LAKELAND FINANCIAL CORP (LKFN)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=721994. Latest filing source: 0000721994-26-000018.
Informational only - descriptive public-record data, not investment advice.
Business
Read LKFN's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read LKFN's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 373,735,000 | USD | 2025 | 2026-02-25 |
| Net income | 103,361,000 | USD | 2025 | 2026-02-25 |
| Assets | 6,990,022,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000721994.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 | 138,951,000 | 165,698,000 | 198,970,000 | 215,210,000 | 193,103,000 | 193,219,000 | 239,567,000 | 343,267,000 | 373,158,000 | 373,735,000 |
| Net income | 52,084,000 | 57,330,000 | 80,411,000 | 87,047,000 | 84,337,000 | 95,733,000 | 103,817,000 | 93,767,000 | 93,478,000 | 103,361,000 |
| Diluted EPS | 2.05 | 2.23 | 3.13 | 3.38 | 3.30 | 3.74 | 4.04 | 3.65 | 3.63 | 4.01 |
| Operating cash flow | 62,199,000 | 77,242,000 | 104,975,000 | 100,039,000 | 87,228,000 | 113,768,000 | 169,342,000 | 113,981,000 | 102,485,000 | 114,887,000 |
| Capital expenditures | 9,825,000 | 9,582,000 | 7,968,000 | 7,998,000 | 5,719,000 | 6,167,000 | 4,821,000 | 5,991,000 | 8,634,000 | 11,122,000 |
| Dividends paid | 18,200,000 | 21,396,000 | 25,278,000 | 29,639,000 | 30,566,000 | 34,640,000 | 40,838,000 | 47,094,000 | 49,281,000 | 51,415,000 |
| Share buybacks | 458,000 | 495,000 | 463,000 | 515,000 | 10,547,000 | 559,000 | 579,000 | 575,000 | 592,000 | 20,391,000 |
| Assets | 4,290,025,000 | 4,682,976,000 | 4,875,254,000 | 4,946,745,000 | 5,830,435,000 | 6,557,323,000 | 6,432,371,000 | 6,524,029,000 | 6,678,374,000 | 6,990,022,000 |
| Liabilities | 3,862,958,000 | 4,214,309,000 | 4,353,550,000 | 4,348,645,000 | 5,173,251,000 | 5,852,417,000 | 5,863,484,000 | 5,874,236,000 | 5,994,463,000 | 6,227,530,000 |
| Stockholders' equity | 426,978,000 | 468,578,000 | 521,615,000 | 598,011,000 | 657,095,000 | 704,817,000 | 568,798,000 | 649,704,000 | 683,822,000 | 762,403,000 |
| Cash and cash equivalents | 167,280,000 | 176,180,000 | 216,922,000 | 99,381,000 | 249,927,000 | 683,240,000 | 130,282,000 | 151,824,000 | 168,205,000 | 141,318,000 |
| Free cash flow | 52,374,000 | 67,660,000 | 97,007,000 | 92,041,000 | 81,509,000 | 107,601,000 | 164,521,000 | 107,990,000 | 93,851,000 | 103,765,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 37.48% | 34.60% | 40.41% | 40.45% | 43.67% | 49.55% | 43.34% | 27.32% | 25.05% | 27.66% |
| Return on equity | 12.20% | 12.23% | 15.42% | 14.56% | 12.83% | 13.58% | 18.25% | 14.43% | 13.67% | 13.56% |
| Return on assets | 1.21% | 1.22% | 1.65% | 1.76% | 1.45% | 1.46% | 1.61% | 1.44% | 1.40% | 1.48% |
| Liabilities / equity | 9.05 | 8.99 | 8.35 | 7.27 | 7.87 | 8.30 | 10.31 | 9.04 | 8.77 | 8.17 |
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 0000721994-26-000018; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000721994-26-000018; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000721994-26-000018; 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 0000721994-26-000018; filed 2026-02-25. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000721994-26-000018; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000721994.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 1.00 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 1.11 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.94 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 84,482,000 | 14,611,000 | 0.57 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 88,623,000 | 25,252,000 | 0.98 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 90,942,000 | 29,626,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 91,034,000 | 23,401,000 | 0.91 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 93,736,000 | 22,549,000 | 0.87 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 95,018,000 | 23,338,000 | 0.91 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 93,370,000 | 24,190,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 90,455,000 | 20,085,000 | 0.78 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 94,385,000 | 26,966,000 | 1.04 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 94,887,000 | 26,404,000 | 1.03 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 94,008,000 | 29,906,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 91,987,000 | 26,478,000 | 1.04 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000721994-26-000053; filed 2026-04-29. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000721994-26-000053; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000721994-26-000053; filed 2026-04-29. 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: 0000721994-26-000053.
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Net income in the first three months of 2026 was $26.5 million, which increased $6.4 million, or 31.8%, from $20.1 million for the comparable period of 2025. Diluted earnings per common share was $1.04 in the first three months of 2026, an increase of 33.3% from $0.78 in the comparable period of 2025. The increase in net income for 2026 was primarily due to an increase to net interest income of $3.9 million, or 7.4%, an increase in noninterest income of $2.0 million, or 18.3%, and a decrease in the provision for credit losses of $4.8 million, or 70.6%. Offsetting these positive contributions was an increase in noninterest expense of $2.4 million, or 7.3%, and an increase to income tax expense of $1.9 million, or 46.3%. Pretax pre-provision earnings, a non-GAAP measure calculated by adding net interest income to noninterest income and subtracting noninterest expense, were $34.6 million in the first three months of 2026, an increase of $3.5 million, or 11.3%, compared to $31.0 million for the comparable period of 2025.
Return on average total equity was 13.89% in the first three months of 2026 versus 11.70% in the comparable period of 2025. Return on average total assets was 1.52% in the first three months of 2026 versus 1.20% for the comparable period of 2025. The Company's average equity to average assets ratio was 10.91% in the first three months of 2026 versus 10.29% in the comparable period of 2025.
The Company’s tangible common equity to tangible assets ratio, which is a non-GAAP financial measure, was 10.53% at March 31, 2026, compared to 10.09% at March 31, 2025 and 10.86% at December 31, 2025. Unrealized losses from available-for-sale investment securities were $154.5 million at March 31, 2026, compared to $188.3 million at March 31, 2025 and $143.3 million at December 31, 2025. When excluding the impact of accumulated other comprehensive income (loss) ("AOCI") on tangible common equity and tangible assets, the Company's adjusted tangible common equity to adjusted tangible assets ratio, which is a non-GAAP financial measure, was 12.20% at March 31, 2026, compared to 12.19% at March 31, 2025 and 12.45% at December 31, 2025.
Total assets were $7.084 billion as of March 31, 2026 versus $6.990 billion as of December 31, 2025, an increase of $93.7 million, or 1.3%. Balance sheet expansion was driven by increases to total loans, net of the allowance for credit losses, which increased $98.1 million, or 1.8%, and cash and cash equivalents, which increased $10.0 million, or 7.1%. These increases were offset by a decrease to available-for-sale securities of $25.1 million, or 2.4% The balance sheet expansion from December 31, 2025 to March 31, 2026 was funded by an increase in total deposits of $216.9 million, or 3.6%, and was offset by a decrease in borrowings of $116.0 million, or 63.0%. Total equity decreased $13.5 million, or 1.8%, from $762.5 million at December 31, 2025 to $749.0 million at March 31, 2026. The decrease to total equity was primarily attributable to an increase in treasury stock of $19.3 million, or 53.8%, driven by the Company's utilization of the share repurchase program, and a decrease in accumulated other comprehensive income (loss) of $8.5 million, contributed further to the decline in total equity. Offsetting these reductions to total equity was an increase in retained earnings of $13.3 million, or 1.7%, primarily as a result of net income of $26.5 million less dividends declared and paid of $13.2 million. The combined effect of the repurchase activity under the share repurchase program and dividends paid during the quarter represented a total return of capital to Company shareholders of $32.4 million.
CRITICAL ACCOUNTING POLICIES
The Company’s accounting policies are described in Note 1 to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2025.
Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses. See “Note 4 – Allowance for Credit Losses and Credit Quality” for more information on this critical accounting policy.
37
Table of Contents
RESULTS OF OPERATIONS
Overview
Selected income statement information for the three months ended March 31, 2026 and 2025 is presented in the following table:
| Three Months Ended March 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2026 | 2025 | |||||||||
| Income Statement Summary: | |||||||||||
| Net interest income (A) | $ | 56,773 | $ | 52,875 | |||||||
| Provision for credit losses | 2,000 | 6,800 | |||||||||
| Noninterest income (B) | 12,933 | 10,928 | |||||||||
| Noninterest expense (C) | 35,151 | 32,763 | |||||||||
| Other Data: | |||||||||||
| Efficiency ratio (1) | 50.43 | % | 51.35 | % | |||||||
| Diluted EPS | $ | 1.04 | $ | 0.78 | |||||||
| Average Equity/Average Assets | 10.91 | % | 10.29 | % | |||||||
| Tangible capital ratio (2) | 10.53 | 10.09 | |||||||||
| Adjusted tangible capital ratio (3) | 12.20 | 12.19 | |||||||||
| Net charge-offs to average loans | 0.16 | 0.03 | |||||||||
| Net interest margin | 3.49 | 3.40 | |||||||||
| Noninterest income to total revenue | 18.55 | 17.13 | |||||||||
| Pretax pre-provision earnings (4) | $ | 34,555 | $ | 31,040 |
(1)Noninterest expense (C) / (Net interest income (A) + Noninterest income (B)) = Efficiency Ratio
(2)Non-GAAP financial measure. Calculated by subtracting intangible assets, net of deferred tax, from total assets and total equity. Management believes this is an important measure because it is useful for planning and forecasting purposes. See reconciliation on the following pages.
(3)Non-GAAP financial measure. Calculated by removing the fair market value adjustment impact of the available-for-sale investment securities portfolio included in accumulated other comprehensive income (loss) ("AOCI") from tangible equity and tangible assets. Management believes this is an important measure because it provides better comparability to periods preceding the cycle of monetary policy tightening from 2022 and 2023 and demonstrates the Company's longer-term trend in capital strength. See reconciliation on the following pages.
(4)Non-GAAP financial measure. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Management believes this is an important measure because it may enable investors to identify the trends in the Company's earnings exclusive of the effects of tax and provision expense, which may vary significantly from period to period. See reconciliation on the following pages.
38
Table of Contents
The Company believes that providing non-GAAP financial measures provides investors with information useful to understanding the Company's financial performance.
Tangible common equity, adjusted tangible common equity, tangible assets, adjusted tangible assets, tangible book value per common share, tangible common equity to tangible assets, adjusted tangible common equity to adjusted tangible assets, and pretax pre-provision earnings are non-GAAP financial measures calculated based on GAAP amounts. Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets from the calculation of equity, net of deferred tax. Tangible assets are calculated by excluding the balance of goodwill and other intangible assets from the calculation of total assets, net of deferred tax. Adjusted tangible assets and adjusted tangible common equity remove the fair market value adjustment impact of the available-for-sale investment securities portfolio in accumulated other comprehensive income (loss) ("AOCI"). Tangible book value per common share is calculated by dividing tangible common equity by the number of shares outstanding less true treasury stock. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Because not all companies use the same calculation of tangible common equity and tangible assets, this presentation may not be comparable to other similarly titled measures calculated by other companies. However, management considers these measures of the Company’s value meaningful to understanding of the Company’s financial information and performance.
A reconciliation of these non-GAAP financial measures is provided below.
| As of and For The | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands, except per share data) | 2026 | 2025 | |||||||||
| Total Equity | $ | 748,993 | $ | 694,509 | |||||||
| Less: Goodwill | (4,970) | (4,970) | |||||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,167 | |||||||||
| Tangible Common Equity (A) | 745,190 | 690,706 | |||||||||
| Market Value Adjustment in AOCI | 135,106 | 163,879 | |||||||||
| Adjusted Tangible Common Equity (C) | 880,296 | 854,585 | |||||||||
| Total Assets | $ | 7,083,680 | $ | 6,851,178 | |||||||
| Less: Goodwill | (4,970) | (4,970) | |||||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,167 | |||||||||
| Tangible Assets (B) | 7,079,877 | 6,847,375 | |||||||||
| Market Value Adjustment in AOCI | 135,106 | 163,879 | |||||||||
| Adjusted Tangible Assets (D) | 7,214,983 | 7,011,254 | |||||||||
| Ending Common Shares Issued (E) | 25,098,219 | 25,727,393 | |||||||||
| Tangible Book Value per Common Share (A/E) | $ | 29.69 | $ | 26.85 | |||||||
| Tangible Capital Ratio (A/B) | 10.53 | % | 10.09 | % | |||||||
| Adjusted Tangible Capital Ratio (C/D) | 12.20 | % | 12.19 | % | |||||||
| Net Interest Income | $ | 56,773 | $ | 52,875 | |||||||
| Plus: Noninterest Income | 12,933 | 10,928 | |||||||||
| Minus: Noninterest Expense | (35,151) | (32,763) | |||||||||
| Pretax Pre-Provision Earnings | $ | 34,555 | $ | 31,040 |
39
Table of Contents
Net Income
Net income was $26.5 million in the first three months of 2026, which increased $6.4 million, or 31.8%, from $20.1 million for the comparable period of 2025. Diluted earnings per common share was $1.04 in the first three months of 2026, an increase of 33.3% from $0.78 in the comparable period of 2025. The increase in net income for the first three months of 2026 was primarily due to an increase to net interest income of $3.9 million, or 7.4%, an increase to noninterest income of $2.0 million, or 18.3%, and a decrease in the provision for credit losses of $4.8 million, or 70.6%. Offsetting these positive contributions was an increase in noninterest expense of $2.4 million, or 7.3%, and an increase to income tax expense of $1.9 million, or 46.3%.
Net Interest Income
The following tables set forth consolidated information regarding average balances and rates:
[[GREPCENT_TABLE]]
[["","","Three Months Ended March 31,"],["","","2026","","2025"],["(fully tax equivalent basis, d
[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
OVERVIEW
Net income in 2025 was $103.4 million, an increase of 10.6%, from $93.5 million in 2024. Net income for 2024 was less than 1% lower compared to $93.8 million in 2023.
Diluted net income per common share was $4.01 in 2025, $3.63 in 2024 and $3.65 in 2023. Return on average total assets was 1.50% in 2025, versus 1.40% in 2024 and 1.45% in 2023. Return on average total equity was 14.40% in 2025, versus 14.12% in 2024 and 15.93% in 2023. The dividend payout ratio, with respect to diluted earnings per share, was 49.88% in 2025, versus 52.89% in 2024 and 50.41% in 2023. The average equity to average assets ratio was 10.44% in 2025, compared to 9.94% in 2024 and 9.11% in 2023.
Net income in 2025 as compared to 2024 was positively impacted by a $24.3 million increase to net interest income and a decrease in the provision for credit losses of $5.0 million. Offsetting these positive contributions was a decrease in noninterest income of $8.9 million and an increase in noninterest expense of $6.5 million. Pretax pre-provision earnings, a non-GAAP measure calculated by adding net interest income to noninterest income and subtracting noninterest expense, were $137.4 million for the year ended December 31, 2025, an increase of $8.9 million, or 7.0%, compared to $128.4 million for the year ended December 31, 2024.
Net income in 2024 as compared to 2023 was positively impacted by a $7.0 million increase in noninterest income and a $5.6 million decrease in noninterest expense. Offsetting these positive contributions to net income were an increase to the provision for credit losses of $10.9 million, an increase to income tax expense of $1.6 million, and a decrease to net interest income of $356,000. Pretax pre-provision earnings were $128.4 million for the year ended December 31, 2024, an increase of $12.3 million, or 10.5%, compared to $116.2 million for the year ended December 31, 2023.
Total assets were $6.990 billion as of December 31, 2025, versus $6.678 billion as of December 31, 2024, an increase of $311.6 million or 4.7%. Balance sheet expansion in 2025 was driven by loan growth net of the allowance for credit losses of $274.4 million, or 5.5%, and an increase in available-for-sale securities of $60.6 million, or 6.1%. Deposits increased by $72.4 million, or 1.2%, during 2025, to fund the balance sheet expansion. Borrowings outstanding at December 31, 2025, were $184.2 million, compared to no borrowings outstanding at December 31, 2024.
CRITICAL ACCOUNTING POLICIES
Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance. A formal evaluation of the adequacy of the credit loss allowance is conducted monthly. The ultimate recovery of all loans is susceptible to future market factors beyond the Company’s control.
The level of credit loss provision is influenced by growth in the overall loan portfolio, emerging market risk, emerging concentration risk, commercial loan focus and large credit concentration, new industry lending activity, general economic conditions and historical loss analysis. In addition, management gives consideration to changes in the facts and circumstances of watch list credits, which includes the security position of the borrower, in determining the appropriate level of the credit loss provision. Furthermore, management’s overall view on credit quality is a factor in the determination of the provision.
The determination of the appropriate allowance is inherently subjective, as it requires significant estimates by management. The Company has an established process to determine the adequacy of the allowance for credit losses that
30
Table of Contents
generally includes consideration of changes in the nature and volume of the loan portfolio and overall portfolio quality, along with current and forecasted economic conditions that may affect borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. To determine the specific allocation levels for individual credits, management considers the current valuation of collateral and the amounts and timing of expected future cash flows as the primary measures. Management also considers trends in adversely classified loans based upon an ongoing review of those credits. With respect to pools of similar loans, an appropriate level of general allowance is determined by portfolio segment using a probability of default-loss given default ("PD/LGD") model, subject to a floor. A default can be triggered by one of several different asset quality factors, including past due status, nonaccrual status, material modification to a borrower experiencing financial difficulty or if the loan has had a charge off. This PD is then combined with a LGD derived from historical charge off data to construct a default rate. This loss rate is then supplemented with adjustments for reasonable and supportable forecasts of relevant economic indicators, particularly the unemployment rate forecast from the Federal Open Market Committee’s Summary of Economic Projections, and other environmental factors based on the risks present for each portfolio segment. These environmental factors include consideration of the following: levels of, and trends in, delinquencies and nonperforming loans; trends in volume and terms of loans; changes in collateral strength; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedure, 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. It is also possible that these factors could include social, political, economic, and terrorist events or activities. All of these factors are subject to change, which may be significant. As a result of this detailed process, the allowance results in two forms of allocations, specific and pooled. These two components represent the total allowance for credit losses deemed adequate to cover expected losses inherent in the loan portfolio. The Company's allowance for credit losses balance was comprised of 12% specific allocations and 88% pooled allocations at December 31, 2025, compared to 32% specific allocations and 68% pooled allocations at December 31, 2024. The decrease in specific allocations was driven by a previously disclosed nonperforming commercial credit that was specifically allocated for within in the allowance for credit losses in 2024 and partially charged off in 2025.
Commercial loans are subject to a dual standardized grading process administered by the credit administration function. These grade assignments are performed independently of each other and a consensus is reached by credit administration and the loan officer. Specific allocations are established in cases where management has identified significant conditions or circumstances related to an individual credit that indicate it should be analyzed on an individual basis. Considerations with respect to specific allocations for these individual credits include, but are not limited to, the following: (a) the sufficiency of the customer’s cash flow or net worth to repay the loan; (b) the adequacy of the discounted value of collateral relative to the loan balance; (c) whether the loan has been criticized in a regulatory examination; (d) whether the loan is nonperforming; (e) any other reasons the ultimate collectability of the loan may be in question; or (f) any unique loan characteristics that require special monitoring.
Allocations are also applied to categories of loans considered not to be individually analyzed, but for which the rate of loss is expected to be consistent with or greater than historical averages. Such allocations are based on past loss experience and information about specific borrower situations and estimated collateral values. These general pooled loan allocations are performed for portfolio segments of commercial and industrial; commercial real estate, multi-family, and construction; agri-business and agricultural; other commercial loans; and consumer 1-4 family mortgage and other consumer loans. Pooled allocations of the allowance are determined by a historical loss rate based on the calculation of each pool’s probability of default-loss given default, subject to a floor. The length of the historical period for each pool is based on the average life of the pool. The historical loss rates are supplemented with consideration of economic conditions and portfolio trends.
Due to the imprecise nature of estimating the allowance for credit losses, the Company’s allowance for credit losses includes an unallocated component. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of potential expected losses that may not be fully reflected in other allocations. As a practical expedient, the Company has elected to state accrued interest separately from loan principal balances on the consolidated balance sheet. Additionally, when a loan is placed on non-accrual, interest payments are reversed through interest income.
For off balance sheet credit exposures outlined in the ASU at 326-20-30-11, it is the Company’s position that nearly all of the unfunded amounts on lines of credit are unconditionally cancellable, and therefore not subject to having a liability recorded.
The allowance is inherently uncertain as it represents the Company’s expectation of the future collectability of loans in its portfolio; actual collections may be greater than or less than expectations. Actual collections may be impacted by wider economic conditions such as changes in the competitive environment or in the levels of business investment or consumer spending, or by the quality of borrowers’ management teams and the success of their strategy execution. Borrowers’ ability to
31
Table of Contents
repay may also change due to the effects of government monetary or fiscal policy, which could affect the level of demand for borrowers’ products or services or the borrowers' ability to service their debt payments in the future.
The Company’s allowance for credit losses is subject to changes in the inputs to the model, including the following: the number of delinquent loans, nonaccrual loans, material modification due to a borrower experiencing financial difficulty, or charge offs; the levels of charge offs and recoveries; projected unemployment rates and other economic indicators; the Company’s collateral position on adversely classified loans; or management’s qualitative judgment of the implication of trends in its loan portfolio or in the broader economy.
RESULTS OF OPERATIONS
Overview
In 2025, the Company continued to expand its balance sheet organically, achieving average loan growth of 3.7% and average deposit growth of 3.5% in its geographic footprint of northern Indiana and in the Indianapolis market. The Company had 55 branches as of December 31, 2025. The Company’s increase in net interest income of $24.3 million, or 12.4%, was primarily responsible for the $9.9 million, or 10.6%, increase to net income. Net interest margin expansion was the key driver for the increase in net interest income, which increased by 27 basis points from 3.18% in 2024 to 3.45% in 2025. Deposit costs, which peaked in the second quarter of 2024 and began to contract during the second half of that year, continued to decline further as a result of continued monetary policy easing by the FOMC and favorable deposit repricing. Additionally, the provision for credit losses decreased by $5.0 million, which further contributed to the increase in net income. Offsetting these positive contributions was a decrease to noninterest income of $8.9 million and an increase to noninterest expense of $6.5 million.
Provision expense was elevated in 2024 as compared to 2025 a result of specific allocations that were recorded related to the previously disclosed downgrade of a $43.3 million commercial relationship to nonperforming status. While provision expense in 2025 was partially driven by additional specific allocations that were recorded for this credit, the Company reached a settlement of the matter and recognized a net charge off of $27.8 million during 2025. As a result, the allowance coverage ratio decreased from 1.68% at December 31, 2024 to 1.28% at December 31, 2025. Individually analyzed and watch list loans as a percentage of total loans returned to near historic lows of 3.42% at December 31, 2025, as compared to 4.13% at December 31, 2024.
Fee based lines of business, including wealth advisory fees investment brokerage fees, service charges on deposit accounts, loan and service fees, and interest rate swap fee income anchored 2025 growth in adjusted core noninterest income, a non-GAAP financial measure that excludes the impact of certain non-routine operating events. Adjusted core noninterest income increased by 2.4% and 7.6% for 2025 and 2024, respectively. The growth in adjusted core noninterest expense, a non-GAAP financial measure that excludes the impact of certain non-routine operating events, reflects the Company's continued investment in its people, technology, and physical infrastructure. The outlook for 2026 includes plans for continued organic balance sheet growth, disciplined credit philosophy with proactive management of loan portfolio challenges, continued investments in human and technological capital, completion of the Lake City Bank Innovation and Technology Center which represents a significant investment in the downtown Warsaw campus headquarters, and expansion of our branch network into Boone County, Indiana, with a new office scheduled to open in Whitestown in 2026. Beyond 2026, the Company plans to accelerate plans for branch development with locations in Indianapolis, South Bend, Fort Wayne and Elkhart identified for expansion over the next several years as the Company seeks to become a recognized Midwest leader in community banking.
32
Table of Contents
Selected income statement information for the years ended December 31, 2025, 2024, and 2023 is presented in the following table.
| (dollars in thousands, except per share data) | 2025 | 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Summary: | ||||||||||
| Net interest income (a) | $ | 221,017 | $ | 196,679 | $ | 197,035 | ||||
| Provision for credit losses | 11,800 | 16,750 | 5,850 | |||||||
| Noninterest income (b) | 47,971 | 56,844 | 49,858 | |||||||
| Adjusted Core Noninterest Income (1) | 47,971 | 46,848 | 43,558 | |||||||
| Noninterest expense (c) | 131,605 | 125,084 | 130,710 | |||||||
| Adjusted Core Noninterest Expense (1) | 131,605 | 120,547 | 114,049 | |||||||
| Other Data: | ||||||||||
| Efficiency ratio (2) | 48.93 | % | 49.34 | % | 52.94 | % | ||||
| Adjusted Core Efficiency Ratio (1) | 48.93 | 49.49 | 47.40 | |||||||
| Dilutive EPS | $ | 4.01 | $ | 3.63 | $ | 3.65 | ||||
| Total equity | 762,492 | 683,911 | 649,793 | |||||||
| Tangible capital ratio (3) | 10.86 | % | 10.19 | % | 9.91 | % | ||||
| Adjusted tangible capital ratio (4) | 12.45 | 12.37 | 11.99 | |||||||
| Net charge offs to average loans | 0.55 | 0.05 | 0.13 | |||||||
| Net interest margin | 3.45 | 3.18 | 3.31 | |||||||
| Noninterest income to total revenue | 17.83 | 22.42 | 20.19 | |||||||
| Pretax Pre-Provision Earnings (5) | $ | 137,383 | $ | 128,439 | $ | 116,183 |
(1)Non-GAAP financial measure. Calculated by excluding the effects of the 2024 net gain on Visa shares, legal accrual, and additional wire fraud loss recovery and the 2023 wire fraud loss and related recoveries and adjustments to salary and benefits. Management believes this is an important measure that helps management and investors understand the Company’s core business performance for these periods. See reconciliation on the following pages.
(2)Noninterest expense (c)/(Net interest income (a) plus Noninterest income (b)).
(3)Non-GAAP financial measure. Calculated by subtracting intangible assets, net of deferred tax, from total assets and total equity. Management believes this is an important measure because it is useful for planning and forecasting purposes. See reconciliation on the following pages.
(4)Non-GAAP financial measure. Calculated by removing the fair market value adjustment impact of the available-for-sale investment securities portfolio included in accumulated other comprehensive income/loss ("AOCI") from tangible equity and tangible assets. Management believes this is an important measure because it provides better comparability to periods preceding the significant rise in prevailing interest rates. See reconciliation on the following pages.
(5)Non-GAAP financial measure. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Management believes this is an important measure because it may enable investors to identify the trends in the Company's earnings exclusive of the effects of tax and provision expense, which may vary significantly from period to period. See reconciliation on the following pages.
33
Table of Contents
The Company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company's financial performance. Reconciliations of these non-GAAP financial measures is provided in the following tables (dollars in thousands, except per share data).
| Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | December 31, 2023 | ||||||||||||||
| Total Equity | $ | 762,492 | $ | 683,911 | $ | 649,793 | ||||||||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||||||||
| Plus: DTA Related to Goodwill | 1,167 | 1,167 | 1,167 | |||||||||||||
| Tangible Common Equity | 758,689 | 680,108 | 645,990 | |||||||||||||
| Market Value Adjustment in AOCI | 126,609 | 165,932 | 154,460 | |||||||||||||
| Adjusted Tangible Common Equity | $ | 885,298 | $ | 846,040 | $ | 800,450 | ||||||||||
| Assets | $ | 6,990,022 | $ | 6,678,374 | $ | 6,524,029 | ||||||||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||||||||
| Plus: DTA Related to Goodwill | 1,167 | 1,167 | 1,167 | |||||||||||||
| Tangible Assets | 6,986,219 | 6,674,571 | 6,520,226 | |||||||||||||
| Market Value Adjustment in AOCI | 126,609 | 165,932 | 154,460 | |||||||||||||
| Adjusted Tangible Assets | $ | 7,112,828 | $ | 6,840,503 | $ | 6,674,686 | ||||||||||
| Ending Common Shares Issued | 25,396,653 | 25,689,730 | 25,614,585 | |||||||||||||
| Tangible Book Value Per Common Share | $ | 29.87 | $ | 26.47 | $ | 25.22 | ||||||||||
| Tangible Common Equity/Tangible Assets | 10.86 | % | 10.19 | % | 9.91 | % | ||||||||||
| Adjusted Tangible Common Equity/Adjusted Tangible Assets | 12.45 | % | 12.37 | % | 11.99 | % | ||||||||||
| Net Interest Income | $ | 221,017 | $ | 196,679 | $ | 197,035 | ||||||||||
| Plus: Noninterest Income | 47,971 | 56,844 | 49,858 | |||||||||||||
| Minus: Noninterest Expense | (131,605) | (125,084) | (130,710) | |||||||||||||
| Pretax Pre-Provision Earnings | $ | 137,383 | $ | 128,439 | $ | 116,183 |
34
Table of Contents
The impact of the net gain on Visa shares, legal accrual, wire fraud loss and associated insurance and loss recoveries and adjustments to salaries and benefits is presented below. Management considers these measures of core financial performance to be meaningful to understanding the Company’s business performance for these periods (dollars in thousands, except per share data).
| Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | December 31, 2023 | ||||||||||||||
| Noninterest Income | $ | 47,971 | $ | 56,844 | $ | 49,858 | ||||||||||
| Less: Net Gain on Visa Shares | 0 | (8,996) | 0 | |||||||||||||
| Less: Insurance Recovery | 0 | (1,000) | (6,300) | |||||||||||||
| Adjusted Core Noninterest Income | $ | 47,971 | $ | 46,848 | $ | 43,558 | ||||||||||
| Noninterest Expense | $ | 131,605 | $ | 125,084 | $ | 130,710 | ||||||||||
| Less: Legal Accrual | 0 | (4,537) | 0 | |||||||||||||
| Less: Wire Fraud Loss | 0 | 0 | (18,058) | |||||||||||||
| Plus: Salaries and Employee Benefits (1) | 0 | 0 | 1,397 | |||||||||||||
| Adjusted Core Noninterest Expense | $ | 131,605 | $ | 120,547 | $ | 114,049 | ||||||||||
| Earnings Before Income Taxes | $ | 125,583 | $ | 111,689 | $ | 110,333 | ||||||||||
| Adjusted Core Impact: | ||||||||||||||||
| Noninterest Income | 0 | (9,996) | (6,300) | |||||||||||||
| Noninterest Expense | 0 | 4,537 | 16,661 | |||||||||||||
| Total Adjusted Core Impact | 0 | (5,459) | 10,361 | |||||||||||||
| Adjusted Earnings Before Income Taxes | 125,583 | 106,230 | 120,694 | |||||||||||||
| Tax Effect | (22,222) | (16,853) | (19,119) | |||||||||||||
| Core Operational Profitability (2) | $ | 103,361 | $ | 89,377 | $ | 101,575 | ||||||||||
| Diluted Earnings Per Common Share | $ | 4.01 | $ | 3.63 | $ | 3.65 | ||||||||||
| Impact of Adjusted Core Items | 0.00 | (0.16) | 0.30 | |||||||||||||
| Core Operational Diluted Earnings Per Common Share | $ | 4.01 | $ | 3.47 | $ | 3.95 | ||||||||||
| Adjusted Core Efficiency Ratio | 48.93 | % | 49.49 | % | 47.40 | % |
(1)In 2023, long-term, incentive-based compensation accruals were reduced as a result of the wire fraud loss and associated insurance and loss recoveries.
(2)Core operational profitability was $4.1 million lower than reported net income of $93.5 million and $7.8 million higher than reported net income of $93.8 million for the years ended December 31, 2024 and 2023, respectively.
35
Table of Contents
Net Income
Net income was $103.4 million in 2025, an increase of $9.9 million, versus net income of $93.5 million in 2024. The increase was driven by an increase in net interest income of $24.3 million, or 12.4%, and a reduction in provision for loan losses of $5.0 million, or 29.6%. Offsetting these items was a decrease in noninterest income of $8.9 million, or 15.6%, an increase in noninterest expense of $6.5 million, or 5.2%, and increased income tax expense of $4.0 million, or 22.0%. Pretax pre-provision earnings were $137.4 million in 2025, an increase of $8.9 million, or 7.0%, compared to $128.4 million in 2024.
Noninterest income was elevated in 2024 as compared to 2025 primarily as a result of the net gain of $9.0 million on the exchange and sale of the Company's Visa shares. Additionally, a $1.0 million insurance recovery related to the 2023 wire fraud loss was recorded in 2024. Adjusted core noninterest income, which excludes the impact of these events, was $48.0 million in 2025 as compared to $46.8 million in 2024, representing an increase of $1.1 million, or 2.4%. Noninterest expense in 2024 was impacted by the recognition of a previously disclosed legal accrual of $4.5 million. Adjusted core noninterest expense, which excludes the impact of the settlement, was $131.6 million in 2025 as compared to $120.5 million in 2024, an increase of $11.1 million, or 9.2%.
Net income was $93.5 million in 2024, a decrease of $289,000, versus net income of $93.8 million in 2023. The decrease in net income from 2023 to 2024 was driven by an increase in provision expense of $10.9 million, or 186.3%, an increase in income tax expense of $1.6 million, or 9.9%, and a decrease in net interest income of $356,000. Offsetting these items were an increase in noninterest income of $7.0 million, or 14.0%, and a decrease to noninterest expense of $5.6 million, or 4.3%. Pretax pre-provision earnings were $128.4 million for the year ended December 31, 2024, an increase of $12.3 million, or 10.5%, compared to $116.2 million for the year ended December 31, 2023.
The increase to noninterest income in 2024 was primarily driven by the aforementioned net gain of $9.0 million on the exchange and sale of Visa shares and the $1.0 million insurance recovery. Contributing further to the increase to noninterest income ware increases of $1.4 million, or 15.3%, in wealth advisory fees, $1.1 million, or 34.4%, in bank owned life insurance income, and $370,000 in mortgage banking income. The decrease to noninterest expense in 2024 was driven by lower miscellaneous expenses for losses incurred in 2023 and was partially offset by a $4.5 million legal accrual.
Core operational profitability, a non-GAAP financial measure that excludes the impact of certain aforementioned non-routine operating events, was $103.4 million for the year ended December 31, 2025, an increase $14.0 million, or 15.6%, compared to $89.4 million for the year ended December 31, 2024. Core operational profitability decreased $12.2 million, or 12.0%, in 2024 from $101.6 million in 2023. Core operational diluted earnings per common share, a non-GAAP financial measure, were $4.01 for 2025, an increase of 15.6% from $3.47 for 2024. Core operational diluted earnings per share decreased 12.2% in 2024, down from $3.95 in 2023.
36
Table of Contents
Net Interest Income
The following table presents a three-year average balance sheet and, for each major asset and liability category, its related interest income and yield or its expense and rate for the years ended December 31, 2025, 2024 and 2023.
THREE YEAR AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | ||||||||||||||||||||||||
| Earning Assets | |||||||||||||||||||||||||||||||||
| Loans: | |||||||||||||||||||||||||||||||||
| Taxable (2)(3) | $ | 5,197,780 | $ | 335,856 | 6.46 | % | $ | 5,002,373 | $ | 335,639 | 6.71 | % | $ | 4,755,341 | $ | 304,130 | 6.40 | % | |||||||||||||||
| Tax exempt (1) | 25,678 | 1,467 | 5.71 | 37,033 | 2,632 | 7.11 | 58,337 | 4,839 | 8.29 | ||||||||||||||||||||||||
| Investments: | |||||||||||||||||||||||||||||||||
| Securities (1) | 1,141,189 | 33,865 | 2.97 | 1,134,979 | 31,940 | 2.81 | 1,184,659 | 33,907 | 2.86 | ||||||||||||||||||||||||
| Short-term investments | 2,835 | 107 | 3.77 | 2,789 | 132 | 4.73 | 2,425 | 109 | 4.49 | ||||||||||||||||||||||||
| Interest bearing deposits | 166,891 | 6,881 | 4.12 | 151,324 | 7,499 | 4.96 | 113,463 | 5,594 | 4.93 | ||||||||||||||||||||||||
| Total earning assets | $ | 6,534,373 | $ | 378,176 | 5.79 | % | $ | 6,328,498 | $ | 377,842 | 5.97 | % | $ | 6,114,225 | $ | 348,579 | 5.70 | % | |||||||||||||||
| Less: Allowance for credit losses | (79,072) | (78,186) | (72,222) | ||||||||||||||||||||||||||||||
| Nonearning Assets | |||||||||||||||||||||||||||||||||
| Cash and due from banks | 67,233 | 66,208 | 70,941 | ||||||||||||||||||||||||||||||
| Premises and equipment | 62,797 | 59,105 | 58,633 | ||||||||||||||||||||||||||||||
| Other nonearning assets | 293,296 | 287,093 | 293,403 | ||||||||||||||||||||||||||||||
| Total assets | $ | 6,878,627 | $ | 6,662,718 | $ | 6,464,980 | |||||||||||||||||||||||||||
| Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||
| Savings deposits | $ | 283,744 | $ | 167 | 0.06 | % | $ | 284,934 | $ | 184 | 0.06 | % | $ | 347,009 | $ | 246 | 0.07 | % | |||||||||||||||
| Interest bearing checking accounts | 3,710,124 | 120,861 | 3.26 | 3,281,615 | 129,073 | 3.93 | 2,909,464 | 107,471 | 3.69 | ||||||||||||||||||||||||
| Time deposits: | |||||||||||||||||||||||||||||||||
| In denominations under $100,000 | 207,413 | 6,890 | 3.32 | 217,667 | 7,623 | 3.50 | 202,904 | 5,106 | 2.52 | ||||||||||||||||||||||||
| In denominations over $100,000 | 583,828 | 22,814 | 3.91 | 794,003 | 35,879 | 4.52 | 669,545 | 24,968 | 3.73 | ||||||||||||||||||||||||
| Short-term borrowings | 43,022 | 1,986 | 4.62 | 66,334 | 3,720 | 5.61 | 166,821 | 8,441 | 5.06 | ||||||||||||||||||||||||
| Long-term borrowings | 967 | 0 | 0.00 | 0 | 0 | 0.00 | 0 | 0 | 0.00 | ||||||||||||||||||||||||
| Total interest bearing liabilities | $ | 4,829,098 | $ | 152,718 | 3.16 | % | $ | 4,644,553 | $ | 176,479 | 3.80 | % | $ | 4,295,743 | $ | 146,232 | 3.40 | % | |||||||||||||||
| Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||
| Demand deposits | 1,254,712 | 1,257,806 | 1,475,306 | ||||||||||||||||||||||||||||||
| Other liabilities | 76,788 | 98,272 | 105,264 | ||||||||||||||||||||||||||||||
| Stockholders' Equity | 718,029 | 662,087 | 588,667 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,878,627 | $ | 6,662,718 | $ | 6,464,980 | |||||||||||||||||||||||||||
| Interest Margin Recap | |||||||||||||||||||||||||||||||||
| Interest income/average earning assets | $ | 378,176 | 5.79 | % | $ | 377,842 | 5.97 | % | $ | 348,579 | 5.70 | % | |||||||||||||||||||||
| Interest expense/average earning assets | 152,718 | 2.34 | 176,479 | 2.79 | 146,232 | 2.39 | |||||||||||||||||||||||||||
| Net interest income and margin | $ | 225,458 | 3.45 | % | $ | 201,363 | 3.18 | % | $ | 202,347 | 3.31 | % |
(1)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility Act of 1982 ("TEFRA") adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $4.4 million, $4.7 million and $5.3 million for the years ended December 31, 2025, 2024 and 2023, respectively.
(2)Loan fees, which are immaterial in relation to total taxable loan interest income for the years ended December 31, 2025, 2024 and 2023, are included as taxable loan interest income.
(3)Nonaccrual loans are included in the average balance of taxable loans.
37
Table of Contents
NET INTEREST INCOME – RATE/VOLUME ANALYSIS (fully tax equivalent basis, dollars in thousands)
The following table shows fluctuations in net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid for the years ended December 31.
| 2025 Over (Under) 2024 (1) | 2024 Over (Under) 2023 (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Attributable to | Total Change | Attributable to | Total Change | |||||||||||||||||||
| Volume | Rate | Volume | Rate | |||||||||||||||||||
| Interest Income (2) | ||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||
| Taxable | $ | 12,862 | $ | (12,645) | $ | 217 | $ | 16,198 | $ | 15,311 | $ | 31,509 | ||||||||||
| Tax exempt | (710) | (455) | (1,165) | (1,585) | (622) | (2,207) | ||||||||||||||||
| Investments: | ||||||||||||||||||||||
| Securities | 176 | 1,749 | 1,925 | (1,405) | (562) | (1,967) | ||||||||||||||||
| Short-term investments | 2 | (27) | (25) | 17 | 6 | 23 | ||||||||||||||||
| Interest bearing deposits | 722 | (1,340) | (618) | 1,876 | 29 | 1,905 | ||||||||||||||||
| Total interest income | 13,052 | 13,052 | (12,718) | 334 | 15,101 | 15,101 | 14,162 | 29,263 | ||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Savings deposits | (1) | (16) | (17) | (41) | (21) | (62) | ||||||||||||||||
| Interest bearing checking accounts | 15,604 | (23,816) | (8,212) | 14,338 | 7,264 | 21,602 | ||||||||||||||||
| Time deposits: | ||||||||||||||||||||||
| In denominations under $100,000 | (350) | (383) | (733) | 394 | 2,123 | 2,517 | ||||||||||||||||
| In denominations over $100,000 | (8,647) | (4,418) | (13,065) | 5,101 | 5,810 | 10,911 | ||||||||||||||||
| Miscellaneous short-term borrowings | (1,154) | (580) | (1,734) | (5,551) | 830 | (4,721) | ||||||||||||||||
| Long-term borrowings | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| Total interest expense | 5,452 | (29,213) | (23,761) | 14,241 | 16,006 | 30,247 | ||||||||||||||||
| Net Interest Income (tax equivalent) | $ | 7,600 | $ | 16,495 | $ | 24,095 | $ | 860 | $ | (1,844) | $ | (984) |
(1)The earning assets and interest bearing liabilities used to calculate interest differentials are based on average daily balances for 2025, 2024 and 2023. The changes in net interest income are created by changes in interest rates and changes in the volumes of loans, investments, deposits and borrowings. In the table above, changes attributable to volume are computed using the change in volume from the prior year multiplied by the previous year’s rate, and changes attributable to rate are computed using the change in rate from the prior year multiplied by the previous year’s volume. The change in interest or expense due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
(2)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the TEFRA adjustment applicable to nondeductible interest expense.
Net interest income increased by $24.3 million to $221.0 million in 2025 compared to $196.7 million in 2024, primarily as a result of decreased costs of funds. Total interest expense decreased $23.8 million, or 13.5%. Of this decrease, deposit interest expense decreased $22.0 million, or 12.8%, from decreased rates paid for customer deposits. Funding costs for deposits decreased 46 basis points to 2.50% during 2025, compared to 2.96% during 2024. Ending noninterest bearing deposits to total deposits were 20.4% at 2025 compared to 22.0% at 2024. Average noninterest bearing deposits decreased $3.1 million, to $1.255 billion for 2025 as compared to $1.258 billion for 2024. Average interest bearing deposits increased $206.9 million, or 4.5%, to $4.785 billion for 2025 as compared to $4.578 billion for 2024. Wholesale funding reliance remained low at 0.80% as of December 31, 2025 compared to 0.70% at December 31, 2024.
Investment securities interest income increased $1.9 million, or 7.0%, and contributed to the increase in net interest income during 2025. The increase in investment securities income was driven by an increase in average securities balances of $6.2 million, or 0.5%, during 2025 as a result of available-for-sale investment securities maturities, calls and paydowns of $66.8 million, and offset by purchases of securities of $83.3 million. The yield on average investment securities increased 16 basis points to 2.97% for 2025, as compared to 2.81% for 2024. Investment securities cash flows were used to fund loan growth and reinvested in securities during 2025.
38
Table of Contents
Net interest margin increased 27 basis points to 3.45% in 2025 versus 3.18% in 2024. Net interest margin decreased to 3.18% in 2024 from 3.31% in 2023. The improvement in net interest margin between the periods was primarily driven by the effects of the continued easing of monetary policy by the FOMC, which commenced in September 2024, and resulted in favorable deposit repricing, which has outpaced the downward repricing of earning assets.
Loan interest income decreased by $723,000, or 0.2%, to $337.0 million during 2025 compared to $337.8 million during 2024. The increase in average loans was driven by loan growth during the period as average loan balances increased $184.1 million, or 3.7%, from $5.039 billion during 2024 to $5.223 billion during 2025. Loan yields decreased 25 basis points, or 3.8%, from 6.71% for 2024 to 6.46% for 2025 as a result of the lower rate environment and loan repricing.
The utilization of commercial and retail lines of credit increased to 44% at December 31, 2025, up from 41% at December 31, 2024, and 39% at December 31, 2023. Total lines of credit available have increased by $241.0 million to $4.789 billion at December 31, 2025, compared to $4.548 billion at December 31, 2024, or a 5.3% increase. The increased line utilization marks the highest utilization rate since 2019 amid an encouraging increase in borrower demand for working lines of capital.
Provision for Credit Losses
The Company recorded a provision for credit losses of $11.8 million in 2025 compared to $16.8 million in 2024 and $5.9 million in 2023. Provision expense during 2025 was partially driven by the recognition of additional specific allocations related to the downgrade of a previously disclosed commercial relationship. The remainder of provision expense was attributable to growth of the loan portfolio and a net increase in specific allocations related to other watch list credits. The Company’s allowance for credit losses as of December 31, 2025 was $69.0 million compared to $86.0 million as of December 31, 2024 and $72.0 million as of December 31, 2023. The allowance for credit losses represented 1.28% of total loans as of December 31, 2025, versus 1.68% at December 31, 2024 and 1.46% at December 31, 2023. Net charge offs of $28.8 million, or 0.55% of average loans, and $2.8 million, or 0.05% of average loans, were recorded in 2025 and 2024, respectively. Net charge offs for 2025 resulted primarily from the partial charge off of $28.6 million that was recognized during the second quarter of 2025 in conjunction with the disposition of the credit. A subsequent recovery of $800,000 was recognized during the fourth quarter of 2025 related to this credit. The Company’s management continues to monitor the adequacy of the provision based on loan levels, asset quality, economic conditions including the impact of the current rate environment, inflation levels, and other factors that may influence the assessment of the collectability of loans.
39
Table of Contents
Noninterest Income
The following table presents changes in the components of noninterest income for the years ended December 31, 2025, 2024 and 2023.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | 2025 | 2024 | ||||||||||||
| Wealth advisory fees | $ | 11,365 | $ | 10,469 | $ | 9,080 | 8.6 | % | 15.3 | % | |||||||
| Investment brokerage fees | 2,198 | 1,894 | 1,815 | 16.1 | 4.4 | ||||||||||||
| Service charges on deposit accounts | 11,474 | 11,157 | 10,773 | 2.8 | 3.6 | ||||||||||||
| Loan and service fees | 12,294 | 11,832 | 11,750 | 3.9 | 0.7 | ||||||||||||
| Merchant and interchange fee income | 3,416 | 3,542 | 3,651 | (3.6) | (3.0) | ||||||||||||
| Bank owned life insurance income | 4,256 | 4,210 | 3,133 | 1.1 | 34.4 | ||||||||||||
| Interest rate swap fee income | 83 | 0 | 794 | 100.0 | (100.0) | ||||||||||||
| Mortgage banking income (loss) | 134 | 116 | (254) | 15.5 | 145.7 | ||||||||||||
| Net securities gains (losses) | 0 | (46) | (25) | 100.0 | (84.0) | ||||||||||||
| Net gain on Visa Shares | 0 | 8,996 | 0 | (100.0) | 100.0 | ||||||||||||
| Other income | 2,751 | 4,674 | 9,141 | (41.1) | (48.9) | ||||||||||||
| Total noninterest income | $ | 47,971 | $ | 56,844 | $ | 49,858 | (15.6) | % | 14.0 | % | |||||||
| Noninterest income to total revenue | 17.8 | % | 22.4 | % | 20.2 | % |
Noninterest income decreased by $8.9 million, or 15.6%, to $48.0 million for the year ended December 31, 2025, compared to $56.8 million for the prior year. Noninterest income was elevated during the prior year primarily due to the net gain of $9.0 million on the sale of Visa shares and a $1.0 million insurance recovery. Adjusted core noninterest income, a non-GAAP financial measure that excludes the impact of these events, increased by $1.1 million, or 2.4%, from $46.8 million for the year ended December 31, 2024.
Noninterest income for the year ended December 31, 2025 benefited from fee-based service increases to wealth advisory fees of $896,000, or 8.6%, loan and service fees of $462,000, or 3.9%, service charges on deposit accounts of $317,000, or 2.8%, and investment brokerage fees of $304,000, or 16.1%, as compared to the prior year. Wealth advisory fees growth was driven by continued client relationship expansion and increased assets under management. Commercial service fee growth was the primary contributor for the increase in loan and service fees. The expansion of investment brokerage fees was driven by increased volume and commissions on product mix. Offsetting these increases was a decrease in other income of $1.9 million, or 41.1%. The decline in other income was primarily attributable to reduced limited partnership income and the lack of insurance recovery of $1.0 million as compared to 2024.
Noninterest income increased by $7.0 million, or 14.0%, to $56.8 million for the year ended December 31, 2024, compared to $49.9 million for the prior year. The increase in noninterest income for the year ended December 31, 2024 was primarily driven by the net gain on sale of Visa shares of $9.0 million. Contributing further to the increase in noninterest income was an increase to wealth and advisory fees of $1.4 million, or 15.3%, driven by growth in customers and favorable market performance. Bank owned life insurance income increased $1.1 million, or 34.4%, due to favorable market performance of the Company's variable bank owned life insurance policies. Offsetting these increases was a $4.5 million, or 48.9%, decrease to other income. Other income was elevated during the year ended December 31, 2023 from insurance and loss recoveries of $6.3 million that were related to the 2023 wire fraud loss. Offsetting the impact of these recoveries was increased investment income from the Company's limited partnership investments and the receipt of an additional $1.0 million in insurance recoveries. Adjusted core noninterest income was $46.8 million for the year ended December 31, 2024, an increase of $3.3 million, or 7.6%, compared to $43.6 million for year ended December 31, 2023.
