure to subprime mortgages as the loans are underwritten to conform to secondary market standards. Volume in this portion of the loan portfolio has been strong over the last few years due to low long-term interest rates and comparatively stable real estate valuations in our primary markets. As of December 31, 2021, our consumer mortgage portfolio was $636.4 million which was a $29.6 million, or 4.9%, increase from $606.8 million as of December 31, 2020. Market interest rates, expected duration, and our overall interest rate sensitivity profile continue to be the most significant factors in determining whether we choose to retain versus sell portions of new consumer mortgage originations.
The combined total of general-purpose business lending to commercial, industrial, non-profit and municipal customers, mortgages on commercial property and dealer floor plan financing is characterized as commercial lending activity. As of December 31, 2021, the commercial loan portfolio was $1.1 billion, a decrease of $223.0 million, or 17.2%, from $1.3 billion as of December 31, 2020. The decrease was primarily due to a $234.8 million decrease in PPP loans. Excluding PPP loans, the commercial loan portfolio increased $11.8, or 1.1%, from 2020. Highly competitive conditions continue to prevail in the small and middle market commercial segments in which we primarily operate. We maintain a commitment to generating growth in our business portfolio in a manner that adheres to our twin goals of maintaining strong asset quality and producing profitable margins. We continue to invest in additional personnel, technology, and business development resources to further strengthen our capabilities in this important product category.
Consistent with regulatory guidance urging banks to work with borrowers during this unprecedented situation, the Company offered a payment deferral program for its lending clients that have been adversely affected by COVID-19. These deferrals were generally no more than 90 days in duration. As of December 31, 2021, most of these payment deferrals have returned to a normal payment status. Of the loans currently in deferral status, 6 loans with a total outstanding principal balance of $3.3 million have been granted additional deferrals, 2 loans with a total outstanding principal balance of $72 thousand remain on the first deferral. In accordance with the Interagency Statement on Loan Modifications and Reporting for Financial Institutions as issued on April 7, 2020, these short-term deferrals were not considered TDRs. See “Note 6 Loans and Allowance for Loan Losses” to the consolidated financial statements for additional information regarding TDRs.
78
Table of Contents
The following table shows the maturities and sensitivity to interest rates for the loan portfolio as of December 31, 2021:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2021 | |||||||||||||
| | | | | | After one | | After five | | | | | | | ||
| | | One year | | but within | | but within | | After | | | | ||||
| (dollars in thousands) | or less | five years | fifteen years | | fifteen years | Total | |||||||||
| Commercial | | | | | | | | ||||||||
| Commercial and industrial | | $ | 105,985 | | $ | 256,920 | | $ | 73,015 | | $ | 841 | | $ | 436,761 |
| Real estate construction | | 11,539 | | 28,354 | | 726 | | — | | 40,619 | |||||
| Commercial real estate | | 32,120 | | 226,533 | | 313,616 | | 26,624 | | 598,893 | |||||
| Total commercial | | 149,644 | | 511,807 | | 387,357 | | 27,465 | | 1,076,273 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 3,920 | | 16,815 | | 45,758 | | 444,223 | | 510,716 | |||||
| Residential real estate junior lien | | 8,445 | | 28,518 | | 33,826 | | 54,879 | | 125,668 | |||||
| Other revolving and installment | | 7,811 | | 35,744 | | 1,808 | | — | | 45,363 | |||||
| Total consumer | | 20,176 | | 81,077 | | 81,392 | | 499,102 | | 681,747 | |||||
| Total loans | | $ | 169,820 | | $ | 592,884 | | $ | 468,749 | | $ | 526,567 | | $ | 1,758,020 |
| Loans with fixed interest rates: | | | | | | | | | |||||||
| Commercial | | | | | | | | ||||||||
| Commercial and industrial | | $ | 22,787 | | $ | 216,630 | | $ | 60,069 | | $ | 77 | | $ | 299,563 |
| Real estate construction | | 6,969 | | 19,335 | | 58 | | — | | 26,362 | |||||
| Commercial real estate | | 27,122 | | 173,254 | | 158,939 | | 9,963 | | 369,278 | |||||
| Total commercial | | 56,878 | | 409,219 | | 219,066 | | 10,040 | | 695,203 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 3,500 | | 13,713 | | 41,663 | | 298,243 | | 357,119 | |||||
| Residential real estate junior lien | | 3,119 | | 7,125 | | 11,139 | | 3,061 | | 24,444 | |||||
| Other revolving and installment | | 1,884 | | 31,991 | | 1,808 | | — | | 35,683 | |||||