40
Table of Contents
Noninterest Expense
The following table presents changes in the components of noninterest expense for the years ended December 31, 2025, 2024 and 2023.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | 2025 | 2024 | ||||||||||||
| Salaries and employee benefits | $ | 75,293 | $ | 66,728 | $ | 59,147 | 12.8 | % | 12.8 | % | |||||||
| Net occupancy expense | 7,524 | 6,865 | 6,360 | 9.6 | 7.9 | ||||||||||||
| Equipment costs | 5,716 | 5,612 | 5,632 | 1.9 | (0.4) | ||||||||||||
| Data processing fees and supplies | 16,534 | 15,161 | 14,003 | 9.1 | 8.3 | ||||||||||||
| Corporate and business development | 5,277 | 4,965 | 4,807 | 6.3 | 3.3 | ||||||||||||
| FDIC insurance and other regulatory fees | 3,361 | 3,465 | 3,363 | (3.0) | 3.0 | ||||||||||||
| Professional fees | 7,698 | 8,950 | 8,583 | (14.0) | 4.3 | ||||||||||||
| Wire fraud loss | 0 | 0 | 18,058 | 0.0 | (100.0) | ||||||||||||
| Other expense | 10,202 | 13,338 | 10,757 | (23.5) | 24.0 | ||||||||||||
| Total noninterest expense | $ | 131,605 | $ | 125,084 | $ | 130,710 | 5.2 | % | (4.3) | % |
Noninterest expense increased by $6.5 million, or 5.2%, from $125.1 million to $131.6 million for the year ended December 31, 2024 and 2025, respectively. Salaries and benefits expense increased $8.6 million, or 12.8%. The primary drivers for the increase to salaries and benefits expense were increased performance-based incentive compensation accruals of $5.3 million and salaries and wages of $3.3 million. Data processing fees and supplies expense increased $1.4 million, or 9.1%, from continued investment in customer-facing and operational technology solutions, including artificial intelligence. Net occupancy expense increased $659,000, or 9.6%, from the continued expansion of the bank's branch and operational networks, with the 55th branch location opening in Westfield, Indiana, during 2025. Offsetting these increases was a decrease in professional fees of $1.3 million, or 14.0%, and other expense of $3.1 million, or 23.5%. Legal accruals of $4.5 million were incurred in 2024 that were related to a one-time matter, previously disclosed. Adjusted core noninterest expense, a non-GAAP financial measure, increased $11.1 million, or 9.2%, to $131.6 million from $120.5 million for the year ended December 31, 2025 and 2024, respectively.
Noninterest expense decreased by $5.6 million, or 4.3%, from $130.7 million to $125.1 million for the year ended December 31, 2023 and 2024, respectively. Noninterest expense during 2023 was elevated as compared to 2024 due to the wire fraud loss, which added a net $16.7 million to noninterest expense. Offsetting this impact on noninterest expense was a $7.6 million, or 12.8%, increase in salaries and employees benefits during 2024. The increase to salaries and benefits expense resulted primarily from increases to salaries and wages of $3.2 million, performance-based incentive compensation of $2.3 million, health insurance expense of $918,000, and variable deferred compensation of $950,000, which relates to the Company's variable bank owned life insurance. Other expense increased $2.6 million, or 24.0%, primarily due to an accrued legal accrual expense of $4.5 million. Data processing fees and supplies increased by $1.2 million, or 8.3%, from the continued investment in customer-facing and operational technology solutions. Adjusted core noninterest expense was $120.5 million for the year ended December 31, 2024, an increase of $6.5 million, or 5.7%, compared to $114.0 million for the year ended December 31, 2023.
Income Taxes
The Company recognized income tax expense in 2025 of $22.2 million, compared to $18.2 million in 2024 and $16.6 million in 2023. The effective tax rate was 17.7% in 2025, compared to 16.3% in 2024 and 15.0% in 2023. The effective tax rate increased due to the adoption of ASU 2023-02, which changed how the Company's investment in low-income housing tax credit structures are accounted for by moving the investment write-down impact from operating revenues to income tax expense within the consolidated statements of income, as well as a reduction in the tax benefit recognized from stock-based compensation vesting of shares for plan participants. For a detailed analysis of the Company’s income taxes see "Note 12 – Income Taxes".
41
Table of Contents
CERTAIN STATISTICAL DISCLOSURES BY BANK HOLDING COMPANIES
We are required to provide certain statistical disclosures as a bank holding company. The following table provides certain of those disclosures.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| Return on average assets | 1.50 | % | 1.40 | % | 1.45 | % | ||
| Return on average equity | 14.40 | 14.12 | 15.93 | |||||
| Average equity to average assets | 10.44 | 9.94 | 9.11 | |||||
| Dividend payout ratio | 49.88 | 52.89 | 50.41 |
Return on average assets is computed by dividing net income by average assets for each indicated fiscal year. Average assets is computed by adding total assets as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Return on average total equity is computed by dividing net income by average equity for each indicated fiscal year. Average equity is computed by adding the total equity attributable to the Company as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Average equity to average assets is computed by dividing average equity by average assets for each indicated fiscal year, as calculated in accordance with the previous explanation.
Dividend payout ratio is computed by dividing dividends declared per common share by earnings per diluted common share for each indicated fiscal year.
Refer to the "Financial Condition - Loan Portfolio", "Financial Condition - Sources of Funds" and "Risk Management - Loan Portfolio" sections of this MD&A and to the Notes to Consolidated Financial Statements of this Form 10-K for other required statistical disclosures.
FINANCIAL CONDITION
Overview
Total assets of the Company were $6.990 billion as of December 31, 2025, an increase of $311.6 million, or 4.7%, when compared to $6.678 billion as of December 31, 2024. Total loans outstanding increased by $257.4 million, or 5.0%, to $5.375 billion at December 31, 2025, from $5.118 billion at December 31, 2024. Total deposits increased $72.4 million, or 1.2%, from $5.901 billion at December 31, 2024, to $5.973 billion at December 31, 2025, driven by increased public funds deposits due to the addition of new customers and offset by net retail and commercial outflows.
Total cash and equivalents decreased $26.9 million, to $141.3 million at December 31, 2025, from $168.2 million at December 31, 2024. Total investment securities increased by $62.3 million, to $1.185 billion at December 31, 2025, from $1.123 billion at December 31, 2024. The increase was attributable to an increase in available-for-sale securities, which increased by $60.6 million, primarily as a result of purchases of $83.3 million and an improvement in fair market valuations of $47.8 million. These increases were offset by maturities, calls and paydowns of $66.8 million. There were no securities sales during the year ended December 31, 2025. The Company had borrowings of $184.2 million at December 31, 2025, as compared to no borrowings outstanding at December 31, 2024. Borrowings at December 31, 2025 consisted of $183.0 million in short-term and other borrowings and $1.2 million in long-term borrowings.
42
Table of Contents
Uses of Funds
Investment Portfolio
At year end 2025, 2024 and 2023, there were no holdings of securities of any one issuer, other than the U.S. government, government agencies and government sponsored agencies, in an amount greater than 10% of stockholders’ equity. See "Note 2 – Securities" for more information on these investments.
Purchases of securities available-for-sale totaled $83.3 million in 2025, $27.5 million in 2024 and $7.2 million in 2023. Purchases in 2024 and 2025 were driven by the liquidity provided primarily by principal and interest paydowns. Cash flows from the investment securities portfolio were used to fund loan growth and reinvestments into the investment securities portfolio, and the Company anticipates receiving approximately $134.5 million of principal and interest cash flows to use for such purposes in 2026. Investment securities represented 17.0% of total assets on December 31, 2025 compared to 16.8% on December 31, 2024 and 18.1% on December 31, 2023.
There were no securities sales in 2025, as compared to sales of $7.1 million in 2024 and $105.2 million in 2023. Paydowns from prepayments and scheduled payments of $66.5 million, $59.0 million and $56.2 million were received in 2025, 2024 and 2023, and the amortization of premiums, net of the accretion of discounts, was $4.0 million, $4.8 million and $4.9 million, respectively. Maturities and calls of securities totaled $349,000, $695,000 and $13.6 million in 2025, 2024 and 2023, respectively. No provision for allowance for credit loss was recorded in connection with the investment securities portfolio in 2025, 2024 or 2023. The investment portfolio is managed to provide for an appropriate balance between liquidity, credit risk and investment return and to limit the Company’s exposure to risk to an acceptable level. The longer duration of the investment security portfolio serves to balance the shorter duration of the loan portfolio.
Securities held-to-maturity were carried at amortized cost of $133.2 million and $131.6 million at December 31, 2025 and 2024, respectively. All of the Company's securities designated as held-to-maturity were transferred from the available-for-sale classification. The net unrealized gain or loss on the transferred securities was recorded as a component of accumulated other comprehensive income (loss) at the time of the transfer and is amortized over the remaining life of the underlying securities as an adjustment to the yield on those securities. The net amount of the unrealized loss on the securities included in accumulated other comprehensive income (loss) was $17.0 million ($13.4 million, net of tax) at December 31, 2025.
The weighted average yields and maturity distribution for the securities portfolio at December 31, 2025, were as follows:
| Within One Year | After One Within Five Years | After Five Years Within Ten years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | |||||||||||||||||||
| U.S. Treasury securities | $ | 0 | 0.00 | % | $ | 10,119 | 4.00 | % | $ | 0 | 0.00 | % | $ | 0 | 0.00 | % | |||||||||||
| U.S. government sponsor agency | 0 | 0.00 | 4,702 | 1.00 | 10,080 | 4.75 | 100,908 | 1.58 | |||||||||||||||||||
| Mortgage-backed securities: residential | 256 | 3.50 | 27,034 | 2.57 | 33,568 | 2.48 | 393,305 | 2.38 | |||||||||||||||||||
| State and municipal securities | 0 | 0.00 | 7,520 | 3.29 | 88,626 | 2.79 | 493,454 | 3.07 | |||||||||||||||||||
| Total Securities | $ | 256 | 3.50 | % | $ | 49,375 | 2.82 | % | $ | 132,274 | 2.86 | % | $ | 987,667 | 2.64 | % |
The Company does not trade or invest in or sponsor certain unregistered investment companies defined as hedge funds and private equity funds in the Volcker Rule.
Real Estate Mortgage Loans Held-For-Sale
Real estate mortgages held-for-sale increased by $1.0 million to $2.7 million at December 31, 2025 from $1.7 million at December 31, 2024 as a result of fluctuations in secondary market sales activity. This asset category is subject to a high degree of variability depending on, among other factors, recent mortgage loan rates and the quantity and timing of loan sales into the secondary market. The Company generally sells almost all of the conforming mortgage loans it originates in the secondary market. Proceeds from sales totaled $17.6 million in 2025, $20.8 million in 2024 and $8.0 million in 2023.
43
Table of Contents
Loan Portfolio
The loan portfolio by class as of December 31, 2025, 2024 and 2023 was as follows:
| (dollars in thousands) | 2025 | 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans: | ||||||||||
| Working capital lines of credit loans | $ | 711,742 | $ | 649,609 | $ | 604,893 | ||||
| Non-working capital loans | 841,947 | 801,256 | 815,871 | |||||||
| Total commercial and industrial loans | 1,553,689 | 1,450,865 | 1,420,764 | |||||||
| Commercial real estate and multi-family residential loans: | ||||||||||
| Construction and land development loans | 497,239 | 567,781 | 634,435 | |||||||
| Owner occupied loans | 807,335 | 807,090 | 825,464 | |||||||
| Nonowner occupied loans | 923,708 | 872,671 | 724,101 | |||||||
| Multi-family loans | 438,233 | 344,978 | 253,534 | |||||||
| Total commercial real estate and multi-family residential loans | 2,666,515 | 2,592,520 | 2,437,534 | |||||||
| Agri-business and agricultural loans: | ||||||||||
| Loans secured by farmland | 155,073 | 156,609 | 162,890 | |||||||
| Loans for agricultural production | 251,783 | 230,787 | 225,874 | |||||||
| Total agri-business and agricultural loans | 406,856 | 387,396 | 388,764 | |||||||
| Other commercial loans | 97,381 | 95,584 | 120,726 | |||||||
| Total commercial loans | 4,724,441 | 4,526,365 | 4,367,788 | |||||||
| Consumer 1-4 family mortgage loans: | ||||||||||
| Closed end first mortgage loans | 267,134 | 259,286 | 258,103 | |||||||
| Open end and junior lien loans | 251,185 | 214,125 | 189,663 | |||||||
| Residential construction and land development loans | 18,873 | 16,818 | 8,421 | |||||||
| Total consumer 1-4 family mortgage loans | 537,192 | 490,229 | 456,187 | |||||||
| Other consumer loans | 116,224 | 104,041 | 96,022 | |||||||
| Total consumer loans | 653,416 | 594,270 | 552,209 | |||||||
| Gross loans | 5,377,857 | 5,120,635 | 4,919,997 | |||||||
| Less: Allowance for credit losses | (68,995) | (85,960) | (71,972) | |||||||
| Net deferred loan fees | (2,508) | (2,687) | (3,463) | |||||||
| Loans, net | $ | 5,306,354 | $ | 5,031,988 | $ | 4,844,562 |
The ratio of loans to total loans by portfolio segment as of December 31, 2025, 2024 and 2023 was as follows:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans | 28.9 | % | 28.3 | % | 28.9 | % | ||
| Commercial real estate and multi-family residential loans | 49.5 | 50.6 | 49.5 | |||||
| Agri-business and agricultural loans | 7.6 | 7.6 | 7.9 | |||||
| Other commercial loans | 1.8 | 1.9 | 2.5 | |||||
| Consumer 1-4 family mortgage loans | 10.0 | 9.6 | 9.3 | |||||
| Other consumer loans | 2.2 | 2.0 | 1.9 | |||||
| Total Loans | 100.0 | % | 100.0 | % | 100.0 | % |
44
Table of Contents
The mix of the Company's loan portfolio consists primarily of commercial loans, and the Bank's lending focus is on the commercial sector of the Lake City Bank footprint. Owner occupied commercial real estate loans represent in many instances the buildings and factories of our commercial and industrial borrowers. Commercial and industrial loans together with owner occupied commercial real estate loans represented 43.9% and 44.1% of total loans as of December 31, 2025 and 2024, respectively. The non-owner occupied commercial real estate sector of the loan portfolio largely represents multi-family and industrial warehouse developments in the Indianapolis market with in-state developers that are well-known to the Bank. The Company has limited exposure to commercial office space borrowers, all of which are located in the Bank's Indiana markets. Loans totaling $104.2 million and $101.7 million for this sector represented 1.9% and 2.0% of total loans at December 31, 2025 and 2024, respectively. Loans to the agriculture and agri-business sector of our Indiana footprint represent a significant loan segment of the overall loan portfolio. This loan segment is well diversified with loans to corn, soybean, poultry, dairy, swine, beef and egg operations.
The residential construction and land development loans class included construction loans totaling $10.0 million and $7.6 million as of December 31, 2025 and December 31, 2024. Increases in consumer loans during 2025 resulted from an increased focus on indirect lending to consumers and adjustable rate mortgages. The Bank generally sells conforming mortgage loans, which it originates locally, into the secondary market. These loans generally represent mortgage loans that are made to clients with long-term or substantial relationships with the Bank on terms consistent with secondary market requirements. The loan classifications are based on the nature of the loans as of the loan origination date. There were no foreign loans included in the loan portfolio for the periods presented.
Repricing opportunities of the loan portfolio occur either according to predetermined float rate indices, adjustable rate schedules included in the related loan agreements or upon maturity of each principal payment. The following table indicates the scheduled maturities of the loan portfolio as of December 31, 2025:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate and Multi-family Residential | Agri-business and Agricultural | Other Commercial | Consumer 1-4 Family Mortgage | Other Consumer | Total | Percent | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | $ | 689,587 | $ | 832,409 | $ | 189,729 | $ | 18,180 | $ | 15,365 | $ | 40,135 | $ | 1,785,405 | 33.20 | % | ||||||||||||||
| After one year, within five years | 615,470 | 1,338,897 | 118,234 | 39,699 | 62,484 | 40,200 | 2,214,984 | 41.19 | ||||||||||||||||||||||
| Over five years | 236,024 | 491,355 | 98,844 | 39,502 | 455,399 | 35,472 | 1,356,596 | 25.22 | ||||||||||||||||||||||
| Nonaccrual loans | 12,610 | 3,854 | 48 | 0 | 3,969 | 416 | 20,897 | 0.39 | ||||||||||||||||||||||
| Total loans | $ | 1,553,691 | $ | 2,666,515 | $ | 406,855 | $ | 97,381 | $ | 537,217 | $ | 116,223 | $ | 5,377,882 | 100.00 | % |
At maturity, credits are reviewed and, if renewed, are renewed at rates and conditions that prevail at the time of maturity.
Based upon the table above, all loans due after one year which have a predetermined interest rate and loans due after one year which have floating or adjustable interest rates as of December 31, 2025 amounted to $2.204 billion and $1.368 billion, respectively.
Bank Owned Life Insurance
Bank owned life insurance increased by $16.7 million to $130.0 million at December 31, 2025 and by $4.2 million to $113.3 million at December 31, 2024 from $109.1 million at December 31, 2023. The increase during 2025 was primarily driven by the purchase of $12.5 million in general hybrid account policies, which contributed additional income during 2025. Additional income was provided by improved market performance of the Bank's variable bank owned life insurance policies, which trend directionally with the performance of the broader equity markets. The increase in 2024 was due to income from traditional policies and from variable policy market performance. Bank owned life insurance investment income is used to fund the cost of term life insurance purchased by the Bank as a benefit for bank officers.
45
Table of Contents
Sources of Funds
The average daily deposits and borrowings together with the average rates paid on those deposits and borrowings for the years ended December 31, 2025, 2024 and 2023 are summarized in the following table:
| 2025 | 2024 | 2023 | % Balance Change From Prior Year | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | 2025 | 2024 | ||||||||||||||||||
| Noninterest bearing demand deposits | $ | 1,254,712 | 0.00 | % | $ | 1,257,806 | 0.00 | % | $ | 1,475,306 | 0.00 | % | (0.2) | % | (14.7) | % | ||||||||||
| Savings and transaction accounts: | ||||||||||||||||||||||||||
| Savings deposits | 283,744 | 0.06 | 284,934 | 0.06 | 347,009 | 0.07 | (0.4) | (17.9) | ||||||||||||||||||
| Interest bearing demand deposits | 3,710,124 | 3.26 | 3,281,615 | 3.93 | 2,909,464 | 3.69 | 13.1 | 12.8 | ||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||
| Deposits of $100,000 or more | 207,413 | 3.32 | 794,003 | 4.52 | 669,545 | 3.73 | (73.9) | 18.6 | ||||||||||||||||||
| Other time deposits | 583,828 | 3.91 | 217,667 | 3.50 | 202,904 | 2.52 | 168.2 | 7.3 | ||||||||||||||||||
| Total deposits | 6,039,821 | 2.50 | 5,836,025 | 2.96 | 5,604,228 | 2.46 | 3.5 | 4.1 | ||||||||||||||||||
| FHLB advances and other borrowings | 43,989 | 4.51 | 66,334 | 5.61 | 166,821 | 5.06 | (33.7) | (60.2) | ||||||||||||||||||
| Total funding sources | $ | 6,083,810 | 2.51 | % | $ | 5,902,359 | 2.99 | % | $ | 5,771,049 | 2.53 | % | 3.1 | % | 2.3 | % |
Time deposits as of December 31, 2025 will mature as follows:
| (dollars in thousands) | $100,000 or more | $100,000 or less | Total | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within three months | $ | 333,035 | $ | 111,670 | $ | 444,705 | 59.2 | % | ||||||
| Over three months, within six months | 108,257 | 35,630 | 143,887 | 19.2 | ||||||||||
| Over six months, within twelve months | 54,806 | 29,731 | 84,537 | 11.3 | ||||||||||
| Over twelve months | 53,283 | 24,314 | 77,597 | 10.3 | ||||||||||
| Total time certificates of deposit | $ | 549,381 | $ | 201,345 | $ | 750,726 | 100.0 | % |
Deposits
Deposits by portfolio segment for December 31, 2025, 2024 and 2023 are presented below:
| (dollars in thousands) | 2025 | 2024 | 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 2,179,999 | 36.5 | % | $ | 2,269,049 | 38.4 | % | $ | 2,227,147 | 38.9 | % | ||||||||
| Retail | 1,763,452 | 29.5 | 1,780,726 | 30.2 | 1,794,958 | 31.4 | ||||||||||||||
| Public fund | 1,979,327 | 33.2 | 1,809,631 | 30.7 | 1,563,015 | 27.3 | ||||||||||||||
| Core deposits | 5,922,778 | 99.2 | 5,859,406 | 99.3 | 5,585,120 | 97.6 | ||||||||||||||
| Brokered deposits | 50,572 | 0.8 | 41,560 | 0.7 | 135,405 | 2.4 | ||||||||||||||
| Total | $ | 5,973,350 | 100.0 | % | $ | 5,900,966 | 100.0 | % | $ | 5,720,525 | 100.0 | % |
Total deposits increased by $72.4 million, or 1.2%, to $5.973 billion, at December 31, 2025 compared to $5.901 billion at December 31, 2024. The increase in deposits was attributable to an increase in public fund deposits. Public fund deposits increased $169.7 million, or 9.4%, and represented 33.2% and 30.7% of total deposits at December 31, 2025 and 2024, respectively. The growth in public funds was positively impacted by the addition of new public funds customers in the Lake City Bank footprint, including their operating accounts. Offsetting the increase in public funds were decreases to commercial and retail deposits. Commercial deposits decreased $89.1 million, or 3.9%, and represented 36.5% and 38.4% of total deposits at December 31, 2025 and 2024, respectively. Retail deposits decreased $17.3 million, or 1.0%, and represented 29.5% and 30.2% of total deposits at December 31, 2025 and 2024, respectively. Brokered deposits increased $9.0 million, or 21.7%, between the two periods. Core deposits represented 99.2% and 99.3% of total deposits at December 31, 2025 and 2024, respectively.
Total deposits increased by $180.4 million, or 3.2%, to $5.901 billion, at December 31, 2024 compared to $5.721 billion December 31, 2023. The increase in deposits was attributable to increases in commercial and public fund deposits.
46
Table of Contents
Commercial deposits increased $41.9 million, or 1.9% and represented 38.4% and 38.9% of total deposits at December 31, 2024 and 2023, respectively. Public fund deposits increased by $246.6 million, or 15.8% and represented 30.7% and 27.3% of total deposits at December 31, 2024 and 2023, respectively. Additionally, brokered deposits decreased $93.8 million and represented 0.7% and 2.4% of total deposits at December 31, 2024 and 2023, respectively. Retail deposits decreased $14.2 million, or 0.8% and represented 30.2% and 31.4% of total deposits at December 31, 2024 and 2023, respectively.
As previously noted, 33.2% of the Company’s deposit base is attributable to public fund entities which consist primarily of customers in the Company’s geographic footprint. A majority of public fund balances represent customers with operating accounts at the Bank. The public fund segment is a stable source of deposit funding and a focus in the treasury management area due to their business needs. A shift in funding away from public fund deposits could require the Company to execute alternative funding plans under the Contingency Funding Plan discussed in further detail under "Liquidity Risk".
FHLB Advances and Other Borrowings
During 2025, average total short-term and other borrowings decreased by $23.3 million to $43.0 million. Ending balances of short-term and other borrowings increased to $183.0 million at December 31, 2025 compared to none at December 31, 2024. At December 31, 2025, short-term borrowings consisted of a $170.0 million advance outstanding with the Federal Home Loan Bank of Indianapolis and $13.0 million was drawn on the Company's unsecured revolving credit agreement with another financial institution. Long-term borrowings outstanding at December 31, 2025 were $1.2 million. The Company's long-term borrowings were outstanding with the Federal Home Loan Bank of Indianapolis as part of the rate-subsidized Community Development Financial Institution ("CDFI") Rate Buydown Advance program to fund a low cost loan to a qualifying CDFI. The Company had no long-term borrowings outstanding during 2024.
Average short-term borrowings decreased $100.5 million from $166.8 million in 2023 compared to 2024. Average long-term borrowings were $967,000 during 2025, compared to none during 2024 and 2023.
Capital
The Company believes that a strong, appropriately managed capital position is critical to support continued growth of loans and earnings. Capital is used primarily to fund continued organic loan growth and to support dividends to shareholders. The Company had a total risk-based capital ratio of 15.92%, a Tier I risk-based capital ratio of 14.77% and a common Tier 1 risk-based capital ratio of 14.77% as of December 31, 2025. These ratios met or exceeded the Federal Reserve Bank’s "well capitalized" minimums of 10.0%, 8.0% and 6.5%, respectively. The Company also had a Tier 1 leverage ratio of 12.39% and a tangible equity ratio of 10.86%. When excluding the impact of accumulated other comprehensive income (loss) on tangible common equity, the Company's adjusted tangible common equity to adjusted tangible assets was 12.45%. See "Note 15 – Capital Requirements and Restrictions on Retained Earnings" for more information.
The ability to maintain these ratios is a function of the balance between net income, a prudent dividend policy, and the strategic yet disciplined utilization of the share repurchase plan. During 2025, the Company repurchased 337,890 shares at a weighted average price of $58.03 per share. The majority of share repurchases occurred during the fourth quarter of 2025, with 307,590 shares repurchased at a weighted average price of $58.23 per share. The Company expects to continue to use the share repurchase program for opportunistic purposes during 2026 based on guardrails that measure tangible book value dilution and earnings accretion at a range of share prices.
Total stockholders’ equity increased by 11.5% to $762.5 million as of December 31, 2025 from $683.9 million as of December 31, 2024. The Company earned $103.4 million in 2025 and $93.5 million in 2024. The Company declared cash dividends of $2.00 per share in 2025, which decreased equity by $51.4 million. The Company declared cash dividends of $1.92 per share in 2024, which decreased equity by $49.3 million. Total stockholder's equity has been impacted by declines in the market value of the Company's available-for-sale investment securities portfolio. The market value decline, resulting from FOMC's tightening of monetary policy in 2022 and 2023, has generated unrealized losses in the available-for-sale portfolio. Unrealized losses from the available-for-sale investment securities portfolio are recorded, net of tax, in accumulated other comprehensive income (loss) in the statement of stockholders' equity. Improvements in the fair value of securities as a result of the easing of monetary policy by the FOMC starting in 2024 and net defined pension plan gains positively impacted equity by $39.4 million in 2025 compared to a decrease of $11.3 million in 2024. The impact to equity due to other comprehensive income (loss) is not included in regulatory capital.
47
Table of Contents
RISK MANAGEMENT
Overview
The Company, with the oversight of the Corporate Risk Committee of the board of directors, has developed a company-wide risk management program intended to help identify, manage and mitigate the various business risks it faces. Following is a discussion addressing the risks identified as most significant to the Company – Credit, Liquidity, Interest Rate and Market Risk. Item 7A. includes additional discussion about market risk.
Credit Risk
Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Our primary credit risks result from lending and to a lesser extent, investment activities.
Investment Portfolio
The Company’s investment portfolio consists of U.S. treasuries, government or government-sponsored entity securities, and municipal bonds subject to an investment security policy that is approved annually by the board of directors. As of December 31, 2025, the Company’s investment in U.S government sponsored mortgage-backed securities represented approximately 39% of total investment securities fair value consisting of mortgage bonds issued by Ginnie Mae, Fannie Mae and Freddie Mac. Ginnie Mae, Fannie Mae and Freddie Mac securities are each guaranteed by their respective agencies as to principal and interest. All mortgage securities purchased by the Company in 2025 were within risk tolerances for price, prepayment, extension and original life risk characteristics contained in the Company’s investment policy. As of December 31, 2025, all mortgage-backed securities were performing in a manner consistent with management’s expectations at time of purchase. Municipal securities represented 50% of total investment securities fair value as of December 31, 2025 and were rated investment grade at the time of purchase and continue to be rated investment grade. The Company uses analytics provided by its third party portfolio advisor to evaluate and monitor credit risk for all investments on a quarterly basis. Based upon these analytics as of December 31, 2025, the securities in the combined available-for-sale and held-to-maturity portfolios had an effective duration of approximately 5.94 years. The analysis indicated a negative 6.7% change in market value in the event of a 100 basis point upward, instantaneous rate shock and a positive 6.8% change in market value in the event of a 100 basis point downward, instantaneous rate shock.
Loan Portfolio
The Company has a high percentage of commercial and commercial real estate loans extended to businesses with a broad range of revenue and within a wide variety of industries. Traditionally, this type of lending may have more credit risk than other types of lending because of the size and diversity of the credits. The Company manages this risk by utilizing conservative credit structures, adjusting its pricing to the perceived risk of each individual credit, diversifying the portfolio by customer, product, industry and market area and by obtaining personal loan guarantees.
There were no loan concentrations within industries that exceeded ten percent of total loans, except commercial real estate. Commercial real estate was $2.667 billion, or 49.5%, of total loans at December 31, 2025. The owner occupied commercial real estate portfolio generally represents the financing of factories and operational facilities for the Bank's commercial and industrial borrowers. The Bank’s in-house lending limit was $40.0 million and its calculated legal lending limit was $144.0 million at December 31, 2025. Manufacturing loans are included in the commercial and industrial loans total and are well diversified by industry. Agri-business and agricultural loans represented 7.6% of total loans as of December 31, 2025 and are not concentrated to any agricultural sector. Substantially all of the Bank’s commercial, industrial, agricultural real estate mortgage, real estate construction mortgage and consumer loans are made within its geographic market areas and to diverse industries. When segmenting the Bank's loan portfolio as of December 31, 2025, the largest segments are multifamily housing, agriculture, the recreational vehicle industry, and industrial commercial real estate which represented 13.6%, 8.8%, 4.5% and 4.0% of total loans, respectively.
48
Table of Contents
The following is a summary of nonperforming loans on an amortized cost basis as of December 31, 2025 and 2024.
| (dollars in thousands) | 2025 | 2024 | ||||
|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 5,375,349 | $ | 5,117,948 | ||
| Commercial and industrial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 3 | ||||
| Nonaccrual loans | 12,610 | 52,857 | ||||
| Subtotal nonperforming loans | 12,610 | 52,860 | ||||
| Commercial real estate and multi-family residential loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 3,854 | 1,775 | ||||
| Subtotal nonperforming loans | 3,854 | 1,775 | ||||
| Agri-business and agricultural loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 48 | 71 | ||||
| Subtotal nonperforming loans | 48 | 71 | ||||
| Other commercial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 0 | 0 | ||||
| Subtotal nonperforming loans | 0 | 0 | ||||
| Consumer 1-4 family mortgage loans | ||||||
| Past due accruing loans (90 days or more) | 7 | 26 | ||||
| Nonaccrual loans | 3,969 | 1,439 | ||||
| Subtotal nonperforming loans | 3,976 | 1,465 | ||||
| Other consumer loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 416 | 275 | ||||
| Subtotal nonperforming loans | 416 | 275 | ||||
| Total nonperforming loans | $ | 20,904 | $ | 56,446 | ||
| Ratio: | ||||||
| Nonperforming loans to total loans | 0.39 | % | 1.10 | % |
Nonperforming assets of the Company include nonperforming loans (as indicated above), nonaccrual investments, other real estate owned and repossessions, the total of which amounted to $20.9 million and $56.9 million at December 31, 2025 and 2024, respectively. Nonperforming loans decreased to 0.4% of total loans at December 31, 2025 compared to 1.1% at December 31, 2024. Nonperforming loans decreased by $35.6 million during 2025, due primarily to the previously disclosed partial charge off of a nonperforming credit during 2025.
Loans for which the borrower appears to be unable or unwilling to repay its debt in full or on time, and the collateral is insufficient to cover all principal and accrued interest, will be reclassified as nonperforming to the extent they are unsecured, on or before the date when the loan becomes 90 days delinquent, with the exception of small dollar other consumer loans which are not placed on nonaccrual status since these loans are typically charged-off when they have been delinquent from 90 to 180 days, and when the related collateral, if any, is not sufficient to offset the indebtedness. When a loan is classified as a nonaccrual loan, interest on the loan is no longer accrued, all unpaid accrued interest is reversed and interest income is subsequently recorded only to the extent cash payments are received. Accrual status is resumed when all contractually due payments are brought current and future payments are reasonably assured.
49
Table of Contents
A loan is individually analyzed for a specific allocation within the allowance for credit losses when full payment under the original loan terms is not expected or when the amount collected is expected to differ materially from the estimate that would be arrived at under the pooled method. Allocations are evaluated in total for smaller-balance loans of similar nature not in nonaccrual status such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans including material modifications made to borrowers experiencing financial difficulty. If a loan is individually analyzed, a portion of the allowance may be specifically allocated so that the loan is reported, net, at the present value of estimated future cash flow or at the fair value of collateral if repayment is expected solely from the collateral.
The total amortized cost basis of nonperforming loans were $20.9 million, or 0.4% of total loans, at December 31, 2025 versus $56.5 million, or 1.1% of total loans, at December 31, 2024. There were 54 relationships totaling $43.0 million classified as individually analyzed as of December 31, 2025 on an amortized cost basis, versus 43 relationships totaling $78.6 million at the end of 2024. The decrease in individually analyzed loans during December 31, 2025 resulted primarily from the aforementioned partial charge off.
Renegotiated loans to borrowers experiencing financial difficulty are those loans for which the Company modifies the terms of loans for borrowers experiencing financial distress by providing the following forms of relief: forgiveness of loan principal, extension of repayment terms, reduction of interest rate or an other than insignificant payment delay. For the year ended December 31, 2025, one material loan modification with a total balance of $1.7 million with total allocations of $204,000 was made to a borrower experiencing financial difficulty. The modification was related to the previously disclosed partial charge-off with a personal guarantor of the loan. The modified note is collateralized by several of the guarantor's commercial and residential real estate properties. For the year ended December 31, 2024, there were no material modifications made to borrowers experiencing financial difficulty.
50
Table of Contents
The following is a summary of the credit loss experience for the years ended December 31, 2025, 2024 and 2023.
| (dollars in thousands) | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 5,375,349 | $ | 5,117,948 | $ | 4,916,534 | ||
| Average daily loans outstanding during the year ended December 31, | $ | 5,223,458 | $ | 5,039,406 | $ | 4,813,678 | ||
| Allowance for credit losses, January 1, | $ | 85,960 | $ | 71,972 | $ | 72,606 | ||
| Loans charged-off: | ||||||||
| Commercial and industrial loans | $ | 28,868 | $ | 1,615 | $ | 6,341 | ||
| Commercial real estate and multi-family residential loans | 0 | 840 | 0 | |||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 226 | 94 | 163 | |||||
| Other consumer loans | 1,320 | 919 | 828 | |||||
| Total loans charged-off | 30,414 | 3,468 | 7,332 | |||||
| Recoveries of loans previously charged-off: | ||||||||
| Commercial and industrial loans | 960 | 177 | 180 | |||||
| Commercial real estate and multi-family residential loans | 105 | 106 | 322 | |||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 69 | 53 | 38 | |||||
| Other consumer loans | 515 | 370 | 308 | |||||
| Total recoveries | 1,649 | 706 | 848 | |||||
| Net loans charged-off | 28,765 | 2,762 | 6,484 | |||||
| Provision for credit loss charged to expense | 11,800 | 16,750 | 5,850 | |||||
| Balance, December 31, | $ | 68,995 | $ | 85,960 | $ | 71,972 | ||
| Ratios: | ||||||||
| Net charge offs (recoveries) to average daily loans outstanding: | ||||||||
| Commercial and industrial loans | 0.53 | % | 0.03 | % | 0.13 | % | ||
| Commercial real estate and multi-family residential loans | 0.00 | 0.01 | (0.01) | |||||
| Agri-business and agricultural loans | 0.00 | 0.00 | 0.00 | |||||
| Other commercial loans | 0.00 | 0.00 | 0.00 | |||||
| Consumer 1-4 family mortgage loans | 0.00 | 0.00 | 0.00 | |||||
| Other consumer loans | 0.02 | 0.01 | 0.01 | |||||
| Total ratio of net charge offs (recoveries) | 0.55 | % | 0.05 | % | 0.13 | % | ||
| Allowance for credit losses on loans to: | ||||||||
| Total loans | 1.28 | % | 1.68 | % | 1.46 | % | ||
| Ratio of allowance for credit losses to nonperforming loans, net of deferred fees | 330.06 | % | 152.29 | % | 458.07 | % |
51
Table of Contents
The following is a summary of the allocation for credit losses as of December 31, 2025 and 2024.
| (dollars in thousands) | 2025 | 2024 | ||||
|---|---|---|---|---|---|---|
| Allocated allowance for credit losses: | ||||||
| Commercial and industrial loans | $ | 28,436 | $ | 45,539 | ||
| Commercial real estate and multi-family residential loans | 30,163 | 30,865 | ||||
| Agri-business and agricultural loans | 3,315 | 3,541 | ||||
| Other commercial loans | 1,041 | 743 | ||||
| Consumer 1-4 family mortgage loans | 3,996 | 3,358 | ||||
| Other consumer loans | 1,719 | 1,531 | ||||
| Total allocated allowance for credit losses | 68,670 | 85,577 | ||||
| Unallocated allowance for credit losses | 325 | 383 | ||||
| Total allowance for credit losses | $ | 68,995 | $ | 85,960 |
At December 31, 2025, the allowance for credit losses was 1.28% of total loans outstanding, versus 1.68% of total loans outstanding at December 31, 2024. Management believes the allowance for credit losses is at a level commensurate with the overall risk exposure of the loan portfolio. The process of identifying expected credit losses is a subjective process. Therefore, the Company maintains a general allowance to cover expected credit losses within the entire portfolio. The methodology management uses to determine the adequacy of the credit loss reserve includes the considerations below.
Loans are charged against the allowance for credit losses when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance is an amount that management believes will be adequate for expected credit losses relating to specifically identified loans based on an analysis of the loans by management, as well as other expected credit losses inherent in the loan portfolio. The analysis takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of individual problem loans, and current and forecasted economic conditions that may affect the borrower’s ability to repay. Management also considers trends in adversely classified loans based upon a monthly review of those credits. An appropriate level of qualitative and environmental allowance is determined after considering the following factors: changes in the nature and volume of the loan portfolio, overall portfolio quality, changes in collateral strength and current economic conditions that may affect the borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. Federal regulations require insured institutions to classify their own assets on a regular basis. The regulations provide for three categories of classified loans: Substandard, Doubtful and Loss. The regulations also contain a Special Mention category. Special Mention is defined as loans that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as Substandard, Doubtful or Loss but do possess credit deficiencies or potential weaknesses deserving management’s close attention. The Company’s practice is to establish a specific allocation within the allowance for credit losses for any assets where management has identified conditions or circumstances that indicate an asset is nonperforming. If an asset or portion thereof is classified as loss, the Company’s policy is to either establish a specific allocation for credit losses in the amount of 100% of the portion of the asset classified loss or charge off such amount.
At December 31, 2025, on the basis of management’s review of the loan portfolio, the Company had 96 credits totaling $184.0 million on the classified loan list, which includes Special Mention credits, versus 81 credits totaling $211.1 million on December 31, 2024. The decrease in the classified loan list in 2025 was primarily driven by the previously disclosed partial charge off in settlement of the troubled credit. Excluding this credit, asset quality metrics remained stable and near historical lows despite the heightened uncertainty surrounding the evolving state of US trade policy. The Company remains cautiously optimistic in regards to the credit quality of the loan portfolio given otherwise stable economic conditions within the Company's operating footprint and will continue to actively manage loan portfolio challenges. As of December 31, 2025, the Company had $134.0 million of assets classified as Special Mention, $50.0 million classified as Substandard, $74,000 classified as Doubtful and none classified as Loss as compared to $123.6 million, $44.0 million, $43.5 million and none, respectively, at December 31, 2024. The balances reported in "Note 4 – Allowance for Credit Losses and Credit Quality" include deferred fees and costs. Included in the classified loan amounts above were loans receiving modifications due to financial difficulty experienced by the borrower. One borrower in financial distress with loans totalling $1.7 million and total allocations of $204,000 received a modification for the year ended December 31, 2025. There were no modifications to borrowers experiencing financial difficulty during the year ended December 31, 2024.
52
Table of Contents
Allowance estimates are developed by management taking into account actual loss experience, subject to a floor, adjusted for current economic conditions and a reasonably supportable forecast period. The Company has regular discussions regarding this methodology with regulatory authorities. Allowance estimates are considered a prudent measurement of the risk in the Company's loan portfolio based upon loan segment. In accordance with accounting guidance, the allowance is based on information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amounts. For a more thorough discussion of the allowance for credit losses methodology see the "Critical Accounting Policies" section of this Item 2.
The allowance for credit losses decreased $17.0 million, or 19.7%, from $86.0 million at December 31, 2024 to $69.0 million at December 31, 2025, due primarily to net charge offs of $28.8 million and offset by provision expense of $11.8 million. Pooled loan allocations increased $2.2 million from $58.4 million at December 31, 2024 to $60.6 million at December 31, 2025. The unallocated component of the allowance for credit losses was $325,000 at December 31, 2025, which decreased $58,000 from $383,000 reported at December 31, 2024. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of expected losses that may not be fully reflected in other allocations.
The Company has experienced organic growth in total loans over the last several years with an increase in gross loans of $257.4 million, or 5.0%, from December 31, 2024 to December 31, 2025. This growth is largely concentrated in the commercial loan portfolio, which can result in overall asset quality being influenced by a small number of credits. Management has historically considered growth and portfolio composition when determining credit loss allocations. Management believes that it is prudent to continue to provide for credit losses in a manner consistent with its historical approach due to the loan growth described above and current economic conditions.
Watch list loans decreased $27.1 million, or 12.8%, to $184.0 million as of December 31, 2025, compared to $211.1 million at December 31, 2024. Watch list loans represented 3.4% of total loans at December 31, 2025 compared to 4.1% at December 31, 2024. The decrease in watch list loans resulted primarily from a partial charge off of the previously disclosed nonperforming credit, net with other watch list additions and removals. The Company's continued growth strategy promotes diversification among industries as well as continued focus on the enforcement of a disciplined credit culture and a conservative posture in loan work-out situations.
Liquidity Risk
Liquidity risk arises from the possibility that the Company may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. Liquidity is monitored and closely managed by the ALCO Committee.
Management maintains a liquidity position that it believes will adequately provide funding for loan demand and deposit run-off that may occur in the normal course of business. The liquidity structure is expressly detailed in the Company’s Contingency Funding Plan, which is discussed below. The Company relies on a number of different sources in order to meet these potential liquidity demands. The primary sources are increases in deposit accounts and cash flows from loan payments and the securities portfolio. The cash flow from the securities portfolio is expected to provide approximately $134.5 million of potential contingent funding in 2026.
The Bank had total available sources of liquidity totaling $3.526 billion at December 31, 2025 compared to $3.681 billion at December 31, 2024. The Company has approval of $3.747 billion in secondary funding sources available as of December 31, 2025, of which $221.8 million was utilized. The Company had $395.0 million of availability in federal funds lines with thirteen correspondent banks, of which none was drawn on as of December 31, 2025. The Company has board of directors approval to borrow up to $800.0 million at the FHLB, but given the Company’s current collateral structure and outstanding borrowings as of December 31, 2025, the Company could have only borrowed up to $473.6 million under this authority. The Company has additional collateral that could be pledged to the FHLB of $241.8 million as of December 31, 2025 to generate additional liquidity. Further, the Company had available capacity at the Federal Reserve Bank of Chicago of up to $1.190 billion given its current collateral structure at the Federal Reserve Bank discount window program and the terms of that facility at December 31, 2025, with no balances outstanding at December 31, 2025. The Company also has established relationships in the brokered time deposit and brokered money market sectors, as well as the IntraFi Network CDARS One-Way Buy and Insured Cash Sweep One-Way Buy programs, to access these funds when desired with settlement of funds in one to two weeks’ time. The Bank is also a member of the American Financial Exchange ("AFX") where overnight fed funds purchased can be obtained from other banks on the exchange that have approved the Bank for an unsecured, overnight line. These funds are only available if the approving banks have an "offer" out to sell that day. As of December 31, 2025, the total amount approved for the Bank via AFX banks was $312.0 million and none was outstanding at year end.
53
Table of Contents
The Company had 90% of its securities, based upon fair market value, in the available-for-sale portfolio at December 31, 2025, allowing the Company extensive flexibility to sell securities to meet funding demands. The remaining portion of investments securities were designated as held-to-maturity. Management believes the majority of the securities in investment portfolio are of high quality and marketable. Approximately 49% of this portfolio is comprised of U.S. government agency securities or mortgage-backed securities directly or indirectly backed by the U.S. government. At December 31, 2025, 93% of municipal securities owned by the Company were AAA or AA rated with a diversified geography of state issuer. In addition, the Company has historically sold the majority of its originated mortgage loans on the secondary market to reduce interest rate risk and to create an additional source of funding.
The Company has a formalized Contingency Funding Plan ("CFP"). The Board and management recognize the importance of liquidity during times of normal operations and in times of stress. The CFP was developed to ensure that the multiple liquidity sources available to the Company are readily available. All liquidity sources are tested annually. The CFP specifically considers liquidity at the Bank and the Company level. The CFP identifies the potential funding sources at the Bank level, which includes the FHLB, the Federal Reserve Bank, brokered deposits, one-way buy products via the IntraFi Network (CDARS and Insured Cash Sweeps) and Federal Funds. The CFP also addresses the Bank’s ability to liquidate its securities portfolio or other liquid assets. The CFP funding sources at the holding company level include a holding company committed line of credit that renews annually, as well as the ability to transfer securities from the investment subsidiary of the Bank to the Company. The Company’s committed line of credit has availability up to $30.0 million, of which $13.0 million was drawn upon as of December 31, 2025.
Further, the CFP identifies CFP team members and expressly details their respective roles. Potential risk scenarios are identified and the plan includes multiple scenarios, including short-term and long-term funding crisis situations. Under the long-term funding crisis, two additional scenarios are identified: a moderate risk scenario and a highly stressed scenario. The CFP details the responsibilities and the actions to be taken by the CFP team under each scenario. Quarterly reports to management and the Board under the CFP include an early warning indicator matrix and pro forma cash flows for the various scenarios.
The following table discloses information on the maturity of the Company’s contractual long-term obligations as of December 31, 2025.
| Payments Due by Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | One year or less | 2-3 years | 4-5 years | After 5 years | |||||||||||||
| Operating leases | $ | 9,354 | $ | 971 | $ | 1,788 | $ | 1,404 | $ | 5,191 | ||||||||
| Pension and SERP plans | 1,720 | 308 | 465 | 361 | 586 | |||||||||||||
| Total contractual long-term cash obligations | $ | 11,074 | $ | 1,279 | $ | 2,253 | $ | 1,765 | $ | 5,777 |
During the normal course of business, the Company becomes a party to financial instruments with off-balance sheet risk in order to meet the financing needs of its customers. These financial instruments include commitments to make loans and open-ended revolving lines of credit. The Company follows the same credit policy (including requiring collateral, if deemed appropriate) to make such commitments as it follows for those loans that are recorded in its financial statements.
The Company’s exposure to credit losses in the event of nonperformance is represented by the contractual amount of the commitments. Management does not expect any significant losses as a result of these commitments. Off-balance sheet transactions are more fully discussed in "Note 17 – Commitments, Off-Balance Sheet Risks and Contingencies".
The following table discloses information on the maturity of the Company’s commitments.
| Amount of Commitment Expiration Per Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total Amount Committed | One year or less | Over one year | |||||||
| Unused loan commitments | $ | 2,626,698 | $ | 1,476,785 | $ | 1,149,913 | ||||
| Standby letters of credit | 47,358 | 47,358 | 0 | |||||||
| Total commitments and letters of credit | $ | 2,674,056 | $ | 1,524,143 | $ | 1,149,913 |
54
Table of Contents
Interest Rate Risk
Interest rate risk is the risk that the estimated fair value of the Company’s assets, liabilities and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that net income will be significantly reduced by interest rate changes.
Interest rate risk represents the Company’s primary market risk exposure. The Company does not have material exposure to foreign currency exchange risk and does not maintain a trading portfolio. The Corporate Risk Committee of the Board annually reviews and approves the ALCO policy and the Derivatives and Hedging policy used to manage interest rate risk. These policies set guidelines for balance sheet structure, which are designed to protect the Company from the impact that interest rate changes could have on net income, but it does not necessarily indicate the effect on future net interest income. During both 2025 and 2024, the Bank demonstrated a fairly neutral balance sheet structure after a history of more asset sensitivity. Driving this was a shift to shorter-term interest bearing deposit accounts, such as money market accounts, and an increase in deposit accounts with rates directly indexed to the effective federal funds rate. As a result, the Company expects net interest margin to remain relatively stable in the first 100 basis points potential change (decrease or increase) in the federal funds rate due to the more neutral posture for balance sheet sensitivity.
Earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve Board. During 2025 the FOMC decreased the target federal funds rate a total of 75 basis points, following a decline in 2024 of 100 basis points after a combined increase of 525 basis points in 2022 and 2023. Rate decreases were implemented during late 2025 at the September, October and December FOMC meetings. The combined effect of these actions decreased the target federal funds rate to a range of 3.50% to 3.75%. The FOMC statement released for the meeting in December 2025 recognized that inflation had moved up since earlier in the year and remains somewhat elevated. The statement also indicated that the downside risks to employment had risen in recent months. The Committee reaffirmed its dual objective relative to maximum employment and inflation targets. The updated economic projections released at the December meeting project the median federal funds rate decreasing to 3.4% in 2026 (lowering of the target federal funds rate by 25 basis points), with continued easing to 3.1% in 2027. Additionally, the longer run median forecast for the federal funds rate was left unchanged at 3.0%. The combined result of the decrease in the yield on earning assets being more than offset by a decrease in the cost of funds, led to an increase in net interest margin from 3.18% for 2024 to 3.45% for 2025. The Company’s yield on earning assets decreased 18 basis points during 2025 as variable rate loans repriced at lower rates, offset by the positive tailwind of fixed/adjustable rate loans repricing at higher rates as to when they were originated. The commercial loan portfolio represents 88% of the total loan portfolio as of December 31, 2025. Approximately 67% of the commercial loan portfolio are variable rate loans which are primarily indexed to One Month Term SOFR, Prime and FHLB indices. Another factor mitigating the earning asset yield decline was the investment securities yield improving 16 basis points from 2.81% for 2024 to 2.97% for 2025. The decrease in earning asset yields was more than offset by a decrease in the Company's funding costs, primarily as result of continued easing of monetary policy by the Federal Reserve Bank. The rate paid on deposit accounts and purchased funds decreased 45 basis points for 2025, following an increase of 40 basis points in 2024. The Company anticipates that cost of funds would continue to respond favorably to any further monetary policy easing by the Federal Reserve Bank.
Future changes in the net interest margin will be dependent upon multiple factors including further actions by the FOMC during 2026 in response to inflation, economic conditions and geopolitical concerns, the results of any of the administration’s changes to economic policy and laws, competitive pressures in the various markets served, and changes in the structure of the balance sheet as a result of changes in customer demands for products and services. The market rates table in Item 7A quantifies the current sensitivity to market rates and demonstrates our more neutral balance sheet compared to a historically more asset sensitive balance sheet.