| Total consumer | | 8,503 | | 52,829 | | 54,610 | | 301,304 | | 417,246 | |||||
| Total loans with fixed interest rates | | $ | 65,381 | | $ | 462,048 | | $ | 273,676 | | $ | 311,344 | | $ | 1,112,449 |
| Loans with floating interest rates: | | | | | | | | ||||||||
| Commercial | | | | | | | | | |||||||
| Commercial and industrial | | $ | 83,198 | | $ | 40,290 | | $ | 12,946 | | $ | 764 | | $ | 137,198 |
| Real estate construction | | 4,570 | | 9,019 | | 668 | | — | | 14,257 | |||||
| Commercial real estate | | 4,998 | | 53,279 | | 154,677 | | 16,661 | | 229,615 | |||||
| Total commercial | | 92,766 | | 102,588 | | 168,291 | | 17,425 | | 381,070 | |||||
| Consumer | | | | | | | |||||||||
| Residential real estate first mortgage | | 420 | | 3,102 | | 4,095 | | 145,980 | | 153,597 | |||||
| Residential real estate junior lien | | 5,326 | | 21,393 | | 22,687 | | 51,818 | | 101,224 | |||||
| Other revolving and installment | | 5,927 | | 3,753 | | — | | — | | 9,680 | |||||
| Total consumer | | 11,673 | | 28,248 | | 26,782 | | 197,798 | | 264,501 | |||||
| Total loans with floating interest rates | | $ | 104,439 | | $ | 130,836 | | $ | 195,073 | | $ | 215,223 | | $ | 645,571 |
The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Consequently, the table above includes information limited to contractual maturities of the underlying loans.
Asset Quality
Our strategy for credit risk management includes well-defined, centralized credit policies; uniform underwriting criteria; and ongoing risk monitoring and review processes for all commercial and consumer credit exposures. The strategy also emphasizes diversification on a geographic, industry, and client level; regular credit examinations; and management reviews of loans experiencing deterioration of credit quality. We strive to identify potential problem loans early, take necessary charge-offs promptly, and maintain adequate reserve levels for probable loan losses inherent in the portfolio. Management performs ongoing, internal reviews of any problem credits and continually assesses the adequacy of the allowance. We utilize an internal lending division, Special Credit Services, to develop and implement strategies for the management of individual nonperforming loans.
79
Table of Contents
Nonperforming assets consist of loans 90 days or more past due, nonaccrual loans, foreclosed assets and other real estate owned. We do not consider performing troubled debt restructurings, or TDRs, to be nonperforming assets, but they are included as part of impaired assets. The level of nonaccrual loans is an important element in assessing asset quality. Loans are classified as nonaccrual when principal or interest is in default for 90 days or more, unless in the opinion of management, the loan is well secured and in the process of collection. Exclusive of any delinquency, a loan will be placed in nonaccrual when there is deterioration in the financial condition of the borrower and full payment of principal and interest is not expected.
A loan is categorized as a TDR if a concession is granted, such as to provide for the reduction of either interest or principal due to deterioration in the financial condition of the borrower. Typical concessions include reduction of the interest rate on the loan to a rate considered lower than market and other modification of terms including forgiveness of a portion of the loan balance, extension of the maturity date, and/or modifications from principal and interest payments to interest-only payments for a certain period. Loans are not classified as TDRs when the modification is short-term or results in only an insignificant delay or shortfall in the payments to be received. See “Note 6 Loans and Allowance for Loan Losses” to the consolidated financial statements for additional information regarding TDRs.
Credit Quality Indicators
Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. A risk rating is assigned to all commercial loans, except pools of homogeneous loans. We periodically perform detailed internal and external reviews of risk rated loans over a certain threshold to identify credit risks and to assess the overall collectability of the portfolio. During the internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which the borrowers operate, and the estimated fair values of collateral securing the loans. These credit quality indicators are used to assign a risk rating to each individual loan. The following definitions are used for risk ratings:
Pass. Higher quality loans that do not fit any of the other categories described below. This category includes loans risk rated with the following ratings: minimal credit risk, modest credit risk, average credit risk, acceptable credit risk, acceptable with risk and management attention.