The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it believes that it is difficult to assess the overall impact. Management believes this to be the case due to the fact that generally neither the timing nor the magnitude of the inflationary changes in the consumer price index ("CPI") coincides with changes in interest rates. The price of one or more of the components of the CPI may fluctuate considerably and thereby influence the overall CPI without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by the Company. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans. In addition, higher short-term interest rates caused by inflation tend to increase the cost of funds.
55
Table of Contents
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: 0000721994-25-000087.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Net income in 2024 was $93.5 million, a decrease of 0.3%, from $93.8 million in 2023. Net income for 2023 was 9.7% lower than $103.8 million in 2022.
Diluted net income per common share was $3.63 in 2024, $3.65 in 2023 and $4.04 in 2022. Return on average total assets was 1.40% in 2024, versus 1.45% in 2023 and 1.62% in 2022. Return on average total equity was 14.12% in 2024, versus 15.93% in 2023 and 17.40% in 2022. The dividend payout ratio, with respect to diluted earnings per share, was 52.89% in 2024, versus 50.41% in 2023 and 39.60% in 2022. The average equity to average assets ratio was 9.94% in 2024, compared to 9.11% in 2023 and 9.28% in 2022.
Net income in 2024 as compared to 2023 was positively impacted by a $7.0 million increase in noninterest income and a $5.6 million decrease in noninterest expense. Offsetting these positive contributions to net income were an increase to the provision for credit losses of $10.9 million, an increase to income tax expense of $1.6 million, and a decrease to net interest income of $356,000. Pretax pre-provision earnings, which is a non-GAAP measure, were $128.4 million for the year ended December 31, 2024, an increase of $12.3 million, or 10.5%, compared to $116.2 million for the year ended December 31, 2023.
Net income in 2023 as compared to 2022 was negatively impacted by a $20.5 million increase in noninterest expense and a $5.9 million decrease in net interest income. Offsetting these negative effects on net income were an $8.0 million increase in noninterest income and a $3.5 million decrease in provision for credit losses.
Total assets were $6.678 billion as of December 31, 2024, versus $6.524 billion as of December 31, 2023, an increase of $154.3 million or 2.4%. Balance sheet expansion in 2024 was driven by loan growth of $201.4 million, or 4.1%. Offsetting the loan growth was a decrease in investments securities of $58.7 million, or 5.0%. Deposits increased by $180.4 million, or 3.2%, during 2024 to fund the balance sheet expansion.
CRITICAL ACCOUNTING POLICIES
Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance. A formal evaluation of the adequacy of the credit loss allowance is conducted monthly. The ultimate recovery of all loans is susceptible to future market factors beyond the Company’s control.
The level of credit loss provision is influenced by growth in the overall loan portfolio, emerging market risk, emerging concentration risk, commercial loan focus and large credit concentration, new industry lending activity, general economic conditions and historical loss analysis. In addition, management gives consideration to changes in the facts and circumstances of watch list credits, which includes the security position of the borrower, in determining the appropriate level of the credit loss provision. Furthermore, management’s overall view on credit quality is a factor in the determination of the provision.
The determination of the appropriate allowance is inherently subjective, as it requires significant estimates by management. The Company has an established process to determine the adequacy of the allowance for credit losses that generally includes consideration of changes in the nature and volume of the loan portfolio and overall portfolio quality, along with current and forecasted economic conditions that may affect borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. To determine the specific allocation levels for individual credits, management considers the current valuation of collateral and the amounts and timing of expected future cash flows as
32
Table of Contents
the primary measures. Management also considers trends in adversely classified loans based upon an ongoing review of those credits. With respect to pools of similar loans, an appropriate level of general allowance is determined by portfolio segment using a probability of default-loss given default ("PD/LGD") model, subject to a floor. A default can be triggered by one of several different asset quality factors, including past due status, nonaccrual status, material modification to a borrower experiencing financial difficulty or if the loan has had a charge off. This PD is then combined with a LGD derived from historical charge off data to construct a default rate. This loss rate is then supplemented with adjustments for reasonable and supportable forecasts of relevant economic indicators, particularly the unemployment rate forecast from the Federal Open Market Committee’s Summary of Economic Projections, and other environmental factors based on the risks present for each portfolio segment. These environmental factors include consideration of the following: levels of, and trends in, delinquencies and nonperforming loans; trends in volume and terms of loans; changes in collateral strength; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedure, 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. It is also possible that these factors could include social, political, economic, and terrorist events or activities. All of these factors are subject to change, which may be significant. As a result of this detailed process, the allowance results in two forms of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover expected losses inherent in the loan portfolio. The Company's allowance for credit losses balance was comprised of 32% specific reserves and 68% general reserves at December 31, 2024, compared to 11% specific reserves and 89% general reserves at December 31, 2023. The increase in specific reserves was driven by a large commercial credit with a balance of $43.3 million being placed on nonaccrual during 2024.
Commercial loans are subject to a dual standardized grading process administered by the credit administration function. These grade assignments are performed independently of each other and a consensus is reached by credit administration and the loan officer. Specific allowances are established in cases where management has identified significant conditions or circumstances related to an individual credit that indicate it should be evaluated on an individual basis. Considerations with respect to specific allocations for these individual credits include, but are not limited to, the following: (a) the sufficiency of the customer’s cash flow or net worth to repay the loan; (b) the adequacy of the discounted value of collateral relative to the loan balance; (c) whether the loan has been criticized in a regulatory examination; (d) whether the loan is nonperforming; (e) any other reasons the ultimate collectability of the loan may be in question; or (f) any unique loan characteristics that require special monitoring.
Allocations are also applied to categories of loans considered not to be individually analyzed, but for which the rate of loss is expected to be consistent with or greater than historical averages. Such allocations are based on past loss experience and information about specific borrower situations and estimated collateral values. These general pooled loan allocations are performed for portfolio segments of commercial and industrial; commercial real estate, multi-family, and construction; agri-business and agricultural; other commercial loans; and consumer 1-4 family mortgage and other consumer loans. General allocations of the allowance are determined by a historical loss rate based on the calculation of each pool’s probability of default-loss given default, subject to a floor. The length of the historical period for each pool is based on the average life of the pool. The historical loss rates are supplemented with consideration of economic conditions and portfolio trends.
Due to the imprecise nature of estimating the allowance for credit losses, the Company’s allowance for credit losses includes an unallocated component. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of potential expected losses that may not be fully reflected in other allocations. As a practical expedient, the Company has elected to state accrued interest separately from loan principal balances on the consolidated balance sheet. Additionally, when a loan is placed on non-accrual, interest payments are reversed through interest income.
For off balance sheet credit exposures outlined in the ASU at 326-20-30-11, it is the Company’s position that nearly all of the unfunded amounts on lines of credit are unconditionally cancellable, and therefore not subject to having a liability recorded.
The allowance is inherently uncertain as it represents the Company’s expectation of the future collectability of loans in its portfolio; actual collections may be greater than or less than expectations. Actual collections may be impacted by wider economic conditions such as changes in the competitive environment or in the levels of business investment or consumer spending, or by the quality of borrowers’ management teams and the success of their strategy execution. Borrowers’ ability to repay may also change due to the effects of government monetary or fiscal policy, which could affect the level of demand for borrowers’ products or services or the borrowers' ability to service their debt payments in the future.
The Company’s allowance for credit losses is subject to changes in the inputs to the model, including the following: the number of delinquent loans, nonaccrual loans, material modification due to a borrower experiencing financial difficulty, or charge offs; the levels of charge offs and recoveries; projected unemployment rates and other economic indicators; the
33
Table of Contents
Company’s collateral position on adversely classified loans; or management’s qualitative judgment of the implication of trends in its loan portfolio or in the broader economy.
RESULTS OF OPERATIONS
Overview
In 2024, the Company continued to expand its balance sheet organically, achieving average loan growth of 4.7% and average deposit growth of 4.1% in its geographic footprint of northern Indiana and in central Indiana in the Indianapolis market. The Company had 54 branches as of December 31, 2024. The Company’s net interest income remained stable during the year, declining by less than 1%. However, net interest margin declined from 3.31% in 2023 to 3.18% in 2024. The combined effects of the 2022-2023 monetary policy tightening cycle, increased market competition for deposits and a deposit mix shift from noninterest bearing demand accounts to interest bearing deposit products drove funding costs higher and net interest margin compression in 2023. The rise in deposit costs peaked in the second quarter of 2024 and began to decline in the second half of 2024 as the Federal Reserve Bank started to ease rates. An increase to noninterest income of 14.0% and a decrease in noninterest expense of 4.3% contributed positively to net income.
An increase in nonperforming loans of $40.7 million drove provision expense higher in 2024. Provision expense increased by $10.9 million, or 186.3%, primarily related to the downgrade of one commercial borrower to nonperforming status in the second quarter of 2024. The allowance coverage ratio increased to 1.68% from 1.46% at December 31, 2024 and 2023, respectively, primarily as a result of the elevated provision. Individually analyzed and watch list loans as a percentage of total loans increased to 4.13% at December 31, 2024 from 3.72% at December 31, 2023, remaining near the historic low of 3.42%.
Fee based lines of business including wealth advisory fees and brokerage fees anchored growth in adjusted core noninterest income, a non-GAAP financial measure that excludes the impact of certain non-routine operating events, increasing by 7.6% and 4.1%, respectively. The growth in adjusted core noninterest expense, a non-GAAP financial measure that excludes the impact of certain non-routine operating events, reflects the Company's continued investment in its people, technology, and physical infrastructure. The outlook for 2025 includes plans for continued organic balance sheet growth, disciplined credit philosophy with proactive management of loan portfolio challenges, continued investments in human and technological capital, a significant investment in the downtown Warsaw campus headquarters to establish the Lake City Bank Innovation and Technology Center, and continued expansion of our branch network with a new office scheduled to open in the Indianapolis market in 2025.
34
Table of Contents
Selected income statement information for the years ended December 31, 2024, 2023 and 2022 is presented in the following table.
| (dollars in thousands, except per share data) | 2024 | 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Summary: | ||||||||||
| Net interest income (a) | $ | 196,679 | $ | 197,035 | $ | 202,887 | ||||
| Provision for credit losses | 16,750 | 5,850 | 9,375 | |||||||
| Noninterest income (b) | 56,844 | 49,858 | 41,862 | |||||||
| Adjusted Core Noninterest Income (1) | 46,848 | 43,558 | 41,862 | |||||||
| Noninterest expense (c) | 125,084 | 130,710 | 110,210 | |||||||
| Adjusted Core Noninterest Expense (1) | 120,547 | 114,049 | 110,210 | |||||||
| Other Data: | ||||||||||
| Efficiency ratio (2) | 49.34 | % | 52.94 | % | 45.03 | % | ||||
| Adjusted Core Efficiency Ratio (1) | 49.49 | 47.40 | 45.03 | |||||||
| Dilutive EPS | $ | 3.63 | $ | 3.65 | $ | 4.04 | ||||
| Total equity | 683,911 | 649,793 | 568,887 | |||||||
| Tangible capital ratio (3) | 10.19 | % | 9.91 | % | 8.79 | % | ||||
| Adjusted tangible capital ratio (4) | 12.37 | 11.99 | 11.38 | |||||||
| Net charge offs to average loans | 0.05 | 0.13 | 0.10 | |||||||
| Net interest margin | 3.18 | 3.31 | 3.40 | |||||||
| Noninterest income to total revenue | 22.42 | 20.19 | 17.10 | |||||||
| Pretax Pre-Provision Earnings (5) | $ | 128,439 | $ | 116,183 | $ | 134,539 |
(1)Non-GAAP financial measure. Calculated by excluding the effects of the 2024 net gain on Visa shares, legal accrual, and additional wire fraud loss recovery and the 2023 wire fraud loss and related recoveries and adjustments to salary and benefits. Management believes this is an important measure that helps management and investors understand the Company’s core business performance for these periods. See reconciliation on the following pages.
(2)Noninterest expense (c)/(Net interest income (a) plus Noninterest income (b)).
(3)Non-GAAP financial measure. Calculated by subtracting intangible assets, net of deferred tax, from total assets and total equity. Management believes this is an important measure because it is useful for planning and forecasting purposes. See reconciliation on the following pages.
(4)Non-GAAP financial measure. Calculated by removing the fair market value adjustment impact of the available-for-sale investment securities portfolio included in accumulated other comprehensive income/loss ("AOCI") from tangible equity and tangible assets. Management believes this is an important measure because it provides better comparability to periods preceding the significant rise in prevailing interest rates. See reconciliation on the following pages.
(5)Non-GAAP financial measure. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Management believes this is an important measure because it may enable investors to identify the trends in the Company's earnings exclusive of the effects of tax and provision expense, which may vary significantly from period to period. See reconciliation on the following pages.
35
Table of Contents
The Company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company's financial performance. Reconciliations of these non-GAAP financial measures is provided below.
| Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | |||||||
| Total Equity | $ | 683,911 | $ | 649,793 | $ | 568,887 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,167 | 1,167 | |||||||
| Tangible Common Equity | 680,108 | 645,990 | 565,084 | |||||||
| Market Value Adjustment in AOCI | 165,932 | 154,460 | 188,154 | |||||||
| Adjusted Tangible Common Equity | 846,040 | 800,450 | 753,238 | |||||||
| Assets | $ | 6,678,374 | $ | 6,524,029 | $ | 6,432,371 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,167 | 1,167 | |||||||
| Tangible Assets | 6,674,571 | 6,520,226 | 6,428,568 | |||||||
| Market Value Adjustment in AOCI | 165,932 | 154,460 | 188,154 | |||||||
| Adjusted Tangible Assets | 6,840,503 | 6,674,686 | 6,616,722 | |||||||
| Ending Common Shares Issued | 25,689,730 | 25,614,585 | 25,536,026 | |||||||
| Tangible Book Value Per Common Share | $ | 26.47 | $ | 25.22 | $ | 22.13 | ||||
| Tangible Common Equity/Tangible Assets | 10.19 | % | 9.91 | % | 8.79 | % | ||||
| Adjusted Tangible Common Equity/Adjusted Tangible Assets | 12.37 | 11.99 | 11.38 | |||||||
| Net Interest Income | $ | 196,679 | $ | 197,035 | $ | 202,887 | ||||
| Plus: Noninterest Income | 56,844 | 49,858 | 41,862 | |||||||
| Minus: Noninterest Expense | (125,084) | (130,710) | (110,210) | |||||||
| Pretax Pre-Provision Earnings | $ | 128,439 | $ | 116,183 | $ | 134,539 |
36
Table of Contents
The impact of the net gain on Visa shares, legal accrual, wire fraud loss and associated insurance and loss recoveries and adjustments to salaries and benefits is presented below. Management considers these measures of core financial performance to be meaningful to understanding the Company’s business performance for these periods.
| Year Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | ||||||||
| Noninterest Income | $ | 56,844 | $ | 49,858 | $ | 41,862 | |||||
| Less: Net (Gain) on Visa Shares | (8,996) | 0 | 0 | ||||||||
| Less: Insurance and Loss Recoveries | (1,000) | (6,300) | 0 | ||||||||
| Adjusted Core Noninterest Income | $ | 46,848 | $ | 43,558 | $ | 41,862 | |||||
| Noninterest Expense | $ | 125,084 | $ | 130,710 | $ | 110,210 | |||||
| Less: Legal Accrual | (4,537) | 0 | 0 | ||||||||
| Less: Wire Fraud Loss | 0 | (18,058) | 0 | ||||||||
| Plus: Salaries and Employee Benefits (1) | 0 | 1,397 | 0 | ||||||||
| Adjusted Core Noninterest Expense | $ | 120,547 | $ | 114,049 | $ | 110,210 | |||||
| Earnings Before Income Taxes | $ | 111,689 | $ | 110,333 | $ | 125,164 | |||||
| Adjusted Core Impact: | |||||||||||
| Noninterest Income | (9,996) | (6,300) | 0 | ||||||||
| Noninterest Expense | 4,537 | 16,661 | 0 | ||||||||
| Total Adjusted Core Impact | (5,459) | 10,361 | 0 | ||||||||
| Adjusted Earnings Before Income Taxes | 106,230 | 120,694 | 125,164 | ||||||||
| Tax Effect | (16,853) | (19,119) | (21,347) | ||||||||
| Core Operational Profitability (2) | $ | 89,377 | $ | 101,575 | $ | 103,817 | |||||
| Diluted Earnings Per Share | $ | 3.63 | $ | 3.65 | $ | 4.04 | |||||
| Impact of Wire Fraud Loss, Net of Recoveries | (0.16) | 0.30 | 0.00 | ||||||||
| Core Operational Diluted Earnings Per Common Share | $ | 3.47 | $ | 3.95 | $ | 4.04 | |||||
| Adjusted Core Efficiency Ratio | 49.49 | % | 47.40 | % | 45.03 | % |
(1)In 2023, long-term, incentive-based compensation accruals were reduced as a result of the wire fraud loss and associated insurance and loss recoveries.
(2)Core operational profitability was $4.1 million lower and $7.8 million higher than reported net income for the years ended December 31, 2024 and 2023, respectively.
37
Table of Contents
Net Income
Net income was $93.5 million in 2024, a decrease of $289,000, versus net income of $93.8 million in 2023. The decrease in net income from 2023 to 2024 was driven by an increase in provision expense of $10.9 million, or 186.3%, an increase in income tax expense of $1.6 million, or 9.9%, and a decrease in net interest income of $356,000. Offsetting these items were an increase in noninterest income of $7.0 million, or 14.0%, and a decrease to noninterest expense of $5.6 million, or 4.3%. Pretax pre-provision earnings were $128.4 million for the year ended December 31, 2024, an increase of $12.3 million, or 10.5%, compared to $116.2 million for the year ended December 31, 2023.
The increase to noninterest income in 2024 was primarily driven by the net gains on the exchange and sale of Visa shares previously held at a cost basis of $0 since 2008. In the second quarter of 2024, Visa Inc. announced the commencement of an exchange offer for Visa Class B-1 common stock. The Company accepted the exchange offer and tendered its Visa Class B-1 common stock in exchange for a combination of Visa Class C and Visa Class B-2 common stock. After entering the exchange, the Company redeemed its Visa Class C common shares and sold its Visa Class B-2 shares in the secondary market. The Company recognized $9.0 million in net gains from these transactions. Other items contributing to the increase in noninterest income were a $1.0 million insurance recovery, a $1.4 million, or 15.3% increase, in wealth advisory fees, a $1.1 million, or 34.4% increase, in bank owned life insurance income, and a $370,000 increase in mortgage banking income. The decrease to noninterest expense in 2024 was driven by lower miscellaneous expenses for losses incurred in 2023 and was partially offset by a $4.5 million legal accrual recorded in the second quarter of 2024 related to resolution of a previously disclosed legal matter.
Net income was $93.8 million in 2023, a decrease of $10.1 million, or 9.7%, versus net income of $103.8 million in 2022. The decrease in net income from 2022 to 2023 was driven by an increase in noninterest expense of $20.5 million, or 18.6%, and a decrease in net interest income of $5.9 million, or 2.9%. Offsetting these decreases were an increase in noninterest income of $8.0 million, or 19.1%, and a decrease in the provision for credit losses of $3.5 million, or 37.6%.
Core operational profitability, a non-GAAP financial measure that excludes the impact of certain non-routine operating events, was $89.4 million for the year ended December 31, 2024, a decrease of 12.0%, or $12.2 million, compared to $101.6 million for the year ended December 31, 2023. Core operational diluted earnings per common share, a non-GAAP financial measure, were $3.47 for the year ended December 31, 2024, a decrease of 12.2% from $3.95 for the prior year.
38
Table of Contents
Net Interest Income
The following table presents a three-year average balance sheet and, for each major asset and liability category, its related interest income and yield or its expense and rate for the years ended December 31, 2024, 2023 and 2022.
THREE YEAR AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | |||||||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||||||||||||
| Taxable (1)(2) | $ | 5,002,373 | $ | 335,639 | 6.71 | % | $ | 4,755,341 | $ | 304,130 | 6.40 | % | $ | 4,391,590 | $ | 202,004 | 4.60 | % | ||||||||||||||
| Tax exempt (2) | 37,033 | 2,632 | 7.11 | 58,337 | 4,839 | 8.29 | 35,576 | 2,094 | 5.89 | |||||||||||||||||||||||
| Investments: (2) | ||||||||||||||||||||||||||||||||
| Securities | 1,134,979 | 31,940 | 2.81 | 1,184,659 | 33,907 | 2.86 | 1,432,287 | 38,882 | 2.71 | |||||||||||||||||||||||
| Short-term investments | 2,789 | 132 | 4.73 | 2,425 | 109 | 4.49 | 2,266 | 30 | 1.32 | |||||||||||||||||||||||
| Interest bearing deposits | 151,324 | 7,499 | 4.96 | 113,463 | 5,594 | 4.93 | 261,444 | 2,184 | 0.84 | |||||||||||||||||||||||
| Total earning assets | $ | 6,328,498 | $ | 377,842 | 5.97 | % | $ | 6,114,225 | $ | 348,579 | 5.70 | % | $ | 6,123,163 | $ | 245,194 | 4.00 | % | ||||||||||||||
| Less: Allowance for credit losses | (78,186) | (72,222) | (67,717) | |||||||||||||||||||||||||||||
| Nonearning Assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 66,208 | 70,941 | 72,302 | |||||||||||||||||||||||||||||
| Premises and equipment | 59,105 | 58,633 | 58,894 | |||||||||||||||||||||||||||||
| Other nonearning assets | 287,093 | 293,403 | 240,937 | |||||||||||||||||||||||||||||
| Total assets | $ | 6,662,718 | $ | 6,464,980 | $ | 6,427,579 | ||||||||||||||||||||||||||
| Interest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Savings deposits | $ | 284,934 | $ | 184 | 0.06 | % | $ | 347,009 | $ | 246 | 0.07 | % | $ | 419,997 | $ | 327 | 0.08 | % | ||||||||||||||
| Interest bearing checking accounts | 3,281,615 | 129,073 | 3.93 | 2,909,464 | 107,471 | 3.69 | 2,689,572 | 31,182 | 1.16 | |||||||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||||||||
| In denominations under $100,000 | 217,667 | 7,623 | 3.50 | 202,904 | 5,106 | 2.52 | 185,215 | 1,289 | 0.70 | |||||||||||||||||||||||
| In denominations over $100,000 | 794,003 | 35,879 | 4.52 | 669,545 | 24,968 | 3.73 | 579,797 | 3,483 | 0.60 | |||||||||||||||||||||||
| Miscellaneous short-term borrowings | 66,334 | 3,720 | 5.61 | 166,821 | 8,441 | 5.06 | 6,559 | 272 | 4.15 | |||||||||||||||||||||||
| Long-term borrowings | 0 | 0 | 0.00 | 0 | 0 | 0.00 | 32,055 | 127 | 0.40 | |||||||||||||||||||||||
| Total interest bearing liabilities | $ | 4,644,553 | $ | 176,479 | 3.80 | % | $ | 4,295,743 | $ | 146,232 | 3.40 | % | $ | 3,913,195 | $ | 36,680 | 0.94 | % | ||||||||||||||
| Noninterest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,257,806 | 1,475,306 | 1,842,777 | |||||||||||||||||||||||||||||
| Other liabilities | 98,272 | 105,264 | 75,120 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 662,087 | 588,667 | 596,487 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,662,718 | $ | 6,464,980 | $ | 6,427,579 | ||||||||||||||||||||||||||
| Interest Margin Recap | ||||||||||||||||||||||||||||||||
| Interest income/average earning assets | 377,842 | 5.97 | % | 348,579 | 5.70 | % | 245,194 | 4.00 | % | |||||||||||||||||||||||
| Interest expense/average earning assets | 176,479 | 2.79 | 146,232 | 2.39 | 36,680 | 0.60 | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 201,363 | 3.18 | % | $ | 202,347 | 3.31 | % | $ | 208,514 | 3.40 | % |
(1)Nonaccrual loans are included in the average balance of taxable loans.
(2)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility
39
Table of Contents
Act of 1982 ("TEFRA") adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $4.7 million, $5.3 million and $5.6 million for the years ended December 31, 2024, 2023 and 2022, respectively.
The following table shows fluctuations in net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid for the years ended December 31.
NET INTEREST INCOME – RATE/VOLUME ANALYSIS (fully tax equivalent basis, dollars in thousands)
| 2024 Over (Under) 2023 (1) | 2023 Over (Under) 2022 (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Attributable to | Total Change | Attributable to | Total Change | |||||||||||||||||||
| Volume | Rate | Volume | Rate | |||||||||||||||||||
| Interest Income (2) | ||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||
| Taxable | $ | 16,198 | $ | 15,311 | $ | 31,509 | $ | 17,875 | $ | 84,251 | $ | 102,126 | ||||||||||
| Tax exempt | (1,585) | (622) | (2,207) | 1,674 | 1,071 | 2,745 | ||||||||||||||||
| Investments: | ||||||||||||||||||||||
| Securities | (1,405) | (562) | (1,967) | (7,000) | 2,025 | (4,975) | ||||||||||||||||
| Short-term investments | 17 | 6 | 23 | 2 | 77 | 79 | ||||||||||||||||
| Interest bearing deposits | 1,876 | 29 | 1,905 | (1,863) | 5,273 | 3,410 | ||||||||||||||||
| Total interest income | 15,101 | 14,162 | 29,263 | 10,688 | 92,697 | 103,385 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Savings deposits | (41) | (21) | (62) | (53) | (28) | (81) | ||||||||||||||||
| Interest bearing checking accounts | 14,338 | 7,264 | 21,602 | 2,750 | 73,539 | 76,289 | ||||||||||||||||
| Time deposits: | ||||||||||||||||||||||
| In denominations under $100,000 | 394 | 2,123 | 2,517 | 134 | 3,683 | 3,817 | ||||||||||||||||
| In denominations over $100,000 | 5,101 | 5,810 | 10,911 | 620 | 20,865 | 21,485 | ||||||||||||||||
| Miscellaneous short-term borrowings | (5,551) | 830 | (4,721) | 8,096 | 73 | 8,169 | ||||||||||||||||
| Long-term borrowings and | ||||||||||||||||||||||
| subordinated debentures | 0 | 0 | 0 | (127) | 0 | (127) | ||||||||||||||||
| Total interest expense | 14,241 | 16,006 | 30,247 | 11,420 | 98,132 | 109,552 | ||||||||||||||||
| Net Interest Income (tax equivalent) | $ | 860 | $ | (1,844) | $ | (984) | $ | (732) | $ | (5,435) | $ | (6,167) |
(1)The earning assets and interest bearing liabilities used to calculate interest differentials are based on average daily balances for 2024, 2023 and 2022. The changes in net interest income are created by changes in interest rates and changes in the volumes of loans, investments, deposits and borrowings. In the table above, changes attributable to volume are computed using the change in volume from the prior year multiplied by the previous year’s rate, and changes attributable to rate are computed using the change in rate from the prior year multiplied by the previous year’s volume. The change in interest or expense due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
(2)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the TEFRA adjustment applicable to nondeductible interest expense.
Net interest income decreased by $356,000 to $196.7 million in 2024 compared to $197.0 million in 2023, primarily as a result of increased funding costs. Total interest expense increased $30.2 million, or 20.7%. Of this increase, deposit interest expense increased $35.0 million, or 25.4%, from increased rates paid for customer deposits and a shift in deposit mix from noninterest bearing deposits to interest bearing deposits. Funding costs for deposits increased 50 basis points to 2.96% during 2024, compared to 2.46% during 2023. Noninterest bearing deposits to total deposits were 22.0% at 2024 compared to 23.7% at 2023. Average noninterest bearing deposits decreased $217.5 million, or 14.7%, to $1.258 billion for 2024 as compared to $1.475 billion for 2023. Average interest bearing deposits increased $449.3 million, or 10.9%, to $4.578 billion for 2024 as compared, to $4.129 billion for 2023. Wholesale funding reliance remained low at 0.70% as of December 31, 2024 compared to 3.21% at December 31, 2023.
Investment securities interest income decreased $1.8 million, or 6.0%, and contributed to the decline in net interest income during 2024. The decrease in investment securities income was driven by a decrease in average securities balances of
40
Table of Contents
$49.7 million, or 4.2%, during 2024 as a result of available-for-sale investment securities sales of $7.1 million, maturities, calls and paydowns of $59.7 million, and offset by purchases of securities of $27.5 million. Realized losses of $46,000 were recognized on the securities sales during 2024. The yield on average investment securities decreased 5 basis points to 2.81% for 2024, as compared to 2.86% for 2023. Investment securities cash flows were primarily used to fund loan growth during 2024.
An increase in loans interest income partially offset the negative impacts to net interest income, increasing $29.8 million, or 9.7%, to $337.8 million during 2024 compared to $308.0 million during 2023. The increase in average loans was driven by loan growth during the period as average loan balances increased $225.7 million, or 4.7%, from $4.814 billion during 2023 to $5.039 billion during 2024. Loan yields increased 29 basis points, or 4.6%, from 6.42% for 2023 to 6.71% for 2024 as a result of the higher rate environment and loan repricing opportunities.
Net interest margin decreased 13 basis points to 3.18% in 2024 versus 3.31% in 2023. Net interest margin decreased to 3.31% in 2023 from 3.40% in 2022. The decrease in net interest margin between the periods was primarily driven by the effects of the dramatic tightening of monetary policy by the Federal Reserve during 2022 and 2023. The rate increases quickly bolstered loan yields due to the asset sensitive nature of the balance sheet, which drove net interest margin expansion in 2022. Net interest margin contracted in 2023 and 2024 due to the lag in deposit repricing by the Company and a shift in deposit mix from noninterest bearing demand accounts to interest bearing deposit products, as customers became more rate sensitive during the increased rate environment.
The utilization of commercial and retail lines of credit increased to 41% at December 31, 2024, as compared to 39% at December 31, 2023, and down from 42% at December 31, 2022. Available lines of credit have decreased by $238.0 million to $4.548 billion at December 31, 2024, compared to $4.786 billion at December 31, 2023, or a 5.0% reduction. The increase in line usage is attributable to more normalized cash balances for our business customers as the elevated levels of commercial demand deposits have been utilized post-pandemic.
Provision for Credit Losses
The Company recorded a provision for credit losses of $16.8 million in 2024 compared to $5.9 million in 2023 and $9.4 million in 2022. Provision expense during 2024 was driven primarily by an increase in specific allocations from the downgrade of a $43.3 million credit to an industrial company in Northern Indiana. The relationship was placed on nonperforming status in conjunction with the downgrade, which occurred during the second quarter of 2024. The remainder of expense was driven by growth in the loan portfolio during the year. The Company’s allowance for credit losses as of December 31, 2024 was $86.0 million compared to $72.0 million as of December 31, 2023 and $72.6 million as of December 31, 2022. The allowance for credit losses represented 1.68% of total loans as of December 31, 2024, versus 1.46% at December 31, 2023 and 1.54% at December 31, 2022. Net charge offs of $2.8 million, or 0.05% of average loans, and $6.5 million, or 0.13% of average loans, were recorded in 2024 and 2023, respectively. Net charge offs for 2023 resulted primarily from the deterioration of a single commercial credit. Management believes the charge off related to this credit was an isolated instance as a result of negative impacts caused by unique circumstances from the pandemic and are not reflective of deteriorating trends in the loan portfolio. The Company’s management continues to monitor the adequacy of the provision based on loan levels, asset quality, economic conditions including the impact of the increased interest rate environment, inflation levels, and other factors that may influence the assessment of the collectability of loans.
41
Table of Contents
Noninterest Income
The following table presents changes in the components of noninterest income for the years ended December 31, 2024, 2023 and 2022.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | 2024 | 2023 | ||||||||||||
| Wealth advisory fees | $ | 10,469 | $ | 9,080 | $ | 8,636 | 15.3 | % | 5.1 | % | |||||||
| Investment brokerage fees | 1,894 | 1,815 | 2,318 | 4.4 | (21.7) | ||||||||||||
| Service charges on deposit accounts | 11,157 | 10,773 | 11,595 | 3.6 | (7.1) | ||||||||||||
| Loan and service fees | 11,832 | 11,750 | 12,214 | 0.7 | (3.8) | ||||||||||||
| Merchant and interchange fee income | 3,542 | 3,651 | 3,560 | (3.0) | 2.6 | ||||||||||||
| Bank owned life insurance income | 4,210 | 3,133 | 432 | 34.4 | 625.2 | ||||||||||||
| Interest rate swap fee income | 0 | 794 | 579 | (100.0) | 37.1 | ||||||||||||
| Mortgage banking income (loss) | 116 | (254) | 633 | 145.7 | (140.1) | ||||||||||||
| Net securities gains (losses) | (46) | (25) | 21 | (84.0) | (219.0) | ||||||||||||
| Net gain on Visa Shares | 8,996 | 0 | 0 | 100.0 | 0.0 | ||||||||||||
| Other income | 4,674 | 9,141 | 1,874 | (48.9) | 387.8 | ||||||||||||
| Total noninterest income | $ | 56,844 | $ | 49,858 | $ | 41,862 | 14.0 | % | 19.1 | % | |||||||
| Noninterest income to total revenue | 22.4 | % | 20.2 | % | 17.1 | % |
Noninterest income increased by $7.0 million, or 14.0%, to $56.8 million for the year ended December 31, 2024, compared to $49.9 million for the prior year. The increase in noninterest income for the year ended December 31, 2024 was primarily driven by the net gain on sale of Visa shares of $9.0 million. Contributing further to the increase in noninterest income was an increase to wealth and advisory fees of $1.4 million, or 15.3%, driven by growth in customers and favorable market performance. Bank owned life insurance income increased $1.1 million, or 34.4%, due to favorable market performance of the Company's variable bank owned life insurance policies. Offsetting these increases was a $4.5 million, or 48.9%, decrease to other income. Other income was elevated during the year ended December 31, 2023 from insurance and loss recoveries of $6.3 million that were related to the 2023 wire fraud loss. Offsetting the impact of these recoveries was increased investment income from the Company's limited partnership investments and the receipt of an additional $1.0 million in insurance recoveries. Adjusted core noninterest income was $46.8 million for the year ended December 31, 2024, an increase of $3.3 million, or 7.6%, compared to $43.6 million for year ended December 31, 2023.
Noninterest income was $49.9 million in 2023 versus $41.9 million in 2022, an increase of $8.0 million, or 19.1%. Adjusted core noninterest income was $43.6 million in 2023, an increase of $1.7 million, or 4.1% compared to 2022. Wealth advisory fees increased by 5.1%, or $444,000, during 2023, from $8.6 million to $9.1 million reflecting continued growth in the business and improving equity market valuations. Service charges on deposit accounts decreased by 7.1%, or $822,000, during 2023 from $11.6 million to $10.8 million due primarily to an increase to earnings allowances on business checking accounts and reduced overdraft and other deposit fees. Loan and service fees declined by 3.8%, or $464,000, during 2023 primarily due to a decline in interchange revenue due to reduced volume and spend per debit card as compared to higher trends during the pandemic. Merchant fee income improved by 2.6%, or $91,000, during 2023.
42
Table of Contents
Noninterest Expense
The following table presents changes in the components of noninterest expense for the years ended December 31, 2024, 2023 and 2022.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | 2024 | 2023 | ||||||||||||
| Salaries and employee benefits | $ | 66,728 | $ | 59,147 | $ | 58,530 | 12.8 | % | 1.1 | % | |||||||
| Net occupancy expense | 6,865 | 6,360 | 6,287 | 7.9 | 1.2 | ||||||||||||
| Equipment costs | 5,612 | 5,632 | 5,763 | (0.4) | (2.3) | ||||||||||||
| Data processing fees and supplies | 15,161 | 14,003 | 12,826 | 8.3 | 9.2 | ||||||||||||
| Corporate and business development | 4,965 | 4,807 | 5,198 | 3.3 | (7.5) | ||||||||||||
| FDIC insurance and other regulatory fees | 3,465 | 3,363 | 1,999 | 3.0 | 68.2 | ||||||||||||
| Professional fees | 8,950 | 8,583 | 6,483 | 4.3 | 32.4 | ||||||||||||
| Wire fraud loss | 0 | 18,058 | 0 | (100.0) | 100.0 | ||||||||||||
| Other expense | 13,338 | 10,757 | 13,124 | 24.0 | (18.0) | ||||||||||||
| Total noninterest expense | $ | 125,084 | $ | 130,710 | $ | 110,210 | (4.3) | % | 18.6 | % |
Noninterest expense decreased by $5.6 million, or 4.3%, from $130.7 million to $125.1 million for the year ended December 31, 2023 and 2024, respectively. Noninterest expense during 2023 was elevated as compared to 2024 due to the wire fraud loss, which added a net $16.7 million to noninterest expense. Offsetting this impact on noninterest expense was a $7.6 million, or 12.8%, increase in salaries and employees benefits during 2024. The increase to salaries and benefits expense resulted primarily from increases to salaries and wages of $3.2 million, performance-based incentive compensation of $2.3 million, health insurance expense of $918,000, and variable deferred compensation of $950,000, which relates to the Company's variable bank owned life insurance. Other expense increased $2.6 million, or 24.0%, primarily due to an accrued legal accrual expense of $4.5 million. Data processing fees and supplies increased by $1.2 million, or 8.3%, from the continued investment in customer-facing and operational technology solutions. Adjusted core noninterest expense was $120.5 million for the year ended December 31, 2024, an increase of $6.5 million, or 5.7%, compared to $114.0 million for the year ended December 31, 2023.
Noninterest expense increased by $20.5 million, or 18.6%, for 2023 from $110.2 million to $130.7 million. The increase to noninterest expense during the year was driven by an $18.1 million wire fraud loss that occurred during the second quarter of 2023. Contributing to the increase in noninterest expense during 2023 was an increase to professional fees expense of $2.1 million, or 32.4%, an increase to FDIC insurance and other regulatory fees of $1.4 million, or 68.2%, from increased assessments due to a blanket increase to the assessment rate used by the FDIC to calculate premiums. Data processing fees and supplies expense increased $1.2 million, or 9.2%. Offsetting these increases was a decrease in other expense of $2.4 million, or 18.0%, driven by reduced accruals related to ongoing litigation matters.
Income Taxes
The Company recognized income tax expense in 2024 of $18.2 million, compared to $16.6 million in 2023 and $21.3 million in 2022. The effective tax rate was 16.3% in 2024, compared to 15.0% in 2023 and 17.1% in 2022. The effective tax rate increased due to the adoption of ASU 2023-02, which changed how the Company's investment in low-income housing tax credit structures are accounted for by moving the investment write-down impact from operating revenues to income tax expense within the consolidated statements of income, as well as a reduction in the tax benefit recognized from stock-based compensation vesting of shares for plan participants. For a detailed analysis of the Company’s income taxes see "Note 12 – Income Taxes".
43
Table of Contents
CERTAIN STATISTICAL DISCLOSURES BY BANK HOLDING COMPANIES
We are required to provide certain statistical disclosures as a bank holding company. The following table provides certain of those disclosures.
| Year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| Return on average assets | 1.40 | % | 1.45 | % | 1.62 | % | ||
| Return on average equity | 14.12 | 15.93 | 17.40 | |||||
| Average equity to average assets | 9.94 | 9.11 | 9.28 | |||||
| Dividend payout ratio | 52.89 | 50.41 | 39.60 |
Return on average assets is computed by dividing net income by average assets for each indicated fiscal year. Average assets is computed by adding total assets as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Return on average total equity is computed by dividing net income by average equity for each indicated fiscal year. Average equity is computed by adding the total equity attributable to the Company as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Average equity to average assets is computed by dividing average equity by average assets for each indicated fiscal year, as calculated in accordance with the previous explanation.
Dividend payout ratio is computed by dividing dividends declared per common share by earnings per diluted common share for each indicated fiscal year.
Refer to the "Financial Condition - Loan Portfolio", "Financial Condition - Sources of Funds" and "Risk Management - Loan Portfolio" sections of this MD&A and to the Notes to Consolidated Financial Statements of this Form 10-K for the other required statistical disclosures.
FINANCIAL CONDITION
Overview
Total assets of the Company were $6.678 billion as of December 31, 2024, an increase of $154.3 million, or 2.4%, when compared to $6.524 billion as of December 31, 2023. Total loans outstanding increased by $201.4 million, or 4.1%, to $5.118 billion at December 31, 2024, from $4.917 billion at December 31, 2023. Total deposits increased $180.4 million, or 3.2%, from $5.721 billion at December 31, 2023, to $5.901 billion at December 31, 2024, driven by increased public funds deposits due to the addition of new customers and offset by net brokered and retail outflows.
Total cash and equivalents increased $16.4 million, to $168.2 million at December 31, 2024, from $151.8 million at December 31, 2023. Total investment securities decreased by $58.7 million, to $1.123 billion at December 31, 2024, from $1.182 billion at December 31, 2023. The decrease was attributable to a decrease in available-for-sale securities, which decreased by $60.3 million, primarily as a result of calls and paydowns of $59.7 million, a decline in fair market valuations of $16.5 million, and investment securities sales of $7.1 million, and offset by purchases of $27.5 million. Losses of $46,000 were realized from the sale of available-for-sale securities in 2024. The Company was not in a borrowed position at December 31, 2024, compared to borrowings of $50.0 million at December 31, 2023, as a result of the liquidity provided by increased deposits at period end.
44
Table of Contents
Uses of Funds
Investment Portfolio
At year end 2024, 2023 and 2022, there were no holdings of securities of any one issuer, other than the U.S. government, government agencies and government sponsored agencies, in an amount greater than 10% of stockholders’ equity. See "Note 2 – Securities" for more information on these investments.
Purchases of securities available-for-sale totaled $27.5 million in 2024, $7.2 million in 2023 and $315.3 million in 2022. Growth of the investment portfolio during 2022 served to provide an earning asset alternative for excess balance sheet liquidity stemming from increased levels of liquidity provided by government stimulus programs in response to the COVID-19 pandemic. Prior to the Federal Reserve monetary tightening cycle starting in March of 2022, the Company deployed $250.0 million of excess liquidity to the investment securities portfolio during 2022 to preserve net interest margin. Investment securities represented 16.8% of total assets on December 31, 2024 compared to 18.1% on December 31, 2023 and 20.4% on December 31, 2022. Management expects the investment securities portfolio as a percentage of assets to decrease over time and return to historical levels of approximately 12%-14% during 2014 to 2020 as the proceeds from paydowns and maturities of these investment securities provide liquidity to fund future loan growth as the balance sheet continues to grow.
Securities sales totaled $7.1 million in 2024, $105.2 million in 2023 and $25.3 million in 2022. Paydowns from prepayments and scheduled payments of $59.0 million, $56.2 million and $98.8 million were received in 2024, 2023 and 2022, and the amortization of premiums, net of the accretion of discounts, was $4.8 million, $4.9 million and $6.3 million, respectively. Maturities and calls of securities totaled $695,000, $13.6 million and $9.3 million in 2024, 2023 and 2022, respectively. No provision for allowance for credit loss was recorded in connection with the investment securities portfolio in 2024, 2023 or 2022. The investment portfolio is managed to provide for an appropriate balance between liquidity, credit risk and investment return and to limit the Company’s exposure to risk to an acceptable level. The longer duration of the investment security portfolio serves to balance the shorter duration of the loan portfolio.
On April 1, 2022, the Company elected to transfer $151.4 million in net book value of municipal bonds from the available-for-sale securities portfolio to held-to-maturity as an overall balance sheet management strategy. The fair value of these securities transferred was $127.0 million at the time of transfer, and the unrealized loss on securities transferred from available-for-sale to held-to-maturity was $19.0 million at December 31, 2024 and will be amortized over the remaining life of the underlying security as an adjustment to yield on those securities.
The weighted average yields and maturity distribution for the securities portfolio at December 31, 2024, were as follows:
| Within One Year | After One Within Five Years | After Five Years Within Ten years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | |||||||||||||||||||
| U.S. government sponsor agency | $ | 0 | 0.00 | % | $ | 4,445 | 1.00 | % | $ | 0 | 0.00 | % | $ | 104,990 | 1.58 | % | |||||||||||
| Mortgage-backed securities: residential | 0 | 0.00 | 17,621 | 2.39 | 28,010 | 2.51 | 376,778 | 2.22 | |||||||||||||||||||
| State and municipal securities | 438 | 2.75 | 3,333 | 3.93 | 61,389 | 2.83 | 507,529 | 3.04 | |||||||||||||||||||
| Total Securities | $ | 438 | 2.75 | % | $ | 25,399 | 2.35 | % | $ | 89,399 | 2.73 | % | $ | 989,297 | 2.57 | % |
The Company does not trade or invest in or sponsor certain unregistered investment companies defined as hedge funds and private equity funds in the Volcker Rule.
Real Estate Mortgage Loans Held-For-Sale
Real estate mortgages held-for-sale increased by $542,000 to $1.7 million at December 31, 2024 from $1.2 million at December 31, 2023 as a result of fluctuations in secondary market sales activity. This asset category is subject to a high degree of variability depending on, among other things, recent mortgage loan rates and the quantity and timing of loan sales into the secondary market. The Company generally sells almost all of the conforming mortgage loans it originates in the secondary market. Proceeds from sales totaled $20.8 million in 2024, $8.0 million in 2023 and $36.5 million in 2022.
45
Table of Contents
Loan Portfolio
The loan portfolio by class as of December 31, 2024, 2023 and 2022 was as follows:
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans: | ||||||||||
| Working capital lines of credit loans | $ | 649,609 | $ | 604,893 | $ | 650,948 | ||||
| Non-working capital loans | 801,256 | 815,871 | 842,101 | |||||||
| Total commercial and industrial loans | 1,450,865 | 1,420,764 | 1,493,049 | |||||||
| Commercial real estate and multi-family residential loans: | ||||||||||
| Construction and land development loans | 567,781 | 634,435 | 517,664 | |||||||
| Owner occupied loans | 807,090 | 825,464 | 758,091 | |||||||
| Nonowner occupied loans | 872,671 | 724,101 | 706,107 | |||||||
| Multi-family loans | 344,978 | 253,534 | 197,232 | |||||||
| Total commercial real estate and multi-family residential loans | 2,592,520 | 2,437,534 | 2,179,094 | |||||||
| Agri-business and agricultural loans: | ||||||||||
| Loans secured by farmland | 156,609 | 162,890 | 201,200 | |||||||
| Loans for agricultural production | 230,787 | 225,874 | 230,888 | |||||||
| Total agri-business and agricultural loans | 387,396 | 388,764 | 432,088 | |||||||
| Other commercial loans | 95,584 | 120,726 | 113,593 | |||||||
| Total commercial loans | 4,526,365 | 4,367,788 | 4,217,824 | |||||||
| Consumer 1-4 family mortgage loans: | ||||||||||
| Closed end first mortgage loans | 259,286 | 258,103 | 212,742 | |||||||
| Open end and junior lien loans | 214,125 | 189,663 | 175,575 | |||||||
| Residential construction and land development loans | 16,818 | 8,421 | 19,249 | |||||||
| Total consumer 1-4 family mortgage loans | 490,229 | 456,187 | 407,566 | |||||||
| Other consumer loans | 104,041 | 96,022 | 88,075 | |||||||
| Total consumer loans | 594,270 | 552,209 | 495,641 | |||||||
| Gross loans | 5,120,635 | 4,919,997 | 4,713,465 | |||||||
| Less: Allowance for credit losses | (85,960) | (71,972) | (72,606) | |||||||
| Net deferred loan fees | (2,687) | (3,463) | (3,069) | |||||||
| Loans, net | $ | 5,031,988 | $ | 4,844,562 | $ | 4,637,790 |
The ratio of loans to total loans by portfolio segment as of December 31, 2024, 2023 and 2022 was as follows:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans | 28.33 | % | 28.89 | % | 31.68 | % | ||
| Commercial real estate and multi-family residential loans | 50.63 | 49.54 | 46.23 | |||||
| Agri-business and agricultural loans | 7.57 | 7.90 | 9.17 | |||||
| Other commercial loans | 1.87 | 2.45 | 2.41 | |||||
| Consumer 1-4 family mortgage loans | 9.57 | 9.27 | 8.64 | |||||
| Other consumer loans | 2.03 | 1.95 | 1.87 | |||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
46
Table of Contents
The mix of the Company's loan portfolio consists primarily of commercial loans, and the Bank's lending focus is on the commercial sector of the Lake City Bank footprint. Owner occupied commercial real estate loans represent in many instances the buildings and factories of our commercial and industrial borrowers. Commercial and industrial loans together with owner occupied commercial real estate loans represented 44.1% and 45.7% of total loans as of December 31, 2024 and 2023, respectively. The Company has limited exposure to commercial office space borrowers, all of which are located in the Bank's Indiana markets. Loans totaling $101.7 million for this sector represented 2.0% of total loans at December 31, 2024. Loans to the agriculture and agri-business sector of our Indiana footprint represent a significant loan segment of the overall loan portfolio. This loan segment is well diversified with loans to corn, soybean, poultry, dairy, swine, beef and egg growers.
The residential construction and land development loans class included construction loans totaling $7.6 million and $1.0 million as of December 31, 2024 and 2023. Increases in consumer loans during 2024 resulted from an increased focus on indirect lending to consumers and adjustable rate mortgages. The Bank generally sells conforming mortgage loans, which it originates locally, into the secondary market. These loans generally represent mortgage loans that are made to clients with long-term or substantial relationships with the Bank on terms consistent with secondary market requirements. The loan classifications are based on the nature of the loans as of the loan origination date. There were no foreign loans included in the loan portfolio for the periods presented.
Repricing opportunities of the loan portfolio occur either according to predetermined float rate indices, adjustable rate schedules included in the related loan agreements or upon maturity of each principal payment. The following table indicates the scheduled maturities of the loan portfolio as of December 31, 2024:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate and Multi-family Residential | Agri-business and Agricultural | Other Commercial | Consumer 1-4 Family Mortgage | Other Consumer | Total | Percent | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | $ | 624,284 | $ | 853,489 | $ | 139,023 | $ | 22,566 | $ | 18,688 | $ | 23,446 | $ | 1,681,496 | 32.84 | % | ||||||||||||||
| After one year, within five years | 571,969 | 1,161,573 | 113,033 | 33,398 | 63,697 | 36,239 | 1,979,909 | 38.66 | ||||||||||||||||||||||
| Over five years | 201,760 | 575,683 | 135,269 | 39,620 | 406,401 | 44,080 | 1,402,813 | 27.40 | ||||||||||||||||||||||
| Nonaccrual loans | 52,852 | 1,775 | 71 | 0 | 1,443 | 276 | 56,417 | 1.10 | ||||||||||||||||||||||
| Total loans | $ | 1,450,865 | $ | 2,592,520 | $ | 387,396 | $ | 95,584 | $ | 490,229 | $ | 104,041 | $ | 5,120,635 | 100.00 | % |
At maturity, credits are reviewed and, if renewed, are renewed at rates and conditions that prevail at the time of maturity.