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
80
Table of Contents
Criticized loans represent loans that are categorized as special mention, substandard, and doubtful. The following table presents criticized loans by type as of December 31, 2021, 2020, and 2019:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | |||
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Commercial | | | | | | | | | ||
| Commercial and industrial | | $ | 6,526 | | $ | 22,256 | | $ | 30,838 | |
| Real estate construction | | — | | | — | | | 1,259 | | |
| Commercial real estate | | 13,602 | | | 29,274 | | | 32,409 | | |
| Total commercial | | 20,128 | | | 51,530 | | | 64,506 | | |
| Consumer | | | | | | | | | ||
| Residential real estate first mortgage | | 341 | | | 2,149 | | | 797 | | |
| Residential real estate junior lien | | 770 | | | 2,955 | | | 1,251 | | |
| Other revolving and installment | | | — | | | 37 | | | 6 | |
| Total consumer | | 1,111 | | | 5,141 | | | 2,054 | | |
| Total loans | | $ | 21,239 | | $ | 56,671 | | $ | 66,560 | |
| Criticized loans as a percent of total loans | | | 1.21 | % | | 2.86 | % | | 3.87 | % |
The following table presents information regarding nonperforming assets as of the dates presented:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | | December 31, | | December 31, | | |||||
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||
| Nonaccrual loans | $ | 2,076 | $ | 5,050 | $ | 7,379 | $ | 6,963 | $ | 5,873 | ||||||
| Accruing loans 90+ days past due | | 121 | | 30 | | 448 | | — | | — | ||||||
| Total nonperforming loans | | | 2,197 | | | 5,080 | | | 7,827 | | | 6,963 | | | 5,873 | |
| OREO and repossessed assets | | 885 | | 63 | | 8 | | 204 | | 483 | | |||||
| Total nonperforming assets | | | 3,082 | | | 5,143 | | | 7,835 | | | 7,167 | | | 6,356 | |
| Total restructured accruing loans | | | 676 | | | 3,427 | | | 957 | | | 823 | | | 240 | |
| Total nonperforming assets and restructured accruing loans | | $ | 3,758 | | $ | 8,570 | | $ | 8,792 | | $ | 7,990 | | $ | 6,596 | |
| Nonperforming loans to total loans | | 0.12 | % | 0.26 | % | 0.45 | % | 0.41 | % | 0.37 | % | |||||
| Nonperforming assets to total assets | | 0.09 | % | 0.17 | % | 0.33 | % | 0.34 | % | 0.30 | % | |||||
| Allowance for loan losses to nonperforming loans | | 1,437 | % | 674 | % | 306 | % | 318 | % | | 282 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Nonaccrual loans included nonperforming TDRs of $0.7 million, $0.0 million, $0.0 million, $0.2 million, and $0.7 million at the respective dates indicated above. |
The allowance for loan losses to nonperforming loans ratio increased 763 basis points from December 31, 2020. The increase was primarily the result of a decrease in nonperforming loans of $2.9 million from December 31, 2020.
Interest income lost on nonaccrual loans approximated $0.3 million, $0.5 million, and $0.4 million for the years ended December 31, 2021, 2020, and 2019, respectively. There was no interest income included in net income related to nonaccrual loans for the years ended December 31, 2021, 2020, and 2019.
Allowance for Loan Losses
The allowance for loan losses is maintained at a level management believes is sufficient to absorb incurred losses in the loan portfolio given the conditions at the time. Management determines the adequacy of the allowance based on periodic evaluations of the loan portfolio and other factors. These evaluations are inherently subjective as they require management to make material estimates, all of which may be susceptible to significant change. The allowance is increased by provisions charged to expense and decreased by actual charge-offs, net of recoveries.
The allowance for loan losses represents management’s assessment of probable credit losses inherent in the loan portfolio. The allowance for loan losses consists of specific components, based on individual evaluation of certain loans, and general components for homogeneous pools of loans with similar risk characteristics.
81
Table of Contents
Impaired loans include loans placed on nonaccrual status and TDRs. Loans are considered impaired when, based on current information and events, it is probable that all amounts due, in accordance with the original contractual terms of the loan agreement, will not be collected. When determining if all amounts due in accordance with the original contractual terms of the loan agreement will be collected, the borrower’s overall financial condition, resources and payment record, support from guarantors, and the realizable value of any collateral, are taken into consideration. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
All impaired loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the discounted expected future cash flows or at the fair value of collateral if repayment is collateral dependent.