Based upon the table above, all loans due after one year which have a predetermined interest rate and loans due after one year which have floating or adjustable interest rates as of December 31, 2024 amounted to $2.178 billion and $1.205 billion, respectively.
Bank Owned Life Insurance
Bank owned life insurance increased by $4.2 million to $113.3 million at December 31, 2024 and by $707,000 to $109.1 million at December 31, 2023 from $108.4 million at December 31, 2022. The increases during 2023 and 2024 were primarily due to income from traditional policies and from improved market performance of the Bank's variable bank owned life insurance policies, which track with the performance of the equity markets. Bank owned life insurance investment income is used as an offset to the cost of life insurance purchased by the Bank as a benefit for bank officers.
47
Table of Contents
Sources of Funds
The average daily deposits and borrowings together with the average rates paid on those deposits and borrowings for the years ended December 31, 2024, 2023 and 2022 are summarized in the following table:
| 2024 | 2023 | 2022 | % Balance Change From Prior Year | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | 2024 | 2023 | ||||||||||||||||||
| Noninterest bearing demand deposits | $ | 1,257,806 | 0.00 | % | $ | 1,475,306 | 0.00 | % | $ | 1,842,777 | 0.00 | % | (14.7) | % | (19.9) | % | ||||||||||
| Savings and transaction accounts: | ||||||||||||||||||||||||||
| Savings deposits | 284,934 | 0.06 | 347,009 | 0.07 | 419,997 | 0.08 | (17.9) | (17.4) | ||||||||||||||||||
| Interest bearing demand deposits | 3,281,615 | 3.93 | 2,909,464 | 3.69 | 2,689,572 | 1.16 | 12.8 | 8.2 | ||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||
| Deposits of $100,000 or more | 794,003 | 4.52 | 669,545 | 3.73 | 579,797 | 0.60 | 18.6 | 15.5 | ||||||||||||||||||
| Other time deposits | 217,667 | 3.50 | 202,904 | 2.52 | 185,215 | 0.70 | 7.3 | 9.6 | ||||||||||||||||||
| Total deposits | 5,836,025 | 2.96 | 5,604,228 | 2.46 | 5,717,358 | 0.63 | 4.1 | (2.0) | ||||||||||||||||||
| FHLB advances and other borrowings | 66,334 | 5.61 | 166,821 | 5.06 | 38,614 | 1.03 | (60.2) | 332.0 | ||||||||||||||||||
| Total funding sources | $ | 5,902,359 | 2.99 | % | $ | 5,771,049 | 2.53 | % | $ | 5,755,972 | 0.64 | % | 2.3 | % | 0.3 | % |
Time deposits as of December 31, 2024 will mature as follows:
| (dollars in thousands) | $100,000 or more | $100,000 or less | Total | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within three months | $ | 201,959 | $ | 79,439 | $ | 281,398 | 32.9 | % | ||||||
| Over three months, within six months | 206,961 | 63,445 | 270,406 | 31.5 | ||||||||||
| Over six months, within twelve months | 137,242 | 31,048 | 168,290 | 19.7 | ||||||||||
| Over twelve months | 96,615 | 39,167 | 135,782 | 15.9 | ||||||||||
| Total time certificates of deposit | $ | 642,777 | $ | 213,099 | $ | 855,876 | 100.0 | % |
Deposits
Deposits by portfolio segment for December 31, 2024, 2023 and 2022 are presented below:
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 2,269,049 | 38.4 | % | $ | 2,227,147 | 38.9 | % | $ | 2,085,934 | 38.2 | % | ||||||||
| Retail | 1,780,726 | 30.2 | 1,794,958 | 31.4 | 1,934,787 | 35.4 | ||||||||||||||
| Public fund | 1,809,631 | 30.7 | 1,563,015 | 27.3 | 1,429,872 | 26.1 | ||||||||||||||
| Core deposits | 5,859,406 | 99.3 | 5,585,120 | 97.6 | 5,450,593 | 99.7 | ||||||||||||||
| Brokered deposits | 41,560 | 0.7 | 135,405 | 2.4 | 10,027 | 0.3 | ||||||||||||||
| Total | $ | 5,900,966 | 100.0 | % | $ | 5,720,525 | 100.0 | % | $ | 5,460,620 | 100.0 | % |
Total deposits increased by $180.4 million, or 3.2%, to $5.901 billion, at December 31, 2024 compared to $5.721 billion at December 31, 2023. The increase in deposits was attributable to increases in commercial and public fund deposits. Commercial deposits increased $41.9 million, or 1.9% and represented 38.4% and 38.9% of total deposits at December 31, 2024 and 2023, respectively. Public fund deposits increased $246.6 million, or 15.8% and represented 30.7% and 27.3% of total deposits at December 31, 2024 and 2023, respectively. Additionally, brokered deposits decreased $93.8 million, and represented 0.7% and 2.4% of total deposits at December 31, 2024 and 2023, respectively. Retail deposits decreased $14.2 million, or 0.8%, and represented 30.2% and 31.4% of deposits at December 31, 2024 and 2023, respectively. The growth in public funds was positively impacted by the addition of new public funds customers in the Lake City Bank footprint, which included the addition of their operating accounts.
Total deposits increased by $259.9 million, or 4.8%, to $5.721 billion, at December 31, 2023 compared to $5.461 billion December 31, 2022. The increase in deposits was attributable to increases in commercial and public fund deposits. Commercial deposits increased $141.2 million, or 6.8% and represented 38.9% and 38.2% of total deposits at December 31,
48
Table of Contents
2023 and 2022, respectively. Public fund deposits increased by $133.1 million, or 9.3% and represented 27.3% and 26.1% of total deposits at December 31, 2023 and 2022, respectively. Additionally, brokered deposits increased $125.4 million and represented 2.4% and 0.3% of total deposits at December 31, 2023 and 2022, respectively. Retail deposits decreased $139.8 million, or 7.2% and represented 31.4% and 35.4% of total deposits at December 31, 2023 and 2022, respectively.
As previously noted, 30.7% of the Company’s deposit base is attributable to public fund entities which consist primarily of customers in the Company’s geographic footprint. A majority of public fund balances represent customers with operating accounts at the Bank. The public fund segment is a stable source of deposit funding and a focus in the treasury management area due to their business needs. A shift in funding away from public fund deposits could require the Company to execute alternative funding plans under the Contingency Funding Plan discussed in further detail under "Liquidity Risk".
FHLB Advances and Other Borrowings
During 2024, average total short-term borrowings decreased by $100.5 million to $66.3 million. Ending balances of short-term and miscellaneous borrowings decreased to zero at December 31, 2024 compared to $50.0 million at December 31, 2023. There were no long-term borrowings outstanding during 2024 and 2023.
During 2023, average total short-term borrowings increased by $160.3 million to $166.8 million. Ending balances of short-term and miscellaneous borrowings decreased to $50.0 million at December 31, 2023 compared to $297.0 million at December 31, 2022. Average total long-term borrowings decreased by $32.1 million to zero, as no long-term FHLB advances were outstanding during 2023.
Capital
The Company believes that a strong, appropriately managed capital position is critical to support continued growth of loans and earnings. Capital is used primarily to fund continued organic loan growth and to support dividends to shareholders. The Company had a total risk-based capital ratio of 15.90%, a Tier I risk-based capital ratio of 14.64% and a common Tier 1 risk-based capital ratio of 14.64% as of December 31, 2024. These ratios met or exceeded the Federal Reserve Bank’s "well-capitalized" minimums of 10.0%, 8.0% and 6.5%, respectively. The Company also had a Tier 1 leverage ratio of 12.15% and a tangible equity ratio of 10.19%. When excluding the impact of accumulated other comprehensive income (loss) on tangible common equity, the Company's adjusted tangible common equity to adjusted tangible assets was 12.37%. See "Note 15 – Capital Requirements and Restrictions on Retained Earnings" for more information.
The ability to maintain these ratios is a function of the balance between net income and a prudent dividend policy. Total stockholders’ equity increased by 5.3% to $683.9 million as of December 31, 2024 from $649.8 million as of December 31, 2023. The Company earned $93.5 million in 2024 and $93.8 million in 2023. The Company declared cash dividends of $1.92 per share in 2024, which decreased equity by $49.3 million. The Company declared cash dividends of $1.84 per share in 2023, which decreased equity by $47.1 million. Total stockholder's equity has been impacted by declines in the market value of the Company's available-for-sale investment securities portfolio. The market value decline, resulting from higher interest rate environment, has generated unrealized losses in the available-for-sale portfolio. Unrealized losses from the available-for-sale investment securities portfolio are recorded, net of tax, in accumulated other comprehensive income (loss) in the statement of stockholders' equity. Changes in the fair value of securities and net defined pension plan gains negatively impacted equity by $11.3 million in 2024 compared to an increase of $33.7 million in 2023. The impact to equity due to other comprehensive income (loss) is not included in regulatory capital.
RISK MANAGEMENT
Overview
The Company, with the oversight of the Corporate Risk Committee of the board of directors, has developed a company-wide risk management program intended to help identify, manage and mitigate the various business risks it faces. Following is a discussion addressing the risks identified as most significant to the Company – Credit, Liquidity, Interest Rate and Market Risk. Item 7A. includes additional discussion about market risk.
Credit Risk
Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Our primary credit risks result from lending and to a lesser extent, investment activities.
49
Table of Contents
Investment Portfolio
The Company’s investment portfolio consists of government or government-sponsored entity securities and municipal bonds subject to an investment security policy that is approved annually by the board of directors. As of December 31, 2024, the Company’s investment in U.S government sponsored mortgage-backed securities represented approximately 38% of total investment securities fair value consisting of mortgage bonds issued by Ginnie Mae, Fannie Mae and Freddie Mac. Ginnie Mae, Fannie Mae and Freddie Mac securities are each guaranteed by their respective agencies as to principal and interest. All mortgage securities purchased by the Company in 2024 were within risk tolerances for price, prepayment, extension and original life risk characteristics contained in the Company’s investment policy. As of December 31, 2024, all mortgage-backed securities were performing in a manner consistent with management’s expectations at time of purchase. Municipal securities represented 52% of total investment securities fair value as of December 31, 2024 and were rated investment grade at the time of purchase and continue to be rated investment grade. The Company uses analytics provided by its third party portfolio advisor to evaluate and monitor credit risk for all investments on a quarterly basis. Based upon these analytics as of December 31, 2024, the securities in the combined available-for-sale and held-to-maturity portfolios had an effective duration of approximately 5.96 years. The analysis indicated a negative 7.6% change in market value in the event of a 100 basis point upward, instantaneous rate shock and a positive 7.8% change in market value in the event of a 100 basis point downward, instantaneous rate shock.
Loan Portfolio
The Company has a high percentage of commercial and commercial real estate loans extended to businesses with a broad range of revenue and within a wide variety of industries. Traditionally, this type of lending may have more credit risk than other types of lending because of the size and diversity of the credits. The Company manages this risk by utilizing conservative credit structures, adjusting its pricing to the perceived risk of each individual credit, diversifying the portfolio by customer, product, industry and market area and by obtaining personal loan guarantees.
There were no loan concentrations within industries that exceeded ten percent of total loans, except commercial real estate. Commercial real estate was $2.593 billion, or 50.6%, of total loans at December 31, 2024. The owner occupied commercial real estate portfolio generally represents the financing of factories and operational facilities for the Bank's commercial and industrial borrowers. The Company’s in-house lending limit is $40.0 million. Manufacturing loans are included in the commercial and industrial loans total and are well diversified by industry. Agri-business and agricultural loans represented 7.6% of total loans as of December 31, 2024 and are not concentrated to any agricultural sector. Substantially all of the Bank’s commercial, industrial, agricultural real estate mortgage, real estate construction mortgage and consumer loans are made within its geographic market areas and to diverse industries. When segmenting the Bank's loan portfolio as of December 31, 2024, the largest segments are multifamily housing, agriculture, industrial commercial real estate and the recreational vehicle industry which represented 13.1%, 8.7%, 4.9% and 4.2% of total loans, respectively.
50
Table of Contents
The following is a summary of nonperforming loans on an amortized cost basis as of December 31, 2024 and 2023.
| (dollars in thousands) | 2024 | 2023 | ||||
|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 5,117,948 | $ | 4,916,534 | ||
| Commercial and industrial loans | ||||||
| Past due accruing loans (90 days or more) | 3 | 0 | ||||
| Nonaccrual loans | 52,857 | 11,395 | ||||
| Subtotal nonperforming loans | 52,860 | 11,395 | ||||
| Commercial real estate and multi-family residential loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 1,775 | 3,247 | ||||
| Subtotal nonperforming loans | 1,775 | 3,247 | ||||
| Agri-business and agricultural loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 71 | 100 | ||||
| Subtotal nonperforming loans | 71 | 100 | ||||
| Other commercial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 0 | 0 | ||||
| Subtotal nonperforming loans | 0 | 0 | ||||
| Consumer 1-4 family mortgage loans | ||||||
| Past due accruing loans (90 days or more) | 26 | 27 | ||||
| Nonaccrual loans | 1,439 | 831 | ||||
| Subtotal nonperforming loans | 1,465 | 858 | ||||
| Other consumer loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 275 | 112 | ||||
| Subtotal nonperforming loans | 275 | 112 | ||||
| Total nonperforming loans | $ | 56,446 | $ | 15,712 | ||
| Ratio: | ||||||
| Nonperforming loans to total loans | 1.10 | % | 0.32 | % |
Nonperforming assets of the Company include nonperforming loans (as indicated above), nonaccrual investments, other real estate owned and repossessions, the total of which amounted to $56.9 million and $16.1 million at December 31, 2024 and 2023, respectively. Nonperforming loans increased to 1.1% of total loans at December 31, 2024 compared to 0.3% at December 31, 2023. Nonperforming loans increased by $40.7 million during 2024, due primarily to the downgrade of a $43.3 million credit to an industrial company in Northern Indiana that occurred during the second quarter of 2024. Management remains vigilant in overseeing this credit exposure and is proactively working with the borrower.
Loans for which the borrower appears to be unable or unwilling to repay its debt in full or on time, and the collateral is insufficient to cover all principal and accrued interest, will be reclassified as nonperforming to the extent they are unsecured, on or before the date when the loan becomes 90 days delinquent, with the exception of small dollar other consumer loans which are not placed on nonaccrual status since these loans are typically charged-off when they have been delinquent from 90 to 180 days, and when the related collateral, if any, is not sufficient to offset the indebtedness. When a loan is classified as a nonaccrual loan, interest on the loan is no longer accrued, all unpaid accrued interest is reversed and interest income is subsequently recorded only to the extent cash payments are received. Accrual status is resumed when all contractually due payments are brought current and future payments are reasonably assured.
51
Table of Contents
A loan is individually analyzed when full payment under the original loan terms is not expected or when the amount collected is expected to differ materially from the estimate that would be arrived at under the pooled method. Reserves are evaluated in total for smaller-balance loans of similar nature not in nonaccrual status such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans including material modifications made to borrowers experiencing financial difficulty. If a loan is individually analyzed, a portion of the allowance may be allocated so that the loan is reported, net, at the present value of estimated future cash flow or at the fair value of collateral if repayment is expected solely from the collateral.
Total nonperforming loans were $56.4 million, or 1.1% of total loans, at December 31, 2024 versus $15.7 million, or 0.3% of total loans, at December 31, 2023. There were 43 relationships totaling $78.6 million classified as individually analyzed as of December 31, 2024 versus 33 relationships totaling $16.1 million at the end of 2023. The increase in individually analyzed loans during 2024 resulted primarily from the downgrade of two large commercial relationships to individually analyzed status for the year ended December 31, 2024.
Loans renegotiated as modifications to borrowers experiencing financial difficulty are those loans for which the Company modifies the terms of loans for borrowers experiencing financial distress by providing the following forms of relief: forgiveness of loan principal, extension of repayment terms, reduction of interest rate or an other than insignificant payment delay. For the year ended December 31, 2024, no loan modifications were made to borrowers experiencing financial difficulty. For the year ended December 31, 2023, loans to three financially distressed commercial borrowers with balances totaling $4.4 million at December 31, 2023 received such modifications.
52
Table of Contents
The following is a summary of the credit loss experience for the years ended December 31, 2024, 2023 and 2022.
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 5,117,948 | $ | 4,916,534 | $ | 4,710,396 | ||
| Average daily loans outstanding during the year ended December 31, | $ | 5,039,406 | $ | 4,813,678 | $ | 4,427,166 | ||
| Allowance for credit losses, January 1, | $ | 71,972 | $ | 72,606 | $ | 67,773 | ||
| Loans charged-off: | ||||||||
| Commercial and industrial loans | 1,615 | 6,341 | 4,022 | |||||
| Commercial real estate and multi-family residential loans | 840 | 0 | 597 | |||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 94 | 163 | 42 | |||||
| Other consumer loans | 919 | 828 | 473 | |||||
| Total loans charged-off | 3,468 | 7,332 | 5,134 | |||||
| Recoveries of loans previously charged-off: | ||||||||
| Commercial and industrial loans | 177 | 180 | 71 | |||||
| Commercial real estate and multi-family residential loans | 106 | 322 | 277 | |||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 53 | 38 | 52 | |||||
| Other consumer loans | 370 | 308 | 192 | |||||
| Total recoveries | 706 | 848 | 592 | |||||
| Net loans charged-off | 2,762 | 6,484 | 4,542 | |||||
| Provision for credit loss charged to expense | 16,750 | 5,850 | 9,375 | |||||
| Balance, December 31, | $ | 85,960 | $ | 71,972 | $ | 72,606 | ||
| Ratios: | ||||||||
| Net charge offs (recoveries) to average daily loans outstanding: | ||||||||
| Commercial and industrial loans | 0.03 | % | 0.13 | % | 0.09 | % | ||
| Commercial real estate and multi-family residential loans | 0.01 | (0.01) | 0.01 | |||||
| Agri-business and agricultural loans | 0.00 | 0.00 | 0.00 | |||||
| Other commercial loans | 0.00 | 0.00 | 0.00 | |||||
| Consumer 1-4 family mortgage loans | 0.00 | 0.00 | 0.00 | |||||
| Other consumer loans | 0.01 | 0.01 | 0.00 | |||||
| Total ratio of net charge offs (recoveries) | 0.05 | % | 0.13 | % | 0.10 | % | ||
| Allowance for credit losses on loans to: | ||||||||
| Total loans | 1.68 | % | 1.46 | % | 1.54 | % | ||
| Ratio of allowance for credit losses to nonperforming loans | 152.25 | % | 458.01 | % | 424.91 | % |
53
Table of Contents
The following is a summary of the allocation for credit losses as of December 31, 2024 and 2023.
| (dollars in thousands) | 2024 | 2023 | ||||
|---|---|---|---|---|---|---|
| Allocated allowance for credit losses: | ||||||
| Commercial and industrial loans | $ | 45,539 | $ | 30,338 | ||
| Commercial real estate and multi-family residential loans | 30,865 | 31,335 | ||||
| Agri-business and agricultural loans | 3,541 | 4,150 | ||||
| Other commercial loans | 743 | 1,129 | ||||
| Consumer 1-4 family mortgage loans | 3,358 | 3,474 | ||||
| Other consumer loans | 1,531 | 1,174 | ||||
| Total allocated allowance for credit losses | 85,577 | 71,600 | ||||
| Unallocated allowance for credit losses | 383 | 372 | ||||
| Total allowance for credit losses | $ | 85,960 | $ | 71,972 |
At December 31, 2024, the allowance for credit losses was 1.68% of total loans outstanding, versus 1.46% of total loans outstanding at December 31, 2023. Management believes the allowance for credit losses is at a level commensurate with the overall risk exposure of the loan portfolio. The process of identifying expected credit losses is a subjective process. Therefore, the Company maintains a general allowance to cover expected credit losses within the entire portfolio. The methodology management uses to determine the adequacy of the credit loss reserve includes the considerations below.
Loans are charged against the allowance for credit losses when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance is an amount that management believes will be adequate for expected credit losses relating to specifically identified loans based on an evaluation of the loans by management, as well as other expected credit losses inherent in the loan portfolio. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current and forecasted economic conditions that may affect the borrower’s ability to repay. Management also considers trends in adversely classified loans based upon a monthly review of those credits. An appropriate level of qualitative and environmental allowance is determined after considering the following factors: changes in the nature and volume of the loan portfolio, overall portfolio quality, changes in collateral strength and current economic conditions that may affect the borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. Federal regulations require insured institutions to classify their own assets on a regular basis. The regulations provide for three categories of classified loans: Substandard, Doubtful and Loss. The regulations also contain a Special Mention category. Special Mention is defined as loans that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as Substandard, Doubtful or Loss but do possess credit deficiencies or potential weaknesses deserving management’s close attention. The Company’s practice is to establish a specific allowance for credit losses for any assets where management has identified conditions or circumstances that indicate an asset is nonperforming. If an asset or portion thereof is classified as loss, the Company’s policy is to either establish specific allocations for credit losses in the amount of 100% of the portion of the asset classified loss or charge off such amount.
At December 31, 2024, on the basis of management’s review of the loan portfolio, the Company had 81 credits totaling $211.1 million on the classified loan list, which includes Special Mention credits, versus 68 credits totaling $183.1 million on December 31, 2023. These amounts represent outstanding balances, excluding deferred fees and costs. While the increase in classified loans during 2024 could raise concerns regarding the deterioration of credit in the Company's Indiana footprint, it has not translated to broader loan quality issues in the portfolio as net charges offs for the year and watch list loans as a percentage of total loans remained near historic lows. The Company remains cautiously optimistic in regards to the credit quality of the loan portfolio given stable economic conditions within the Company's operating footprint and will continue to actively manage loan portfolio challenges. As of December 31, 2024, the Company had $123.6 million of assets classified as Special Mention, $44.0 million classified as Substandard, $43.5 million classified as Doubtful and $0 classified as Loss as compared to $143.6 million, $39.4 million, $0 and $0, respectively, at December 31, 2023. The balances reported in "Note 4 – Allowance for Credit Losses and Credit Quality" include deferred fees and costs.
Included in the classified loan amounts above were loans receiving modifications due to financial difficulty experienced by the borrower. No borrowers in financial distress received a modification for the year ended December 31, 2024. For the year ended December 31, 2023, loans to three commercial borrowers totaling $4.4 million with total allocations of $2.3 million received such modifications.
54
Table of Contents
Allowance estimates are developed by management taking into account actual loss experience, subject to a floor, adjusted for current economic conditions and a reasonably supportable forecast period. The Company has regular discussions regarding this methodology with regulatory authorities. Allowance estimates are considered a prudent measurement of the risk in the Company's loan portfolio based upon loan segment. In accordance with accounting guidance, the allowance is based on information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amounts. For a more thorough discussion of the allowance for credit losses methodology see the "Critical Accounting Policies" section of this Item 2.
The allowance for credit losses increased $14.0 million, or 19.4%, from $72.0 million at December 31, 2023 to $86.0 million at December 31, 2024 due primarily to provision expense of $16.8 million and offset by net charge offs of $2.8 million during 2024. Pooled loan allocations decreased $5.4 million from $63.8 million at December 31, 2023 to $58.4 million at December 31, 2024. The unallocated component of the allowance for credit losses was $383,000 at December 31, 2024, which increased nominally from $372,000 reported at December 31, 2023. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of expected losses that may not be fully reflected in other allocations.
The Company has experienced organic growth in total loans over the last several years with an increase in gross loans of $201.4 million, or 4.1%, from December 31, 2023 to December 31, 2024. This growth is largely concentrated in the commercial loan portfolio, which can result in overall asset quality being influenced by a small number of credits. Management has historically considered growth and portfolio composition when determining credit loss allocations. Management believes that it is prudent to continue to provide for credit losses in a manner consistent with its historical approach due to the loan growth described above and current economic conditions.
Watch list loans increased $28.1 million, or 15.3%, to $211.1 million as of December 31, 2024, compared to $183.1 million at December 31, 2023. Watch list loans represented 4.1% of total loans at December 31, 2024 compared to 3.7% at December 31, 2023. The increase in watch list loans resulted primarily from additions to the watch list from downgraded credits of approximately $107.8 million and offset by removals from upgrades and pay offs of approximately $77.6 million in addition to pay downs or charge offs of other watch list credits. The Company's continued growth strategy promotes diversification among industries as well as continued focus on the enforcement of a disciplined credit culture and a conservative posture in loan work-out situations.
Liquidity Risk
Liquidity risk arises from the possibility that the Company may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. Liquidity is monitored and closely managed by the ALCO Committee.
Management maintains a liquidity position that it believes will adequately provide funding for loan demand and deposit run-off that may occur in the normal course of business. The liquidity structure is expressly detailed in the Company’s Contingency Funding Plan, which is discussed below. The Company relies on a number of different sources in order to meet these potential liquidity demands. The primary sources are increases in deposit accounts and cash flows from loan payments and the securities portfolio. The cash flow from the securities portfolio is expected to provide approximately $104.2 million of potential contingent funding in 2025.
The Bank had total available sources of liquidity totaling $3.681 billion at December 31, 2024 compared to $3.407 billion at December 31, 2023. The Company has approval of $3.723 billion in secondary funding sources available as of December 31, 2024, of which $41.6 million was utilized. The Company had $395.0 million of availability in federal funds lines with thirteen correspondent banks, of which none was drawn on as of December 31, 2024. The Company has board of directors approval to borrow up to $800.0 million at the FHLB, but given the Company’s current collateral structure and outstanding borrowings as of December 31, 2024, the Company could have only borrowed up to $555.9 million under this authority. The Company has additional collateral that could be pledged to the FHLB of $179.6 million as of December 31, 2024 to generate additional liquidity. Further, the Company had available capacity at the Federal Reserve Bank of Chicago of up to $1.364 billion given its current collateral structure at the Federal Reserve Bank discount window program and the terms of that facility at December 31, 2024, with no balances outstanding at December 31, 2024. The Federal Reserve Bank's Bank Term Funding Program ("BTFP") expired in March 2024, and any previously pledged collateral to this program was released. The Company also has established relationships in the brokered time deposit and brokered money market sectors, as well as the IntraFi Network CDARS One-Way Buy and Insured Cash Sweep One-Way Buy programs, to access these funds when desired with settlement of funds in one to two weeks’ time. The Bank is also a member of the American Financial Exchange ("AFX") where overnight fed funds purchased can be obtained from other banks on the exchange that have approved the Bank for an
55
Table of Contents
unsecured, overnight line. These funds are only available if the approving banks have an "offer" out to sell that day. As of December 31, 2024, the total amount approved for the Bank via AFX banks was $304.0 million and none was outstanding at year end.
The Company had 90% of its securities, based upon fair market value, in the available-for-sale portfolio at December 31, 2024, allowing the Company extensive flexibility to sell securities to meet funding demands. The remaining portion of investments securities were designated as held-to-maturity. Management believes the majority of the securities in investment portfolio are of high quality and marketable. Approximately 48% of this portfolio is comprised of U.S. government agency securities or mortgage-backed securities directly or indirectly backed by the U.S. government. At December 31, 2024, 96% of municipal securities owned by the Company were AAA or AA rated with a diversified geography of state issuer. In addition, the Company has historically sold the majority of its originated mortgage loans on the secondary market to reduce interest rate risk and to create an additional source of funding.
The Company has a formalized Contingency Funding Plan ("CFP"). The Board and management recognize the importance of liquidity during times of normal operations and in times of stress. The CFP was developed to ensure that the multiple liquidity sources available to the Company are readily available. All liquidity sources are tested annually. The CFP specifically considers liquidity at the Bank and the Company level. The CFP identifies the potential funding sources at the Bank level, which includes the FHLB, the Federal Reserve Bank, brokered deposits, one-way buy products via the IntraFi Network (CDARS and Insured Cash Sweeps) and Federal Funds. The CFP also addresses the Bank’s ability to liquidate its securities portfolio or other liquid assets. The CFP funding sources at the holding company level include a holding company committed line of credit that renews annually, as well as the ability to transfer securities from the investment subsidiary of the Bank to the Company. The Company’s committed line of credit has availability up to $30.0 million, of which $0 was drawn upon as of December 31, 2024.
Further, the CFP identifies CFP team members and expressly details their respective roles. Potential risk scenarios are identified and the plan includes multiple scenarios, including short-term and long-term funding crisis situations. Under the long-term funding crisis, two additional scenarios are identified: a moderate risk scenario and a highly stressed scenario. The CFP details the responsibilities and the actions to be taken by the CFP team under each scenario. Quarterly reports to management and the Board under the CFP include an early warning indicator matrix and pro forma cash flows for the various scenarios.
The following table discloses information on the maturity of the Company’s contractual long-term obligations as of December 31, 2024.
| Payments Due by Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | One year or less | 2-3 years | 4-5 years | After 5 years | |||||||||||||
| Operating leases | $ | 9,105 | $ | 822 | $ | 1,602 | $ | 1,414 | $ | 5,267 | ||||||||
| Pension and SERP plans | 1,885 | 270 | 552 | 415 | 648 | |||||||||||||
| Total contractual long-term cash obligations | $ | 10,990 | $ | 1,092 | $ | 2,154 | $ | 1,829 | $ | 5,915 |
During the normal course of business, the Company becomes a party to financial instruments with off-balance sheet risk in order to meet the financing needs of its customers. These financial instruments include commitments to make loans and open-ended revolving lines of credit. The Company follows the same credit policy (including requiring collateral, if deemed appropriate) to make such commitments as it follows for those loans that are recorded in its financial statements.
The Company’s exposure to credit losses in the event of nonperformance is represented by the contractual amount of the commitments. Management does not expect any significant losses as a result of these commitments. Off-balance sheet transactions are more fully discussed in "Note 17 – Commitments, Off-Balance Sheet Risks and Contingencies".
56
Table of Contents
The following table discloses information on the maturity of the Company’s commitments.
| Amount of Commitment Expiration Per Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total Amount Committed | One year or less | Over one year | |||||||
| Unused loan commitments | $ | 2,640,116 | $ | 1,504,238 | $ | 1,135,878 | ||||
| Standby letters of credit | 49,558 | 47,984 | 1,574 | |||||||
| Total commitments and letters of credit | $ | 2,689,674 | $ | 1,552,222 | $ | 1,137,452 |
Interest Rate Risk
Interest rate risk is the risk that the estimated fair value of the Company’s assets, liabilities and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that net income will be significantly reduced by interest rate changes.
Interest rate risk represents the Company’s primary market risk exposure. The Company does not have material exposure to foreign currency exchange risk and does not maintain a trading portfolio. The Corporate Risk Committee of the Board annually reviews and approves the ALCO policy and the Derivatives and Hedging policy used to manage interest rate risk. These policies set guidelines for balance sheet structure, which are designed to protect the Company from the impact that interest rate changes could have on net income, but it does not necessarily indicate the effect on future net interest income. Generally, the Bank is asset sensitive due to the impact of the variable rate commercial loan portfolio on the Bank's sensitivity to market rates. During 2024, asset sensitivity declined due to a shift to shorter-term interest bearing deposit accounts, such as money market accounts and due to fixed rate loans that repriced in 2024. As a result, the Company expects net interest margin to remain relatively stable in the first 100 basis points potential declines in the federal funds rate due to a more neutral posture for balance sheet sensitivity. Deposit re-pricing in a declining interest rate environment is expected to exceed past easing cycles. Earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve Board.
During 2024 the Federal Reserve Board’s Federal Open Market Committee ("FOMC") decreased the target federal funds rate a total of 100 basis points, following a combined increase of 525 basis points in 2022 and 2023. Rate decreases were implemented during late 2024 at the September, November and December FOMC meetings. The combined effect of these actions decreased the target federal funds rate to a range of 4.25% to 4.50%. The FOMC statement released for the meeting in December 2024 recognized that inflation has made progress towards the Committee’s two percent objective but remains somewhat elevated. The statement also indicated that since earlier in 2024, labor market conditions have generally eased, and the unemployment rate has moved up but remains low. The Committee reaffirmed its dual objective relative to maximum employment and inflation targets. The updated economic projections released at the December meeting project the median federal funds rate decreasing to 3.9% in 2025 (lowering of the target federal funds rate by 50 basis points), with continued easing to 3.4% in 2026. Additionally, the longer run median forecast for the federal funds rate was increased to 3.0% as compared to 2.5% projected by the FOMC in December 2023. The combined result of the increase in the yield on earning assets, which was more than offset by an increase in the cost of funds due to continued increased competition for deposits experienced during 2024, led to a decrease in net interest margin from 3.31% for 2023 to 3.18% for 2024. The Company’s yield on earning assets increased 27 basis points during 2024 as assets repriced at higher rates primarily due to the FOMC rate increases during both 2022 and 2023 and a higher yield curve (for the middle-to-long end where the Company's earning assets would reprice) for the majority of 2024 as compared to year-end 2023. The commercial loan portfolio represents 88% of the total loan portfolio as of December 31, 2024. Approximately 66% of the commercial loan portfolio are variable rate loans which are primarily indexed to One Month Term SOFR, Prime and FHLB indices. The increase in earning asset yields was offset by an increase in the Company's funding costs, as depositors continued to seek higher interest bearing deposit products and competition for deposits remained strong throughout the industry. The rate paid on deposit accounts and purchased funds increased 40 basis points for 2024, following an increase of 179 basis points in 2023. The realized increase in the rate paid on deposit accounts and purchased funds was magnified by a decrease in the average balance of non-interest bearing demand deposit accounts for 2024 verses 2023, primarily in commercial deposit accounts. The Company anticipates that cost of funds may continue to decline if the FOMC continues to ease and that the deposit repricing may be more accelerated than variable loan repricing.
Future changes in the net interest margin will be dependent upon multiple factors including further actions by the FOMC during 2025 in response to inflation, economic conditions and geopolitical concerns, the results of any of the administration’s changes to economic policy and laws, competitive pressures in the various markets served, and changes in the
57
Table of Contents
structure of the balance sheet as a result of changes in customer demands for products and services. In general, we expect loans to reprice quicker than deposits in a rising and falling rate environment as quantified in the sensitivity to market rates table in Item 7A, although to a lesser degree than historically projected due to a shift from a more asset sensitive balance sheet to neutral.
The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it believes that it is difficult to assess the overall impact. Management believes this to be the case due to the fact that generally neither the timing nor the magnitude of the inflationary changes in the consumer price index ("CPI") coincides with changes in interest rates. The price of one or more of the components of the CPI may fluctuate considerably and thereby influence the overall CPI without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by the Company. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans. In addition, higher short-term interest rates caused by inflation tend to increase the cost of funds.
FY 2023 10-K MD&A
SEC filing source: 0000721994-24-000013.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Net income in 2023 was $93.8 million, down 9.7%, from $103.8 million in 2022. Net income for 2022 was 8.4% higher than $95.7 million in 2021.
Diluted net income per common share was $3.65 in 2023, $4.04 in 2022 and $3.74 in 2021. Return on average total assets was 1.45% in 2023, versus 1.62% in 2022 and 1.56% in 2021. Return on average total equity was 15.93% in 2023, versus 17.40% in 2022 and 14.19% in 2021. The dividend payout ratio, with respect to diluted earnings per share, was 50.41% in 2023, versus 39.60% in 2022 and 36.36% in 2021. The average equity to average assets ratio was 9.11% in 2023, compared to 9.28% in 2022 and 10.96% in 2021.
Net income in 2023 was negatively impacted by a $20.5 million increase in noninterest expense and a $5.9 million decrease in net interest income. Offsetting these decreases were an $8.0 million increase in noninterest income and a $3.5 million decrease in provision for credit losses.
On June 30, 2023, the Company discovered that it had been the victim of an international wire fraud resulting in a loss of $18.1 million. During the fourth quarter of 2023, the Company recognized $6.3 million in insurance and loss recoveries associated with the wire fraud loss. During 2023, the total impact of the wire fraud loss to income before income tax expense was $10.4 million, net of recoveries and adjustments to salaries and benefits expense, or $7.8 million net of tax, and $0.30 diluted earnings per common share.
Core operational profitability, a non-GAAP financial measure that excludes the impact of the wire fraud loss and related insurance and loss recoveries as well as adjustments to the Company's salaries and employee benefits expense, was $101.6 million for the twelve months ended December 31, 2023, a decrease of $2.2 million, or 2.2%, from the full year 2022. Core operational diluted earnings per common share, a non-GAAP financial measure, for the twelve months ended December 31, 2023, was $3.95, also a decrease of 2.2%, from the full year 2022.
Net income in 2022 was positively impacted by a $24.8 million increase in net interest income. Offsetting the positive impact of net interest income were an $8.3 million increase in provision for credit losses, a $5.9 million increase in noninterest expense and a $2.9 million decrease in noninterest income.
Total assets were $6.524 billion as of December 31, 2023 versus $6.432 billion as of December 31, 2022, an increase of $91.7 million or 1.4%. Balance sheet expansion in 2023 was driven by loan growth of $206.1 million, or 4.4%. Offsetting the increase in loan growth was a decrease in investments securities of $132.1 million, or 10.1%. Balance sheet expansion in 2023 was funded by an increase in deposits of $259.9 million, or 4.8%, and was offset by a decrease in borrowings of $247.0 million.
CRITICAL ACCOUNTING POLICIES
Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance. A formal evaluation of the adequacy of the credit loss allowance is conducted monthly. The ultimate recovery of all loans is susceptible to future market factors beyond the Company’s control.
The level of credit loss provision is influenced by growth in the overall loan portfolio, emerging market risk, emerging concentration risk, commercial loan focus and large credit concentration, new industry lending activity, general economic
32
Table of Contents
conditions and historical loss analysis. In addition, management gives consideration to changes in the facts and circumstances of watch list credits, which includes the security position of the borrower, in determining the appropriate level of the credit loss provision. Furthermore, management’s overall view on credit quality is a factor in the determination of the provision.
The determination of the appropriate allowance is inherently subjective, as it requires significant estimates by management. The Company has an established process to determine the adequacy of the allowance for credit losses that generally includes consideration of changes in the nature and volume of the loan portfolio and overall portfolio quality, along with current and forecasted economic conditions that may affect borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. To determine the specific allocation levels for individual credits, management considers the current valuation of collateral and the amounts and timing of expected future cash flows as the primary measures. Management also considers trends in adversely classified loans based upon an ongoing review of those credits. With respect to pools of similar loans, an appropriate level of general allowance is determined by portfolio segment using a probability of default-loss given default (“PD/LGD”) model, subject to a floor. A default can be triggered by one of several different asset quality factors, including past due status, nonaccrual status, material modification to a borrower experiencing financial difficulty or if the loan has had a charge off. This PD is then combined with a LGD derived from historical charge off data to construct a default rate. This loss rate is then supplemented with adjustments for reasonable and supportable forecasts of relevant economic indicators, particularly the unemployment rate forecast from the Federal Open Market Committee’s Summary of Economic Projections, and other environmental factors based on the risks present for each portfolio segment. These environmental factors include consideration of the following: levels of, and trends in, delinquencies and nonperforming loans; trends in volume and terms of loans; changes in collateral strength; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedure, 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. It is also possible that these factors could include social, political, economic, and terrorist events or activities. All of these factors are subject to change, which may be significant. As a result of this detailed process, the allowance results in two forms of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover expected losses inherent in the loan portfolio.
Commercial loans are subject to a dual standardized grading process administered by the credit administration function. These grade assignments are performed independent of each other and a consensus is reached by credit administration and the loan officer. Specific allowances are established in cases where management has identified significant conditions or circumstances related to an individual credit that indicate it should be evaluated on an individual basis. Considerations with respect to specific allocations for these individual credits include, but are not limited to, the following: (a) the sufficiency of the customer’s cash flow or net worth to repay the loan; (b) the adequacy of the discounted value of collateral relative to the loan balance; (c) whether the loan has been criticized in a regulatory examination; (d) whether the loan is nonperforming; (e) any other reasons the ultimate collectability of the loan may be in question; or (f) any unique loan characteristics that require special monitoring.
Allocations are also applied to categories of loans considered not to be individually analyzed, but for which the rate of loss is expected to be consistent with or greater than historical averages. Such allocations are based on past loss experience and information about specific borrower situations and estimated collateral values. These general pooled loan allocations are performed for portfolio segments of commercial and industrial; commercial real estate, multi-family, and construction; agri-business and agricultural; other commercial loans; and consumer 1-4 family mortgage and other consumer loans. General allocations of the allowance are determined by a historical loss rate based on the calculation of each pool’s probability of default-loss given default, subject to a floor. The length of the historical period for each pool is based on the average life of the pool. The historical loss rates are supplemented with consideration of economic conditions and portfolio trends.
Due to the imprecise nature of estimating the allowance for credit losses, the Company’s allowance for credit losses includes an unallocated component. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of potential expected losses that may not be fully reflected in other allocations. As a practical expedient, the Company has elected to state accrued interest separately from loan principal balances on the consolidated balance sheet. Additionally, when a loan is placed on non-accrual, interest payments are reversed through interest income.
For off balance sheet credit exposures outlined in the ASU at 326-20-30-11, it is the Company’s position that nearly all of the unfunded amounts on lines of credit are unconditionally cancellable, and therefore not subject to having a liability recorded.
The allowance is inherently uncertain as it represents the Company’s expectation of the future collectability of loans in its portfolio; actual collections may be greater than or less than expectations. Actual collections may be impacted by wider economic conditions such as changes in the competitive environment or in the levels of business investment or consumer
33
Table of Contents
spending, or by the quality of borrowers’ management teams and the success of their strategy execution. Borrowers’ ability to repay may also change due to the effects of government monetary or fiscal policy, which could affect the level of demand for borrowers’ products or services.
The Company’s allowance for credit losses is subject to changes in the inputs to the model, including the following: the number of delinquent loans, nonaccrual loans, material modification due to a borrower experiencing financial difficulty, or charge offs; the levels of charge offs and recoveries; projected unemployment rates and other economic indicators; the Company’s collateral position on adversely classified loans; or management’s qualitative judgment of the implication of trends in its loan portfolio or in the broader economy.
RESULTS OF OPERATIONS
Overview
The Company's net income in 2023 decreased $10.1 million, or 9.7%, as a result of an increase in noninterest expense of $20.5 million, or 18.6%, and a decrease in net interest income of $5.9 million, or 2.9%. Noninterest income increased $8.0 million, or 19.1%. Provision for credit losses decreased $3.5 million, or 37.6%.
The increases to noninterest expense and noninterest income were primarily driven by the wire fraud loss that occurred during the second quarter of 2023 and related insurance and loss recoveries and adjustments to salaries and benefits expense recorded by the Company as a result of the loss. The wire fraud loss of $18.1 million was the primary driver of the increase to noninterest expense. Insurance and loss recoveries associated with the event of $6.3 million were recorded as noninterest income during the fourth quarter of 2023. Salaries and employee benefits expense was reduced by $1.4 million as a result of adjustments to the Company's long term incentive accrual due to the negative impact of the loss on the Company's net income for the year.
Core operational profitability, a non-GAAP financial measure which excludes the impact of the wire fraud loss and related insurance and loss recoveries and adjustments to the Company's salaries and employee benefits expense, was $101.6 million for the twelve months ended December 31, 2023, a decrease of $2.2 million, or 2.2%, from the full year 2022. Core operational diluted earnings per common share, a non-GAAP financial measure, for the twelve months ended December 31, 2023, was $3.95, also a decrease of 2.2%, from the full year 2022.
The Company's net interest income was negatively impacted in 2023 by increased funding costs, primarily driven by deposit repricing as deposit rates adjusted to the higher interest rate environment as a result of tightened monetary policy by the Federal Reserve. The rise in deposit costs combined with a shift in deposit mix from noninterest bearing deposits to interest bearing deposits were the primary drivers behind the 2.9% decrease in net interest income during 2023.
Asset quality metrics remained stable with watch list loans as a percentage of total loans remaining near historic lows at 3.72% at December 31, 2023, as compared to 3.42% at December 31, 2022. The provision for credit losses decreased $3.5 million, or 37.6%. The near-term outlook includes plans for continued loan growth, disciplined credit philosophy, continued investments in human capital and technological innovations and enhancements, and targeted expansion of our branch network in the Indianapolis market with two new offices planned in the next 24 months.
34
Table of Contents
Selected income statement information for the years ended December 31, 2023, 2022 and 2021 is presented in the following table.
| (dollars in thousands, except per share data) | 2023 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Summary: | ||||||||||
| Net interest income (a) | $ | 197,035 | $ | 202,887 | $ | 178,088 | ||||
| Provision for credit losses | 5,850 | 9,375 | 1,077 | |||||||
| Noninterest income (b) | 49,858 | 41,862 | 44,720 | |||||||
| Adjusted Core Noninterest Income (1) | 43,558 | 41,862 | 44,720 | |||||||
| Noninterest expense (c) | 130,710 | 110,210 | 104,287 | |||||||
| Adjusted Core Noninterest Expense (1) | 114,049 | 110,210 | 104,287 | |||||||
| Other Data: | ||||||||||
| Efficiency ratio (2) | 52.94 | % | 45.03 | % | 46.81 | % | ||||
| Adjusted Core Efficiency Ratio (1) | 47.40 | 45.03 | 46.81 | |||||||
| Dilutive EPS | $ | 3.65 | $ | 4.04 | $ | 3.74 | ||||
| Total equity | 649,793 | 568,887 | 704,906 | |||||||
| Tangible capital ratio (3) | 9.91 | % | 8.79 | % | 10.70 | % | ||||
| Adjusted tangible capital ratio (4) | 11.99 | 11.38 | 10.47 | |||||||
| Net charge offs to average loans | 0.13 | 0.10 | 0.09 | |||||||
| Net interest margin | 3.31 | 3.40 | 3.07 | |||||||
| Net interest margin excluding Paycheck Protection Program ("PPP") loans (5) | 3.31 | 3.40 | 2.95 | |||||||
| Noninterest income to total revenue | 20.19 | 17.10 | 20.07 | |||||||
| Pretax Pre-Provision Earnings (6) | $ | 116,183 | $ | 134,539 | $ | 118,521 |
(1)Non-GAAP financial measure. Calculated by excluding the wire fraud loss and related insurance and loss recoveries and adjustments to salary and benefits. Management believes this is an important measure because meaningful to understanding the company’s core business performance for these periods. See reconciliation on the following pages.
(2)Noninterest expense (c)/(Net interest income (a) plus Noninterest income (b)).
(3)Non-GAAP financial measure. Calculated by subtracting intangible assets, net of deferred tax, from total assets and total equity. Management believes this is an important measure because it is useful for planning and forecasting purposes. See reconciliation on the following pages.
(4)Non-GAAP financial measure. Calculated by removing the fair market value adjustment impact of the available-for-sale investment securities portfolio included in accumulated other comprehensive income ("AOCI") from tangible equity and tangible assets. Management believes this is an important measure because it provides better comparability to periods preceding the recent significant rise in prevailing interest rates. See reconciliation on the following pages.
(5)Non-GAAP financial measure. Calculated by subtracting the impact PPP loans had on average earnings assets, loan interest income, average interest bearing liabilities, and interest expense. Management believes this is an important measure because it provides for better comparability to subsequent periods, given the expectation that PPP represented a limited governmental intervention in the lending market, designed to support small businesses through the pandemic, its low fixed interest rate of 1.0% and because the accretion of net loan fee income can be accelerated upon borrower forgiveness and repayment by the SBA. See reconciliation on the following pages.
(6)Non-GAAP financial measure. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Management believes this is an important measure because it may enable investors to identify the trends in the Company's earnings exclusive of the effects of tax and provision expense, which may vary significantly from period to period. See reconciliation on the following pages.
35
Table of Contents
The Company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company's financial performance. Reconciliations of these non-GAAP financial measures is provided below.
The impact of the wire fraud loss, insurance and loss recoveries and adjustments to salaries and benefits is presented below. Management considers these measures of core financial performance to be meaningful to understanding the Company’s business performance for these periods.
| Year Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | |||||||||
| Noninterest Income | $ | 49,858 | $ | 41,862 | $ | 44,720 | |||||
| Less: Recoveries | (6,300) | 0 | 0 | ||||||||
| Adjusted Core Noninterest Income | $ | 43,558 | $ | 41,862 | $ | 44,720 | |||||
| Noninterest Expense | $ | 130,710 | $ | 110,210 | $ | 104,287 | |||||
| Less: Wire Fraud Loss | (18,058) | 0 | 0 | ||||||||
| Plus: Salaries and Employee Benefits | 1,397 | 0 | 0 | ||||||||
| Adjusted Core Noninterest Expense | $ | 114,049 | $ | 110,210 | $ | 104,287 | |||||
| Earnings Before Income Taxes | $ | 110,333 | $ | 125,164 | $ | 117,444 | |||||
| Adjusted Core Impact: | |||||||||||
| Noninterest Income | (6,300) | 0 | 0 | ||||||||
| Noninterest Expense | 16,661 | 0 | 0 | ||||||||
| Total Adjusted Core Impact | 10,361 | 0 | 0 | ||||||||
| Adjusted Earnings Before Income Taxes | 120,694 | 125,164 | 117,444 | ||||||||
| Tax Effect | (19,119) | (21,347) | (21,711) | ||||||||
| Core Operational Profitability | $ | 101,575 | $ | 103,817 | $ | 95,733 | |||||
| Diluted Earnings Per Share | $ | 3.65 | $ | 4.04 | $ | 3.74 | |||||
| Impact of Wire Fraud Loss, Net of Recoveries | 0.30 | 0.00 | 0.00 | ||||||||
| Core Operational Diluted Earnings Per Common Share | $ | 3.95 | $ | 4.04 | $ | 3.74 | |||||
| Adjusted Core Efficiency Ratio | 47.40 | % | 45.03 | % | 46.81 | % |
36
Table of Contents
| Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | |||||||
| Total Equity | $ | 649,793 | $ | 568,887 | $ | 704,906 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,167 | 1,176 | |||||||
| Tangible Common Equity | 645,990 | 565,084 | 701,112 | |||||||
| Market Value Adjustment in AOCI | 154,460 | 188,154 | (17,056) | |||||||
| Adjusted Tangible Common Equity | 800,450 | 753,238 | 684,056 | |||||||
| Assets | $ | 6,524,029 | $ | 6,432,371 | $ | 6,557,323 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,167 | 1,176 | |||||||
| Tangible Assets | 6,520,226 | 6,428,568 | 6,553,529 | |||||||
| Market Value Adjustment in AOCI | 154,460 | 188,154 | (17,056) | |||||||
| Adjusted Tangible Assets | 6,674,686 | 6,616,722 | 6,536,473 | |||||||
| Ending Common Shares Issued | 25,614,585 | 25,536,026 | 25,488,508 | |||||||
| Tangible Book Value Per Common Share | $ | 25.22 | $ | 22.13 | $ | 27.50 | ||||
| Tangible Common Equity/Tangible Assets | 9.91 | % | 8.79 | % | 10.70 | % | ||||
| Adjusted Tangible Common Equity/Adjusted Tangible Assets | 11.99 | 11.38 | 10.47 | |||||||
| Net Interest Income | $ | 197,035 | $ | 202,887 | $ | 178,088 | ||||
| Plus: Noninterest Income | 49,858 | 41,862 | 44,720 | |||||||
| Minus: Noninterest Expense | (130,710) | (110,210) | (104,287) | |||||||
| Pretax Pre-Provision Earnings | $ | 116,183 | $ | 134,539 | $ | 118,521 |
37
Table of Contents
The impact of the Paycheck Protection Program on Net Interest Margin FTE for the years ended December 31, 2022 and 2021 is presented below (dollars in thousands). The impact of the Paycheck Protection Program on Net Interest Margin FTE for the year ended December 31, 2023 is excluded as the Program had an immaterial impact on average earning assets, interest income and cost of funds during the period.
| Year Ended | ||||||
|---|---|---|---|---|---|---|
| Dec. 31, 2022 | Dec. 31, 2021 | |||||
| Total Average Earnings Assets | $ | 6,123,163 | $ | 5,906,640 | ||
| Less: Average Balance of PPP Loans | (7,942) | (237,951) | ||||
| Total Adjusted Earning Assets | 6,115,221 | 5,668,689 | ||||
| Total Interest Income FTE | $ | 245,194 | $ | 196,806 | ||
| Less: PPP Loan Income | (772) | (14,945) | ||||
| Total Adjusted Interest Income FTE | 244,422 | 181,861 | ||||
| Adjusted Earning Asset Yield, net of PPP Impact | 4.00 | % | 3.21 | % | ||
| Total Average Interest Bearing Liabilities | $ | 3,913,195 | $ | 3,761,520 | ||
| Less: Average Balance of PPP Loans | (7,942) | (237,951) | ||||
| Total Adjusted Interest Bearing Liabilities | 3,905,253 | 3,523,569 | ||||
| Total Interest Expense FTE | $ | 36,680 | $ | 15,131 | ||
| Less: PPP Cost of Funds | (20) | (595) | ||||
| Total Adjusted Interest Expense FTE | 36,660 | 14,536 | ||||
| Adjusted Cost of Funds, net of PPP Impact | 0.60 | % | 0.26 | % | ||
| Net Interest Margin FTE, net of PPP Impact | 3.40 | % | 2.95 | % |
Net Income
Net income was $93.8 million in 2023, a decrease of $10.1 million, or 9.7%, versus net income of $103.8 million in 2022. The decrease in net income from 2022 to 2023 was driven by an increase in noninterest expense of $20.5 million, or 18.6% and a decrease in net interest income of $5.9 million, or 2.9%. Offsetting these decreases was an increase in noninterest expense of $8.0 million, or 19.1%, and a decrease in the provision for credit losses of $3.5 million, or 37.6%.
The increases to noninterest expense and noninterest income were a result of the wire fraud loss and related insurance and loss recoveries and adjustments to salaries and employee benefits expense recorded by the Company during 2023. The wire fraud loss, which occurred during the second quarter of 2023, was $18.1 million and was the primary driver of the increase to noninterest expense. Insurance and loss recoveries associated with the event of $6.3 million were recorded as noninterest income during the fourth quarter of 2023. Salaries and employee benefits expense was reduced by $1.4 million as a result of adjustments to the Company's long term incentive accrual due to the negative impact of the loss on the Company's net income for the year.
Core operational profitability, a non-GAAP financial measure which excludes the impact of the wire fraud loss and related insurance and loss recoveries as well as adjustments to the Company's salaries and employee benefits expense, was $101.6 million for the twelve months ended December 31, 2023, a decrease of $2.2 million, or 2.2%, from the comparable period of 2022. Core operational diluted earnings per common share, a non-GAAP financial measure, for the twelve months ended December 31, 2023, was $3.95, also a decrease of 2.2%, from the comparable period of 2022.
38
Table of Contents
Net income was $103.8 million in 2022, an increase of $8.1 million, or 8.4%, versus net income of $95.7 million in 2021. The increase in net income from 2021 to 2022 was primarily due to an increase in net interest income of $24.8 million, or 13.9%, and an increase in the provision for credit losses of $8.3 million, or 770.5%. Noninterest expense increased $5.9 million, or 5.7%, and noninterest income decreased $2.9 million, or 6.4%. Net interest income for 2022 included $772,000 in PPP interest and fee income, compared to $14.9 million for 2021. The increase in provision expense for 2022 was driven primarily by the downgrade of a single commercial relationship, with the remaining increase attributable to loan growth.
Net Interest Income
The following table presents a three-year average balance sheet and, for each major asset and liability category, its related interest income and yield or its expense and rate for the years ended December 31, 2023, 2022 and 2021.
39
Table of Contents
THREE YEAR AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | |||||||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||||||||||||
| Taxable (1)(2) | $ | 4,755,341 | $ | 304,130 | 6.40 | % | $ | 4,391,590 | $ | 202,004 | 4.60 | % | $ | 4,406,456 | $ | 170,081 | 3.86 | % | ||||||||||||||
| Tax exempt (3) | 58,337 | 4,839 | 8.29 | 35,576 | 2,094 | 5.89 | 14,638 | 594 | 4.06 | |||||||||||||||||||||||
| Investments: (3) | ||||||||||||||||||||||||||||||||
| Securities | 1,184,659 | 33,907 | 2.86 | 1,432,287 | 38,882 | 2.71 | 1,068,325 | 25,582 | 2.39 | |||||||||||||||||||||||
| Short-term investments | 2,425 | 109 | 4.49 | 2,266 | 30 | 1.32 | 2,254 | 2 | 0.09 | |||||||||||||||||||||||
| Interest bearing deposits | 113,463 | 5,594 | 4.93 | 261,444 | 2,184 | 0.84 | 414,967 | 547 | 0.13 | |||||||||||||||||||||||
| Total earning assets | $ | 6,114,225 | $ | 348,579 | 5.70 | % | $ | 6,123,163 | $ | 245,194 | 4.00 | % | $ | 5,906,640 | $ | 196,806 | 3.33 | % | ||||||||||||||
| Less: Allowance for credit losses | (72,222) | (67,717) | (72,083) | |||||||||||||||||||||||||||||
| Nonearning Assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 70,941 | 72,302 | 70,035 | |||||||||||||||||||||||||||||
| Premises and equipment | 58,633 | 58,894 | 59,667 | |||||||||||||||||||||||||||||
| Other nonearning assets | 293,403 | 240,937 | 189,521 | |||||||||||||||||||||||||||||
| Total assets | $ | 6,464,980 | $ | 6,427,579 | $ | 6,153,780 | ||||||||||||||||||||||||||
| Interest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Savings deposits | $ | 347,009 | $ | 246 | 0.07 | % | $ | 419,997 | $ | 327 | 0.08 | % | $ | 360,915 | $ | 278 | 0.08 | % | ||||||||||||||
| Interest bearing checking accounts | 2,909,464 | 107,471 | 3.69 | 2,689,572 | 31,182 | 1.16 | 2,392,220 | 6,759 | 0.28 | |||||||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||||||||
| In denominations under $100,000 | 202,904 | 5,106 | 2.52 | 185,215 | 1,289 | 0.70 | 218,624 | 2,038 | 0.93 | |||||||||||||||||||||||
| In denominations over $100,000 | 669,545 | 24,968 | 3.73 | 579,797 | 3,483 | 0.60 | 714,353 | 5,752 | 0.81 | |||||||||||||||||||||||
| Miscellaneous short-term borrowings | 166,821 | 8,441 | 5.06 | 6,559 | 272 | 4.15 | 408 | 7 | 1.72 | |||||||||||||||||||||||
| Long-term borrowings | 0 | 0 | 0.00 | 32,055 | 127 | 0.40 | 75,000 | 297 | 0.40 | |||||||||||||||||||||||
| Total interest bearing liabilities | $ | 4,295,743 | $ | 146,232 | 3.40 | % | $ | 3,913,195 | $ | 36,680 | 0.94 | % | $ | 3,761,520 | $ | 15,131 | 0.40 | % | ||||||||||||||
| Noninterest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,475,306 | 1,842,777 | 1,671,172 | |||||||||||||||||||||||||||||
| Other liabilities | 105,264 | 75,120 | 46,451 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 588,667 | 596,487 | 674,637 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,464,980 | $ | 6,427,579 | $ | 6,153,780 | ||||||||||||||||||||||||||
| Interest Margin Recap | ||||||||||||||||||||||||||||||||
| Interest income/average earning assets | 348,579 | 5.70 | % | 245,194 | 4.00 | % | 196,806 | 3.33 | % | |||||||||||||||||||||||
| Interest expense/average earning assets | 146,232 | 2.39 | 36,680 | 0.60 | 15,131 | 0.26 | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 202,347 | 3.31 | % | $ | 208,514 | 3.40 | % | $ | 181,675 | 3.07 | % |
(1)Loan fees are included as taxable loan interest income. Net loan fees attributable to PPP loans were $10,000, $692,000 and $12.5 million for the years ended December 31, 2023, 2022 and 2021, respectively.
(2)Nonaccrual loans are included in the average balance of taxable loans.
(3)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility Act of 1982 (“TEFRA”) adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $5.3 million, $5.6 million and $3.6 million for the years ended December 31, 2023, 2022 and 2021, respectively.
40
Table of Contents
The following table shows fluctuations in net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid for the years ended December 31.
NET INTEREST INCOME – RATE/VOLUME ANALYSIS (fully tax equivalent basis, dollars in thousands)
| 2023 Over (Under) 2022 (1) | 2022 Over (Under) 2021 (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Attributable to | Total Change | Attributable to | Total Change | |||||||||||||||||||
| Volume | Rate | Volume | Rate | |||||||||||||||||||
| Interest Income (2) | ||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||
| Taxable | $ | 17,875 | $ | 84,251 | $ | 102,126 | $ | (576) | $ | 32,499 | $ | 31,923 | ||||||||||
| Tax exempt | 1,674 | 1,071 | 2,745 | 1,141 | 359 | 1,500 | ||||||||||||||||
| Investments: | ||||||||||||||||||||||
| Securities | (7,000) | 2,025 | (4,975) | 9,552 | 3,748 | 13,300 | ||||||||||||||||
| Short-term investments | 2 | 77 | 79 | 0 | 28 | 28 | ||||||||||||||||
| Interest bearing deposits | (1,863) | 5,273 | 3,410 | (272) | 1,909 | 1,637 | ||||||||||||||||
| Total interest income | 10,688 | 92,697 | 103,385 | 9,845 | 38,543 | 48,388 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Savings deposits | (53) | (28) | (81) | 46 | 3 | 49 | ||||||||||||||||
| Interest bearing checking accounts | 2,750 | 73,539 | 76,289 | 941 | 23,482 | 24,423 | ||||||||||||||||
| Time deposits: | ||||||||||||||||||||||
| In denominations under $100,000 | 134 | 3,683 | 3,817 | (282) | (467) | (749) | ||||||||||||||||
| In denominations over $100,000 | 620 | 20,865 | 21,485 | (966) | (1,303) | (2,269) | ||||||||||||||||
| Miscellaneous short-term borrowings | 8,096 | 73 | 8,169 | 242 | 23 | 265 | ||||||||||||||||
| Long-term borrowings and | ||||||||||||||||||||||
| subordinated debentures | (127) | 0 | (127) | (170) | 0 | (170) | ||||||||||||||||
| Total interest expense | 11,420 | 98,132 | 109,552 | (189) | 21,738 | 21,549 | ||||||||||||||||
| Net Interest Income (tax equivalent) | $ | (732) | $ | (5,435) | $ | (6,167) | $ | 10,034 | $ | 16,805 | $ | 26,839 |
(1)The earning assets and interest bearing liabilities used to calculate interest differentials are based on average daily balances for 2023, 2022 and 2021. The changes in net interest income are created by changes in interest rates and changes in the volumes of loans, investments, deposits and borrowings. In the table above, changes attributable to volume are computed using the change in volume from the prior year multiplied by the previous year’s rate, and changes attributable to rate are computed using the change in rate from the prior year multiplied by the previous year’s volume. The change in interest or expense due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
(2)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the TEFRA adjustment applicable to nondeductible interest expense.
Net interest income decreased by $5.9 million to $197.0 million in 2023 compared to $202.9 million in 2022, primarily as a result of increased funding costs. Total interest expense increased $109.6 million, or 298.7%. Of this increase, deposit interest expense increased $101.5 million, or 279.8%, as a result of increased rates paid for customer deposits and a shift in deposit mix from noninterest bearing deposits to interest bearing deposits. Funding costs for deposits increased 183 basis points to 2.46% during 2023, a 290.5% increase compared to 0.63% during 2022. Average noninterest bearing deposits decreased $367.5 million, or 19.9%, to $1.48 billion for 2023 as compared to $1.84 billion for 2022. Average interest bearing deposits increased $254.3 million, or 6.6%, to $4.13 billion for 2023 as compared to $3.87 billion for 2022. Contributing further to the increased funding costs was an increase in borrowings expense of $8.0 million, as a result of increased average short-term borrowings to meet the Company's funding needs. Average wholesale funding reliance remained low at 2.90% as of December 31, 2023 compared to 0.70% at December 31, 2022.
Investment securities interest income decreased $4.1 million, or 12.3%, and contributed to the decline in net interest income during 2023. The decrease in investment securities income was driven by a decrease in average securities balances of $247.6 million, or 17.3%, during 2023 as a result of available-for-sale investment securities sales of $105.2 million, maturities, calls and paydowns of $71.8 million, and offset by purchases of CRA securities of $7.2 million. Realized losses of $25,000
41
Table of Contents
were recognized on the securities sales during 2023. The yield on average investment securities increased 15 basis points to 2.86% for 2023, as compared to 2.71% for 2022, partially offsetting the impact of the decrease in securities average balances.
An increase in loans interest income offset the negative impacts to net interest income, increasing $104.3 million, or 51.2%, to $308.0 million during 2023 compared to $203.7 million during 2022. The increase in average loans was driven by loan growth during the period as average loan balances increased $386.5 million, or 8.7%, from $4.43 billion during 2022 to $4.81 billion during 2023. An increase in loan yields of 181 basis points, or 39.3%, from 4.61% for 2022 to 6.42% for 2023 as a result of continued Federal Reserve tightening during 2023 and loan repricing opportunities.
As a result of these effects, net interest margin decreased 9 basis points to 3.31% in 2023 versus 3.40% in 2022. Net interest margin increased to 3.40% in 2022 from 3.07% in 2021, driven by the dramatic tightening of monetary policy by the Federal Reserve during 2022 and 2023 and deposit repricing to reflect the increased rate environment that lagged into 2023. Additionally, net interest margin during the year ended December 31, 2022 was positively impacted by the recognition of nonaccrual interest resulting from the interest recovery of two nonaccrual commercial borrowers during the fourth quarter of 2022. The interest recovery was from two loans placed on nonaccrual status in 2009 and 2021. The $1.9 million of nonaccrual interest income was recognized into loan interest income and contributed 3 basis points to the Company's net interest margin during 2022.
The utilization of commercial and retail lines of credit decreased to 39% at December 31, 2023, down from 42% at December 31, 2022 and 2021. However, available lines of credit have increased by $124.0 million to $4.786 billion at December 31, 2023 compared to $4.662 billion at December 31, 2022, or 2.7% growth. The decrease in line usage is attributable to the conservative approach commercial and industrial borrowers continue to take since the pandemic, due to continued elevated levels of average commercial demand deposits relative to pre-pandemic levels.
Provision for Credit Losses
The Company recorded a provision for credit losses of $5.9 million in 2023 compared to $9.4 million in 2022 and $1.1 million in 2021. Provision expense during 2023 was driven primarily by increases in the qualitative and environmental risk factors for certain segments of the Company's loan portfolio that could be impacted by higher borrowing costs and potential economic weakness in the Company's markets. The remainder of expense was driven by growth in the loan portfolio during the year. The Company’s allowance for credit losses as of December 31, 2023 was $72.0 million compared to $72.6 million as of December 31, 2022 and $67.8 million as of December 31, 2021. The allowance for credit losses represented 1.46% of total loans as of December 31, 2023 versus 1.54% at December 31, 2022 and 1.58% at December 31, 2021. The company’s credit loss reserve to total loans, excluding PPP loans, which are guaranteed by the United States SBA and have not been allocated for within the allowance for credit losses, was 1.59% at December 31, 2021. The impact of PPP loans had an immaterial impact on the allowance coverage ratio at December 31, 2023 and 2022. Net charge offs of $6.5 million, or 0.13%, and $4.5 million, or 0.10% of average loans, were recorded in 2023 and 2022, respectively. The charge offs for 2023 and 2022 resulted primarily from the deterioration of a single commercial credit. Management believes the charge offs related to this credit were an isolated instance as a result of negative impacts caused by unique circumstances from the pandemic and are not reflective of deteriorating trends in the loan portfolio. The Company’s management continues to monitor the adequacy of the provision based on loan levels, asset quality, economic conditions including the impact of the increased interest rate environment, inflation levels, and other factors that may influence the assessment of the collectability of loans.
The Company adopted CECL on January 1, 2021. Adoption of the standard resulted in a day one impact to the allowance for credit losses of $9.1 million, with an offset, net of taxes, to stockholders' equity.
42
Table of Contents
Noninterest Income
The following table presents changes in the components of noninterest income for the years ended December 31, 2023, 2022 and 2021.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | ||||||||||||
| Wealth advisory fees | $ | 9,080 | $ | 8,636 | $ | 8,750 | 5.1 | % | (1.3) | % | |||||||
| Investment brokerage fees | 1,815 | 2,318 | 1,975 | (21.7) | 17.4 | ||||||||||||
| Service charges on deposit accounts | 10,773 | 11,595 | 10,608 | (7.1) | 9.3 | ||||||||||||
| Loan and service fees | 11,750 | 12,214 | 11,922 | (3.8) | 2.4 | ||||||||||||
| Merchant and interchange fee income | 3,651 | 3,560 | 3,023 | 2.6 | 17.8 | ||||||||||||
| Bank owned life insurance income | 3,133 | 432 | 2,467 | 625.2 | (82.5) | ||||||||||||
| Interest rate swap fee income | 794 | 579 | 1,035 | 37.1 | (44.1) | ||||||||||||
| Mortgage banking income (loss) | (254) | 633 | 1,418 | (140.1) | (55.4) | ||||||||||||
| Net securities gains (losses) | (25) | 21 | 797 | (219.0) | (97.4) | ||||||||||||
| Other income | 9,141 | 1,874 | 2,725 | 387.8 | (31.2) | ||||||||||||
| Total noninterest income | $ | 49,858 | $ | 41,862 | $ | 44,720 | 19.1 | % | (6.4) | % | |||||||
| Noninterest income to total revenue | 20.2 | % | 17.1 | % | 20.1 | % |
Noninterest income was $49.9 million in 2023 versus $41.9 million in 2022, an increase of $8.0 million, or 19.1%. Adjusted core noninterest income, which excludes the net wire fraud loss, was $43.6 million in 2023, an increase of $1.7 million, or 4.1% compared to 2022. Wealth advisory fees increased by 5.1%, or $444,000, during 2023, from $8.6 million to $9.1 million reflecting continued growth in the business and improving equity market valuations. Service charges on deposit accounts decreased by 7.1%, or $822,000, during 2023 from $11.6 million to $10.8 million due primarily to an increase to earnings allowances on business checking accounts and reduced overdraft and other deposit fees. Loan and service fees declined by 3.8%, or $464,000, during 2023 primarily due to a decline in interchange revenue due to reduced volume and spend per debit card as compared to higher trends during the pandemic. Merchant fee income improved by 2.6%, or $91,000, during 2023.
Other income increased $7.3 million, or 387.8%, due primarily to insurance and loss recoveries of $6.3 million that were recognized during the fourth quarter of 2023. Bank owned life insurance increased $2.7 million, or 625.2%, from improved performance for the Company's variable life insurance policies, which track with the performance of the equity markets. The purchase of traditional bank owned life policies in December 2022 contributed further to the increase in bank owned life insurance income. These increases were offset by decreases to mortgage banking income of $887,000, or 140.1%, and a decrease in investment brokerage fees of $503,000, or 21.7%.
Noninterest income was $41.9 million in 2022 versus $44.7 million in 2021, a decrease of $2.9 million, or 6.4%. Market value declines impacted the overall decrease in noninterest income. Bank owned life insurance income for the year ended December 31, 2022 decreased by $2.0 million, primarily due to declines in the market value of variable life insurance policies that are tied to the equity markets. A reduction of market value of $950,000 was recorded during 2022 compared to market value gains of $1.1 million for 2021. The valuation changes to the variable life insurance policies are offset by similar changes to the deferred compensation expense that is recognized in salary and employee benefits. Excluding the impact of the variable life insurance policy market value changes, noninterest income was $42.8 million for the year ended December 31, 2022, compared to $43.7 million for the year ended December 31, 2021, a decline of $840,000, or 2.1%. In addition, other income decreased $851,000, mortgage banking income decreased by $785,000, gains on securities sales decreased by $776,000 and interest rate swap fee income decreased by $456,000. Notably, fee-based noninterest income increased by a cumulative $2.0 million primarily due to volume, including improvements in service charges on deposit accounts of $987,000, or 9.3%, merchant and interchange fee income of $537,000, or 17.8%, investment brokerage fees of $343,000, or 17.4%, and loan and service fees of $292,000, or 2.4%. Wealth advisory fees declined by $114,000, or 1.3%, and were negatively impacted by market value declines of 8.0% in trust assets from $2.5 billion at December 31, 2021 to $2.3 billion at December 31, 2022.
43
Table of Contents
Noninterest Expense
The following table presents changes in the components of noninterest expense for the years ended December 31, 2023, 2022 and 2021.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | ||||||||||||
| Salaries and employee benefits | $ | 59,147 | $ | 58,530 | $ | 57,882 | 1.1 | % | 1.1 | % | |||||||
| Net occupancy expense | 6,360 | 6,287 | 5,728 | 1.2 | 9.8 | ||||||||||||
| Equipment costs | 5,632 | 5,763 | 5,530 | (2.3) | 4.2 | ||||||||||||
| Data processing fees and supplies | 14,003 | 12,826 | 12,674 | 9.2 | 1.2 | ||||||||||||
| Corporate and business development | 4,807 | 5,198 | 4,262 | (7.5) | 22.0 | ||||||||||||
| FDIC insurance and other regulatory fees | 3,363 | 1,999 | 2,242 | 68.2 | (10.8) | ||||||||||||
| Professional fees | 8,583 | 6,483 | 7,064 | 32.4 | (8.2) | ||||||||||||
| Wire fraud loss | 18,058 | 0 | 0 | 100.0 | — | ||||||||||||
| Other expense | 10,757 | 13,124 | 8,905 | (18.0) | 47.4 | ||||||||||||
| Total noninterest expense | $ | 130,710 | $ | 110,210 | $ | 104,287 | 18.6 | % | 5.7 | % |
Noninterest expense increased by $20.5 million, or 18.6%, for 2023 from $110.2 million to $130.7 million. The increase to noninterest expense during the year was driven by an $18.1 million wire fraud loss that occurred during the second quarter of 2023. Contributing to the increase in noninterest expense during 2023 was an increase to professional fees expense of $2.1 million, or 32.4%, an increase to FDIC insurance and other regulatory fees of $1.4 million, or 68.2%, from increased assessments due to a blanket increase to the assessment rate used by the FDIC to calculate premiums. Data processing fees and supplies expense increased $1.2 million, or 9.2%. Offsetting these increases was a decrease in other expense of $2.4 million, or 18.0%, driven by reduced accruals related to ongoing litigation matters. Adjusted core noninterest expense, a non-GAAP measure, which excludes the impact of the wire fraud loss and corresponding adjustments to salaries and employee benefits, was $114.0 million during 2023, an increase of $3.8 million, or 3.5%, compared to 2022.
Noninterest expense increased by $5.9 million, or 5.7%, for 2022, to $110.2 million compared to $104.3 million for 2021. The increase was due primarily to an increase of $4.2 million in other expense caused by accruals for ongoing legal matters of $3.5 million. See "Note 1 – Summary of Significant Accounting Policies" for additional details regarding loss contingencies. Corporate and business development expense increased $936,000, or 22.0%, driven by increased corporate development spending, advertising expense and charitable and foundation contributions, including contributions associated with the Company's sesquicentennial celebration. Salaries and benefits expense increased $648,000, or 1.1%. Offsetting these increases was a decrease in professional fees of $581,000, or 8.2%, due to a decrease in legal expense incurred during the year. FDIC insurance and other regulatory fee expense decreased by $243,000, or 10.8%, due to declining deposits and reduced total assets of the Company.
Income Taxes
The Company recognized income tax expense in 2023 of $16.6 million, compared to $21.3 million in 2022 and $21.7 million in 2021. The effective tax rate was 15.0% in 2023, compared to 17.1% in 2022 and 18.5% in 2021. The effective tax rate declined due to negative impact of the wire fraud loss and related effects on net income, which lowered income tax expense by $2.6 million for 2023. Additionally, changes to the Indiana Financial Institution Tax rate to 4.9% in 2023, 5.0% in 2022 and 5.5% in 2021, as well as tax-free interest income from municipal securities and loans during 2023 contributed to the decreased effective tax rate. For a detailed analysis of the Company’s income taxes see "Note 12 – Income Taxes".
44
Table of Contents
CERTAIN STATISTICAL DISCLOSURES BY BANK HOLDING COMPANIES
We are required to provide certain statistical disclosures as a bank holding company under the SEC's Industry Guide 3. The following table provides certain of those disclosures.
| Year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| Return on average assets | 1.45 | % | 1.62 | % | 1.56 | % | ||
| Return on equity | 15.93 | 17.40 | 14.19 | |||||
| Average equity to average assets | 9.11 | 9.28 | 10.96 | |||||
| Dividend payout ratio | 50.41 | 39.60 | 36.36 |
Return on average assets is computed by dividing net income by average assets for each indicated fiscal year. Average assets is computed by adding total assets as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Return on average total equity is computed by dividing net income by average equity for each indicated fiscal year. Average equity is computed by adding the total equity attributable to the Company as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Average equity to average assets is computed by dividing average equity by average assets for each indicated fiscal year, as calculated in accordance with the previous explanation.
Dividend payout ratio is computed by dividing dividends declared per common share by earnings per diluted common share for each indicated fiscal year. The dividend payout ratio increased to 50.4% for 2023 as compared to prior periods due to the wire fraud loss and its negative impact to net income.
Refer to the "Financial Condition - Loan Portfolio", "Financial Condition - Sources of Funds" and "Risk Management - Loan Portfolio" sections of this MD&A and to the Notes to Consolidated Financial Statements of this Form 10-K for the other required statistical disclosures.
FINANCIAL CONDITION
Overview
Total assets of the Company were $6.524 billion as of December 31, 2023, an increase of $91.7 million, or 1.4%, when compared to $6.432 billion as of December 31, 2022. Total loans outstanding increased by $206.1 million, or 4.4%, to $4.917 billion at December 31, 2023 from $4.710 billion at December 31, 2022. Total deposits increased $259.9 million, from $5.461 billion at December 31, 2022, to $5.721 billion at December 31, 2023, driven by increased commercial and public funds deposits and offset by net retail outflows.
Total cash and equivalents increased $21.5 million, to $151.8 million at December 31, 2023 from $130.3 million at December 31, 2022. Total investment securities decreased by $132.1 million, to $1.182 billion at December 31, 2023 from $1.314 billion at December 31, 2022. The decrease was attributable to a decrease in available-for-sale securities, which decreased by $133.8 million, primarily as a result of investment sales of $105.2 million and maturities, calls and paydowns of $71.8 million, and offset by purchases of $7.2 million and improvement in fair market valuations of $40.7 million. Losses of $25,000 were realized from the sale of available-for-sale securities in 2023. Total borrowings decreased at December 31, 2023, as a result of the liquidity provided by increased levels of deposits at period end and cash inflows from the investment securities portfolio. Total borrowings decreased by $247.0 million to $50.0 million at December 31, 2023 compared to $297.0 million at December 31, 2022.
45
Table of Contents
Uses of Funds
Investment Portfolio
At year end 2023, 2022 and 2021, there were no holdings of securities of any one issuer, other than the U.S. government, government agencies and government sponsored agencies, in an amount greater than 10% of stockholders’ equity. See "Note 2 – Securities" for more information on these investments.
Purchases of securities available-for-sale totaled $7.2 million in 2023, $315.3 million in 2022 and $835.0 million in 2021. Growth of the investment portfolio during 2021 and 2022 served to provide an earning asset alternative for excess balance sheet liquidity stemming from increased levels of liquidity provided by government stimulus programs in response to the COVID-19 pandemic. Prior to the recent Federal Reserve monetary tightening cycle starting in March of 2022, the Company deployed $250 million of excess liquidity to the investment securities portfolio during 2022 and $652 million in 2021 to preserve net interest margin. Investment securities represented 18.1% of total assets on December 31, 2023 compared to 20.4% on December 31, 2022 and 21.3% on December 31, 2021. Management expects the investment securities portfolio as a percentage of assets to decrease over time and return to historical levels of approximately 12%-14% during 2014 to 2020 as the proceeds from paydowns and maturities of these investment securities provide liquidity to fund future loan growth.
On April 1, 2022, the Company elected to transfer $151.4 million in net book value of municipal bonds from the available-for-sale securities portfolio to held-to-maturity as an overall balance sheet management strategy. The fair value of these securities transferred was $127.0 million.
Securities sales totaled $105.2 million in 2023, $25.3 million in 2022 and $14.0 million in 2021. Paydowns from prepayments and scheduled payments of $56.2 million, $98.8 million and $113.1 million were received in 2023, 2022 and 2021, and the amortization of premiums, net of the accretion of discounts, was $4.9 million, $6.3 million and $5.0 million, respectively. Maturities and calls of securities totaled $13.6 million, $9.3 million and $24.7 million in 2023, 2022 and 2021, respectively. No provision for allowance for credit loss was recorded in connection with the investment securities portfolio in 2023, 2022 or 2021. The investment portfolio is managed to provide for an appropriate balance between liquidity, credit risk and investment return and to limit the Company’s exposure to risk to an acceptable level. The longer duration of the investment security portfolio serves to balance the shorter duration of the loan portfolio.
The weighted average yields and maturity distribution for the securities portfolio at December 31, 2023, were as follows:
| Within One Year | After One Within Five Years | After Five Years Within Ten years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | |||||||||||||||||||
| U.S. government sponsor agency | $ | 0 | 0.00 | % | $ | 4,376 | 1.00 | % | $ | 0 | 0.00 | % | $ | 115,103 | 1.57 | % | |||||||||||
| Mortgage-backed securities: residential | 7 | 5.00 | 10,671 | 2.56 | 31,632 | 2.59 | 405,532 | 2.11 | |||||||||||||||||||
| State and municipal securities | 1,191 | 4.90 | 3,045 | 3.95 | 38,730 | 2.99 | 560,656 | 5.63 | |||||||||||||||||||
| Total Securities | $ | 1,198 | 4.90 | $ | 18,092 | 2.42 | $ | 70,362 | 2.81 | $ | 1,081,291 | 4.99 |
The Company does not trade or invest in or sponsor certain unregistered investment companies defined as hedge funds and private equity funds in the Volcker Rule.
Real Estate Mortgage Loans Held-For-Sale
Real estate mortgages held-for-sale increased by $801,000 to $1.2 million at December 31, 2023 from $357,000 at December 31, 2022 as a result of fluctuations in secondary market sales activity. This asset category is subject to a high degree of variability depending on, among other things, recent mortgage loan rates and the quantity and timing of loan sales into the secondary market. The Company generally sells almost all of the conforming mortgage loans it originates in the secondary market. Proceeds from sales totaled $8.0 million in 2023, $36.5 million in 2022 and $126.4 million in 2021.
46
Table of Contents
Loan Portfolio
The loan portfolio by class as of December 31, 2023, 2022 and 2021 was as follows:
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans: | ||||||||||
| Working capital lines of credit loans | $ | 604,893 | $ | 650,948 | $ | 652,861 | ||||
| Non-working capital loans | 815,871 | 842,101 | 736,608 | |||||||
| Total commercial and industrial loans | 1,420,764 | 1,493,049 | 1,389,469 | |||||||
| Commercial real estate and multi-family residential loans: | ||||||||||
| Construction and land development loans | 634,435 | 517,664 | 379,813 | |||||||
| Owner occupied loans | 825,464 | 758,091 | 739,371 | |||||||
| Nonowner occupied loans | 724,101 | 706,107 | 588,458 | |||||||
| Multi-family loans | 253,534 | 197,232 | 247,204 | |||||||
| Total commercial real estate and multi-family residential loans | 2,437,534 | 2,179,094 | 1,954,846 | |||||||
| Agri-business and agricultural loans: | ||||||||||
| Loans secured by farmland | 162,890 | 201,200 | 206,331 | |||||||
| Loans for agricultural production | 225,874 | 230,888 | 239,494 | |||||||
| Total agri-business and agricultural loans | 388,764 | 432,088 | 445,825 | |||||||
| Other commercial loans | 120,726 | 113,593 | 73,490 | |||||||
| Total commercial loans | 4,367,788 | 4,217,824 | 3,863,630 | |||||||
| Consumer 1-4 family mortgage loans: | ||||||||||
| Closed end first mortgage loans | 258,103 | 212,742 | 176,561 | |||||||
| Open end and junior lien loans | 189,663 | 175,575 | 156,238 | |||||||
| Residential construction and land development loans | 8,421 | 19,249 | 11,921 | |||||||
| Total consumer 1-4 family mortgage loans | 456,187 | 407,566 | 344,720 | |||||||
| Other consumer loans | 96,022 | 88,075 | 82,755 | |||||||
| Total consumer loans | 552,209 | 495,641 | 427,475 | |||||||
| Gross loans | 4,919,997 | 4,713,465 | 4,291,105 | |||||||
| Less: Allowance for credit losses | (71,972) | (72,606) | (67,773) | |||||||
| Net deferred loan fees | (3,463) | (3,069) | (3,264) | |||||||
| Loans, net | $ | 4,844,562 | $ | 4,637,790 | $ | 4,220,068 |
The ratio of loans to total loans by portfolio segment as of December 31, 2023, 2022 and 2021 was as follows:
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans | 28.89 | % | 31.68 | % | 32.38 | % | ||
| Commercial real estate and multi-family residential loans | 49.54 | 46.23 | 45.56 | |||||
| Agri-business and agricultural loans | 7.90 | 9.17 | 10.39 | |||||
| Other commercial loans | 2.45 | 2.41 | 1.71 | |||||
| Consumer 1-4 family mortgage loans | 9.27 | 8.64 | 8.03 | |||||
| Other consumer loans | 1.95 | 1.87 | 1.93 | |||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
47
Table of Contents
In 2023, net loan balances increased by $206.8 million to $4.845 billion, and excludes approximately $8.6 million in loans originated for sale. In 2022, net loan balances increased by $417.7 million to $4.638 billion, and excluded approximately $28.7 million in loans originated for sale. In 2021, net loan balances decreased by $367.7 million to $4.220 billion, and excluded approximately $119.4 million in loans originated for sale.
The mix of The Company's loan portfolio consists primarily of commercial loans, and the Bank's lending focus is on the commercial sector of the Lake City Bank footprint. Owner occupied commercial real estate loans represent in many instances the buildings and factories of our commercial and industrial borrowers. Commercial and industrial loans together with owner occupied commercial real estate loans represented 45.7% and 47.8% of total loans as of December 31, 2023 and 2022, respectively. The Company has limited exposure to commercial office space borrowers, all of which are located in the Bank's Indiana markets. Loans totaling $71.2 million for this sector represented 1.5% of total loans at December 31, 2023. Loans to the agriculture and agri-business sector of our Indiana footprint represent a significant loan segment of the overall loan portfolio. This loan segment is well diversified with loans to corn, soybean, poultry, dairy, swine, beef and egg growers.
The residential construction and land development loans class included construction loans totaling $1.0 million and $12.0 million as of December 31, 2023 and 2022. Increases in consumer loans during 2023 resulted from an increased focus on indirect lending to consumers and the introduction of a new adjustable rate mortgage product. The Bank generally sells conforming mortgage loans, which it originates locally, into the secondary market. These loans generally represent mortgage loans that are made to clients with long-term or substantial relationships with the Bank on terms consistent with secondary market requirements. The loan classifications are based on the nature of the loans as of the loan origination date. There were no foreign loans included in the loan portfolio for the periods presented.
Repricing opportunities of the loan portfolio occur either according to predetermined float rate indices, adjustable rate schedules included in the related loan agreements or upon maturity of each principal payment. The following table indicates the scheduled maturities of the loan portfolio as of December 31, 2023:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate and Multi-family Residential | Agri-business and Agricultural | Other Commercial | Consumer 1-4 Family Mortgage | Other Consumer | Total | Percent | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | $ | 614,306 | $ | 601,153 | $ | 132,955 | $ | 49,766 | $ | 13,823 | $ | 13,778 | $ | 1,425,781 | 28.98 | % | ||||||||||||||
| After one year, within five years | 572,286 | 1,180,447 | 126,227 | 27,946 | 68,673 | 35,120 | 2,010,699 | 40.87 | ||||||||||||||||||||||
| Over five years | 222,777 | 652,687 | 129,482 | 43,014 | 372,860 | 47,012 | 1,467,832 | 29.83 | ||||||||||||||||||||||
| Nonaccrual loans | 11,395 | 3,247 | 100 | 0 | 831 | 112 | 15,685 | 0.32 | ||||||||||||||||||||||
| Total loans | $ | 1,420,764 | $ | 2,437,534 | $ | 388,764 | $ | 120,726 | $ | 456,187 | $ | 96,022 | $ | 4,919,997 | 100.00 | % |
At maturity, credits are reviewed and, if renewed, are renewed at rates and conditions that prevail at the time of maturity.
Based upon the table above, all loans due after one year which have a predetermined interest rate and loans due after one year which have floating or adjustable interest rates as of December 31, 2023 amounted to $2.290 billion and $1.188 billion, respectively.
Bank Owned Life Insurance
Bank owned life insurance increased by $707,000 to $109.1 million at December 31, 2023 and by $10.8 million to $108.4 million at December 31, 2022 from $97.7 million at December 31, 2021. The increase during 2023 was primarily due to increased income from traditional policies purchased in December 2022 and from improved market performance of the Bank's variable bank owned life insurance policies which track with the performance of the equity markets. The increase during 2022 was primarily due to the purchase of life insurance policies on officers of the Bank. Bank owned life insurance investment income is used as an offset to the cost of life insurance purchased by the Bank as a benefit for bank officers.
48
Table of Contents
Sources of Funds
The average daily deposits and borrowings together with the average rates paid on those deposits and borrowings for the years ended December 31, 2023, 2022 and 2021 are summarized in the following table:
| 2023 | 2022 | 2021 | % Balance Change From Prior Year | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | 2023 | 2022 | ||||||||||||||||||
| Noninterest bearing demand deposits | $ | 1,475,306 | 0.00 | % | $ | 1,842,777 | 0.00 | % | $ | 1,671,172 | 0.00 | % | (19.94) | % | 10.27 | % | ||||||||||
| Savings and transaction accounts: | ||||||||||||||||||||||||||
| Savings deposits | 347,009 | 0.07 | 419,997 | 0.08 | 360,915 | 0.08 | (17.38) | 16.37 | ||||||||||||||||||
| Interest bearing demand deposits | 2,909,464 | 3.69 | 2,689,572 | 1.16 | 2,392,220 | 0.28 | 8.18 | 12.43 | ||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||
| Deposits of $100,000 or more | 669,545 | 3.73 | 579,797 | 0.60 | 714,353 | 0.81 | 15.48 | (18.84) | ||||||||||||||||||
| Other time deposits | 202,904 | 2.52 | 185,215 | 0.70 | 218,624 | 0.93 | 9.55 | (15.28) | ||||||||||||||||||
| Total deposits | $ | 5,604,228 | 2.46 | % | $ | 5,717,358 | 0.63 | % | $ | 5,357,284 | 0.28 | % | (1.98) | % | 6.72 | % | ||||||||||
| FHLB advances and other borrowings | 166,821 | 5.06 | 38,614 | 1.03 | 75,408 | 0.40 | 332.02 | (48.79) | ||||||||||||||||||
| Total funding sources | $ | 5,771,049 | 2.53 | % | $ | 5,755,972 | 0.64 | % | $ | 5,432,692 | 0.28 | % | 0.26 | % | 5.95 | % |
Time deposits as of December 31, 2023 will mature as follows:
| (dollars in thousands) | $100,000 or more | $100,000 or less | Total | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within three months | $ | 347,896 | $ | 92,698 | $ | 440,594 | 43.33 | % | ||||||
| Over three months, within six months | 153,827 | 53,543 | 207,370 | 20.39 | ||||||||||
| Over six months, within twelve months | 190,803 | 40,536 | 231,339 | 22.75 | ||||||||||
| Over twelve months | 100,212 | 37,306 | 137,518 | 13.53 | ||||||||||
| Total time certificates of deposit | $ | 792,738 | $ | 224,083 | $ | 1,016,821 | 100.00 | % |
Deposits
Deposits by portfolio segment for December 31, 2023, 2022 and 2021 are presented below:
| December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 2,227,147 | 38.9 | % | $ | 2,085,934 | 38.2 | % | $ | 2,262,229 | 39.4 | % | ||||||||
| Retail | 1,794,958 | 31.4 | 1,934,787 | 35.4 | 2,178,534 | 38.0 | ||||||||||||||
| Public fund | 1,563,015 | 27.3 | 1,429,872 | 26.1 | 1,284,641 | 22.3 | ||||||||||||||
| Core deposits | 5,585,120 | 97.6 | 5,450,593 | 99.7 | $ | 5,725,404 | 99.7 | % | ||||||||||||
| Brokered deposits | 135,405 | 2.4 | 10,027 | 0.3 | 10,003 | 0.3 | ||||||||||||||
| Total | $ | 5,720,525 | 100.0 | % | $ | 5,460,620 | 100.0 | % | $ | 5,735,407 | 100.0 | % |
Total deposits increased by $259.9 million to $5.721 billion, at December 31, 2023 compared to $5.461 billion at December 31, 2022. The increase in deposits was attributable to increases in commercial and public fund deposits. Commercial deposits increased $141.2 million, or 6.8% and represented 38.9% and 38.2% of total deposits at December 31, 2023 and 2022, respectively. Public fund deposits increased $133.1 million, or 9.3% and represented 27.3% and 26.1% of total deposits at December 31, 2023 and 2022, respectively. Additionally, brokered deposits increased $125.4 million, and represented 2.4% and 0.3% of total deposits at December 31, 2023 and 2022, respectively. Retail deposits decreased $139.8 million, or 7.2%, and represented 31.4% and 35.4% of deposits at December 31, 2023 and 2022, respectively. The decline in retail deposits represents a continued utilization of retail deposits from peak savings levels during 2021.
Total deposits decreased by $274.8 million to $5.461 billion, at December 31, 2022 compared to December 31, 2021. The decrease in deposits was attributable to a decrease in core deposits. Total deposit contraction was led by a decrease of $243.7 million, or 11.2%, in retail deposits. In addition, commercial deposits decreased $176.3 million, or 7.8%, while public funds deposits increased by $145.2 million, or 11.3%. The decrease in deposits during 2022 reflects the normalization of excess
49
Table of Contents
liquidity in our customer's deposit accounts and occurred primarily during the fourth quarter of 2022. Rising inflation is considered a contributor to the decline in deposits during 2022 after the surge in deposits experienced during 2020 and 2021 from PPP funding and COVID-related stimulus programs.
As previously noted, 27.3% of the Company’s deposit base is attributable to public fund entities which consist primarily of customers in the Company’s geographic footprint. A majority of public fund balances represent customers with operating accounts at the Bank. The public fund segment is a stable source of deposit funding and a focus in the treasury management area due to their business needs. A shift in funding away from public fund deposits could require the Company to execute alternative funding plans under the Contingency Funding Plan discussed in further detail under “Liquidity Risk”.
FHLB Advances and Other Borrowings
During 2023, average total short-term borrowings increased by $160.3 million to $166.8 million. Ending balances of short-term and miscellaneous borrowings decreased to $50.0 million at December 31, 2023 compared to $297.0 million at December 31, 2022. Average total long-term borrowings decreased by $32.1 million to zero, as no long-term FHLB advances were outstanding during 2023.
During 2022, average total short-term borrowings increased by $6.2 million to $6.6 million, as the Company's excess liquidity position normalized after experiencing a reduction in cash and short-term investments. Ending balances of short-term and miscellaneous borrowings increased to $297.0 million at December 31, 2022, from zero at December 31, 2021. Average total long-term borrowings decreased by $42.9 million to $32.1 million, due to the repayment of an outstanding long-term advance during the second quarter of 2022.
Capital
The Company believes that a strong, appropriately managed capital position is critical to support continued growth of loans and earnings. Capital is used primarily to fund continued organic loan growth and to support dividends to shareholders. The Company had a total risk-based capital ratio of 15.47%, a Tier I risk-based capital ratio of 14.21% and a common Tier 1 risk-based capital ratio of 14.21% as of December 31, 2023. These ratios met or exceeded the Federal Reserve Bank’s “well-capitalized” minimums of 10.0%, 8.0% and 6.5%, respectively. The Company also had a Tier 1 leverage ratio of 11.82% and a tangible equity ratio of 9.91%. When excluding the impact of accumulated other comprehensive income (loss) on tangible common equity, the Company's adjusted tangible common equity to adjusted tangible assets was 11.99%. See "Note 15 – Capital Requirements and Restrictions on Retained Earnings" for more information.
The ability to maintain these ratios is a function of the balance between net income and a prudent dividend policy. Total stockholders’ equity increased by 14.2% to $649.8 million as of December 31, 2023 from $568.9 million as of December 31, 2022. The Company earned $93.8 million in 2023 and $103.8 million in 2022. The Company declared cash dividends of $1.84 per share in 2023, which decreased equity by $47.1 million. The Company declared cash dividends of $1.60 per share in 2022, which decreased equity by $40.9 million. Total stockholder's equity has been impacted by declines in the market value of the Company's available-for-sale investment securities portfolio. The market value decline, resulting from higher interest rate environment, has generated unrealized losses in the available-for-sale portfolio. Unrealized losses from the available-for-sale investment securities portfolio are recorded, net of tax, in accumulated other comprehensive income (loss) in the statement of stockholders' equity. Improvements in the fair value of available-for-sale securities and net defined pension plan gains positively impacted equity by $33.7 million in 2023 compared to a decrease of $205.0 million in 2022. The impact to equity due to other comprehensive income (loss) is not included in regulatory capital.
RISK MANAGEMENT
Overview
The Company, with the oversight of the Corporate Risk Committee of the board of directors, has developed a company-wide risk management program intended to help identify, manage and mitigate the various business risks it faces. Following is a discussion addressing the risks identified as most significant to the Company – Credit, Liquidity, Interest Rate and Market Risk. Item 7A. includes additional discussion about market risk.
Credit Risk
Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Our primary credit risks result from lending and to a lesser extent, investment activities.
50
Table of Contents
Investment Portfolio
The Company’s investment portfolio consists of U.S. treasuries, government agencies and municipal bonds subject to an investment security policy that is approved annually by the board of directors. As of December 31, 2023, the Company’s investment in U.S government sponsored mortgage-backed securities represented approximately 38% of total investment securities fair value consisting of mortgage pools issued by Ginnie Mae, Fannie Mae and Freddie Mac. Ginnie Mae, Fannie Mae and Freddie Mac securities are each guaranteed by their respective agencies as to principal and interest. All mortgage securities purchased by the Company in 2023 were within risk tolerances for price, prepayment, extension and original life risk characteristics contained in the Company’s investment policy. As of December 31, 2023, all mortgage-backed securities were performing in a manner consistent with management’s expectations at time of purchase. Municipal securities represent 52% of total investment securities fair value as of December 31, 2023 and were rated investment grade at the time of purchase and continue to be rated investment grade. The Company uses analytics provided by its third party portfolio advisor to evaluate and monitor credit risk for all investments on a quarterly basis. Based upon these analytics as of December 31, 2023, the securities in the combined available-for-sale and held-to-maturity portfolios had an effective duration of approximately 6.5 years. The analysis indicated a negative 18.1% change in market value in the event of a 300 basis point upward, instantaneous rate shock and an approximate positive 6.5% change in market value in the event of a 100 basis point downward, instantaneous rate shock.
Loan Portfolio
The Company has a high percentage of commercial and commercial real estate loans extended to businesses with a broad range of revenue and within a wide variety of industries. Traditionally, this type of lending may have more credit risk than other types of lending because of the size and diversity of the credits. The Company manages this risk by utilizing conservative credit structures, adjusting its pricing to the perceived risk of each individual credit, diversifying the portfolio by customer, product, industry and market area and by obtaining personal loan guarantees.
There were no loan concentrations within industries, which exceeded ten percent of total loans, except commercial real estate. Commercial real estate was $2.438 billion, or 49.5%, of total loans at December 31, 2023. The owner occupied commercial real estate portfolio generally represents the financing of factories and operational facilities for the Bank's commercial and industrial borrowers. The Company’s in-house lending limit is $40.0 million. Manufacturing loans are included in the commercial and industrial loans total and are well diversified by industry. Agri-business and agricultural loans represent 7.9% of total loans as of December 31, 2023 and are not concentrated to any agricultural sector. Substantially all of the Bank’s commercial, industrial, agricultural real estate mortgage, real estate construction mortgage and consumer loans are made within its geographic market areas and to diverse industries. When segmenting the Bank's loan portfolio by North American Industry Classification System code as of December 31, 2023, the largest segments are multifamily housing, agriculture, industrial warehouses and the recreational vehicle industry which represented 11%, 9%, 4% and 4% of total loans, respectively.
51
Table of Contents
The following is a summary of nonperforming loans on an amortized cost basis as of December 31, 2023 and 2022.
| (dollars in thousands) | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 4,916,534 | $ | 4,710,396 | ||
| Commercial and industrial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 1 | ||||
| Nonaccrual loans | 11,395 | 13,064 | ||||
| Subtotal nonperforming loans | 11,395 | 13,065 | ||||
| Commercial real estate and multi-family residential loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 3,247 | 3,065 | ||||
| Subtotal nonperforming loans | 3,247 | 3,065 | ||||
| Agri-business and agricultural loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 100 | 145 | ||||
| Subtotal nonperforming loans | 100 | 145 | ||||
| Other commercial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 0 | 0 | ||||
| Subtotal nonperforming loans | 0 | 0 | ||||
| Consumer 1-4 family mortgage loans | ||||||
| Past due accruing loans (90 days or more) | 27 | 122 | ||||
| Nonaccrual loans | 831 | 481 | ||||
| Subtotal nonperforming loans | 858 | 603 | ||||
| Other consumer loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans | 112 | 209 | ||||
| Subtotal nonperforming loans | 112 | 209 | ||||
| Total nonperforming loans | $ | 15,712 | $ | 17,087 | ||
| Ratio: | ||||||
| Nonperforming loans to total loans | 0.32 | % | 0.36 | % |
Nonperforming assets of the Company include nonperforming loans (as indicated above), nonaccrual investments, other real estate owned and repossessions, the total of which amounted to $16.1 million and $17.2 million at December 31, 2023 and 2022, respectively. Nonperforming loans remained stable at 0.3% of total loans at December 31, 2023 compared to 0.4% at December 31, 2022. Nonperforming loans decreased by $1.4 million during 2023, due to the net activity of charge offs, paydowns and upgrades. One commercial relationship placed on nonaccrual during 2023 subsequently received a modification to loan terms due to financial difficulty experienced by the borrower.