The allowance for non-impaired loans is based on historical losses adjusted for current qualitative factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history over the most recent five years. This actual loss experience is adjusted for economic factors based on the risks present for each portfolio segment. These economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. These factors are inherently subjective and are driven by the repayment risk associated with each portfolio segment. These portfolio segments include commercial and industrial, real estate construction, commercial real estate, residential real estate first mortgage, residential real estate junior liens, and other revolving and installment.
In the ordinary course of business, we enter into commitments to extend credit, including commitments under credit arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded. A reserve for unfunded commitments is established using historical loss data and utilization assumptions. This reserve is located under accrued expenses and other liabilities on the Consolidated Balance Sheets. The expense for provision for unfunded commitments was $159 thousand for the year ended December 31, 2021 compared to $800 thousand for the year ended December 31, 2020.
82
Table of Contents
The following table presents, by loan type, the changes in the allowance for loan losses for the periods presented.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | |||||||||||||
| | | December 31, | | |||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||
| Balance—beginning of period | | $ | 34,246 | | $ | 23,924 | | $ | 22,174 | | $ | 16,564 | | $ | 15,615 | |
| Commercial loan charge-offs | | | | | | | | | | |||||||
| Commercial and Industrial | | (1,230) | | (4,249) | | | (6,540) | | | (3,123) | | | (3,287) | | ||
| Real estate construction | | — | | — | | | (1) | | | (60) | | | — | | ||
| Commercial real estate | | (536) | | (865) | | | — | | | (600) | | | — | | ||
| Total commercial loan charge-offs | | (1,766) | | (5,114) | | | (6,541) | | | (3,783) | | | (3,287) | | ||
| Consumer loan charge-offs | | | | | | | | | | |||||||
| Residential real estate first mortgage | | — | | — | | | — | | | (29) | | | — | | ||
| Residential real estate junior lien | | — | | (12) | | | (465) | | | (133) | | | (1,124) | | ||
| Other revolving and installment | | (156) | | (242) | | | (572) | | | (308) | | | (429) | | ||
| Total consumer loan charge-offs | | (156) | | (254) | | | (1,037) | | | (470) | | | (1,553) | | ||
| Total loan charge-offs | | (1,922) | | (5,368) | | | (7,578) | | | (4,253) | | | (4,840) | | ||
| Commercial loan recoveries | | | | | | | | | | |||||||
| Commercial and Industrial | | 1,660 | | 4,352 | | | 1,470 | | | 750 | | | 930 | | ||
| Real estate construction | | — | | — | | | 3 | | | 2 | | | 279 | | ||
| Commercial real estate | | 822 | | 97 | | | 150 | | | 81 | | | 73 | | ||
| Total commercial recoveries | | 2,482 | | 4,449 | | | 1,623 | | | 833 | | | 1,282 | | ||
| Consumer loan recoveries | | | | | | | | | | |||||||
| Residential real estate first mortgage | | — | | 5 | | | — | | | — | | | 103 | | ||
| Residential real estate junior lien | | 123 | | 207 | | | 232 | | | 207 | | | 872 | | ||
| Other revolving and installment | | 143 | | 129 | | | 161 | | | 213 | | | 252 | | ||
| Total consumer loan recoveries | | 266 | | 341 | | | 393 | | | 420 | | | 1,227 | | ||
| Total loan recoveries | | 2,748 | | 4,790 | | | 2,016 | | | 1,253 | | | 2,509 | | ||
| Net loan charge-offs (recoveries) | | (826) | | 578 | | | 5,562 | | | 3,000 | | | 2,331 | | ||
| Commercial loan provision | | | | | | | | | | |||||||
| Commercial and Industrial | | (1,710) | | (2,168) | | | 5,213 | | | 6,911 | | | 3,244 | | ||
| Real estate construction | | 125 | | 355 | | | 51 | | | (35) | | | (416) | | ||
| Commercial real estate | | (2,015) | | 8,185 | | | 259 | | | 1,889 | | | 352 | | ||
| Total commercial loan provision | | (3,600) | | 6,372 | | | 5,523 | | | 8,765 | | | 3,180 | | ||
| Consumer loan provision | | | | | | | | | | |||||||