Loans for which the borrower appears to be unable or unwilling to repay its debt in full or on time, and the collateral is insufficient to cover all principal and accrued interest, will be reclassified as nonperforming to the extent they are unsecured, on or before the date when the loan becomes 90 days delinquent, with the exception of small dollar other consumer loans which are not placed on nonaccrual status since these loans are charged-off when they have been delinquent from 90 to 180 days, and when the related collateral, if any, is not sufficient to offset the indebtedness. When a loan is classified as a nonaccrual loan, interest on the loan is no longer accrued, all unpaid accrued interest is reversed and interest income is subsequently recorded only to the extent cash payments are received. Accrual status is resumed when all contractually due payments are brought current and future payments are reasonably assured.
52
Table of Contents
A loan is individually analyzed when full payment under the original loan terms is not expected. Reserves are evaluated in total for smaller-balance loans of similar nature not in nonaccrual status such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans including material modifications made to borrowers experiencing financial difficulty. If a loan is individually analyzed, a portion of the allowance may be allocated so that the loan is reported, net, at the present value of estimated future cash flow or at the fair value of collateral if repayment is expected solely from the collateral.
Total nonperforming loans were $15.7 million, or 0.32% of total loans, at December 31, 2023 versus $17.1 million, or 0.36% of total loans, at December 31, 2022. There were 33 relationships totaling $16.1 million classified as individually analyzed as of December 31, 2023 versus 39 relationships totaling $31.3 million at the end of 2022. The decrease in individually analyzed loans during 2023 resulted primarily from the payoff of two large commercial relationships and the partial charge off of another commercial relationship. Paydowns and upgrades of other individually analyzed loans further contributed to the decrease for individually analyzed loans for the year ended December 31, 2023.
Loans renegotiated as modifications to borrowers experiencing financial difficulty are those loans for which the Company modifies the terms of loans for borrowers experiencing financial distress by providing the following forms of relief: forgiveness of loan principal, extension of repayment terms, reduction of interest rate or an other than insignificant payment delay. For the twelve months ended December 31, 2023, there were three loans to three financially distressed commercial borrowers with balances totaling $4.4 million at December 31, 2023 that received such modifications. The Company has no material commitments to lend additional funds to these borrowers. For the twelve months ended December 31, 2022, no loan modifications were made to borrowers experiencing financial difficulty.
53
Table of Contents
The following is a summary of the credit loss experience for the years ended December 31, 2023, 2022 and 2021.
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 4,916,534 | $ | 4,710,396 | $ | 4,287,841 | ||
| Average daily loans outstanding during the year ended December 31, | $ | 4,813,678 | $ | 4,427,166 | $ | 4,421,094 | ||
| Allowance for credit losses, January 1, | $ | 72,606 | $ | 67,773 | $ | 61,408 | ||
| Impact of adopting ASC 326 | 0 | 0 | 9,050 | |||||
| Loans charged-off: | ||||||||
| Commercial and industrial loans | 6,341 | 4,022 | 5,575 | |||||
| Commercial real estate and multi-family residential loans | 0 | 597 | 70 | |||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 163 | 42 | 51 | |||||
| Other consumer loans | 828 | 473 | 287 | |||||
| Total loans charged-off | 7,332 | 5,134 | 5,983 | |||||
| Recoveries of loans previously charged-off: | ||||||||
| Commercial and industrial loans | 180 | 71 | 1,559 | |||||
| Commercial real estate and multi-family residential loans | 322 | 277 | 14 | |||||
| Agri-business and agricultural loans | 0 | 0 | 320 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 38 | 52 | 122 | |||||
| Other consumer loans | 308 | 192 | 206 | |||||
| Total recoveries | 848 | 592 | 2,221 | |||||
| Net loans charged-off | 6,484 | 4,542 | 3,762 | |||||
| Provision for credit loss charged to expense | 5,850 | 9,375 | 1,077 | |||||
| Balance, December 31, | $ | 71,972 | $ | 72,606 | $ | 67,773 | ||
| Ratios: | ||||||||
| Net charge offs (recoveries) to average daily loans outstanding: | ||||||||
| Commercial and industrial loans | 0.13 | % | 0.09 | % | 0.09 | % | ||
| Commercial real estate and multi-family residential loans | (0.01) | 0.01 | 0.00 | |||||
| Agri-business and agricultural loans | 0.00 | 0.00 | 0.00 | |||||
| Other commercial loans | 0.00 | 0.00 | 0.00 | |||||
| Consumer 1-4 family mortgage loans | 0.00 | 0.00 | 0.00 | |||||
| Other consumer loans | 0.01 | 0.00 | 0.00 | |||||
| Total ratio of net charge offs (recoveries) | 0.13 | % | 0.10 | % | 0.09 | % | ||
| Allowance for credit losses on loans to: | ||||||||
| Total loans | 1.46 | % | 1.54 | % | 1.58 | % | ||
| Ratio of allowance for credit losses to nonperforming loans | 458.01 | % | 424.91 | % | 449.13 | % |
54
Table of Contents
The following is a summary of the allocation for credit losses as of December 31, 2023 and 2022.
| (dollars in thousands) | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Allocated allowance for credit losses: | ||||||
| Commercial and industrial loans | $ | 30,338 | $ | 35,290 | ||
| Commercial real estate and multi-family residential loans | 31,335 | 27,394 | ||||
| Agri-business and agricultural loans | 4,150 | 4,429 | ||||
| Other commercial loans | 1,129 | 917 | ||||
| Consumer 1-4 family mortgage loans | 3,474 | 3,001 | ||||
| Other consumer loans | 1,174 | 1,021 | ||||
| Total allocated allowance for credit losses | 71,600 | 72,052 | ||||
| Unallocated allowance for credit losses | 372 | 554 | ||||
| Total allowance for credit losses | $ | 71,972 | $ | 72,606 |
At December 31, 2023, the allowance for credit losses was 1.46% of total loans outstanding, versus 1.54% of total loans outstanding at December 31, 2022. Management believes the allowance for credit losses is at a level commensurate with the overall risk exposure of the loan portfolio. The process of identifying expected credit losses is a subjective process. Therefore, the Company maintains a general allowance to cover expected credit losses within the entire portfolio. The methodology management uses to determine the adequacy of the credit loss reserve includes the considerations below.
Loans are charged against the allowance for credit losses when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance is an amount that management believes will be adequate for expected credit losses relating to specifically identified loans based on an evaluation of the loans by management, as well as other expected credit losses inherent in the loan portfolio. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current and forecasted economic conditions that may affect the borrower’s ability to repay. Management also considers trends in adversely classified loans based upon a monthly review of those credits. An appropriate level of qualitative and environmental allowance is determined after considering the following factors: changes in the nature and volume of the loan portfolio, overall portfolio quality, changes in collateral strength and current economic conditions that may affect the borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. Federal regulations require insured institutions to classify their own assets on a regular basis. The regulations provide for three categories of classified loans: Substandard, Doubtful and Loss. The regulations also contain a Special Mention category. Special Mention is defined as loans that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as Substandard, Doubtful or Loss but do possess credit deficiencies or potential weaknesses deserving management’s close attention. The Company’s policy is to establish a specific allowance for credit losses for any assets where management has identified conditions or circumstances that indicate an asset is nonperforming. If an asset or portion thereof is classified as loss, the Company’s policy is to either establish specific allocations for credit losses in the amount of 100% of the portion of the asset classified loss or charge off such amount.
At December 31, 2023, on the basis of management’s review of the loan portfolio, the Company had 68 credits totaling $183.1 million on the classified loan list versus 58 credits totaling $161.0 million on December 31, 2022. These amounts represent outstanding balances, excluding deferred fees and costs. While the increase in classified loans during 2023 raises concern for the potential for an economic slowdown in the Company's Indiana footprint, it has not translated to broader loan quality issues in the portfolio as the ratio of watch list loans as a percentage of total loans remains near historic lows and was accompanied by a reduction in nonperforming loans during 2023. As of December 31, 2023, the Company had $143.6 million of assets classified as Special Mention, $39.4 million classified as Substandard, $0 classified as Doubtful and $0 classified as Loss as compared to $115.7 million, $45.3 million, $0 and $0, respectively, at December 31, 2022. The balances reported in "Note 4 – Allowance for Credit Losses and Credit Quality" include deferred fees and costs.
Included in the classified loan amounts above for December 31, 2023 were loans receiving modifications due to financial difficulty experienced by the borrower during the twelve months ended December 31, 2023 for three commercial loans to three commercial borrowers totaling $4.4 million million with total allocations of $2.3 million. There were no loan modifications made to borrowers experiencing financial difficulty during the twelve months ended December 31, 2022.
55
Table of Contents
Allowance estimates are developed by management taking into account actual loss experience, subject to a floor, adjusted for current economic conditions and a reasonably supportable forecast period. The Company has regular discussions regarding this methodology with regulatory authorities. Allowance estimates are considered a prudent measurement of the risk in the Company's loan portfolio based upon loan segment. In accordance with accounting guidance, the allowance is based on information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amounts. For a more thorough discussion of the allowance for credit losses methodology see the "Critical Accounting Policies" section of this Item 2.
The allowance for credit losses decreased 0.9%, or $634,000, from $72.6 million at December 31, 2022 to $72.0 million at December 31, 2023 due primarily to net charge offs of $6.5 million and offset by provision expense of $5.9 million recorded during 2023. Pooled loan allocations increased $5.6 million from $58.2 million at December 31, 2022 to $63.8 million at December 31, 2023. The unallocated component of the allowance for credit losses was $372,000 at December 31, 2023, which decreased from $554,000 reported at December 31, 2022. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of expected losses that may not be fully reflected in other allocations.
The Company has experienced organic growth in total loans over the last several years with an increase in gross loans of $206.5 million, or 4.4%, from December 31, 2022 to December 31, 2023. This growth is primarily concentrated in the commercial loan portfolio, which can result in overall asset quality being influenced by a small number of credits. Management has historically considered growth and portfolio composition when determining credit loss allocations. Management believes that it is prudent to continue to provide for credit losses in a manner consistent with its historical approach due to the loan growth described above and current economic conditions.
Watch list loans increased $22.1 million to $183.1 million as of December 31, 2023, compared to $161.0 million at December 31, 2022, or an increase of 13.7%. Watch list loans represent 3.7% of total loans at December 31, 2023 compared to a historical low of 3.4% at December 31, 2022. PPP loans outstanding of $1.3 million and $1.5 million at December 31, 2023 and 2022, respectively, had an immaterial impact on these asset quality ratios. The increase in watch list loans resulted primarily from downgraded credits of approximately $112.4 million and offset by upgrades of approximately $55.8 million in addition to paydowns to watch list credits. The Company's continued growth strategy promotes diversification among industries as well as continued focus on the enforcement of a disciplined credit culture and a conservative posture in loan work-out situations.
Liquidity Risk
Liquidity risk arises from the possibility that the Company may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. Liquidity is monitored and closely managed by the ALCO Committee.
Management maintains a liquidity position that it believes will adequately provide funding for loan demand and deposit run-off that may occur in the normal course of business. The liquidity structure is expressly detailed in the Company’s Contingency Funding Plan, which is discussed below. The Company relies on a number of different sources in order to meet these potential liquidity demands. The primary sources are increases in deposit accounts and cash flows from loan payments and the securities portfolio. The cash flow from the securities portfolio is expected to provide approximately $103.9 million of potential contingent funding in 2024.
The Bank had total available sources of liquidity totaling $3.4 billion at December 31, 2023 compared to $3.0 billion at December 31, 2022. The Company has approval of $3.593 billion in secondary funding sources available as of December 31, 2023, of which $185.4 million was utilized. The Company had $325.0 million of availability in federal funds lines with eleven correspondent banks, of which none was drawn on as of December 31, 2023. The Company has board of directors approval to borrow up to $800.0 million at the FHLB, but given the Company’s current collateral structure and outstanding borrowings as of December 31, 2023, the Company could have only borrowed up to $574.9 million under this authority. The Company has additional collateral that could be pledged to the FHLB of $8.4 million as of December 31, 2023 to generate additional liquidity. Further, the Company had available capacity at the Federal Reserve Bank of Chicago of up to $1.259 billion given its current collateral structure at the Federal Reserve Bank discount window program and the terms of that facility at December 31, 2023, with no balances outstanding at December 31, 2023. During 2023 the Company also became eligible to borrow funds under the Federal Reserve Bank's Bank Term Funding Program (BTFP); available capacity secured by pledged eligible investment securities was $150.5 million with no outstanding balance at December 31, 2023. The BTFP is scheduled to expire in March 2024. The Company also has established relationships in the brokered time deposit and brokered money market sectors, as well as the IntraFi Network CDARS One-Way Buy program, to access these funds when desired with settlement of funds in one to two weeks’ time. Additionally, the Bank has entered agreements with IntraFi Network relative to their Insured
56
Table of Contents
Cash Sweep One-Way Buy program. As of December 31, 2023, the total amount available to the Bank via this program was $100.0 million, of which $10.0 million was drawn. The Bank is also a member of the American Financial Exchange (AFX) where overnight fed funds purchased can be obtained from other banks on the exchange that have approved the Bank for an unsecured, overnight line. These funds are only available if the approving banks have an ‘offer’ out to sell that day. As of December 31, 2023, the total amount approved for the Bank via AFX banks was $319.0 million and none was outstanding at year end.
The Company had 90% of its securities in the available-for-sale portfolio at December 31, 2023, allowing the Company extensive flexibility to sell securities to meet funding demands. The remaining portion of investments securities were designated as held-to-maturity. Management believes the majority of the securities in investment portfolio are of high quality and marketable. Approximately 48% of this portfolio is comprised of U.S. government agency securities or mortgage-backed securities directly or indirectly backed by the U.S. government. At December 31, 2023, 92% of municipal securities owned by the Company were AAA or AA rated with a diversified geography of state issuer. In addition, the Company has historically sold the majority of its originated mortgage loans on the secondary market to reduce interest rate risk and to create an additional source of funding.
The Company has a formalized Contingency Funding Plan (“CFP”). The Board and management recognize the importance of liquidity during times of normal operations and in times of stress. The CFP was developed to ensure that the multiple liquidity sources available to the Company are readily available. All liquidity sources are tested annually. The CFP specifically considers liquidity at the Bank and the Company level. The CFP identifies the potential funding sources at the Bank level, which includes the FHLB, the Federal Reserve Bank, brokered deposits, one-way buy products via the IntraFi Network (CDARS and ICS) and Federal Funds. The CFP also addresses the Bank’s ability to liquidate its securities portfolio or other liquid assets. The CFP funding sources at the holding company level include a holding company committed line of credit, as well as the ability to transfer securities from the investment subsidiary of the Bank to the Company. The Company’s committed line of credit has availability up to $30.0 million, of which $0 was drawn upon as of December 31, 2023.
Further, the CFP identifies CFP team members and expressly details their respective roles. Potential risk scenarios are identified and the plan includes multiple scenarios, including short-term and long-term funding crisis situations. Under the long-term funding crisis, two additional scenarios are identified: a moderate risk scenario and a highly stressed scenario. The CFP details the responsibilities and the actions to be taken by the CFP team under each scenario. Quarterly reports to management and the Board under the CFP include an early warning indicator matrix and pro forma cash flows for the various scenarios.
The following table discloses information on the maturity of the Company’s contractual long-term obligations as of December 31, 2023.
| Payments Due by Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | One year or less | 2-3 years | 4-5 years | After 5 years | |||||||||||||
| Operating leases | $ | 5,168 | $ | 744 | $ | 1,487 | $ | 1,346 | $ | 1,591 | ||||||||
| Pension and SERP plans | 2,073 | 314 | 591 | 445 | 723 | |||||||||||||
| Total contractual long-term cash obligations | $ | 7,241 | $ | 1,058 | $ | 2,078 | $ | 1,791 | $ | 2,314 |
During the normal course of business, the Company becomes a party to financial instruments with off-balance sheet risk in order to meet the financing needs of its customers. These financial instruments include commitments to make loans and open-ended revolving lines of credit. The Company follows the same credit policy (including requiring collateral, if deemed appropriate) to make such commitments as it follows for those loans that are recorded in its financial statements.
The Company’s exposure to credit losses in the event of nonperformance is represented by the contractual amount of the commitments. Management does not expect any significant losses as a result of these commitments. Off-balance sheet transactions are more fully discussed in "Note 17 – Commitments, Off-Balance Sheet Risks and Contingencies".
57
Table of Contents
The following table discloses information on the maturity of the Company’s commitments.
| Amount of Commitment Expiration Per Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total Amount Committed | One year or less | Over one year | |||||||
| Unused loan commitments | $ | 2,871,286 | $ | 1,505,958 | $ | 1,365,328 | ||||
| Standby letters of credit | 51,383 | 47,566 | 3,817 | |||||||
| Total commitments and letters of credit | $ | 2,922,669 | $ | 1,553,524 | $ | 1,369,145 |
Interest Rate Risk
Interest rate risk is the risk that the estimated fair value of the Company’s assets, liabilities and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that net income will be significantly reduced by interest rate changes.
Interest rate risk represents the Company’s primary market risk exposure. The Company does not have material exposure to foreign currency exchange risk and does not maintain a trading portfolio. The Corporate Risk Committee of the Board annually reviews and approves the ALCO policy and the Derivatives and Hedging policy used to manage interest rate risk. These policies set guidelines for balance sheet structure, which are designed to protect the Company from the impact that interest rate changes could have on net income, but it does not necessarily indicate the effect on future net interest income. Generally, the Bank is asset sensitive due to the impact of the variable rate commercial loan portfolio on the Bank's sensitivity to market rates. During 2023, asset sensitivity declined due to a shift to short-term interest bearing deposit accounts such as money market accounts. As a result, the Company expects net interest margin to remain stable in the first 25-50 basis points potential declines in the federal funds rate due to a more neutral posture for balance sheet sensitivity. Deposit re-pricing in a declining interest rate environment is expected to exceed past easing cylces. Earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve Board.
During 2023 the Federal Reserve Board’s Federal Open Market Committee (“FOMC”) increased the target federal funds rate a total of 100 basis points, following an increase of 425 basis points in 2022. Rate increases were implemented during the first half of 2023 at the January, March, May and July FOMC meetings. The combined effect of these actions increased the target federal funds rate to a range of 5.25% to 5.50%. The FOMC statement released for the meeting in December 2023 recognized that inflation has eased over the past year but remains elevated and confirmed that the FOMC remains highly attentive to inflation risks. The updated economic projections released at the December meeting project the median federal funds rate decreasing to 4.6% in 2024 (lowering of the target federal funds rate by 75 basis points), with continued easing to 3.6% in 2025. Additionally, the longer run median forecast for the federal funds rate was left unchanged at 2.50%. The combined result of the increase in the yield on earning assets, which was more than offset by an increase in the cost of funds due to increased competition for deposits experienced during 2023, led to a decrease in net interest margin from 3.40% for 2022 to 3.31% for 2023. The Company’s yield on earning assets increased 170 basis points during 2023 as assets repriced at higher rates primarily due to the FOMC rate increases during both 2022 and 2023 and a higher yield curve for the majority of 2023 as when compared to 2022. The commercial loan portfolio represents 89% of the total loan portfolio. Approximately 64% of the commercial loan portfolio are variable rate loans which are primarily indexed to Prime, One Month Term SOFR and FHLB indices. The increase in earning asset yields was offset by an increase in the Company's funding costs, as depositors sought higher interest bearing deposit products and competition for deposits increased throughout the industry. The rate paid on deposit accounts and purchased funds increased 179 basis points for 2023. The realized increase in the rate paid on deposit accounts and purchased funds was magnified by a decrease in the average balance of non-interest bearing demand deposit accounts for 2023 verses 2022, primarily in commercial deposit accounts. The Company anticipates that cost of funds could continue to rise in 2024 if market competition for deposits continues and if noninterest bearing deposits continue to shift to interest-bearing deposit products.
Future changes in the net interest margin will be dependent upon multiple factors including further actions by the FOMC during 2024 in response to inflation, economic conditions and geopolitical concerns, the results of any of the administration’s changes to economic policy and laws, competitive pressures in the various markets served, and changes in the structure of the balance sheet as a result of changes in customer demands for products and services. In general, we expect loans to reprice quicker than deposits in a rising and falling rate environment as quantified in the sensitivity to market rates table in Item 7A.
58
Table of Contents
The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it believes that it is difficult to assess the overall impact. Management believes this to be the case due to the fact that generally neither the timing nor the magnitude of the inflationary changes in the consumer price index (“CPI”) coincides with changes in interest rates. The price of one or more of the components of the CPI may fluctuate considerably and thereby influence the overall CPI without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by the Company. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans. In addition, higher short-term interest rates caused by inflation tend to increase the cost of funds. In other years, the reverse situation may occur.
FY 2022 10-K MD&A
SEC filing source: 0000721994-23-000014.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Net income in 2022 was $103.8 million, up 8.4% from $95.7 million in 2021. Net income for 2021 was 13.5% higher than $84.3 million in 2020.
Diluted net income per common share was $4.04 in 2022, $3.74 in 2021 and $3.30 in 2020. Return on average total assets was 1.62% in 2022 versus 1.56% in 2021 and 1.55% in 2020. Return on average total equity was 17.40% in 2022 versus 14.19% in 2021 and 13.51% in 2020. The dividend payout ratio, with respect to diluted earnings per share, was 39.60% in 2022, 36.36% in 2021 and 36.36% in 2020. The average equity to average assets ratio was 9.28% in 2022 compared to 10.96% in 2021 and 11.51% in 2020.
Net income in 2022 was positively impacted by a $24.8 million increase in net interest income. Offsetting these positive impacts were a $5.9 million increase in noninterest expense, a $2.9 million decrease in noninterest income, and an $8.3 million increase in provision for credit losses.
Net income in 2021 was positively impacted by a $15.1 million increase in net interest income and a $13.7 million decrease in provision for credit losses. Offsetting these positive impacts were a $13.1 million increase in noninterest expense and a $2.1 million decrease in noninterest income.
Total assets were $6.432 billion as of December 31, 2022 versus $6.557 billion as of December 31, 2021, a decrease of $125.0 million or 1.9%. Early in 2022, the Company deployed $250.0 million of excess liquidity to the investment securities portfolio. Loan growth of $422.6 million during 2022 was funded by cash and cash equivalents as well as deposits. During the fourth quarter, deposit outflows from commercial and retail depositors contributed to the decline in deposits of $274.8 million during 2022. Borrowings increased $222.0 million during 2022. The increase was due to a $297.0 million increase in short-term borrowings at December 31, 2022, offset by the payoff of a $75.0 million long-term FHLB advance outstanding at December 31, 2021.
Total investment securities decreased $84.8 million during the year. The decrease was driven primarily by a decrease in market value of available-for-sale securities as a result of the increased rate environment driven by the Federal Reserve's monetary tightening policy. The decrease in fair value of available-for-sale investment securities was $236.9 million for the year 2022, from an unrealized gain position of $21.6 million at December 31, 2021 to an unrealized loss position of $215.3 million at December 31, 2022. In addition, the Company elected to transfer securities from available-for-sale to held-to-maturity as an overall balance sheet management strategy in 2022. The fair value of securities transferred during the second quarter of 2022 was $127.0 million, with $24.4 million in unrealized losses recorded in accumulated comprehensive income (loss) to be amortized over the remaining life of the securities transferred.
CRITICAL ACCOUNTING POLICIES
Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance. A formal evaluation of the adequacy of the credit loss allowance is conducted monthly. The ultimate recovery of all loans is susceptible to future market factors beyond the Company’s control.
The level of credit loss provision is influenced by growth in the overall loan portfolio, emerging market risk, emerging concentration risk, commercial loan focus and large credit concentration, new industry lending activity, general economic
29
Table of Contents
conditions and historical loss analysis. In addition, management gives consideration to changes in the facts and circumstances of watch list credits, which includes the security position of the borrower, in determining the appropriate level of the credit loss provision. Furthermore, management’s overall view on credit quality is a factor in the determination of the provision.
The determination of the appropriate allowance is inherently subjective, as it requires significant estimates by management. The Company has an established process to determine the adequacy of the allowance for credit losses that generally includes consideration of changes in the nature and volume of the loan portfolio and overall portfolio quality, along with current and forecasted economic conditions that may affect borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. To determine the specific allocation levels for individual credits, management considers the current valuation of collateral and the amounts and timing of expected future cash flows as the primary measures. Management also considers trends in adversely classified loans based upon an ongoing review of those credits. With respect to pools of similar loans, an appropriate level of general allowance is determined by portfolio segment using a probability of default-loss given default (“PD/LGD”) model, subject to a floor. A default can be triggered by one of several different asset quality factors, including past due status, nonaccrual status, material modification to a borrower experiencing financial difficulty or if the loan has had a charge-off. This PD is then combined with a LGD derived from historical charge-off data to construct a default rate. This loss rate is then supplemented with adjustments for reasonable and supportable forecasts of relevant economic indicators, particularly the unemployment rate forecast from the Federal Open Market Committee’s Summary of Economic Projections, and other environmental factors based on the risks present for each portfolio segment. These environmental factors include consideration of the following: levels of, and trends in, delinquencies and nonperforming loans; trends in volume and terms of loans; changes in collateral strength; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedure, 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. It is also possible that these factors could include social, political, economic, and terrorist events or activities. All of these factors are susceptible to change, which may be significant. As a result of this detailed process, the allowance results in two forms of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover expected losses inherent in the loan portfolio.
Commercial loans are subject to a dual standardized grading process administered by the credit administration function. These grade assignments are performed independent of each other and a consensus is reached by credit administration and the loan officer. Specific allowances are established in cases where management has identified significant conditions or circumstances related to an individual credit that indicate it should be evaluated on an individual basis. Considerations with respect to specific allocations for these individual credits include, but are not limited to, the following: (a) the sufficiency of the customer’s cash flow or net worth to repay the loan; (b) the adequacy of the discounted value of collateral relative to the loan balance; (c) whether the loan has been criticized in a regulatory examination; (d) whether the loan is nonperforming; (e) any other reasons the ultimate collectability of the loan may be in question; or (f) any unique loan characteristics that require special monitoring.
Allocations are also applied to categories of loans considered not to be individually analyzed, but for which the rate of loss is expected to be consistent with or greater than historical averages. Such allocations are based on past loss experience and information about specific borrower situations and estimated collateral values. These general pooled loan allocations are performed for portfolio segments of commercial and industrial; commercial real estate, multi-family, and construction; agri-business and agricultural; other commercial loans; and consumer 1-4 family mortgage and other consumer loans. General allocations of the allowance are determined by a historical loss rate based on the calculation of each pool’s probability of default-loss given default, subject to a floor. The length of the historical period for each pool is based on the average life of the pool. The historical loss rates are supplemented with consideration of economic conditions and portfolio trends.
Due to the imprecise nature of estimating the allowance for credit losses, the Company’s allowance for credit losses includes an unallocated component. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of potential expected losses that may not be fully reflected in other allocations. As a practical expedient, the Company has elected to state accrued interest separately from loan principal balances on the consolidated balance sheet. Additionally, when a loan is placed on non-accrual, interest payments are reversed through interest income.
For off balance sheet credit exposures outlined in the ASU at 326-20-30-11, it is the Company’s position that nearly all of the unfunded amounts on lines of credit are unconditionally cancellable, and therefore not subject to having a liability recorded.
The allowance is inherently uncertain as it represents the Company’s expectation of the future collectability of loans in its portfolio; actual collections may be greater than or less than expectations. Actual collections may be impacted by wider economic conditions such as changes in the competitive environment or in the levels of business investment or consumer
30
Table of Contents
spending, or by the quality of borrowers’ management teams and the success of their strategy execution. Borrowers’ ability to repay may also change due to the effects of government monetary or fiscal policy, which could affect the level of demand for borrowers’ products or services.
The Company’s allowance for credit losses is subject to changes in the inputs to the model, including the following: the number of delinquent loans, nonaccrual loans, material modification due to a borrower experiencing financial difficulty, or charge offs; the levels of charge offs and recoveries; projected unemployment rates and other economic indicators; the Company’s collateral position on adversely classified loans; or management’s qualitative judgment of the implication of trends in its loan portfolio or in the broader economy.
RESULTS OF OPERATIONS
Overview
In 2022, the Company continued to grow loans organically in its geographic footprint of northern Indiana and in central Indiana in the Indianapolis market. The Company had 52 branches as of December 31, 2022. The Company’s net interest income was positively affected by the monetary tightening policy of the Federal Reserve during 2022. The rise in short-term interest rates and loan growth were the primary drivers of the 13.9% increase in net interest income for 2022. The increase in net interest income was the primary driver for the 8.4% increase in net income of $8.1 million, as noninterest expense increased 5.7%, noninterest income decreased 6.4% and the provision for credit losses increased 770.5%. Asset quality metrics remained stable with watch list loans as a percentage of total loans at a historic low of 3.42%. Fee based lines of business including treasury management services, commercial loan fees, interchange fee income and merchant interchange fee income positively contributed to growth in noninterest income. Overall, expense growth has reflected the Company's continued investment in people, technology and our branch infrastructure. The outlook for 2023 includes plans for continued loan growth, disciplined credit philosophy, continued investments in human capital, enhancements to the Lake City Bank digital platform, and targeted expansion of our branch network in the Indianapolis market with two new offices planned in the next 18 months.
Selected income statement information for the years ended December 31, 2022, 2021 and 2020 is presented in the following table.
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Summary: | ||||||||||
| Net interest income | $ | 202,887 | $ | 178,088 | $ | 163,008 | ||||
| Provision for credit losses | 9,375 | 1,077 | 14,770 | |||||||
| Noninterest income | 41,862 | 44,720 | 46,843 | |||||||
| Noninterest expense | 110,210 | 104,287 | 91,205 | |||||||
| Other Data: | ||||||||||
| Efficiency ratio (1) | 45.03 | % | 46.81 | % | 43.46 | % | ||||
| Dilutive EPS | $ | 4.04 | $ | 3.74 | $ | 3.30 | ||||
| Total equity | $ | 568,887 | $ | 704,906 | $ | 657,184 | ||||
| Tangible capital ratio (2) | 8.79 | % | 10.70 | % | 11.21 | % | ||||
| Adjusted tangible capital ratio (3) | 11.30 | % | 10.47 | % | 10.78 | % | ||||
| Net charge-offs to average loans | 0.10 | % | 0.09 | % | 0.09 | % | ||||
| Net interest margin | 3.40 | % | 3.07 | % | 3.19 | % | ||||
| Net interest margin excluding PPP loans (4) | 3.40 | % | 2.95 | % | 3.19 | % | ||||
| Noninterest income to total revenue | 17.10 | % | 20.07 | % | 22.32 | % | ||||
| Pretax Pre-Provision Earnings (5) | $ | 134,539 | $ | 118,521 | $ | 118,646 |
(1)Noninterest expense/Net interest income plus Noninterest income.
(2)Non-GAAP financial measure. Calculated by subtracting intangible assets, net of deferred tax, from total assets and total equity. Management believes this is an important measure because it is useful for planning and forecasting purposes. See reconciliation on the next page.
(3)Non-GAAP financial measure. Calculated by removing the fair market value adjustment impact of the available-for-sale investment securities portfolio from tangible equity and tangible assets. Management believes this is an important measure because it provides better comparability to prior periods. See reconciliation on the next page.
31
Table of Contents
(4)Non-GAAP financial measure. Calculated by subtracting the impact PPP loans had on average earnings assets, loan interest income, average interest bearing liabilities, and interest expense. Management believes this is an important measure because it provide for better comparability to prior periods, given the expectation that PPP represents a limited governmental intervention in the lending market, designed to support small businesses through the pandemic, its low fixed interest rate of 1.0% and because the accretion of net loan fee income can be accelerated upon borrower forgiveness and repayment by the SBA. Management is actively monitoring net interest margin on a fully tax equivalent basis with and without PPP loan impact for the duration of this program. See reconciliation on the next page.
(5)Non-GAAP financial measure. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Management believes this is an important measure because it may enable investors to identify the trends in the Company's earnings exclusive of the effects of tax and provision expense, which may vary significantly from period to period. See reconciliation on the next page.
The Company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company's financial performance. A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
| Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | ||||||||
| Total Equity | $ | 568,887 | $ | 704,906 | $ | 657,184 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,176 | 1,176 | |||||||
| Tangible Common Equity | 565,084 | 701,112 | 653,390 | |||||||
| AOCI Market Value Adjustment | 188,154 | (17,056) | (29.182) | |||||||
| Adjusted Tangible Common Equity | 753,238 | 684,056 | 653,361 | |||||||
| Assets | $ | 6,432,371 | $ | 6,557,323 | $ | 5,830,435 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred Tax Assets Related to Goodwill | 1,167 | 1,176 | 1,176 | |||||||
| Tangible Assets | 6,428,568 | 6,553,529 | 5,826,641 | |||||||
| Securities Market Value Adjustment | 238,170 | (21,589) | (36,939) | |||||||
| Adjusted Tangible Assets | 6,666,738 | 6,531,940 | 5,789,702 | |||||||
| Ending Common Shares Issued | 25,536,026 | 25,488,508 | 25,424,307 | |||||||
| Tangible Book Value Per Common Share | $ | 22.13 | $ | 27.50 | $ | 25.70 | ||||
| Tangible Common Equity/Tangible Assets | 8.79 | % | 10.70 | % | 11.21 | % | ||||
| Adjusted Tangible Common Equity/Adjusted Tangible Assets | 11.30 | % | 10.47 | % | 10.78 | % | ||||
| Net Interest Income | $ | 202,887 | $ | 178,088 | $ | 163,008 | ||||
| Plus: Noninterest Income | 41,862 | 44,720 | 46,843 | |||||||
| Minus: Noninterest Expense | (110,210) | (104,287) | (91,205) | |||||||
| Pretax Pre-Provision Earnings | $ | 134,539 | $ | 118,521 | $ | 118,646 |
32
Table of Contents
The impact of the Paycheck Protection Program on Net Interest Margin FTE is provided below (dollars in thousands).
| Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | ||||||||
| Total Average Earnings Assets | $ | 6,123,163 | $ | 5,906,640 | $ | 5,184,836 | ||||
| Less: Average Balance of PPP Loans | (7,942) | (237,951) | (376,785) | |||||||
| Total Adjusted Earning Assets | 6,115,221 | 5,668,689 | 4,808,051 | |||||||
| Total Interest Income FTE | $ | 245,194 | $ | 196,806 | $ | 195,549 | ||||
| Less: PPP Loan Income | (772) | (14,945) | (12,832) | |||||||
| Total Adjusted Interest Income FTE | 244,422 | 181,861 | 182,717 | |||||||
| Adjusted Earning Asset Yield, net of PPP Impact | 4.00 | % | 3.21 | % | 3.80 | % | ||||
| Total Average Interest Bearing Liabilities | $ | 3,913,195 | $ | 3,761,520 | $ | 3,437,338 | ||||
| Less: Average Balance of PPP Loans | (7,942) | (237,951) | (376,785) | |||||||
| Total Adjusted Interest Bearing Liabilities | 3,905,253 | $ | 3,523,569 | $ | 3,060,553 | |||||
| Total Interest Expense FTE | $ | 36,680 | $ | 15,131 | $ | 30,095 | ||||
| Less: PPP Cost of Funds | (20) | (595) | (956) | |||||||
| Total Adjusted Interest Expense FTE | 36,660 | 14,536 | 29,139 | |||||||
| Adjusted Cost of Funds, net of PPP Impact | 0.60 | % | 0.26 | % | 0.61 | % | ||||
| Net Interest Margin FTE, net of PPP Impact | 3.40 | % | 2.95 | % | 3.19 | % |
Net Income
Net income was $103.8 million in 2022, an increase of $8.1 million, or 8.4%, versus net income of $95.7 million in 2021. The increase in net income from 2021 to 2022 was primarily due to an increase in net interest income of $24.8 million, or 13.9%. Offsetting the increase in net interest income, noninterest expense increased $5.9 million, or 5.7%, noninterest income decreased $2.9 million, or 6.4%, and the provision for credit losses increased $8.3 million, or 770.5%. Net interest income for 2022 included $772,000 in PPP interest and fee income compared to $14.9 million for 2021. The increase in provision expense for 2022 was driven primarily by the downgrade of a single commercial relationship that occurred in late December 2022. The remaining increase in provision was driven by loan growth during the year.
Net income was $95.7 million in 2021, an increase of $11.4 million, or 13.5%, versus net income of $84.3 million in 2020. The increase in net income from 2020 to 2021 was primarily due to an increase in net interest income of $15.1 million, or 9.3%, and a decrease in the provision for credit losses of $13.7 million, or 92.7%. Noninterest expense increased $13.1 million, or 14.3%, and noninterest income decreased $2.1 million, or 4.5%. Net interest income for 2021 included $14.9 million in PPP interest and fee income. The decrease in provision expense for 2021 was driven by improved economic conditions, which were supported by government stimulus programs and accommodative Federal Reserve Board's Federal Open Market Committee ("FOMC") monetary policy.
Net Interest Income
The following table presents a three-year average balance sheet and, for each major asset and liability category, its related interest income and yield or its expense and rate for the years ended December 31, 2022, 2021 and 2020.
33
Table of Contents
THREE YEAR AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | |||||||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||||||||||||
| Taxable (1)(2) | $ | 4,391,590 | $ | 202,004 | 4.60 | % | $ | 4,406,456 | $ | 170,081 | 3.86 | % | $ | 4,405,994 | $ | 176,538 | 4.01 | % | ||||||||||||||
| Tax exempt (3) | 35,576 | 2,094 | 5.89 | 14,638 | 594 | 4.06 | 18,478 | 813 | 4.40 | |||||||||||||||||||||||
| Investments: (3) | ||||||||||||||||||||||||||||||||
| Securities | 1,432,287 | 38,882 | 2.71 | 1,068,325 | 25,582 | 2.39 | 633,956 | 17,830 | 2.81 | |||||||||||||||||||||||
| Short-term investments | 2,266 | 30 | 1.32 | 2,254 | 2 | 0.09 | 25,046 | 67 | 0.27 | |||||||||||||||||||||||
| Interest bearing deposits | 261,444 | 2,184 | 0.84 | 414,967 | 547 | 0.13 | 101,362 | 301 | 0.30 | |||||||||||||||||||||||
| Total earning assets | $ | 6,123,163 | $ | 245,194 | 4.00 | % | $ | 5,906,640 | $ | 196,806 | 3.33 | % | $ | 5,184,836 | $ | 195,549 | 3.77 | % | ||||||||||||||
| Less: Allowance for credit losses | (67,717) | (72,083) | (56,824) | |||||||||||||||||||||||||||||
| Nonearning Assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 72,302 | 70,035 | 62,242 | |||||||||||||||||||||||||||||
| Premises and equipment | 58,894 | 59,667 | 60,492 | |||||||||||||||||||||||||||||
| Other nonearning assets | 240,937 | 189,521 | 174,050 | |||||||||||||||||||||||||||||
| Total assets | $ | 6,427,579 | $ | 6,153,780 | $ | 5,424,796 | ||||||||||||||||||||||||||
| Interest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Savings deposits | $ | 419,997 | $ | 327 | 0.08 | % | $ | 360,915 | $ | 278 | 0.08 | % | $ | 270,010 | $ | 219 | 0.08 | % | ||||||||||||||
| Interest bearing checking accounts | 2,689,572 | 31,182 | 1.16 | 2,392,220 | 6,759 | 0.28 | 1,862,077 | 9,268 | 0.50 | |||||||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||||||||
| In denominations under $100,000 | 185,215 | 1,289 | 0.70 | 218,624 | 2,038 | 0.93 | 262,040 | 4,361 | 1.66 | |||||||||||||||||||||||
| In denominations over $100,000 | 579,797 | 3,483 | 0.60 | 714,353 | 5,752 | 0.81 | 946,569 | 15,494 | 1.64 | |||||||||||||||||||||||
| Miscellaneous short-term borrowings | 6,559 | 272 | 4.15 | 408 | 7 | 1.72 | 34,347 | 506 | 1.47 | |||||||||||||||||||||||
| Long-term borrowings and subordinated debentures | 32,055 | 127 | 0.40 | 75,000 | 297 | 0.40 | 62,295 | 247 | 0.40 | |||||||||||||||||||||||
| Total interest bearing liabilities | $ | 3,913,195 | $ | 36,680 | 0.94 | % | $ | 3,761,520 | $ | 15,131 | 0.40 | % | $ | 3,437,338 | $ | 30,095 | 0.88 | % | ||||||||||||||
| Noninterest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,842,777 | 1,671,172 | 1,309,901 | |||||||||||||||||||||||||||||
| Other liabilities | 75,120 | 46,451 | 53,384 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 596,487 | 674,637 | 624,173 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,427,579 | $ | 6,153,780 | $ | 5,424,796 | ||||||||||||||||||||||||||
| Interest Margin Recap | ||||||||||||||||||||||||||||||||
| Interest income/average earning assets | 245,194 | 4.00 | % | 196,806 | 3.33 | % | 195,549 | 3.77 | % | |||||||||||||||||||||||
| Interest expense/average earning assets | 36,680 | 0.60 | 15,131 | 0.26 | 30,095 | 0.58 | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 208,514 | 3.40 | % | $ | 181,675 | 3.07 | % | $ | 165,454 | 3.19 | % |
(1)Loan fees are included as taxable loan interest income. Net loan fees attributable to PPP loans were $692,000, $12.5 million and $9.0 million for the years ended December 31, 2022, 2021 and 2020, respectively.
(2)Nonaccrual loans are included in the average balance of taxable loans.
34
Table of Contents
(3)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility Act of 1982 (“TEFRA”) adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $5.6 million, $3.6 million and $2.4 million for the years ended December 31, 2022, 2021 and 2020, respectively.
The following table shows fluctuations in net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid for the years ended December 31.
NET INTEREST INCOME – RATE/VOLUME ANALYSIS (fully tax equivalent basis, dollars in thousands)
| 2022 Over (Under) 2021 (1) | 2021 Over (Under) 2020 (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Attributable to | Total Change | Attributable to | Total Change | |||||||||||||||||||
| Volume | Rate | Volume | Rate | |||||||||||||||||||
| Interest Income (2) | ||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||
| Taxable | $ | (576) | $ | 32,499 | $ | 31,923 | $ | 18 | $ | (6,475) | $ | (6,457) | ||||||||||
| Tax exempt | 1,141 | 359 | 1,500 | (158) | (61) | (219) | ||||||||||||||||
| Investments: | ||||||||||||||||||||||
| Securities | 9,552 | 3,748 | 13,300 | 10,724 | (2,972) | 7,752 | ||||||||||||||||
| Short-term investments | 0 | 28 | 28 | (37) | (28) | (65) | ||||||||||||||||
| Interest bearing deposits | (272) | 1,909 | 1,637 | 493 | (247) | 246 | ||||||||||||||||
| Total interest income | 9,845 | 38,543 | 48,388 | 11,040 | (9,783) | 1,257 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Savings deposits | 46 | 3 | 49 | 71 | (12) | 59 | ||||||||||||||||
| Interest bearing checking accounts | 941 | 23,482 | 24,423 | 2,186 | (4,695) | (2,509) | ||||||||||||||||
| Time deposits: | ||||||||||||||||||||||
| In denominations under $100,000 | (282) | (467) | (749) | (636) | (1,687) | (2,323) | ||||||||||||||||
| In denominations over $100,000 | (966) | (1,303) | (2,269) | (3,172) | (6,570) | (9,742) | ||||||||||||||||
| Miscellaneous short-term borrowings | 242 | 23 | 265 | (571) | 72 | (499) | ||||||||||||||||
| Long-term borrowings and | ||||||||||||||||||||||
| subordinated debentures | (170) | 0 | (170) | 50 | 0 | 50 | ||||||||||||||||
| Total interest expense | (189) | 21,738 | 21,549 | (2,072) | (12,892) | (14,964) | ||||||||||||||||
| Net Interest Income (tax equivalent) | $ | 10,034 | $ | 16,805 | $ | 26,839 | $ | 13,112 | $ | 3,109 | $ | 16,221 |
(1)The earning assets and interest bearing liabilities used to calculate interest differentials are based on average daily balances for 2022, 2021 and 2020. The changes in net interest income are created by changes in interest rates and changes in the volumes of loans, investments, deposits and borrowings. In the table above, changes attributable to volume are computed using the change in volume from the prior year multiplied by the previous year’s rate, and changes attributable to rate are computed using the change in rate from the prior year multiplied by the previous year’s volume. The change in interest or expense due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
(2)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the TEFRA adjustment applicable to nondeductible interest expense.
Net interest income increased by $24.8 million to $202.9 million in 2022 compared to 2021, partially due to a $216.5 million, or 3.7%, increase in average earning assets. The increase in average assets was primarily driven by a $364.0 million increase in average investment securities offset by a decrease in interest bearing deposits. The yield on average earning assets increased 67 basis points to 4.00% in 2022 from 3.33% in 2021. The higher earning asset yields and cost of funds were driven by the 425 basis points increase to the target Federal Funds rate implemented by the Federal Reserve Board beginning in 2022 to combat elevated levels of inflation affecting the U.S. economy. The target Federal Funds rate increased from a zero-bound range of 0.00% - 0.25% in March 2022 to a range of 4.25% - 4.50% at December 31, 2022. Additionally, net interest margin during the year ended December 31, 2022 was positively impacted by the recognition of nonaccrual interest resulting from the interest recovery of two nonaccrual commercial borrowers during the fourth quarter of 2022. The interest recovery was from
35
Table of Contents
two loans placed on nonaccrual status in 2009 and 2021. The $1.9 million of nonaccrual interest income was recognized into loan interest income and contributed 3 basis points to the Company's net interest margin during 2022. The net interest margin increased to 3.40% in 2022 versus 3.07% in 2021. The net interest margin decreased to 3.07% in 2021 versus 3.19% in 2020, driven by margin compression from the lower interest rate environment and excess liquidity on the Company's balance sheet.
During 2022, average loans increased $6.1 million and average investment securities increased $364.0 million. The growth in average assets and average investment securities was funded by a reduction of interest bearing deposits of $153.5 million, growth in interest bearing liabilities of $151.7 million and growth in average demand deposits of $171.6 million. The increase in average deposits for 2022 resulted from excess liquidity on our customers’ balance sheets resulting from a combination of PPP and economic stimulus. As a result of this excess liquidity on the Company's balance sheet, management deployed an additional $250 million into the available-for-sale investment securities portfolio during 2022, bringing total excess liquidity deployment to the investment securities portfolio of $902 million since the beginning of 2021.
The utilization of commercial and retail lines of credit remained unchanged at 42% in 2022 and 2021 and down from 43% at December 31, 2020. However, available lines of credit have increased by a record $651 million to $4.752 billion at December 31, 2022 compared to $4.101 billion at December 31, 2021, or 16% growth. While overall line usage as a percentage of total line availability remained unchanged, management remains encouraged because of the healthy expansion in overall line availability due to strong demand for traditional working capital from our commercial and industrial client base as well as continued development activity within our commercial real estate markets.
Provision for Credit Losses
The Company recorded a provision for credit losses of $9.4 million in 2022 compared to $1.1 million in 2021 and $14.8 million in 2020. The increased provision in 2022 was driven by provision expense of $7.0 million related to the downgrade of a single $10.7 million commercial relationship. The remainder of the increase was due to growth in the overall loan portfolio. The Company’s allowance for credit losses as of December 31, 2022 was $72.6 million compared to $67.8 million as of December 31, 2021 and $61.4 million as of December 31, 2020. The allowance for credit losses represented 1.54% of total loans as of December 31, 2022 versus 1.58% at December 31, 2021 and 1.32% at December 31, 2020. The company’s credit loss reserve to total loans, excluding PPP loans, was 1.54% at December 31, 2022 compared to 1.59% at December 31, 2021 and 1.45% at December 31, 2020. PPP loans are guaranteed by the United States SBA and have not been allocated for within the allowance for credit losses. Net charge-offs of $4.5 million, or 0.10%, and $3.8 million, or 0.09%, of average loans, were recorded in 2022 and 2021, respectively. The charge offs for 2022 and 2021 resulted primarily from a single commercial credit each year. Management believes the charge offs were isolated instances that were negatively impacted by unique circumstances resulting from the pandemic and are not reflective of deteriorating trends in the loan portfolio. The Company’s management continues to monitor the adequacy of the provision based on loan levels, asset quality, economic conditions including inflation and the resulting impact on the interest rate environment, and other factors that may influence the assessment of the collectability of loans.
The Company adopted CECL on January 1, 2021. Prior to this date, provision expense was recorded under the incurred loss methodology. The day one impact of the adoption was an increase in the allowance for credit losses of $9.1 million, with an offset, net of taxes, to stockholders' equity.
36
Table of Contents
Noninterest Income
The following table presents changes in the components of noninterest income for the years ended December 31, 2020, 2021 and 2022.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | 2022 | 2021 | ||||||||||||
| Wealth advisory fees | $ | 8,636 | $ | 8,750 | $ | 7,468 | (1.3) | % | 17.2 | % | |||||||
| Investment brokerage fees | 2,318 | 1,975 | 1,670 | 17.4 | % | 18.3 | % | ||||||||||
| Service charges on deposit accounts | 11,595 | 10,608 | 10,110 | 9.3 | % | 4.9 | % | ||||||||||
| Loan and service fees | 12,214 | 11,922 | 10,085 | 2.4 | % | 18.2 | % | ||||||||||
| Merchant and interchange fee income | 3,560 | 3,023 | 2,408 | 17.8 | % | 25.5 | % | ||||||||||
| Bank owned life insurance income | 432 | 2,467 | 2,105 | (82.5) | % | 17.2 | % | ||||||||||
| Interest rate swap fee income | 579 | 1,035 | 5,089 | (44.1) | % | (79.7) | % | ||||||||||
| Mortgage banking income | 633 | 1,418 | 3,911 | (55.4) | % | (63.7) | % | ||||||||||
| Net securities gains | 21 | 797 | 433 | (97.4) | % | 84.1 | % | ||||||||||
| Other income | 1,874 | 2,725 | 3,564 | (31.2) | % | (23.5) | % | ||||||||||
| Total noninterest income | $ | 41,862 | $ | 44,720 | $ | 46,843 | (6.4) | % | (4.5) | % | |||||||
| Noninterest income to total revenue | 17.1 | % | 20.1 | % | 22.3 | % |
Noninterest income was $41.9 million in 2022 versus $44.7 million in 2021, a decrease of $2.9 million, or 6.4%. Market value declines impacted the overall decrease in noninterest income. Bank owned life insurance income for the year ended December 31, 2022 decreased by $2.0 million, primarily due to declines in the market value of variable life insurance policies that are tied to the equity markets. A reduction of market value of $950,000 was recorded during 2022 compared to market value gains of $1.1 million for 2021. The valuation changes to the variable life insurance policies are offset by similar changes to the deferred compensation expense that is recognized in salary and employee benefits. Excluding the impact of the variable life insurance policy market value changes, noninterest income was $42.8 million for the year ended December 31, 2022, compared to $43.7 million for the year-ended December 31, 2021, a decline of $840,000, or 2.1%. In addition, other income decreased $851,000, mortgage banking income decreased by $785,000, gains on securities sales decreased by $776,000 and interest rate swap fee income decreased by $456,000. Notably, fee-based noninterest income increased by a cumulative $2.0 million primarily due to volume, including improvements in service charges on deposit accounts of $987,000, or 9.3%, merchant and interchange fee income of $537,000, or 17.8%, investment brokerage fees of $343,000, or 17.4%, and loan and service fees of $292,000, or 2.4%. Wealth advisory fees declined by $114,000, or 1.3%, and were negatively impacted by market value declines of 8.0% in trust assets from $2.5 billion at December 31, 2021 to $2.3 billion at December 31, 2022.
Noninterest income was $44.7 million in 2021 compared to $46.8 million in 2020, a decrease of $2.1 million, or 4.5%. The decrease was primarily driven by a $4.1 million decrease in interest rate swap fees generated from commercial lending transactions, as well as a $2.5 million decrease in mortgage banking income. Demand for interest rate swap arrangements decreased in 2021. The carrying value of mortgage servicing rights was negatively impacted by increased prepayment speeds, resulting from the low interest rate environment. Offsetting these decreases were an increase in loan service fees of $1.8 million, an increase in wealth advisory and investment brokerage fees of $1.6 million, an increase in merchant and interchange fees of $615,000, and an increase in service charges on deposit accounts of $498,000. The increases in fee income were driven by growth in fee-based business including from the wealth advisory group, merchant services, debit card interchange and institutional services areas due to higher transaction volumes and increased economic activity.
37
Table of Contents
Noninterest Expense
The following table presents changes in the components of noninterest expense for the years ended December 31, 2020, 2021 and 2022.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | 2022 | 2021 | ||||||||||||
| Salaries and employee benefits | $ | 58,530 | $ | 57,882 | $ | 49,413 | 1.1 | % | 17.1 | % | |||||||
| Net occupancy expense | 6,287 | 5,728 | 5,851 | 9.8 | % | (2.1) | % | ||||||||||
| Equipment costs | 5,763 | 5,530 | 5,766 | 4.2 | % | (4.1) | % | ||||||||||
| Data processing fees and supplies | 12,826 | 12,674 | 11,864 | 1.2 | % | 6.8 | % | ||||||||||
| Corporate and business development | 5,198 | 4,262 | 3,093 | 22.0 | % | 37.8 | % | ||||||||||
| FDIC insurance and other regulatory fees | 1,999 | 2,242 | 1,707 | (10.8) | % | 31.3 | % | ||||||||||
| Professional fees | 6,483 | 7,064 | 5,314 | (8.2) | % | 32.9 | % | ||||||||||
| Other expense | 13,124 | 8,905 | 8,197 | 47.4 | % | 8.6 | % | ||||||||||
| Total noninterest expense | $ | 110,210 | $ | 104,287 | $ | 91,205 | 5.7 | % | 14.3 | % |
Noninterest expense increased by $5.9 million, or 5.7%, for the year ended December 31, 2022, to $110.2 million compared to $104.3 million for the year ended December 31, 2021. The increase was due primarily to an increase of $4.2 million in other expense caused by accruals for ongoing legal matters of $3.5 million. See "Note 1 – Summary of Significant Accounting Policies" for additional details regarding loss contingencies. Corporate and business development expense increased $936,000, or 22.0%, driven by increased corporate development spending, advertising expense and charitable and foundation contributions, including contributions associated with the Company's sesquicentennial celebration. Salaries and benefits expense increased $648,000, or 1.1%. Offsetting these increases was a decrease in professional fees of $581,000, or 8.2%, due to a decrease in legal expense incurred during the year. FDIC insurance and other regulatory fee expense decreased by $243,000, or 10.8%, due to declining deposits and reduced total assets of the Company.
Noninterest expense increased by $13.1 million, or 14.3%, to $104.3 million for the year ended December 31, 2021 as compared to $91.2 million for 2020. Salaries and employee benefits increased by $8.5 million due primarily to increased performace-based compensation, increased salaries and increased health insurance expense. Additionally, increased legal fees and costs associated with the digital platform conversion to LCB Digital contributed to an overall increase of $1.8 million in professional fees. Corporate and business development expenses increased as the 2021 economy re-opened, and client events and contributions increased in 2021.
Income Taxes
The Company recognized income tax expense in 2022 of $21.3 million, compared to $21.7 million in 2021 and $19.5 million in 2020. The effective tax rate was 17.1% in 2022, compared to 18.5% in 2021 and 18.8% in 2020. The effective tax rate declined due to the Indiana Financial Institution Tax rate being 5.0% in 2022, 5.5% in 2021 and 6.0% in 2020 as well as an increase in tax-free interest income from municipal securities and loans during 2022 and 2021. For a detailed analysis of the Company’s income taxes see "Note 12 – Income Taxes".
CERTAIN STATISTICAL DISCLOSURES BY BANK HOLDING COMPANIES
We are required to provide certain statistical disclosures as a bank holding company under the SEC's Industry Guide 3. The following table provides certain of those disclosures.
| Year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| Return on average assets | 1.62 | % | 1.56 | % | 1.55 | % | ||
| Return on equity | 17.40 | % | 14.19 | % | 13.51 | % | ||
| Average equity to average assets | 9.28 | % | 10.96 | % | 11.51 | % | ||
| Dividend payout ratio | 39.60 | % | 36.36 | % | 36.36 | % |
38
Table of Contents
Return on average assets is computed by dividing net income by average assets for each indicated fiscal year. Average assets is computed by adding total assets as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Return on average total equity is computed by dividing net income by average equity for each indicated fiscal year. Average equity is computed by adding the total equity attributable to the Company as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Average equity to average assets is computed by dividing average equity by average assets for each indicated fiscal year, as calculated in accordance with the previous explanation.
Dividend payout ratio is computed by dividing dividends declared per common share by earnings per diluted common share for each indicated fiscal year.
Refer to the "Financial Condition - Loan Portfolio", "Financial Condition - Sources of Funds" and "Risk Management - Loan Portfolio" sections of this MD&A and to the Notes to Consolidated Financial Statements of this Form 10-K for the other required statistical disclosures.
FINANCIAL CONDITION
Overview
Total assets of the Company were $6.432 billion as of December 31, 2022, a decrease of $125.0 million, or 1.9%, when compared to $6.557 billion as of December 31, 2021. Total loans, excluding PPP loans, increased by $447.2 million, or 10.5%, to $4.709 billion as of December 31, 2022 from $4.262 billion at December 31, 2021. Total loans outstanding increased by $422.6 million, or 9.9%, to $4.710 billion at December 31, 2022 from $4.288 billion at December 31, 2021. PPP loans outstanding were $1.5 million as of December 31, 2022, compared to $26.2 million at December 31, 2021. Total deposits decreased $274.8 million, from $5.735 billion at December 31, 2021, to $5.461 billion at December 31, 2022, as retail and commercial depositors utilized excess liquidity on their balance sheets. Deposits contracted $274.8 million in 2022 and $203.5 million of that decrease occurred during the fourth quarter.
The $553.0 million decrease in cash and cash equivalents was utilized to fund $447.2 million in net organic loan growth during 2022. Additionally, the Company deployed $250.0 million for the purchase of available-for-sale investment securities during the first quarter of 2022. In mid 2022, the Company elected to utilize principal and interest cash flows from the investment securities portfolio to supplement liquidity for funding loans. Cash flows from the investment securities portfolio provided $114.0 million of liquidity during 2022. In addition, the Company utilized short-term borrowings of $297.0 million to offset deposit outflows.
Uses of Funds
Investment Portfolio
At year end 2022, 2021 and 2020, there were no holdings of securities of any one issuer, other than the U.S. government, government agencies and government sponsored agencies, in an amount greater than 10% of stockholders’ equity. See "Note 2 – Securities" for more information on these investments.
On April 1, 2022, the Company elected to transfer $151.4 million in net book value of municipal bonds from the available-for-sale securities portfolio to held-to-maturity as an overall balance sheet management strategy. The fair value of these securities transferred was $127.0 million.
Purchases of securities available-for-sale totaled $315.3 million in 2022, $835.0 million in 2021 and $216.5 million in 2020. Growth of the investment portfolio during the past three years served to provide an earning asset alternative for excess balance sheet liquidity stemming from increased levels of core deposits as a result of the U.S. government's COVID-19 pandemic stimulus programs. The Company deployed $250 million of excess liquidity to the investment securities portfolio during 2022, $652 million in 2021 and $100 million in 2020 to preserve net interest margin prior to the Federal Reserve Board's tightening cycle, which began in March of 2022. Investment securities represented 20% of total assets on December 31, 2022 compared to 21% on December 31, 2021 and 13% on December 31, 2020. Management expects the investment securities portfolio as a percentage of assets to decrease over time and return to historical levels of approximately 14% as the proceeds from paydowns and maturities of these investment securities are used to fund future loan portfolio growth.
39
Table of Contents
Securities sales totaled $25.3 million in 2022, $14.0 million in 2021 and $8.0 million in 2020. Paydowns from prepayments and scheduled payments of $98.8 million, $113.1 million and $90.4 million were received in 2022, 2021 and 2020, and the amortization of premiums, net of the accretion of discounts, was $6.3 million, $5.0 million and $4.0 million, respectively. Maturities and calls of securities totaled $9.3 million, $24.7 million and $7.6 million in 2022, 2021 and 2020, respectively. No provision for allowance for credit loss was recorded in connection with the investment securities portfolio in 2022 or 2021, and no other-than-temporary impairment was recognized in 2020. The investment portfolio is managed to provide for an appropriate balance between liquidity, credit risk and investment return and to limit the Company’s exposure to risk to an acceptable level. The longer duration of the investment security portfolio serves to balance the shorter duration of the loan portfolio.
The weighted average yields and maturity distribution for the securities portfolio at December 31, 2022, were as follows:
| Within One Year | After One Within Five Years | After Five Years Within Ten years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | |||||||||||||||||||
| U.S. Treasury securities | $ | 1,673 | 2.08 | % | $ | 1,361 | 2.46 | % | $ | 0 | 0.00 | % | $ | 0 | 0.00 | % | |||||||||||
| U.S. government sponsor agency | 0 | 0.00 | % | 0 | 0.00 | % | 4,209 | 1.00 | % | 122,752 | 1.57 | % | |||||||||||||||
| Mortgage-backed securities: residential | 4,960 | 3.40 | % | 6,579 | 3.32 | % | 36,979 | 2.51 | % | 443,790 | 2.12 | % | |||||||||||||||
| State and municipal securities | 1,386 | 3.60 | % | 5,070 | 4.44 | % | 51,228 | 3.43 | % | 616,570 | 3.02 | % | |||||||||||||||
| Total Securities | $ | 8,019 | 3.16 | % | $ | 13,010 | 3.67 | % | $ | 92,416 | 2.96 | % | $ | 1,183,112 | 2.62 | % |
The Company does not trade or invest in or sponsor certain unregistered investment companies defined as hedge funds and private equity funds in the Volcker Rule.
Real Estate Mortgage Loans Held For Sale
Real estate mortgages held for sale decreased by $7.1 million to $357,000 at December 31, 2022 from $7.5 million at December 31, 2021 as a result of reduced mortgage refinancing demand caused by the rising interest rate environment. This asset category is subject to a high degree of variability depending on, among other things, recent mortgage loan rates and the timing of loan sales into the secondary market. The Company generally sells almost all of the conforming mortgage loans it originates in the secondary market. Proceeds from sales totaled $36.5 million in 2022, $126.4 million in 2021 and $114.2 million in 2020.
40
Table of Contents
Loan Portfolio
The loan portfolio by class as of December 31, 2022, 2021 and 2020 was as follows:
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans: | ||||||||||
| Working capital lines of credit loans | $ | 650,948 | $ | 652,861 | $ | 626,023 | ||||
| Non-working capital loans | 842,101 | 736,608 | 1,165,355 | |||||||
| Total commercial and industrial loans | 1,493,049 | 1,389,469 | 1,791,378 | |||||||
| Commercial real estate and multi-family residential loans: | ||||||||||
| Construction and land development loans | 517,664 | 379,813 | 362,653 | |||||||
| Owner occupied loans | 758,091 | 739,371 | 648,019 | |||||||
| Nonowner occupied loans | 706,107 | 588,458 | 579,625 | |||||||
| Multi-family loans | 197,232 | 247,204 | 304,717 | |||||||
| Total commercial real estate and multi-family residential loans | 2,179,094 | 1,954,846 | 1,895,014 | |||||||
| Agri-business and agricultural loans: | ||||||||||
| Loans secured by farmland | 201,200 | 206,331 | 195,410 | |||||||
| Loans for agricultural production | 230,888 | 239,494 | 234,234 | |||||||
| Total agri-business and agricultural loans | 432,088 | 445,825 | 429,644 | |||||||
| Other commercial loans | 113,593 | 73,490 | 94,013 | |||||||
| Total commercial loans | 4,217,824 | 3,863,630 | 4,210,049 | |||||||
| Consumer 1-4 family mortgage loans: | ||||||||||
| Closed end first mortgage loans | 212,742 | 176,561 | 167,847 | |||||||
| Open end and junior lien loans | 175,575 | 156,238 | 163,664 | |||||||
| Residential construction and land development loans | 19,249 | 11,921 | 12,007 | |||||||
| Total consumer 1-4 family mortgage loans | 407,566 | 344,720 | 343,518 | |||||||
| Other consumer loans | 88,075 | 82,755 | 103,616 | |||||||
| Total consumer loans | 495,641 | 427,475 | 447,134 | |||||||
| Gross loans | 4,713,465 | 4,291,105 | 4,657,183 | |||||||
| Less: Allowance for credit losses | (72,606) | (67,773) | (61,408) | |||||||
| Net deferred loan fees | (3,069) | (3,264) | (8,027) | |||||||
| Loans, net | $ | 4,637,790 | $ | 4,220,068 | $ | 4,587,748 |
The ratio of loans to total loans by portfolio segment as of December 31, 2022, 2021 and 2020 was as follows:
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans | 31.68 | % | 32.38 | % | 38.46 | % | ||
| Commercial real estate and multi-family residential loans | 46.23 | % | 45.56 | % | 40.69 | % | ||
| Agri-business and agricultural loans | 9.17 | % | 10.39 | % | 9.23 | % | ||
| Other commercial loans | 2.41 | % | 1.71 | % | 2.02 | % | ||
| Consumer 1-4 family mortgage loans | 8.64 | % | 8.03 | % | 7.38 | % | ||
| Other consumer loans | 1.87 | % | 1.93 | % | 2.22 | % | ||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
41
Table of Contents
In 2022, net loan balances increased by $417.7 million to $4.638 billion, and excludes approximately $28.7 million in loans originated for sale. In 2021, net loan balances decreased by $367.7 million to $4.220 billion, and excluded approximately $119.4 million in loans originated for sale. In 2020, net loan balances increased by $572.6 million to $4.588 billion, and excluded approximately $117.6 million in loans originated for sale. PPP loans of $1.5 million, $26.2 million and $412.0 million were included in non-working capital loans of commercial and industrial loans at December 31, 2022, 2021 and 2020, respectively.
The mix of The Company's loan portfolio consists primarily of commercial loans and the Bank's lending focus is on the commercial sector of the Lake City Bank footprint. Owner occupied commercial real estate loans represent in many instances the buildings and factories of our commercial and industrial borrowers. Commercial and industrial loans together with owner occupied commercial real estate loans represented 47.8% and 49.6% of total loans as of December 31, 2022 and 2021, respectively. Loans to the agriculture and agri-business sector of our Indiana footprint represent a significant loan segment of the overall loan portfolio. This loan segment is well diversified with loans to corn, soybean, poultry, dairy, swine, beef and egg growers.
The residential construction and land development loans class included construction loans totaling $12.0 million and $3.3 million as of December 31, 2022 and 2021. Increases in consumer loans during 2022 resulted from an increased focus on indirect lending to consumers and the introduction of a new adjustable rate mortgage product. The Bank generally sells conforming mortgage loans, which it originates locally, into the secondary market. These loans generally represent mortgage loans that are made to clients with long-term or substantial relationships with the Bank on terms consistent with secondary market requirements. The loan classifications are based on the nature of the loans as of the loan origination date. There were no foreign loans included in the loan portfolio for the periods presented.
Repricing opportunities of the loan portfolio occur either according to predetermined float rate indices, adjustable rate schedules included in the related loan agreements or upon maturity of each principal payment. The following table indicates the scheduled maturities of the loan portfolio as of December 31, 2022:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate and Multi-family Residential | Agri-business and Agricultural | Other Commercial | Consumer 1-4 Family Mortgage | Other Consumer | Total | Percent | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | $ | 619,769 | $ | 520,497 | $ | 158,548 | $ | 15,116 | $ | 11,477 | $ | 19,654 | $ | 1,345,061 | 28.54 | % | ||||||||||||||
| After one year, within five years | 652,489 | 1,025,947 | 161,555 | 51,769 | 74,856 | 31,822 | 1,998,438 | 42.40 | % | |||||||||||||||||||||
| Over five years | 207,727 | 629,585 | 111,840 | 46,708 | 320,752 | 36,390 | 1,353,002 | 28.70 | % | |||||||||||||||||||||
| Nonaccrual loans | 13,064 | 3,065 | 145 | 0 | 481 | 209 | 16,964 | 0.36 | % | |||||||||||||||||||||
| Total loans | $ | 1,493,049 | $ | 2,179,094 | $ | 432,088 | $ | 113,593 | $ | 407,566 | $ | 88,075 | $ | 4,713,465 | 100.00 | % |
At maturity, credits are reviewed and, if renewed, are renewed at rates and conditions that prevail at the time of maturity.
Based upon the table above, all loans due after one year which have a predetermined interest rate and loans due after one year which have floating or adjustable interest rates as of December 31, 2022 amounted to $1.729 billion and $1.622 billion, respectively.
Bank Owned Life Insurance
Bank owned life insurance increased by $10.8 million to $108.4 million at December 31, 2022 and by $2.4 million to $97.7 million at December 31, 2021 from $95.2 million at December 31, 2020. The increase during 2022 was primarily due to the purchase of additional life insurance policies on officers of the Bank. The increase during 2021 was primarily due to investment returns on the life insurance policies of pre-existing life insurance policies. Bank owned life insurance investment income is used as an offset to the cost of life insurance purchased by the Bank as a benefit for bank officers.
42
Table of Contents
Sources of Funds
The average daily deposits and borrowings together with the average rates paid on those deposits and borrowings for the years ended December 31, 2022, 2021 and 2020 are summarized in the following table:
| 2022 | 2021 | 2020 | % Balance Change From Prior Year | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | 2022 | 2021 | ||||||||||||||||||
| Noninterest bearing demand deposits | $ | 1,842,777 | 0.00 | % | $ | 1,671,172 | 0.00 | % | $ | 1,309,901 | 0.00 | % | 10.27 | % | 27.58 | % | ||||||||||
| Savings and transaction accounts: | ||||||||||||||||||||||||||
| Savings deposits | 419,997 | 0.08 | 360,915 | 0.08 | 270,010 | 0.08 | 16.37 | 33.67 | ||||||||||||||||||
| Interest bearing demand deposits | 2,689,572 | 1.16 | 2,392,220 | 0.28 | 1,862,077 | 0.50 | 12.43 | 28.47 | ||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||
| Deposits of $100,000 or more | 579,797 | 0.60 | 714,353 | 0.81 | 946,569 | 1.64 | (18.84) | (24.53) | ||||||||||||||||||
| Other time deposits | 185,215 | 0.70 | 218,624 | 0.93 | 262,040 | 1.66 | (15.28) | (16.57) | ||||||||||||||||||
| Total deposits | $ | 5,717,358 | 0.63 | % | $ | 5,357,284 | 0.28 | % | $ | 4,650,597 | 0.63 | % | 6.72 | % | 15.20 | % | ||||||||||
| FHLB advances and other borrowings | 38,614 | 1.03 | 75,408 | 0.40 | 96,642 | 0.78 | (48.79) | (21.97) | ||||||||||||||||||
| Total funding sources | $ | 5,755,972 | 0.64 | % | $ | 5,432,692 | 0.28 | % | $ | 4,747,239 | 0.63 | % | 5.95 | % | 14.44 | % |
Time deposits as of December 31, 2022 will mature as follows:
| (dollars in thousands) | $100,000 or more | $100,000 or less | Total | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within three months | $ | 98,463 | $ | 32,775 | $ | 131,238 | 20.96 | % | ||||||
| Over three months, within six months | 59,341 | 28,947 | 88,288 | 14.10 | ||||||||||
| Over six months, within twelve months | 113,361 | 46,573 | 159,934 | 25.54 | ||||||||||
| Over twelve months | 184,262 | 62,464 | 246,726 | 39.40 | ||||||||||
| Total time certificates of deposit | $ | 455,427 | $ | 170,759 | $ | 626,186 | 100.00 | % |
Deposits
Total deposits decreased by $274.8 million to $5.461 billion, at December 31, 2022 compared to December 31, 2021. The decrease in deposits was attributable to a decrease in core deposits. Total deposit contraction was led by a decrease of $243.7 million, or 11.2%, in retail deposits. In addition, commercial deposits decreased $176.3 million, or 7.8%, while public funds deposits increased by $145.2 million, or 11.3%. The decrease in deposits during 2022 reflects the normalization of excess liquidity in our customer's deposit accounts and occurred primarily during the fourth quarter of 2022. Rising inflation is considered a contributor to the decline in deposits during 2022 after the surge in deposits experienced during 2020 and 2021 from PPP funding and COVID-related stimulus programs.
Total deposits increased by $698.6 million to $5.735 billion, at December 31, 2021 compared to December 31, 2020. The growth in deposits consisted of $703.6 million in core deposit growth offset by a decrease of $5.0 million in brokered deposits. Total deposit growth was led by an increase of $321.9 million, or 16.6%, in commercial deposits. In addition, retail deposits increased by $259.5 million, or 13.5%, while public funds deposits increased by $122.2 million, or 10.5%. PPP loan proceeds to borrowers and government stimulus to consumers impacted the increase in deposits during 2021 as loan proceeds and other stimulus payments were deposited into customer checking and savings accounts at the Bank. Proceeds from the sale of customer businesses also contributed to the increase in deposits during 2021.
43
Table of Contents
As previously noted, 26% of the Company’s deposit base is attributable to public fund entities which primarily represent customers in the Company’s geographic footprint. A majority of public fund balances represent customers with operating accounts at the Bank. A shift in funding away from public fund deposits could require the Company to execute alternative funding plans under the Contingency Funding Plan discussed in further detail under “Liquidity Risk”. The following table presents total deposits by portfolio segment as of December 31, 2022, 2021 and 2020:
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 2,085,934 | 38.2 | % | $ | 2,262,229 | 39.4 | % | $ | 1,940,306 | 38.5 | % | ||||||||
| Retail | 1,934,787 | 35.4 | 2,178,534 | 38.0 | 1,919,040 | 38.1 | ||||||||||||||
| Public funds | 1,429,872 | 26.1 | 1,284,641 | 22.3 | 1,162,457 | 23.0 | ||||||||||||||
| Core deposits | $ | 5,450,593 | 99.7 | % | $ | 5,725,404 | 99.7 | % | $ | 5,021,803 | 99.6 | % | ||||||||
| Brokered deposits | 10,027 | 0.3 | 10,003 | 0.3 | 15,002 | 0.4 | ||||||||||||||
| Total deposits | $ | 5,460,620 | 100.0 | % | $ | 5,735,407 | 100.0 | % | $ | 5,036,805 | 100.0 | % |
FHLB Advances and Other Borrowings
During 2022, average total short-term borrowings increased by $6.2 million to $6.6 million, as the Company's excess liquidity position normalized after experiencing a reduction in cash and short-term investments. Ending balances of short-term and miscellaneous borrowings increased to $297.0 million at December 31, 2022, from $0 at December 31, 2021. Average total long-term borrowings decreased by $42.9 million to $32.1 million, due to the repayment of a $75.0 million long-term, putable FHLB advance. The FHLB excercised its putable option during the second quarter of 2022.
During 2021, average total short-term borrowings decreased by $33.9 million to $408,000, primarily due to lower short-term FHLB borrowings and lower usage of the Company's holding company line of credit. Ending balances of short-term and miscellaneous borrowings decreased by $10.5 million during 2021 to $0. The decrease was due to the payoff of the Company's holding company line of credit which was used in connection with its share repurchase activity during 2020. The holding company's line repayment was funded by a dividend from the Bank.
Capital
The Company believes that a strong, appropriately managed capital position is critical to support continued growth of loans and earnings. Capital is used primarily to fund continued organic loan growth and to support dividends to shareholders. The Company had a total risk-based capital ratio of 15.07%, a Tier I risk-based capital ratio of 13.82% and a common Tier 1 risk-based capital ratio of 13.82% as of December 31, 2022. These ratios met or exceeded the Federal Reserve Bank’s “well-capitalized” minimums of 10.0%, 8.0% and 6.5%, respectively. The Company also had a Tier 1 leverage ratio of 11.50% and a tangible equity ratio of 8.79%. When excluding the impact of accumulated other comprehensive income (loss) on tangible common equity, the Company's adjusted tangible common equity to adjusted tangible assets was 11.30%. See "Note 15 – Capital Requirements and Restrictions on Retained Earnings" for more information.
The ability to maintain these ratios is a function of the balance between net income and a prudent dividend policy. Total stockholders’ equity decreased by 19.3% to $568.9 million as of December 31, 2022 from $704.9 million as of December 31, 2021. The Company earned $103.8 million in 2022 and $95.7 million in 2021. The Company declared cash dividends of $1.60 per share in 2022, which decreased equity by $40.9 million. The Company declared cash dividends of $1.36 per share in 2021, which decreased equity by $34.7 million. Total stockholder's equity has been impacted by declines in the market value of the Company's available-for-sale investment securities portfolio. The market value decline, resulting from rising interest rates during 2022, has generated unrealized losses in the available-for-sale portfolio. Unrealized losses from the available-for-sale investment securities portfolio are recorded, net of tax, in accumulated other comprehensive income (loss) in the statement of stockholders' equity. Changes in the fair value of available-for-sale securities and the defined benefit pension plan negatively impacted equity by $205.0 million in 2022 compared to a decrease of $11.7 million in 2021. The impact to equity due to other comprehensive income (loss) is not included in regulatory capital.
44
Table of Contents
RISK MANAGEMENT
Overview
The Company, with the oversight of the Corporate Risk Committee of the board of directors, has developed a company-wide risk management program intended to help identify, manage and mitigate the various business risks it faces. Following is a discussion addressing the risks identified as most significant to the Company – Credit, Liquidity, Interest Rate and Market Risk. Item 7A. includes additional discussion about market risk.
Credit Risk
Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Our primary credit risks result from lending and to a lesser extent, investment activities.
Investment Portfolio
The Company’s investment portfolio consists of U.S. treasuries, government agencies and municipal bonds subject to an investment security policy that is approved annually by the board of directors. During 2022, purchases in the securities portfolio consisted of primarily municipal bonds, agency securities and mortgage-backed securities. As of December 31, 2022, the Company’s investment in U.S government sponsored mortgage-backed securities represented approximately 38% of total investment securities fair value consisting of Collateralized Mortgage Obligations, Commercial Mortgage-Backed Securities and mortgage pools issued by Ginnie Mae, Fannie Mae and Freddie Mac. Ginnie Mae, Fannie Mae and Freddie Mac securities are each guaranteed by their respective agencies as to principal and interest. All mortgage securities purchased by the Company in 2022 were within risk tolerances for price, prepayment, extension and original life risk characteristics contained in the Company’s investment policy. As of December 31, 2022, all mortgage-backed securities were performing in a manner consistent with management’s expectations at time of purchase. Municipal securities represent 52% of total investment securities fair value as of December 31, 2022 and were rated investment grade at the time of purchase and continue to be rated investment grade. The Company uses analytics provided by its third party portfolio advisor to evaluate and monitor credit risk for all investments on a quarterly basis. Based upon these analytics as of December 31, 2022, the securities in the combined available-for-sale and held-to-maturity portfolios had an effective duration of approximately 6.5 years. The analysis indicated a negative 17.98% change in market value in the event of a 300 basis point upward, instantaneous rate shock and an approximate positive 6.54% change in market value in the event of a 100 basis point downward, instantaneous rate shock.
Loan Portfolio
The Company has a relatively high percentage of commercial and commercial real estate loans extended to businesses with a broad range of revenue and within a wide variety of industries. Traditionally, this type of lending may have more credit risk than other types of lending because of the size and diversity of the credits. The Company manages this risk by utilizing conservative credit structures, by adjusting its pricing to the perceived risk of each individual credit and by diversifying the portfolio by customer, product, industry and market area and by obtaining personal loan guarantees.
There were no loan concentrations within industries, which exceeded ten percent of total loans, except commercial real estate. Commercial real estate was $2.179 billion, or 46.2%, of total loans at December 31, 2022. The owner occupied commercial real estate portfolio generally represents the financing of factories and operational facilities for the Bank's commercial and industrial borrowers. The Company’s in-house lending limit is $40.0 million. Manufacturing loans are included in the commercial and industrial loans total and are well diversified by industry. Agri-business and agricultural loans represent 9.2% of total loans as of December 31, 2022 and are not concentrated to any agricultural sector. Nearly all of the Bank’s commercial, industrial, agricultural real estate mortgage, real estate construction mortgage and consumer loans are made within its geographic market areas and to diverse industries.
45
Table of Contents
The following is a summary of nonperforming loans as of December 31, 2022 and 2021.
| (dollars in thousands) | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 4,710,396 | $ | 4,287,841 | ||
| Commercial and industrial loans | ||||||
| Past due accruing loans (90 days or more) | 1 | 0 | ||||
| Nonaccrual loans(1) | 13,064 | 10,562 | ||||
| Subtotal nonperforming loans | 13,065 | 10,562 | ||||
| Commercial real estate and multi-family residential loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 3,065 | 3,634 | ||||
| Subtotal nonperforming loans | 3,065 | 3,634 | ||||
| Agri-business and agricultural loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 145 | 335 | ||||
| Subtotal nonperforming loans | 145 | 335 | ||||
| Other commercial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 0 | 0 | ||||
| Subtotal nonperforming loans | 0 | 0 | ||||
| Consumer 1-4 family mortgage loans | ||||||
| Past due accruing loans (90 days or more) | 122 | 117 | ||||
| Nonaccrual loans(1) | 481 | 153 | ||||
| Subtotal nonperforming loans | 603 | 270 | ||||
| Other consumer loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 209 | 289 | ||||
| Subtotal nonperforming loans | 209 | 289 | ||||
| Total nonperforming loans | $ | 17,087 | $ | 15,090 | ||
| Ratio: | ||||||
| Nonperforming loans to total loans | 0.36 | % | 0.35 | % |
(1)Includes nonaccrual troubled debt restructured loans at December 31, 2021.
Nonperforming assets of the Company include nonperforming loans (as indicated above), nonaccrual investments and other real estate owned and repossessions, the total of which amounted to $17.2 million and $15.3 million at December 31, 2022 and 2021, respectively. Nonperforming loans increased by $2.0 million during 2022, due primarily to one commercial relationship, partially offset by paydowns and upgrades.
During the fourth quarter 2022, the Company downgraded a single $10.7 million commercial relationship that the Bank became aware of in early 2023. As a result of the deterioration of this credit, $3.7 million of the balance was charged off with the remaining $7.0 million placed on nonaccrual status. The relationship was downgraded due to the severe impact on the business caused by the improving conditions related to the COVID-19 pandemic. The borrower is a manufacturer of name brand home and commercial cleaning and disinfecting products that are sold through third party firms to regional and national grocery and retail chains. Demand for these products substantially declined during 2022 as the pandemic subsided. As a result, the borrower's largest customer encountered financial challenges, precipitated by the dramatic decline in demand for these products, and ceased operations. The credit is supported by an unlimited personal guarantee of the business owner and the Bank
46
Table of Contents
is actively working with the borrower to structure a long-term repayment plan. Offsetting the increase to nonperforming assets caused by the placement of this credit on nonaccrual status were payoffs to other nonaccrual notes during 2022.
Loans for which the borrower appears to be unable or unwilling to repay its debt in full or on time, and the collateral is insufficient to cover all principal and accrued interest, will be reclassified as nonperforming to the extent they are unsecured, on or before the date when the loan becomes 90 days delinquent, with the exception of small dollar other consumer loans which are not placed on nonaccrual status since these loans are charged-off when they have been delinquent from 90 to 180 days, and when the related collateral, if any, is not sufficient to offset the indebtedness. When a loan is classified as a nonaccrual loan, interest on the loan is no longer accrued, all unpaid accrued interest is reversed and interest income is subsequently recorded only to the extent cash payments are received. Accrual status is resumed when all contractually due payments are brought current and future payments are reasonably assured.
A loan is individually analyzed when full payment under the original loan terms is not expected. Reserves are evaluated in total for smaller-balance loans of similar nature not in nonaccrual status such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans including material modifications made to borrowers experiencing financial difficulty. If a loan is individually analyzed, a portion of the allowance may be allocated so that the loan is reported, net, at the present value of estimated future cash flow or at the fair value of collateral if repayment is expected solely from the collateral.
Total nonperforming loans were $17.1 million, or 0.36% of total loans, at December 31, 2022 versus $15.1 million, or 0.35% of total loans, at December 31, 2021. There were 39 loans totaling $31.3 million classified as individually analyzed as of December 31, 2022 versus 34 loans totaling $25.6 million at the end of 2021. The increase in individually analyzed loans during 2022 resulted primarily from the downgrade of the previously described $10.7 million commercial loan relationship placed on nonaccrual status. The credit is supported by an unlimited personal guarantee of the business owner and the Bank is actively working with the borrower to structure a long-term repayment plan. Paydowns and upgrades of other individually analyzed loans offset the increase to individually analyzed loans for the year ended December 31, 2022.
Loans renegotiated as modifications to borrowers experiencing financial difficulty are those loans for which either the contractual interest rate has been reduced below market rates and/or other concessions to market terms are granted to the borrower because of a deterioration in the financial condition of the borrower which results in the inability of the borrower to meet the terms of the loan. No loans received a material modification as a result of borrower financial difficulty during the year ended December 31, 2022.
Prior to January 1, 2022, loans renegotiated as troubled debt restructurings are those for which either the contractual interest rate has been reduced below market rates and/or other concessions to market terms are granted to the borrower because of a deterioration in the financial condition of the borrower which results in the inability of the borrower to meet the terms of the loan.
As of December 31, 2021, there were 27 loans totaling $11.3 million renegotiated as troubled debt restructurings of which $217,000 were modified in 2021. Of these loans, $6.2 million were included in nonaccrual loans in the previous table and the remaining $5.1 million were performing under their modified terms. The Company has no commitments to lend additional funds to any of the borrowers.
47
Table of Contents
The following is a summary of the credit loss experience for the years ended December 31, 2022, 2021 and 2020.
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 4,710,396 | $ | 4,287,841 | $ | 4,649,156 | ||
| Average daily loans outstanding during the year ended December 31, | $ | 4,427,166 | $ | 4,421,094 | $ | 4,424,472 | ||
| Allowance for credit losses, January 1, | $ | 67,773 | $ | 61,408 | $ | 50,652 | ||
| Impact of adopting ASC 326 | 0 | 9,050 | 0 | |||||
| Loans charged-off: | ||||||||
| Commercial and industrial loans | 4,022 | 5,575 | 4,524 | |||||
| Commercial real estate and multi-family residential loans | 597 | 70 | 72 | |||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 42 | 51 | 141 | |||||
| Other consumer loans | 473 | 287 | 516 | |||||
| Total loans charged-off | 5,134 | 5,983 | 5,253 | |||||
| Recoveries of loans previously charged-off: | ||||||||
| Commercial and industrial loans | 71 | 1,559 | 428 | |||||
| Commercial real estate and multi-family residential loans | 277 | 14 | 315 | |||||
| Agri-business and agricultural loans | 0 | 320 | 0 | |||||
| Other commercial loans | 0 | 0 | 0 | |||||
| Consumer 1-4 family mortgage loans | 52 | 122 | 333 | |||||
| Other consumer loans | 192 | 206 | 163 | |||||
| Total recoveries | 592 | 2,221 | 1,239 | |||||
| Net loans charged-off (recovered) | 4,542 | 3,762 | 4,014 | |||||
| Provision for credit loss charged to expense | 9,375 | 1,077 | 14,770 | |||||
| Balance, December 31, | $ | 72,606 | $ | 67,773 | $ | 61,408 | ||
| Ratios: | ||||||||
| Net charge-offs to average daily loans outstanding: | ||||||||
| Commercial and industrial loans | 0.09 | % | 0.09 | % | 0.09 | % | ||
| Commercial real estate and multi-family residential loans | 0.01 | 0.00 | 0.00 | |||||
| Agri-business and agricultural loans | 0.00 | 0.00 | 0.00 | |||||
| Other commercial loans | 0.00 | 0.00 | 0.00 | |||||
| Consumer 1-4 family mortgage loans | 0.00 | 0.00 | 0.00 | |||||
| Other consumer loans | 0.00 | 0.00 | 0.00 | |||||
| Total ratio of net charge-offs (recoveries) | 0.10 | % | 0.09 | % | 0.09 | % | ||
| Allowance for credit losses on loans to: | ||||||||
| Total loans | 1.54 | % | 1.58 | % | 1.32 | % | ||
| Total loans (excluding PPP loans) | 1.54 | % | 1.59 | % | 1.45 | % | ||
| Ratio of allowance for credit losses to nonperforming loans | 424.91 | % | 449.13 | % | 507.42 | % |
48
Table of Contents
The following is a summary of the allocation for credit losses as of December 31, 2022 and 2021.
| (dollars in thousands) | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Allocated allowance for credit losses: | ||||||
| Commercial and industrial loans | $ | 35,290 | $ | 30,595 | ||
| Commercial real estate and multi-family residential loans | 27,394 | 26,535 | ||||
| Agri-business and agricultural loans | 4,429 | 5,034 | ||||
| Other commercial loans | 917 | 1,146 | ||||
| Consumer 1-4 family mortgage loans | 3,001 | 2,866 | ||||
| Other consumer loans | 1,021 | 1,147 | ||||
| Total allocated allowance for credit losses | 72,052 | 67,323 | ||||
| Unallocated allowance for credit losses | 554 | 450 | ||||
| Total allowance for credit losses | $ | 72,606 | $ | 67,773 |
At December 31, 2022, the allowance for credit losses was 1.54% of total loans outstanding, versus 1.58% of total loans outstanding at December 31, 2021. The allowance for credit losses was 1.54% of total loans outstanding, excluding PPP loans of $1.5 million, as of December 31, 2022 versus 1.59% of total loans outstanding, excluding PPP loans of $26.2 million, as of December 31, 2021. This reflects a more comparable ratio to prior periods, as PPP loans are fully guaranteed by the SBA and have not been allocated for within the allowance for credit losses calculation. Management believes the allowance for credit losses is at a level commensurate with the overall risk exposure of the loan portfolio. The process of identifying expected credit losses is a subjective process. Therefore, the Company maintains a general allowance to cover expected credit losses within the entire portfolio. The methodology management uses to determine the adequacy of the credit loss reserve includes the considerations below.
Loans are charged against the allowance for credit losses when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance is an amount that management believes will be adequate for expected credit losses relating to specifically identified loans based on an evaluation of the loans by management, as well as other expected credit losses inherent in the loan portfolio. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current and forecasted economic conditions that may affect the borrower’s ability to repay. Management also considers trends in adversely classified loans based upon a monthly review of those credits. An appropriate level of qualitative and environmental allowance is determined after considering the following factors: changes in the nature and volume of the loan portfolio, overall portfolio quality, changes in collateral strength and current economic conditions that may affect the borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. Federal regulations require insured institutions to classify their own assets on a regular basis. The regulations provide for three categories of classified loans: Substandard, Doubtful and Loss. The regulations also contain a Special Mention category. Special Mention is defined as loans that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as Substandard, Doubtful or Loss but do possess credit deficiencies or potential weaknesses deserving management’s close attention. The Company’s policy is to establish a specific allowance for credit losses for any assets where management has identified conditions or circumstances that indicate an asset is nonperforming. If an asset or portion thereof is classified as loss, the Company’s policy is to either establish specific allocations for credit losses in the amount of 100% of the portion of the asset classified loss or charge-off such amount.
At December 31, 2022, on the basis of management’s review of the loan portfolio, the Company had 58 credits totaling $161.0 million on the classified loan list versus 81 credits totaling $234.5 million on December 31, 2021. These amounts represent outstanding balances, excluding deferred fees and costs. The decrease in classified loans during 2022 reflects the continued strengthening of the Company’s asset quality to historically strong levels and is reflective of the resilience of the Company's borrowers despite recent economic challenges presented by disruptions to the supply chain, the availability of labor, and elevated levels of inflation. As of December 31, 2022, the Company had $115.7 million of assets classified as Special Mention, $45.3 million classified as Substandard, $0 classified as Doubtful and $0 classified as Loss as compared to $176.6 million, $57.9 million, $0 and $0, respectively, at December 31, 2021. The balances reported in "Note 4 – Allowance for Credit Losses and Credit Quality" include deferred fees and costs.
49
Table of Contents
There were no material modifications to borrowers experiencing financial difficulty performed during 2022 included in the classified loan amounts for December 31, 2022. Included in the classified loan amounts for December 31, 2021 were the following troubled debt restructured loans: 13 mortgage loans totaling $1.2 million with total allocations of $209,000, and 7 commercial loans totaling $3.9 million with total allocations of $1.6 million.
In accordance with Section 4013 of the CARES Act, loan deferrals granted to customers that resulted from the impact of COVID-19 and who were not past due at the time of deferral were not considered trouble debt restructurings as of December 31, 2021. This provision expired January 1, 2022 under the Consolidated Appropriations Act, 2021. At the time of the expiration of the provision, one retail borrower in the amount of $11,000 had a COVID-19 related deferral and was not considered to be a troubled debt restructuring.
Allowance estimates are developed by management taking into account actual loss experience, subject to a floor, adjusted for current economic conditions and a reasonably supportable forecast period. The Company has regular discussions regarding this methodology with regulatory authorities. Allowance estimates are considered a prudent measurement of the risk in the Company's loan portfolio based upon loan segment. In accordance with accounting guidance, the allowance is based on information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amounts. For a more thorough discussion of the allowance for credit losses methodology see the "Critical Accounting Policies" section of this Item 2.
The allowance for credit losses increased 7.1%, or $4.8 million, from $67.8 million at December 31, 2021 to $72.6 million at December 31, 2022 due primarily to provision expense of $7.0 million recorded in the fourth quarter related to the previously described commercial loan placed on nonaccrual status. Pooled loan allocations decreased $492,000 from $58.7 million at December 31, 2021 to $58.2 million at December 31, 2022. The unallocated component of the allowance for credit losses was $554,000 at December 31, 2022, which increased from $450,000 reported at December 31, 2021. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of expected losses that may not be fully reflected in other allocations.
The Company has experienced growth in total loans, excluding PPP loans, over the last several years with organic growth exclusive of PPP loans of $447.2 million, or 10.5%, from December 31, 2021 to December 31, 2022. The concentration of this loan growth was in the commercial loan portfolio, which can result in overall asset quality being influenced by a small number of credits. Management has historically considered growth and portfolio composition when determining credit loss allocations. Management believes that it is prudent to continue to provide for credit losses in a manner consistent with its historical approach due to the loan growth described above and current economic conditions.
Watch list loans were $73.5 million lower at $161.0 million as of December 31, 2022, compared to $234.5 million at December 31, 2021. Watch list loans represent 3.42% of total loans at December 31, 2022 compared to 5.47% at December 31, 2021. Watch list loans excluding PPP loans reached a historic low of 3.42% of total loans at December 31, 2022 compared to 5.50% at December 31, 2021. This reflects a more comparable ratio to prior periods, as PPP loans are fully guaranteed by the SBA and have not been allocated for within the allowance for credit losses calculation. The reduction in watch list loans resulted primarily from upgrades of $19.3 million and payoffs of $43.2 million. The Company's continued growth strategy promotes diversification among industries as well as continued focus on the enforcement of a disciplined credit culture and a conservative portion in loan work-out situations.
Liquidity Risk
Liquidity risk arises from the possibility that the Company may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. Liquidity is monitored and closely managed by the ALCO Committee.
Management maintains a liquidity position that it believes will adequately provide funding for loan demand and deposit run-off that may occur in the normal course of business. The liquidity structure is expressly detailed in the Company’s Contingency Funding Plan, which is discussed below. The Company relies on a number of different sources in order to meet these potential liquidity demands. The primary sources are increases in deposit accounts and cash flows from loan payments and the securities portfolio. The cash flow from the securities portfolio is expected to provide approximately $115.6 million of potential contingent funding in 2023.
50
Table of Contents
During 2022, the Company's liquidity levels normalized as commercial and retail depositors utilized liquidity that had built up in their accounts during 2020 and 2021. Management expects future liquidity needs to be met by a combination of proceeds from paydowns, calls and maturities from the investment securities portfolio, deposit growth and borrowings.
The Company has approval of $3.292 billion in secondary funding sources available as of December 31, 2022, of which $307.0 million was utilized. The Company had $350.0 million of availability in federal funds lines with eleven correspondent banks, of which $22.0 million was drawn on as of December 31, 2022. The Company has board of directors approval to borrow up to $800.0 million at the FHLB, but given the Company’s current collateral structure and outstanding borrowings as of December 31, 2022, the Company could have only borrowed up to $66.5 million under this authority. The Company has additional collateral that could be pledged to the FHLB of $486.2 million as of December 31, 2022 to generate additional liquidity. Further, the Company had available capacity at the Federal Reserve Bank of Chicago of up to $758.3 million given its current collateral structure at the Federal Reserve Bank discount window program and the terms of that facility at December 31, 2022, with no balances outstanding at December 31, 2022. The Company also has established relationships in the brokered time deposit and brokered money market sectors, as well as the IntraFi Network CD Option One-Way Buy program, to access these funds when desired with settlement of funds in one to two weeks’ time. Additionally, the Bank has entered agreements with IntraFi Network relative to their Insured Cash Sweep One-Way Buy program. As of December 31, 2022, the total amount available to the Bank via this program was $100.0 million, of which $10.0 million was drawn. The Bank is also a member of the American Financial Exchange (AFX) where overnight fed funds purchased can be obtained from other banks on the exchange that have approved the Bank for an unsecured, overnight line. These funds are only available if the approving banks have an ‘offer’ out to sell that day. As of December 31, 2022, the total amount approved for the Bank via AFX banks was $319.0 million and none was outstanding at year end.
The Company had 91% of its securities in the available-for-sale portfolio at December 31, 2022, allowing the Company extensive flexibility to sell securities to meet funding demands. The remaining portion of investments securities were designated as held-to-maturity. Management believes the majority of the securities in investment portfolio are of high quality and marketable. Approximately 48% of this portfolio is comprised of U.S. government agency securities or mortgage-backed securities directly or indirectly backed by the U.S. government. At December 31, 2022, 93% of municipal securities owned by the Company were AAA or AA rated with a diversified geography of state issuer. In addition, the Company has historically sold the majority of its originated mortgage loans on the secondary market to reduce interest rate risk and to create an additional source of funding.
The Company has a formalized Contingency Funding Plan (“CFP”). The Board and management recognize the importance of liquidity during times of normal operations and in times of stress. The CFP was developed to ensure that the multiple liquidity sources available to the Company are readily available. The CFP specifically considers liquidity at the Bank and the Company level. The CFP identifies the potential funding sources at the Bank level, which includes the FHLB, the Federal Reserve Bank, brokered deposits, one-way buy products via the IntraFi Network (CD Option and ICS) and Federal Funds. The CFP also addresses the Bank’s ability to liquidate its securities portfolio. The CFP funding sources at the holding company level include a holding company committed line of credit, as well as the ability to transfer securities from the investment subsidiary of the Bank to the Company. The Company’s committed line of credit has availability up to $30.0 million, of which $0 was drawn upon as of December 31, 2022.
Further, the CFP identifies CFP team members and expressly details their respective roles. Potential risk scenarios are identified and the plan includes multiple scenarios, including short-term and long-term funding crisis situations. Under the long-term funding crisis, two additional scenarios are identified: a moderate risk scenario and a highly stressed scenario. The CFP details the responsibilities and the actions to be taken by the CFP team under each scenario. Quarterly reports to management and the Board under the CFP include an early warning indicator matrix and pro forma cash flows for the various scenarios.
The following table discloses information on the maturity of the Company’s contractual long-term obligations as of December 31, 2022.
| Payments Due by Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | One year or less | 1-3 years | 3-5 years | After 5 years | |||||||||||||
| Operating leases | $ | 5,896 | $ | 727 | $ | 1,500 | $ | 1,484 | $ | 2,185 | ||||||||
| Pension and SERP plans | 2,263 | 328 | 579 | 550 | 806 | |||||||||||||
| Total contractual long-term cash obligations | $ | 8,159 | $ | 1,055 | $ | 2,079 | $ | 2,034 | $ | 2,991 |
51
Table of Contents
During the normal course of business, the Company becomes a party to financial instruments with off-balance sheet risk in order to meet the financing needs of its customers. These financial instruments include commitments to make loans and open-ended revolving lines of credit. The Company follows the same credit policy (including requiring collateral, if deemed appropriate) to make such commitments as it follows for those loans that are recorded in its financial statements.
The Company’s exposure to credit losses in the event of nonperformance is represented by the contractual amount of the commitments. Management does not expect any significant losses as a result of these commitments. Off-balance sheet transactions are more fully discussed in "Note 17 – Commitments, Off-Balance Sheet Risks and Contingencies".
The following table discloses information on the maturity of the Company’s commitments.
| Amount of Commitment Expiration Per Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total Amount Committed | One year or less | Over one year | |||||||
| Unused loan commitments | $ | 2,654,071 | $ | 1,400,103 | $ | 1,253,968 | ||||
| Standby letters of credit | 48,406 | 45,415 | 2,991 | |||||||
| Total commitments and letters of credit | $ | 2,702,477 | $ | 1,445,518 | $ | 1,256,959 |
Interest Rate Risk
Interest rate risk is the risk that the estimated fair value of the Company’s assets, liabilities and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that net income will be significantly reduced by interest rate changes.