| Residential real estate first mortgage | | 758 | | 4,321 | | | 292 | | | (226) | | | 182 | | ||
| Residential real estate junior lien | | (201) | | 507 | | | 99 | | | (171) | | | 247 | | ||
| Other revolving and installment | | (259) | | 514 | | | 383 | | | (24) | | | 276 | | ||
| Total consumer loan provision | | 298 | | 5,342 | | | 774 | | | (421) | | | 705 | | ||
| Unallocated provision expense | | (198) | | (814) | | | 1,015 | | | 266 | | | (605) | | ||
| Total loan loss provision | | (3,500) | | 10,900 | | | 7,312 | | | 8,610 | | | 3,280 | | ||
| Balance—end of period | | $ | 31,572 | | $ | 34,246 | | $ | 23,924 | | $ | 22,174 | | $ | 16,564 | |
| Total loans | | $ | 1,758,020 | | $ | 1,979,375 | | $ | 1,721,279 | | $ | 1,701,850 | | $ | 1,574,474 | |
| Average total loans | | | 1,858,686 | | | 1,945,545 | | | 1,706,979 | | | 1,677,884 | | | 1,475,042 | |
| Allowance for loan losses to total loans | | 1.80 | % | 1.73 | % | | 1.39 | % | | 1.30 | % | | 1.05 | % | ||
| Net charge-offs/(recoveries) to average total loans (annualized) | | (0.04) | % | 0.03 | % | | 0.33 | % | | 0.18 | % | | 0.16 | % |
The allowance for loan losses was $31.6 million at December 31, 2021, compared to $34.2 million at December 31, 2020. The $2.7 million decrease in the allowance for loan losses was due to a $3.5 million reversal of provision for loan losses expense as well as $826 thousand in net recoveries. The ratio of nonperforming loans to total loans at December 31, 2021 was 0.12%, compared to 0.26% at December 31, 2020.
83
Table of Contents
The following table presents the allocation of the allowance for loan losses as of the dates presented.
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | |||||||||||||||
| | | | | | Percentage | | | | | Percentage | | | | | Percentage | | | | | Percentage | | | | | Percentage | |
| | | Allocated | | of loans to | | Allocated | | of loans to | | Allocated | | of loans to | | Allocated | | of loans to | | Allocated | | of loans to | | |||||
| (dollars in thousands) | Allowance | total loans | Allowance | total loans | Allowance | total loans | Allowance | total loans | Allowance | total loans | ||||||||||||||||
| Commercial and industrial | | $ | 8,925 | | 24.8 | % | $ | 10,205 | | 35.0 | % | $ | 12,270 | | 27.8 | % | $ | 12,127 | | 30.0 | % | $ | 7,589 | | 30.5 | % |
| Real estate construction | | | 783 | | 2.3 | % | | 658 | | 2.2 | % | | 303 | | 1.5 | % | | 250 | | 1.1 | % | | 343 | | 1.4 | % |
| Commercial real estate | | | 12,376 | | 34.1 | % | | 14,105 | | 28.5 | % | | 6,688 | | 28.8 | % | | 6,279 | | 25.9 | % | | 4,909 | | 28.3 | % |
| Residential real estate first mortgage | | | 6,532 | | 29.1 | % | | 5,774 | | 23.4 | % | | 1,448 | | 26.6 | % | | 1,156 | | 26.3 | % | | 1,411 | | 22.2 | % |
| Residential real estate junior lien | | | 1,295 | | 7.1 | % | | 1,373 | | 7.2 | % | | 671 | | 10.3 | % | | 805 | | 11.1 | % | | 902 | | 12.4 | % |
| Other revolving and installment | | | 481 | | 2.6 | % | | 753 | | 3.7 | % | | 352 | | 5.0 | % | | 380 | | 5.6 | % | | 499 | | 5.2 | % |
| Unallocated | | | 1,180 | | — | % | | 1,378 | | — | % | | 2,192 | | — | % | | 1,177 | | — | % | | 911 | | — | % |
| Total loans | | $ | 31,572 | | 100.0 | % | $ | 34,246 | | 100.0 | % | $ | 23,924 | | 100.0 | % | $ | 22,174 | | 100.0 | % | $ | 16,564 | | 100.0 | % |
The decrease in the allocation of allowance for loan losses was primarily driven by a $1.7 million, or 12.3%, decrease in allocation to commercial real estate loans and a $1.3 million, or 12.5%, decrease in allocation to commercial and industrial loans, partially offset by a $758 thousand increase in the allocation of allowance for loan loss to residential real estate first loans. The decrease in the allocation of allowance for loan losses to commercial real estate loans and commercial and industrial loans was primarily driven by decreases in criticized loan balances. The allocation of allowance for loan losses to residential real estate first mortgages increased primarily as a result of an increase in the balance of residential real estate first mortgages.
Deposits
Total deposits were $2.9 billion as of December 31, 2021, an increase of $348.6 million, or 13.6%, from December 31, 2020. Interest-bearing deposits increased $164.4 million while noninterest-bearing deposits increased $184.1 million. Key drivers of the increase included ongoing higher depositor balances due to the uncertain economic environment and volatile financial markets. Synergistic deposits increased $73.4 million to $669.0 million as of December 31, 2021. Excluding synergistic deposits, commercial transaction deposits increased $156.3 million, or 14.1%, while consumer transaction deposits increased, $95.0 million, or 14.8%, since December 31, 2020. Noninterest-bearing deposits as a percentage of total deposits were 32.1% as of December 31, 2021 compared to 29.3% as of December 31, 2020.
Interest-bearing deposit costs were 0.19% and 0.53% for the years ended December 31, 2021 and 2020, respectively. The decrease in interest-bearing deposit costs resulted from the low interest rate environment due to the Federal Reserve’s response to COVID-19. Management anticipates that the Federal Reserve may raise interest rates in 2022.
We compete for local deposits by offering products with competitive rates and rely on the deposit portfolio to fund loans and other asset growth. Management understands the importance of core deposits as a stable source of funding and may periodically implement various deposit promotion strategies to encourage core deposit growth. For periods of rising interest rates, management has modeled the aggregate yields for non-maturity deposits and time deposits to increase at a slower pace than the increase in underlying market rates, which results in net interest margin expansion and projections of an increase in net interest income. The mix of average deposits has been changing throughout the last several years. The weighting of core funds (noninterest checking, interest checking, savings, and money market accounts) has increased, while time deposits’ weighting has decreased. This change in deposit mix reflects our focus on expanding core account relationships and customers’ preference for unrestricted accounts in the low interest rate environment.
84
Table of Contents
The following table details the average balance and rate of our deposit portfolio by category for the periods indicated.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year ended | | Year ended | | Year ended | | |||||||||
| | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | | |||||||||
| | | Average | | Average | | Average | | Average | | Average | | Average | | |||
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | ||||||||||
| Noninterest-bearing demand | | $ | 784,998 | | — | % | $ | 673,676 | | — | % | $ | 512,586 | | — | % |
| Interest-bearing demand | | | 697,276 | | 0.14 | % | | 551,861 | | 0.29 | % | | 428,162 | | 0.47 | % |
| Money market and savings | | | 1,023,677 | | 0.15 | % | | 920,072 | | 0.53 | % | | 681,621 | | 1.22 | % |
| Time deposits | | | 215,624 | | 0.54 | % | | 203,413 | | 1.16 | % | | 186,781 | | 1.62 | % |
| Total deposits | | $ | 2,721,575 | | 0.13 | % | $ | 2,349,022 | | 0.38 | % | $ | 1,809,150 | | 0.74 | % |
The following table shows the contractual maturity of time deposits uninsured, including certificate of deposits and IRA deposits of $250 thousand and over, that were outstanding as of the date presented.
| | | | |
|---|---|---|---|
| | | December 31, | |
| (dollars in thousands) | 2021 | ||
| Maturing in: | | ||
| 3 months or less | | $ | 32,169 |
| 3 months to 6 months | | 57,312 | |
| 6 months to 1 year | | 1,474 | |
| 1 year or greater | | 567 | |
| Total | | $ | 91,522 |
Borrowings and Subordinated Debt
We utilize both short-term and long-term borrowings as part of our asset/liability management and funding strategies. Short-term borrowings consist of FHLB advances and federal funds purchased. We had no short-term borrowings outstanding at December 31, 2021 or December 31, 2020.
FHLB advances were secured by specific investment securities and real estate loans with a carrying amount of approximately $677.7 million and $943.5 million at December 31, 2021 and 2020, respectively.
Long-term debt is utilized to fund longer term assets and as a source of regulatory capital. In the first quarter of 2021, we redeemed our previously issued subordinated debt with a rate of 5.75% and issued new subordinated debt to the Bank of North Dakota. At December 31, 2021, we had $50.0 million of one outstanding 3.50% Fixed Rate Subordinated Note due 2031, or the Subordinated Note. The Subordinated Note currently bears interest at a fixed rate of 3.50% per year, payable annually through March 31, 2026. At the fifth anniversary of the issuance date of the Subordinated Note the interest rate will reset to a fixed interest rate equal to FHLB rate, plus 2.0%, with a minimum annual fixed rate of not less than 3.5%. The Subordinated Note matures on March 30, 2031, and we have the option to redeem or prepay any or all of the Subordinated Note without premium or penalty any time after March 31, 2026, or at any time in the event of certain changes that affect the deductibility of interest for tax purposes or the treatment of the notes as Tier 2 Capital.
Junior subordinated debentures issued to capital trusts that issued trust preferred securities were $8.7 million as of December 31, 2021, compared to $8.6 million as of December 31, 2020. The increase was due to purchase accounting amortization on the junior subordinated notes assumed in the Beacon Bank acquisition. See Note 14 (Long-Term Debt) of the Company’s audited consolidated financial statements included elsewhere in this report.
85
Table of Contents
Selected financial information pertaining to the components of our borrowings and subordinated debt as of the dates indicated is as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | | |||||||||
| | | | | | Percent of | | | | | Percent of | | | | | Percent of | |
| (dollars in thousands) | Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | ||||||||||
| Subordinated notes | | | 50,000 | | 84.9 | % | | 49,688 | | 84.6 | % | 49,625 | | 84.4 | % | |
| Junior subordinated debentures | | 8,730 | | 14.8 | % | | 8,617 | | 14.7 | % | 8,504 | | 14.5 | % | ||
| Finance lease liability | | | 203 | | 0.3 | % | | 430 | | 0.7 | % | | 640 | | 1.1 | % |
| Total borrowed funds | | $ | 58,933 | | 100.0 | % | $ | 58,735 | | 100.0 | % | $ | 58,769 | | 100.0 | % |
Capital Resources
The following table summarizes the changes in our stockholders’ equity for the periods indicated.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | For the years ended December 31, | |||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | ||||||
| Beginning balance | | $ | 330,163 | | $ | 285,728 | | $ | 196,954 |
| Net income | | 52,681 | | 44,675 | | 29,540 | |||
| Other comprehensive income (loss) | | (14,893) | | 8,702 | | 5,537 | |||
| Common stock repurchased | | (712) | | (482) | | (1,948) | |||
| Common stock dividends | | (10,931) | | (10,387) | | (8,909) | |||
| Stock‑based compensation expense | | 3,095 | | 1,927 | | 1,750 | |||
| Initial public offering of 3,289,000 shares of common stock net of issuance costs | | | — | | | — | | | 62,804 |
| Ending balance | | $ | 359,403 | | $ | 330,163 | | $ | 285,728 |
Total stockholders’ equity was $359.4 million at December 31, 2021, compared to $330.2 million at December 31, 2020. The increase was primarily due to $52.7 million of net income partially offset by a $14.9 million accumulated other comprehensive loss, $10.9 million in common stock dividends and a $1.2 million increase in stock-based compensation expense.
We strive to maintain an adequate capital base to support our activities in a safe and sound manner while at the same time attempting to maximize stockholder value. Capital adequacy is assessed against the risk inherent in our balance sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss.
We are subject to various regulatory capital requirements both at the Company and at the Bank level. Failure to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital guidelines must be met that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting policies. We have consistently maintained regulatory capital ratios at or above the well-capitalized standards.
During the first quarter of 2015, regulations implementing the Basel III regulatory capital framework and the Dodd-Frank Act became effective, which include requirements that were subject to a multi-year phase-in period. These rules modified the calculation of the various capital ratios, added a new ratio, the Common Equity Tier 1 Capital ratio, and revised the adequately and well capitalized thresholds. As of January 1, 2019, the rules require us to maintain a capital conservation buffer of common equity capital that exceeds by more than 2.50% the minimum risk weighted asset ratios. The capital conservation buffer requirement was 2.50%, 2.50%, and 1.875% as of December 31, 2021, 2020, and 2019, respectively, which is not reflected in the table below.
At December 31, 2021, 2020, and 2019, we met all the capital adequacy requirements to which we were subject.
86
Table of Contents
The table below sets forth the capital ratios for the Company and the Bank as of the dates indicated. See Note 26 (Regulatory Matters) for additional disclosures.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | December 31, | |
| Capital Ratios | 2021 | 2020 | 2019 | ||||
| Alerus Financial Corporation Consolidated | | ||||||
| Common equity tier 1 capital to risk weighted assets | | 14.65 | % | 12.75 | % | 12.48 | % |
| Tier 1 capital to risk weighted assets | | 15.06 | % | 13.15 | % | 12.90 | % |
| Total capital to risk weighted assets | | 18.64 | % | 16.79 | % | 16.73 | % |
| Tier 1 capital to average assets | | 9.79 | % | 9.24 | % | 11.05 | % |
| Tangible common equity to tangible assets (1) | | 9.21 | % | 9.27 | % | 10.38 | % |
| | | | | | |||
| Alerus Financial, National Association | | | | | |||
| Common equity tier 1 capital to risk weighted assets | | 13.87 | % | 12.10 | % | 11.91 | % |
| Tier 1 capital to risk weighted assets | | 13.87 | % | 12.10 | % | 11.91 | % |
| Total capital to risk weighted assets | | 15.12 | % | 13.36 | % | 13.15 | % |
| Tier 1 capital to average assets | | 9.01 | % | 8.50 | % | 10.20 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents a non-GAAP financial measure. See “Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Financial Measures.” |
Contractual Obligations and Off-Balance Sheet Arrangements
Off-Balance Sheet Arrangements
In the normal course of business, we enter into various transactions to meet the financing needs of clients, which, in accordance with GAAP, are not included in the consolidated balance sheets. These transactions include commitments to extend credit, standby letters of credit, and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Most of these commitments are expected to expire without being drawn upon. All off-balance sheet commitments are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and commercial letters of credit is represented by the contractual or notional amount of those instruments. We decrease our exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. We assess the credit risk associated with certain commitments to extend credit and establishes a liability for probable credit losses.
Further information related to financial instruments can be found in Note 15 (Financial Instruments with Off-Balance Sheet Risk) in the notes to the consolidated financial statements found elsewhere in this report.
Liquidity
Liquidity management is the process by which we manage the flow of funds necessary to meet our financial commitments on a timely basis and at a reasonable cost and to take advantage of earnings enhancement opportunities. These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of our operations, and capital expenditures. Liquidity is monitored and closely managed by our asset and liability committee, or ALCO, a group of senior officers from the finance, enterprise risk management, deposit, investment, treasury, and lending areas. It is ALCO’s responsibility to ensure we have the necessary level of funds available for normal operations as well as maintain a contingency funding policy to ensure that potential liquidity stress events are planned for, quickly identified, and management has plans in place to respond. ALCO has created policies which establish limits and require measurements to monitor liquidity trends, including modeling and management reporting that identifies the amounts and costs of all available funding sources.
87
Table of Contents
At December 31, 2021, we had on balance sheet liquidity of $1.1 billion, compared to $511.1 million at December 31, 2020 and $250.7 million at December 31, 2019. On balance sheet liquidity includes cash and cash equivalents, federal funds sold, unencumbered securities available-for-sale and over collateralized securities pledging positions available-for-sale.
The Bank is a member of the FHLB, which provides short- and long-term funding to its members through advances collateralized by real estate-related assets and other select collateral, most typically in the form of debt securities. The actual borrowing capacity is contingent on the amount of collateral available to be pledged to the FHLB. As of December 31, 2021, we had $677.7 million of collateral pledged to the FHLB. Based on this collateral we are eligible to borrow up to $677.4 million and had $677.4 million available capacity as of December 31, 2021. In addition, we can borrow up to $102.0 million through unsecured lines of credit we have established with four other banks.
In addition, because the Bank is “well capitalized,” we can accept wholesale deposits up to 20.0% of total assets based on current policy limits. Management believed that we had adequate resources to fund all of our commitments as of December 31, 2021 and December 31, 2020.
Our primary sources of liquidity include liquid assets, as well as unencumbered securities that can be used to collateralize additional funding. At December 31, 2021, we had $242.3 million of cash and cash equivalents of which $222.1 million were interest-earning deposits held at the Federal Reserve, FHLB and other correspondent banks.
Though remote, the possibility of a funding crisis exists at all financial institutions. The economic impact of COVID-19 could place increased demand on our liquidity if we experience significant credit deterioration and as we meet borrower’s needs. Accordingly, management has addressed this issue by formulating a liquidity contingency plan, which has been reviewed and approved by both the Bank’s board of directors and the ALCO. The plan addresses the actions that we would take in response to both a short-term and long-term funding crisis.
A short-term funding crisis would most likely result from a shock to the financial system, either internal or external, which disrupts orderly short-term funding operations. Such a crisis would likely be temporary in nature and would not involve a change in credit ratings. A long-term funding crisis would most likely be the result of both external and internal factors and would most likely result in drastic credit deterioration. Management believes that both potential circumstances have been fully addressed through detailed action plans and the establishment of trigger points for monitoring such events.