Interest rate risk represents the Company’s primary market risk exposure. The Company does not have material exposure to foreign currency exchange risk and does not maintain a trading portfolio. The Corporate Risk Committee of the Board annually reviews and approves the ALCO policy and the Derivatives and Hedging policy used to manage interest rate risk. These policies set guidelines for balance sheet structure, which are designed to protect the Company from the impact that interest rate changes could have on net income, but it does not necessarily indicate the effect on future net interest income. Given the Company’s mix of interest bearing liabilities and interest bearing assets on December 31, 2022 and using changes in the interest rate environment over a one-year period, the net interest margin could be expected to decline in a falling interest rate environment and increase in a rising interest rate environment. Earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve Board.
During 2022 the FOMC increased the target federal funds rate a total of 425 basis points through seven rate moves. Commencing in March 2022, rate increases were implemented at every remaining FOMC meeting for the year. The combined effect of these actions increased the target federal funds rate to a range of 4.25% to 4.50%. The FOMC statement released for the meeting in December 2022 repeated their commitment to lowering inflation to 2% and to further tightening, while also noting modest economic growth, strong employment growth and an unemployment rate that remains low. The FOMC anticipates that ongoing increases to the target range will be appropriate to attain a stance of monetary policy that is sufficiently restrictive to return inflation to 2% over time. The updated economic projections released at the December meeting project the median federal funds rate rising to 5.1% in 2023 before easing to 4.1% in 2024. Additionally, the longer run median forecast for the federal funds rate was left unchanged at 2.50%. The combined result of the increase in the yield on earning assets offset by an increase in the cost of funding earning assets led to increase net interest margin from 3.07% for 2021 to 3.40% for 2022 given the Company’s asset sensitive balance sheet. The Company’s yield on earning assets increased 67 basis points during 2022 as assets repriced at higher rates primarily due to the FOMC rate increases noted above and a significantly higher yield curve as when compared to 2021. The commercial loan portfolio represents 89% of the total loan portfolio. Approximately 67% of the commercial loan portfolio are variable rate loans which are primarily indexed to Prime, 1 Month Term SOFR, 1 Month LIBOR and FHLB indices. The rate paid on deposit accounts and purchased funds increased 36 basis points for 2022 mainly due to increased rates paid on public fund transactional accounts as these accounts are typically more sensitive to interest rates. The realized increase in the rate paid on deposit accounts and purchased funds was lessened by an increase in the average balance of non-interest bearing demand deposit accounts for 2022 verses 2021, primarily in commercial deposit accounts.
52
Table of Contents
Future changes in the net interest margin will be dependent upon multiple factors including further actions by the FOMC during 2023 in response to inflation, economic conditions and geopolitical concerns, the results of any of the administration’s changes to economic policy and laws, competitive pressures in the various markets served, and changes in the structure of the balance sheet as a result of changes in customer demands for products and services. In general, we expect loans to reprice quicker than deposits in a rising and falling rate environment as quantified in the sensitivity to market rates table in Item 7A.
The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it believes that it is difficult to assess the overall impact. Management believes this to be the case due to the fact that generally neither the timing nor the magnitude of the inflationary changes in the consumer price index (“CPI”) coincides with changes in interest rates. The price of one or more of the components of the CPI may fluctuate considerably and thereby influence the overall CPI without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by the Company. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans. In addition, higher short-term interest rates caused by inflation tend to increase the cost of funds. In other years, the reverse situation may occur.
FY 2021 10-K MD&A
SEC filing source: 0000721994-22-000024.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Net income in 2021 was $95.7 million, up 13.5% from $84.3 million in 2020. Net income for 2020 was 3.1% lower than $87.0 million in 2019.
Diluted net income per common share was $3.74 in 2021, $3.30 in 2020 and $3.38 in 2019. Return on average total assets was 1.56% in 2021 versus 1.55% in 2020 and 1.76% in 2019. Return on average total equity was 14.19% in 2021 versus 13.51% in 2020 and 15.47% in 2019. The dividend payout ratio, with respect to diluted earnings per share, was 36.36% in 2021, 36.36% in 2020 and 34.32% in 2019. The average equity to average assets ratio was 10.96% in 2021 compared to 11.51% in 2020 and 11.38% in 2019.
Net income in 2021 was positively impacted by a $15.1 million increase in net interest income and a $13.7 million decrease in provision for credit losses. Offsetting these positive impacts were a $13.1 million increase in noninterest expense and a $2.1 million decrease in noninterest income.
Net income in 2020 was $84.3 million, down 3.1% from $87.0 million in 2019 and up 4.9% from $80.4 million in 2018. Diluted net income per common share was $3.30 in 2020 and $3.38 in 2019. Return on average total assets was 1.55% in 2020 versus 1.76% in 2019. Return on average total equity was 13.51% in 2020 versus 15.47% in 2019. The dividend payout ratio, with respect to diluted earnings per share, was 36.36% in 2020 and 34.32% in 2019. The average equity to average assets ratio was 11.51% in 2020 compared to 11.38% in 2019.
Net income in 2020 was positively impacted by an $8.0 million, or 5.1% increase, in net interest income and an $1.8 million, or 4.1% increase, in noninterest income. Offsetting these positive impacts was an $11.5 million, or 356.6% increase, in the provision for credit losses and an $1.8 million, or 2.0%, increase in noninterest expense.
Total assets were $6.557 billion as of December 31, 2021 versus $5.830 billion as of December 31, 2020, an increase of $726.9 million or 12.5%. This increase was primarily due to a $663.7 million increase in available-for-sale investment securities and an increase in short-term investments of $455.9 million. The increase of investment securities reflects the deployment of $652 million in excess liquidity that resulted from deposit growth. Deposit growth was impacted by PPP and economic stimulus. Total average assets increased $729.0 million primarily due to a $434.4 million increase in available-for-sale investment securities and a $313.6 million increase in interest bearing deposits.
CRITICAL ACCOUNTING POLICIES
Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance. A formal evaluation of the adequacy of the credit loss allowance is conducted monthly. The ultimate recovery of all loans is susceptible to future market factors beyond the Company’s control.
The level of credit loss provision is influenced by growth in the overall loan portfolio, emerging market risk, emerging concentration risk, commercial loan focus and large credit concentration, new industry lending activity, general economic conditions and historical loss analysis. In addition, management gives consideration to changes in the facts and circumstances of watch list credits, which includes the security position of the borrower, in determining the appropriate level of the credit loss provision. Furthermore, management’s overall view on credit quality is a factor in the determination of the provision.
The determination of the appropriate allowance is inherently subjective, as it requires significant estimates by management. The Company has an established process to determine the adequacy of the allowance for credit losses that generally includes consideration of changes in the nature and volume of the loan portfolio and overall portfolio quality, along with current and forecasted economic conditions that may affect borrowers’ ability to repay. Consideration is not limited to
28
Table of Contents
these factors although they represent the most commonly cited factors. To determine the specific allocation levels for individual credits, management considers the current valuation of collateral and the amounts and timing of expected future cash flows as the primary measures. Management also considers trends in adversely classified loans based upon an ongoing review of those credits. With respect to pools of similar loans, an appropriate level of general allowance is determined by portfolio segment using a probability of default-loss given default (“PD/LGD”) model, subject to a floor. A default can be triggered by one of several different asset quality factors, including past due status, nonaccrual status, TDR status or if the loan has had a charge-off. This PD is then combined with a LGD derived from historical charge-off data to construct a default rate. This loss rate is then supplemented with adjustments for reasonable and supportable forecasts of relevant economic indicators, particularly the unemployment rate forecast from the Federal Open Market Committee’s Summary of Economic Projections, and other environmental factors based on the risks present for each portfolio segment. These environmental factors include consideration of the following: levels of, and trends in, delinquencies and nonperforming loans; trends in volume and terms of loans; changes in collateral strength; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedure, 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. It is also possible that these factors could include social, political, economic, and terrorist events or activities. All of these factors are susceptible to change, which may be significant. As a result of this detailed process, the allowance results in two forms of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover expected losses inherent in the loan portfolio.
Commercial loans are subject to a dual standardized grading process administered by the credit administration function. These grade assignments are performed independent of each other and a consensus is reached by credit administration and the loan review officer. Specific allowances are established in cases where management has identified significant conditions or circumstances related to an individual credit that indicate it should be evaluated on an individual basis. Considerations with respect to specific allocations for these individual credits include, but are not limited to, the following: (a) the sufficiency of the customer’s cash flow or net worth to repay the loan; (b) the adequacy of the discounted value of collateral relative to the loan balance; (c) whether the loan has been criticized in a regulatory examination; (d) whether the loan is nonperforming; (e) any other reasons the ultimate collectability of the loan may be in question; or (f) any unique loan characteristics that require special monitoring.
Allocations are also applied to categories of loans considered not to be individually analyzed, but for which the rate of loss is expected to be consistent with or greater than historical averages. Such allocations are based on past loss experience and information about specific borrower situations and estimated collateral values. These general pooled loan allocations are performed for portfolio segments of commercial and industrial; commercial real estate, multi-family, and construction; agri-business and agricultural; other commercial loans; and consumer 1-4 family mortgage and other consumer loans. General allocations of the allowance are determined by a historical loss rate based on the calculation of each pool’s probability of default-loss given default, subject to a floor. The length of the historical period for each pool is based on the average life of the pool. The historical loss rates are supplemented with consideration of economic conditions and portfolio trends.
Due to the imprecise nature of estimating the allowance for credit losses, the Company’s allowance for credit losses includes an unallocated component. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of potential expected losses that may not be fully reflected in other allocations, including factors such as the level of classified credits, economic uncertainties, industry trends impacting specific portfolio segments, broad portfolio quality trends, and trends in the composition of the Company’s large commercial loan portfolio and related large dollar exposures to individual borrowers. As a practical expedient, the Company has elected to state accrued interest separately from loan principal balances on the consolidated balance sheet. Additionally, when a loan is placed on non-accrual, interest payments are reversed through interest income.
For off balance sheet credit exposures outlined in the ASU at 326-20-30-11, it is the Company’s position that nearly all of the unfunded amounts on lines of credit are unconditionally cancellable, and therefore not subject to having a liability set up.
The allowance is inherently uncertain as it represents the Company’s expectation of the future collectability of loans in its portfolio; actual collections may be greater than or less than expectations. Actual collections may be impacted by wider economic conditions such as changes in the competitive environment or in the levels of business investment or consumer spending, or by the quality of borrowers’ management teams and the success of their strategy execution. Borrowers’ ability to repay may also change due to the effects of government monetary or fiscal policy, which could affect the level of demand for borrowers’ products or services.
The Company’s allowance for credit losses is subject to changes in the inputs to the model, including the following: the numbers of delinquent loans, nonaccrual loans, troubled debt restructuring, or charge offs; the levels of charge offs and recoveries; projected unemployment rates and other economic indicators; the Company’s collateral position on adversely classified loans; or management’s qualitative judgment of the implication of trends in its loan portfolio or in the broader economy.
29
Table of Contents
RESULTS OF OPERATIONS
Overview
In 2021 and 2020, the Company continued to grow loans and deposits organically, in its geographic footprint of northern Indiana and in central Indiana in the Indianapolis market. In addition, during 2021 and 2020 the Company was an active participant in the PPP. The Company had 51 branches as of December 31, 2021. The Company’s profitability has been positively impacted by growth in loans and deposits and a reduction in provision for credit losses. In addition, asset quality has remained stable. The core banking contributions to noninterest income of loan, wealth management, and merchant card interchange fee income increased in 2021. Overall, expense growth has reflected our continued investment in people, technology and our branch infrastructure. The outlook for 2022 includes plans for continued organic loan growth and expanding our lending radius, a disciplined credit philosophy, continued investment in the Company in the form of staff additions, continued expansion in our geographic footprint, and continued investments in customer-facing technology and cybersecurity risk management tools.
Selected income statement information for the years ended December 31, 2021, 2020 and 2019 is presented in the following table.
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Summary: | ||||||||||
| Net interest income | $ | 178,088 | $ | 163,008 | $ | 155,047 | ||||
| Provision for credit losses | 1,077 | 14,770 | 3,235 | |||||||
| Noninterest income | 44,720 | 46,843 | 44,997 | |||||||
| Noninterest expense | 104,287 | 91,205 | 89,424 | |||||||
| Other Data: | ||||||||||
| Efficiency ratio (1) | 46.81 | % | 43.46 | % | 44.70 | % | ||||
| Dilutive EPS | $ | 3.74 | $ | 3.30 | $ | 3.38 | ||||
| Total equity | $ | 704,906 | $ | 657,184 | $ | 598,100 | ||||
| Tangible capital ratio (2) | 10.70 | % | 11.21 | % | 12.02 | % | ||||
| Net charge-offs (recoveries) to average loans | 0.09 | % | 0.09 | % | 0.03 | % | ||||
| Net interest margin | 3.07 | % | 3.19 | % | 3.38 | % | ||||
| Net interest margin excluding PPP loans (3) | 2.95 | % | 3.19 | % | 3.38 | % | ||||
| Noninterest income to total revenue | 20.07 | % | 22.32 | % | 22.49 | % | ||||
| Pretax Pre-Provision Earnings (4) | $ | 118,521 | $ | 118,646 | $ | 110,620 |
(1)Noninterest expense/Net interest income plus Noninterest income.
(2)Non-GAAP financial measure. Calculated by subtracting intangible assets, net of deferred tax, from total assets and total equity. Management believes this is an important measure because it is useful for planning and forecasting purposes. See reconciliation on the next page.
(3)Non-GAAP financial measure. Calculated by subtracting the impact PPP loans had on average earnings assets, loan interest income, average interest bearing liabilities, and interest expense. Management believes this is an important measure because it provide for better comparability to prior periods, given the expectation that PPP represents a limited governmental intervention in the lending market, designed to support small businesses through the pandemic, its low fixed interest rate of 1.0% and because the accretion of net loan fee income can be accelerated upon borrower forgiveness and repayment by the SBA. Management is actively monitoring net interest margin on a fully tax equivalent basis with and without PPP loan impact for the duration of this program. See reconciliation on the next page.
(4)Non-GAAP financial measure. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Management believes this is an important measure because it may enable investors to identify the trends in the Company's earnings exclusive of the effects of tax and provision expense, which may vary significantly from period to period. See reconciliation on the next page.
30
Table of Contents
The Company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company's financial performance. A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
| Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | ||||||||
| Total Equity | $ | 704,906 | $ | 657,184 | $ | 598,100 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred tax assets related to goodwill | 1,176 | 1,176 | 1,181 | |||||||
| Tangible Common Equity | 701,112 | 653,390 | 594,311 | |||||||
| Assets | $ | 6,557,323 | $ | 5,830,435 | $ | 4,946,745 | ||||
| Less: Goodwill | (4,970) | (4,970) | (4,970) | |||||||
| Plus: Deferred tax assets related to goodwill | 1,176 | 1,176 | 1,181 | |||||||
| Tangible Assets | 6,553,529 | 5,826,641 | 4,942,956 | |||||||
| Ending Common Shares Issued | 25,488,508 | 25,424,307 | 25,623,016 | |||||||
| Tangible Book Value Per Common Share | $ | 27.50 | $ | 25.70 | $ | 23.19 | ||||
| Tangible Capital Ratio | 10.70 | % | 11.21 | % | 12.02 | % | ||||
| Net Interest Income | $ | 178,088 | $ | 163,008 | $ | 155,047 | ||||
| Plus: Noninterest income | 44,720 | 46,843 | 44,997 | |||||||
| Minus: Noninterest expense | (104,287) | (91,205) | (89,424) | |||||||
| Pretax Pre-Provision Earnings | $ | 118,521 | $ | 118,646 | $ | 110,620 |
31
Table of Contents
The impact of the Paycheck Protection Program on Net Interest Margin FTE is provided below (dollars in thousands).
| Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | ||||||||
| Total Average Earnings Assets | $ | 5,906,640 | $ | 5,184,836 | $ | 4,656,707 | ||||
| Less: Average Balance of PPP Loans | (237,951) | (376,785) | 0 | |||||||
| Total Adjusted Earning Assets | 5,668,689 | 4,808,051 | 4,656,707 | |||||||
| Total Interest Income FTE | $ | 196,806 | $ | 195,549 | $ | 217,339 | ||||
| Less: PPP Loan Income | (14,945) | (12,832) | 0 | |||||||
| Total Adjusted Interest Income FTE | 181,861 | 182,717 | 217,339 | |||||||
| Adjusted Earning Asset Yield, net of PPP Impact | 3.21 | % | 3.80 | % | 4.67 | % | ||||
| Total Average Interest Bearing Liabilities | $ | 3,761,520 | $ | 3,437,338 | $ | 3,390,512 | ||||
| Less: Average Balance of PPP Loans | (237,951) | (376,785) | 0 | |||||||
| Total Adjusted Interest Bearing Liabilities | 3,523,569 | $ | 3,060,553 | $ | 3,390,512 | |||||
| Total Interest Expense FTE | $ | 15,131 | $ | 30,095 | $ | 60,163 | ||||
| Less: PPP Cost of Funds | (595) | (956) | 0 | |||||||
| Total Adjusted Interest Expense FTE | 14,536 | 29,139 | 60,163 | |||||||
| Adjusted Cost of Funds, net of PPP Impact | 0.26 | % | 0.61 | % | 1.29 | % | ||||
| Net Interest Margin FTE, net of PPP Impact | 2.95 | % | 3.19 | % | 3.38 | % |
Net Income
Net income was $95.7 million in 2021, an increase of $11.4 million, or 13.5%, versus net income of $84.3 million in 2020. The increase in net income from 2020 to 2021 was primarily due to an increase in net interest income of $15.1 million, or 9.3%, and a decrease in the provision for credit losses of $13.7 million, or 92.7%. Noninterest expense increased $13.1 million, or 14.3%, and noninterest income decreased $2.1 million, or 4.5%. Net interest income for 2021 included $14.9 million in PPP interest and fee income compared to $12.8 million for 2020. The decrease in provision expense for 2021 was driven by improved economic conditions, which were supported by government stimulus programs and accommodative FOMC monetary policy.
Net income was $84.3 million in 2020, a decrease of $2.7 million, or 3.1%, versus net income of $87.0 million in 2019. The decrease in net income from 2019 to 2020 was primarily due to an increase in the provision for credit losses of $11.5 million, or 356.6%, as well as an increase of $1.8 million, or 2.0%, in noninterest expense. Net interest income increased $8.0 million, or 5.1%, and noninterest income increased $1.8 million, or 4.1%. Net interest income for 2020 included $12.8 million in PPP interest and fee income. The increase in provision for credit losses was driven by the potential negative impact to the Company's borrowers due to the economic impact of the COVID-19 pandemic.
Net Interest Income
The following table presents a three-year average balance sheet and, for each major asset and liability category, its related interest income and yield or its expense and rate for the years ended December 31, 2021, 2020 and 2019.
32
Table of Contents
THREE YEAR AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | |||||||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||||||||||||
| Taxable (1)(2) | $ | 4,406,456 | $ | 170,081 | 3.86 | % | $ | 4,405,994 | $ | 176,538 | 4.01 | % | $ | 3,950,130 | $ | 196,733 | 4.98 | % | ||||||||||||||
| Tax exempt (3) | 14,638 | 594 | 4.06 | 18,478 | 813 | 4.40 | 24,402 | 1,186 | 4.86 | |||||||||||||||||||||||
| Investments: (3) | ||||||||||||||||||||||||||||||||
| Available-for-sale | 1,068,325 | 25,582 | 2.39 | 633,956 | 17,830 | 2.81 | 603,580 | 17,930 | 2.97 | |||||||||||||||||||||||
| Short-term investments | 2,254 | 2 | 0.09 | 25,046 | 67 | 0.27 | 18,771 | 339 | 1.81 | |||||||||||||||||||||||
| Interest bearing deposits | 414,967 | 547 | 0.13 | 101,362 | 301 | 0.30 | 59,824 | 1,151 | 1.92 | |||||||||||||||||||||||
| Total earning assets | $ | 5,906,640 | $ | 196,806 | 3.33 | % | $ | 5,184,836 | $ | 195,549 | 3.77 | % | $ | 4,656,707 | $ | 217,339 | 4.67 | % | ||||||||||||||
| Less: Allowance for credit losses | (72,083) | (56,824) | (50,062) | |||||||||||||||||||||||||||||
| Nonearning Assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 70,035 | 62,242 | 119,450 | |||||||||||||||||||||||||||||
| Premises and equipment | 59,667 | 60,492 | 59,147 | |||||||||||||||||||||||||||||
| Other nonearning assets | 189,521 | 174,050 | 156,662 | |||||||||||||||||||||||||||||
| Total assets | $ | 6,153,780 | $ | 5,424,796 | $ | 4,941,904 | ||||||||||||||||||||||||||
| Interest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Savings deposits | $ | 360,915 | $ | 278 | 0.08 | % | $ | 270,010 | $ | 219 | 0.08 | % | $ | 240,293 | $ | 260 | 0.11 | % | ||||||||||||||
| Interest bearing checking accounts | 2,392,220 | 6,759 | 0.28 | 1,862,077 | 9,268 | 0.50 | 1,669,045 | 26,006 | 1.56 | |||||||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||||||||
| In denominations under $100,000 | 218,624 | 2,038 | 0.93 | 262,040 | 4,361 | 1.66 | 277,896 | 5,337 | 1.92 | |||||||||||||||||||||||
| In denominations over $100,000 | 714,353 | 5,752 | 0.81 | 946,569 | 15,494 | 1.64 | 1,111,172 | 25,545 | 2.30 | |||||||||||||||||||||||
| Miscellaneous short-term borrowings | 408 | 7 | 1.72 | 34,347 | 506 | 1.47 | 61,347 | 1,311 | 2.14 | |||||||||||||||||||||||
| Long-term borrowings and subordinated debentures | 75,000 | 297 | 0.40 | 62,295 | 247 | 0.40 | 30,759 | 1,704 | 5.54 | |||||||||||||||||||||||
| Total interest bearing liabilities | $ | 3,761,520 | $ | 15,131 | 0.40 | % | $ | 3,437,338 | $ | 30,095 | 0.88 | % | $ | 3,390,512 | $ | 60,163 | 1.77 | % | ||||||||||||||
| Noninterest Bearing Liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,671,172 | 1,309,901 | 944,118 | |||||||||||||||||||||||||||||
| Other liabilities | 46,451 | 53,384 | 44,673 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 674,637 | 624,173 | 562,601 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,153,780 | $ | 5,424,796 | $ | 4,941,904 | ||||||||||||||||||||||||||
| Interest Margin Recap | ||||||||||||||||||||||||||||||||
| Interest income/average earning assets | 196,806 | 3.33 | 195,549 | 3.77 | 217,339 | 4.67 | ||||||||||||||||||||||||||
| Interest expense/average earning assets | 15,131 | 0.26 | 30,095 | 0.58 | 60,163 | 1.29 | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 181,675 | 3.07 | % | $ | 165,454 | 3.19 | % | $ | 157,176 | 3.38 | % |
(1)Loan fees are included as taxable loan interest income. Net loan fees attributable to PPP loans were $12.5 million and $9.0 million for the years ended December 31, 2021 and 2020, respectively. All other loan fees were immaterial in relation to total taxable loan interest income for the periods presented.
33
Table of Contents
(2)Nonaccrual loans are included in the average balance of taxable loans.
(3)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility Act of 1982 (“TEFRA”) adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $3.6 million, $2.4 million and $2.1 million for the years ended December 31, 2021, 2020 and 2019, respectively.
The following table shows fluctuations in net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid for the years ended December 31.
NET INTEREST INCOME – RATE/VOLUME ANALYSIS (fully tax equivalent basis, dollars in thousands)
| 2021 Over (Under) 2020 (1) | 2020 Over (Under) 2019 (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Attributable to | Total Change | Attributable to | Total Change | |||||||||||||||||||
| Volume | Rate | Volume | Rate | |||||||||||||||||||
| Interest Income (2) | ||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||
| Taxable | $ | 18 | $ | (6,475) | $ | (6,457) | $ | 21,056 | $ | (41,251) | $ | (20,195) | ||||||||||
| Tax exempt | (158) | (61) | (219) | (268) | (105) | (373) | ||||||||||||||||
| Investments: | ||||||||||||||||||||||
| Available-for-sale | 10,724 | (2,972) | 7,752 | 879 | (979) | (100) | ||||||||||||||||
| Short-term investments | (37) | (28) | (65) | 86 | (358) | (272) | ||||||||||||||||
| Interest bearing deposits | 493 | (247) | 246 | 494 | (1,344) | (850) | ||||||||||||||||
| Total interest income | 11,040 | (9,783) | 1,257 | 22,247 | (44,037) | (21,790) | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Savings deposits | 71 | (12) | 59 | 29 | (70) | (41) | ||||||||||||||||
| Interest bearing checking accounts | 2,186 | (4,695) | (2,509) | 2,710 | (19,448) | (16,738) | ||||||||||||||||
| Time deposits: | ||||||||||||||||||||||
| In denominations under $100,000 | (636) | (1,687) | (2,323) | (292) | (684) | (976) | ||||||||||||||||
| In denominations over $100,000 | (3,172) | (6,570) | (9,742) | (3,414) | (6,637) | (10,051) | ||||||||||||||||
| Miscellaneous short-term borrowings | (571) | 72 | (499) | (472) | (333) | (805) | ||||||||||||||||
| Long-term borrowings and | ||||||||||||||||||||||
| subordinated debentures | 50 | 0 | 50 | 896 | (2,353) | (1,457) | ||||||||||||||||
| Total interest expense | (2,072) | (12,892) | (14,964) | (543) | (29,525) | (30,068) | ||||||||||||||||
| Net Interest Income (tax equivalent) | $ | 13,112 | $ | 3,109 | $ | 16,221 | $ | 22,790 | $ | (14,512) | $ | 8,278 |
(1)The earning assets and interest bearing liabilities used to calculate interest differentials are based on average daily balances for 2021, 2020 and 2019. The changes in net interest income are created by changes in interest rates and changes in the volumes of loans, investments, deposits and borrowings. In the table above, changes attributable to volume are computed using the change in volume from the prior year multiplied by the previous year’s rate, and changes attributable to rate are computed using the change in rate from the prior year multiplied by the previous year’s volume. The change in interest or expense due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
(2)Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the TEFRA adjustment applicable to nondeductible interest expense.
Net interest income increased by $15.1 million to $178.1 million in 2021 compared to 2020, primarily due to a $721.8 million, or 13.9%, increase in average earning assets, driven by a $434.4 million increase in average available-for-sale investment securities and a $313.6 million increase in interest bearing deposits. The yield on average earning assets decreased 44 basis points to 3.33% in 2021 from 3.77% in 2020. The net interest margin decreased to 3.07% in 2021 versus 3.19% in 2020, driven by continued margin compression and excess liquidity on the Company's balance sheet. The net interest margin decreased to 3.19% in 2020 versus 3.38% in 2019, driven by the Federal Reserve Bank decreasing the target Federal Funds
34
Table of Contents
Rate by 225 basis points since the second half of 2019, inclusive of two emergency cuts during March 2020, in response to the economic challenges from the COVID-19 pandemic.
Growth in the commercial loan portfolio accounted for most of the growth in loans. Management believes that the growth in the loan portfolio, excluding the PPP loan program, will likely continue in a measured and prudent fashion as a result of our continued strategic focus on commercial and industrial lending, as well as commercial real estate lending. Average total loans were flat at $4.421 billion at December 31, 2021 compared to $4.424 billion at December 31, 2020. Average total loans, excluding PPP loans, were $4.183 billion at December 31, 2021 and represented growth of $135.5 million, or 3.3%, during 2021. Loan growth, excluding PPP loans, was slower in 2021 and 2020 as compared to prior years due to excess liquidity on our customers' balance sheets and a slowdown in demand for manufacturing and industrial loans. The utilization of commercial lines of credit has dropped in 2021 and 2020, due to softened loan demand, to 42% at December 31, 2021 from 43% at December 31, 2020 and 46% at December 31, 2019. However, available lines of credit have increased by a record $557 million to $4.101 billion at December 31, 2021 compared to $3.544 billion at December 31, 2020. Management believes that tepid loan demand has impacted the decrease in commercial line utilization and believes its organic growth strategy of continued expansion in its current geographic footprint and in Indianapolis will provide continued loan growth opportunities.
During 2021 a reduction in average loans of $3.4 million, growth in average available-for-sale investment securities of $434.4 million and growth in average short-term investments and interest bearing deposits of $290.8 million was funded through an increase in deposits. Average demand deposits increased $361.3 million in 2021 and average interest bearing deposit accounts increased $345.4 million. The increase in deposits for 2021 resulted from excess liquidity on our customers’ balance sheets resulting from a combination of PPP and economic stimulus. As a result of this excess liquidity on the Company's balance sheet, management deployed $652 million into the available-for-sale investment securities portfolio during 2021.
Provision for Credit Losses
On December 27, 2020, President Trump signed into law the Consolidated Appropriations Act, 2021. This law extended relief for troubled debt restructurings and provided the opportunity to further delay CECL adoption originally provided under the CARES Act. The Company elected to defer adoption of CECL until January 1, 2021. Prior to this, provision expense was recorded under the incurred loss methodology. The day one impact of the adoption was an increase in the allowance for credit losses of $9.1 million, with an offset, net of taxes, to beginning stockholders' equity.
The Company recorded a provision for credit losses of $1.1 million in 2021 compared to $14.8 million in 2020 and $3.2 million in 2019. The lower provision in 2021 was driven by improvement in the financial condition and outlook of the Company's borrowers. The Company’s allowance for credit losses as of December 31, 2021 was $67.8 million compared to $61.4 million as of December 31, 2020 and $50.7 million as of December 31, 2019. The allowance for credit losses represented 1.58% of total loans as of December 31, 2021 versus 1.32% at December 31, 2020 and 1.25% at December 31, 2019. CECL adoption included a one-time increase to the allowance for credit losses of $9.1 million. The company’s credit loss reserve to total loans, excluding PPP loans, was 1.59% at December 31, 2021 compared to 1.45% at December 31, 2020 and 1.25% at December 31, 2019. PPP loans are guaranteed by the United States SBA and have not been allocated for within the allowance for credit losses. Net charge-offs of $3.8 million, or 0.09% of average loans, and net charge-offs of $4.0 million, or 0.09% of average loans, were recorded in 2021 and 2020, respectively. The charge offs for 2021 and 2020 resulted primarily from a single commercial credit each year. Management believes the charge offs were one-off instances and are not reflective of deteriorating trends in the loan portfolio. The Company’s management continues to monitor the adequacy of the provision based on loan levels, asset quality, economic conditions including the impact of the COVID-19 pandemic and other factors that may influence the assessment of the collectability of loans.
35
Table of Contents
Noninterest Income
The following table presents changes in the components of noninterest income for the years ended December 31.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | 2021 | 2020 | ||||||||||||
| Wealth advisory fees | $ | 8,750 | $ | 7,468 | $ | 6,835 | 17.2 | % | 9.3 | % | |||||||
| Investment brokerage fees | 1,975 | 1,670 | 1,687 | 18.3 | % | (1.0) | % | ||||||||||
| Service charges on deposit accounts | 10,608 | 10,110 | 15,717 | 4.9 | % | (35.7) | % | ||||||||||
| Loan and service fees | 11,922 | 10,085 | 9,911 | 18.2 | % | 1.8 | % | ||||||||||
| Merchant and interchange fee income | 3,023 | 2,408 | 2,641 | 25.5 | % | (8.8) | % | ||||||||||
| Bank owned life insurance income | 2,467 | 2,105 | 1,890 | 17.2 | % | 11.4 | % | ||||||||||
| Interest rate swap fee income | 1,035 | 5,089 | 1,691 | (79.7) | % | 200.9 | % | ||||||||||
| Mortgage banking income | 1,418 | 3,911 | 1,626 | (63.7) | % | 140.5 | % | ||||||||||
| Net securities gains | 797 | 433 | 142 | 84.1 | % | 204.9 | % | ||||||||||
| Other income | 2,725 | 3,564 | 2,857 | (23.5) | % | 24.7 | % | ||||||||||
| Total noninterest income | $ | 44,720 | $ | 46,843 | $ | 44,997 | (4.5) | % | 4.1 | % | |||||||
| Noninterest income to total revenue | 20.1 | % | 22.3 | % | 22.5 | % |
Noninterest income was $44.7 million in 2021 versus $46.8 million in 2020, a decrease of $2.1 million, or 4.5%. The decrease was primarily driven by a $4.1 million decrease in interest rate swap fees generated from commercial lending transactions, as well as a $2.5 million decrease in mortgage banking income. Demand for interest rate swap arrangements decreased in 2021. The carrying value of mortgage servicing rights was negatively impacted by increased prepayment speeds, resulting from the low interest rate environment. Offsetting these decreases were an increase in loan service fees of $1.8 million, an increases in wealth advisory and investment brokerage fees of $1.6 million, an increase in merchant and interchange fees of $615,000, and an increase in service charges on deposit accounts of $498,000. The increases in fee income were driven by growth in fee-based businesses including from the wealth advisory group, merchant services, debit card interchange and institutional services areas due to higher transaction volumes and increased economic activity.
Noninterest income was $46.8 million in 2020 versus $45.0 million in 2019, an increase of $1.8 million, or 4.1% higher. The increase was primarily driven by a record $3.4 million increase in interest rate swap fees generated from commercial lending transactions, as well as a $2.3 million increase in mortgage banking income. Noninterest income was also positively impacted by increase in wealth advisory fees due to continued growth of client relationships. Offsetting these increases was a decrease in service charges on deposit accounts driven primarily by lower treasury management fees as well as reduced levels of overdraft fee income.
Noninterest Expense
The following table presents changes in the components of noninterest expense for the years ended December 31.
| % Change From Prior Year | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | 2021 | 2020 | ||||||||||||
| Salaries and employee benefits | $ | 57,882 | $ | 49,413 | $ | 48,742 | 17.1 | % | 1.4 | % | |||||||
| Net occupancy expense | 5,728 | 5,851 | 5,295 | (2.1) | % | 10.5 | % | ||||||||||
| Equipment costs | 5,530 | 5,766 | 5,521 | (4.1) | % | 4.4 | % | ||||||||||
| Data processing fees and supplies | 12,674 | 11,864 | 10,407 | 6.8 | % | 14.0 | % | ||||||||||
| Corporate and business development | 4,262 | 3,093 | 4,371 | 37.8 | % | (29.2) | % | ||||||||||
| FDIC insurance and other regulatory fees | 2,242 | 1,707 | 638 | 31.3 | % | 167.6 | % | ||||||||||
| Professional fees | 7,064 | 5,314 | 4,644 | 32.9 | % | 14.4 | % | ||||||||||
| Other expense | 8,905 | 8,197 | 9,806 | 8.6 | % | (16.4) | % | ||||||||||
| Total noninterest expense | $ | 104,287 | $ | 91,205 | $ | 89,424 | 14.3 | % | 2.0 | % |
36
Table of Contents
Noninterest expense increased by $13.1 million, or 14.3%, to $104.3 million for the year ended December 31, 2021 as compared to $91.2 million for 2020. Salaries and employee benefits increased by $8.5 million due primarily to increased performace-based compensation, increased salaries and increased health insurance expense. Additionally, increased legal fees and costs associated with the digital platform conversion to LCB Digital contributed to an overall increase of $1.8 million in professional fees. Corporate and business development expenses increased as the 2021 economy re-opened, and client events and contributions increased in 2021.
Noninterest expense was $91.2 million in 2020 versus $89.4 million in 2019, an increase of $1.8 million, or 2.0%. Data processing fees increased $1.5 million in 2020 primarily due to the Company's continued investment in customer focused, technology-based solutions and ongoing cybersecurity and data management enhancements. FDIC insurance and other regulatory fees increased $1.1 million due to the expiration of insurance assessment credits and growth of the balance sheet. Professional fees increased by $670,000 primarily due to higher legal expenses, increased fees to accounting firms and professional fees for innovative project implementations. Salaries and employee benefits increased primarily due to an increase in staffing at revenue producing and risk management areas as well as higher health insurance expenses. Offsetting these increases were decreases in corporate and business development as the COVID-19 pandemic forced the cancellation and postponement of events, in-person trainings and face-to-face customer and prospect meetings due to COVID-19 safety protocols. The Company spent approximately $640,000 since the pandemic began on personal protective equipment, protective barriers and enhanced social distancing measures for the safety of bank customers and employees.
As previously disclosed, in the third quarter of 2019, the Bank discovered potentially fraudulent activity by a former treasury management client involving multiple banks. The former client subsequently filed several related bankruptcy cases, captioned In re Interlogic Outsourcing, Inc., et al., which are pending in the United States Bankruptcy Court for the Western District of Michigan. On April 27, 2021, the bankruptcy court entered an order approving an amended plan of liquidation, which was filed by the former client, other debtors and bankruptcy plan proponents, and approving the consolidation of the assets in the aforementioned cases under the Khan IOI Consolidated Estate Trust. On August 9, 2021, the liquidating trustee for the bankruptcy estates filed a complaint against the Bank and the Company, and has agreed to stay prosecution of the action through March 31, 2022. The action is focused on a series of business transactions among the client, related entities, and the Bank, which the liquidating trustee alleges are voidable under applicable federal bankruptcy and state law. The complaint also addresses treatment of the Bank’s claims filed in the bankruptcy cases. Based on current information, we have determined that a material loss is neither probable nor estimable at this time, and the Bank and the Company intend to vigorously defend themselves against all allegations asserted in the complaint.
Future noninterest expense may continue to be impacted due to the COVID-19 pandemic. For example, continued economic reopening and growth may impact balance sheet growth and resulting revenue growth which could increase the amount the Company pays in incentive-based compensation. In addition, prolonged supply chain disruptions, labor availability shortages and increased infection rates due to COVID-19 variants could halt the economic recovery and resulting elevated provision expense which may reduce net income and diluted earnings per share, a key performance metric that impacts incentive-based compensation targets.
Income Taxes
The Company recognized income tax expense in 2021 of $21.7 million, compared to $19.5 million in 2020 and $20.3 million in 2019. The effective tax rate in 2021 was 18.5% compared to 18.8% in 2020, and 18.9% in 2019. For a detailed analysis of the Company’s income taxes see Note 13 – Income Taxes.
CERTAIN STATISTICAL DISCLOSURES BY BANK HOLDING COMPANIES
We are required to provide certain statistical disclosures as a bank holding company under the SEC's Industry Guide 3. The following table provides certain of those disclosures.
| Year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||
| Return on average assets | 1.56 | % | 1.55 | % | 1.76 | % | ||
| Return on equity | 14.19 | % | 13.51 | % | 15.47 | % | ||
| Average equity to average assets | 10.96 | % | 11.51 | % | 11.38 | % | ||
| Dividend payout ratio | 36.36 | % | 36.36 | % | 34.32 | % |
37
Table of Contents
Return on average assets is computed by dividing net income by average assets for each indicated fiscal year. Average assets is computed by adding total assets as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Return on average total equity is computed by dividing net income by average equity for each indicated fiscal year. Average equity is computed by adding the total equity attributable to the Company as of each date during the indicated fiscal year and dividing by the number of days in the fiscal year.
Average equity to average assets is computed by dividing average equity by average assets for each indicated fiscal year, as calculated in accordance with the previous explanation.
Dividend payout ratio is computed by dividing dividends declared per common share by earnings per diluted common share for each indicated fiscal year.
Refer to the "Financial Condition - Loan Portfolio", "Financial Condition - Sources of Funds" and "Risk Management - Loan Portfolio" sections of this MD&A and to the Notes to Consolidated Financial Statements of this Form 10-K for the other required disclosures.
FINANCIAL CONDITION
Overview
Total assets of the Company were $6.557 billion as of December 31, 2021, an increase of $726.9 million, or 12.5%, when compared to $5.830 billion as of December 31, 2020. Total loans, excluding PPP loans, increased by $24.5 million, or 0.6%, as of December 31, 2021 from $4.237 billion at December 31, 2020. Total loans outstanding decreased by $361.3 million, or 7.8%, to $4.288 billion at December 31, 2021 from $4.649 billion at December 31, 2020. PPP loans outstanding were $26.2 million as of December 31, 2021, compared to $412.0 million at December 31, 2020. The company received PPP forgiveness proceeds and borrowers' repayment of $709.5 million from the SBA for loans since the program's inception. Cash and cash equivalents increased by $433.3 million and available-for-sale securities increased by $663.7 million. Funding for the investment securities portfolio and organic loan growth came from a $698.6 million increase in total deposits as well as a $54.1 million increase in retained earnings, offset by an $10.5 million decrease in total borrowings.
Uses of Funds
Investment Portfolio
At year end 2021, 2020 and 2019, there were no holdings of securities of any one issuer, other than the U.S. government, government agencies and government sponsored agencies, in an amount greater than 10% of stockholders’ equity. See Note 2 – Securities for more information on these investments.
Purchases of securities available-for-sale totaled $835.0 million in 2021, $216.5 million in 2020 and $129.5 million in 2019. Growth of the investment portfolio during the past three years serves to provide liquidity for the Company and provide longer duration as an offset to the short duration of the loan portfolio. The Company deployed $652 million in excess liquidity into the investment securities portfolio during 2021 and $100 million in 2020 in order to preserve net interest income in the current rate and economic environment. Investment securities represented 21% of total assets on December 31, 2021 compared to 13% on December 31, 2020 and 12% on December 31, 2019. Management expects the investment portfolio as a percent of total assets to normalize once core loan growth demand increases and investment security repayments are deployed into loan growth. Securities sales totaled $14.0 million in 2021, $8.0 million in 2020 and $57.1 million in 2019. Paydowns from prepayments and scheduled payments of $113.1 million, $90.4 million and $53.0 million were received in 2021, 2020 and 2019, and the amortization of premiums, net of the accretion of discounts, was $5.0 million, $4.0 million and $3.9 million, respectively. Maturities and calls of securities totaled $24.7 million, $7.6 million and $14.8 million in 2021, 2020 and 2019, respectively. No provision for allowance for credit loss was recorded in connection with the investment securities portfolio in 2021, and no other-than-temporary impairment was recognized in 2020 or 2019. The investment portfolio is managed to provide for an appropriate balance between liquidity, credit risk and investment return and to limit the Company’s exposure to risk to an acceptable level. The longer duration of the investment security portfolio serves to balance the shorter duration of the loan portfolio.
38
Table of Contents
The weighted average yields and maturity distribution for the securities portfolio at December 31, 2021, were as follows:
| Within One Year | After One Within Five Years | After Five Years Within Ten years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (fully tax equivalent basis, dollars in thousands) | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | Fair Value | Yield | |||||||||||||||||||
| U.S. Treasury securities | $ | 900 | 0.03 | % | $ | 0 | 0.00 | % | $ | 0 | 0.00 | % | $ | 0 | 0.00 | % | |||||||||||
| U.S. government sponsor agency | 0 | 0.00 | % | 0 | 0.00 | % | 4,859 | 1.00 | % | 138,593 | 1.47 | % | |||||||||||||||
| Mortgage-backed securities: residential | 6,491 | 6.53 | % | 21,729 | 3.19 | % | 34,393 | 2.68 | % | 424,063 | 2.03 | % | |||||||||||||||
| Mortgage-backed securities: commercial | 523 | 2.48 | % | 0 | 0.00 | % | 0 | 0.00 | % | 0 | 0.00 | % | |||||||||||||||
| State and municipal securities | 2,804 | 3.38 | % | 9,823 | 4.40 | % | 50,033 | 3.65 | % | 704,347 | 3.16 | % | |||||||||||||||
| Total Securities | $ | 10,718 | 4.96 | % | $ | 31,552 | 3.56 | % | $ | 89,285 | 3.13 | % | $ | 1,267,003 | 2.60 | % |
The Company does not trade or invest in or sponsor certain unregistered investment companies defined as hedge funds and private equity funds in the Volcker Rule.
Real Estate Mortgage Loans Held For Sale
Real estate mortgages held for sale decreased by $3.7 million to $7.5 million at December 31, 2021 from $11.2 million at December 31, 2020 as a result of reduced mortgage refinancing demand compared to refinancing activity during 2020. This asset category is subject to a high degree of variability depending on, among other things, recent mortgage loan rates and the timing of loan sales into the secondary market. The Company generally sells almost all of the mortgage loans it originates in the secondary market. Proceeds from sales totaled $126.4 million in 2021, $114.2 million in 2020 and $64.8 million in 2019.
39
Table of Contents
Loan Portfolio
The loan portfolio by class as of December 31, 2021, 2020 and 2019 was as follows:
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans: | ||||||||||
| Working capital lines of credit loans | $ | 652,861 | $ | 626,023 | $ | 709,849 | ||||
| Non-working capital loans | 736,608 | 1,165,355 | 717,019 | |||||||
| Total commercial and industrial loans | 1,389,469 | 1,791,378 | 1,426,868 | |||||||
| Commercial real estate and multi-family residential loans: | ||||||||||
| Construction and land development loans | 379,813 | 362,653 | 287,641 | |||||||
| Owner occupied loans | 739,371 | 648,019 | 573,665 | |||||||
| Nonowner occupied loans | 588,458 | 579,625 | 571,364 | |||||||
| Multi-family loans | 247,204 | 304,717 | 240,652 | |||||||
| Total commercial real estate and multi-family residential loans | 1,954,846 | 1,895,014 | 1,673,322 | |||||||
| Agri-business and agricultural loans: | ||||||||||
| Loans secured by farmland | 206,331 | 195,410 | 174,380 | |||||||
| Loans for agricultural production | 239,494 | 234,234 | 205,151 | |||||||
| Total agri-business and agricultural loans | 445,825 | 429,644 | 379,531 | |||||||
| Other commercial loans | 73,490 | 94,013 | 112,302 | |||||||
| Total commercial loans | 3,863,630 | 4,210,049 | 3,592,023 | |||||||
| Consumer 1-4 family mortgage loans: | ||||||||||
| Closed end first mortgage loans | 176,561 | 167,847 | 177,227 | |||||||
| Open end and junior lien loans | 156,238 | 163,664 | 186,552 | |||||||
| Residential construction and land development loans | 11,921 | 12,007 | 12,966 | |||||||
| Total consumer 1-4 family mortgage loans | 344,720 | 343,518 | 376,745 | |||||||
| Other consumer loans | 82,755 | 103,616 | 98,617 | |||||||
| Total consumer loans | 427,475 | 447,134 | 475,362 | |||||||
| Gross loans | 4,291,105 | 4,657,183 | 4,067,385 | |||||||
| Less: Allowance for credit losses | (67,773) | (61,408) | (50,652) | |||||||
| Net deferred loan fees | (3,264) | (8,027) | (1,557) | |||||||
| Loans, net | $ | 4,220,068 | $ | 4,587,748 | $ | 4,015,176 |
The ratio of loans to total loans by portfolio segment as of December 31, 2021, 2020 and 2019 was as follows:
| 2021 | 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial loans | 32.38 | % | 38.46 | % | 35.08 | % | ||
| Commercial real estate and multi-family residential loans | 45.56 | % | 40.69 | % | 41.14 | % | ||
| Agri-business and agricultural loans | 10.39 | % | 9.23 | % | 9.33 | % | ||
| Other commercial loans | 1.71 | % | 2.02 | % | 2.76 | % | ||
| Consumer 1-4 family mortgage loans | 8.03 | % | 7.38 | % | 9.26 | % | ||
| Other consumer loans | 1.93 | % | 2.22 | % | 2.43 | % | ||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
40
Table of Contents
In 2021, net loan balances decreased by $367.7 million to $4.220 billion, which excludes approximately $119.4 million in loans originated for sale. PPP loans of $26.2 million are included in non-working capital loans of commercial and industrial loans at December 31, 2021. In 2020, net loan balances increased by $572.6 million to $4.588 billion, which excludes approximately $117.6 million in loans originated for sale. PPP loans of $412.0 million were included in non-working capital loans of commercial and industrial loans at December 31, 2020. In 2019, net loan balances increased by $148.9 million to $4.015 billion, which excludes approximately $66.0 million in loans originated for sale.
The mix of loan types within the Company’s portfolio continued a trend toward a higher percentage of the total loan portfolio being in commercial loans. This higher percentage of commercial loans to the total portfolio was a result of the Company’s long standing strategic plan that is focused on organic expansion and growth in commercial loans. Commercial and industrial loans together with owner occupied commercial real estate loans represent 49.6% and 52.4% of total loans as of December 31, 2021 and 2020, respectively. The owner-occupied commercial real estate loans tend to represent the real estate holding of our commercial and industrial loan customers. Another significant loan segment are loans to the agri-business sector. During 2021, the Bank ranked as the third largest agricultural lender in the State of Indiana.
The residential construction and land development loans class included construction loans totaling $3.3 million and $7.2 million as of December 31, 2021 and 2020. Declines in consumer loans during 2021 resulted from paydowns due to borrower excess liquidity generated from mortgage refinancing activity and government stimulus programs. The Bank generally sells conforming mortgage loans which it originates on the secondary market. These loans generally represent mortgage loans that are made to clients with long-term or substantial relationships with the Bank on terms consistent with secondary market requirements. The loan classifications are based on the nature of the loans as of the loan origination date. There were no foreign loans included in the loan portfolio for the periods presented.
Repricing opportunities of the loan portfolio occur either according to predetermined float rate indices, adjustable rate schedules included in the related loan agreements or upon maturity of each principal payment. The following table indicates the scheduled maturities of the loan portfolio as of December 31, 2021:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate and Multi-family Residential | Agri-business and Agricultural | Other Commercial | Consumer 1-4 Family Mortgage | Other Consumer | Total | Percent | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | $ | 684,523 | $ | 321,456 | $ | 161,999 | $ | 16,916 | $ | 10,383 | $ | 16,176 | $ | 1,211,453 | 28.23 | % | ||||||||||||||
| After one year, within five years | 562,309 | 991,600 | 163,406 | 25,429 | 60,723 | 35,949 | 1,839,416 | 42.87 | % | |||||||||||||||||||||
| Over five years | 132,075 | 638,156 | 120,085 | 31,145 | 273,461 | 30,341 | 1,225,263 | 28.55 | % | |||||||||||||||||||||
| Nonaccrual loans | 10,562 | 3,634 | 335 | 0 | 153 | 289 | 14,973 | 0.35 | % | |||||||||||||||||||||
| Total loans | $ | 1,389,469 | $ | 1,954,846 | $ | 445,825 | $ | 73,490 | $ | 344,720 | $ | 82,755 | $ | 4,291,105 | 100.00 | % |
At maturity, credits are reviewed and, if renewed, are renewed at rates and conditions that prevail at the time of maturity.
Based upon the table above, all loans due after one year which have a predetermined interest rate and loans due after one year which have floating or adjustable interest rates as of December 31, 2021 amounted to $1.241 billion and $1.824 billion, respectively.
Paycheck Protection Program
During 2020 and the first half of 2021, the Bank funded PPP loans totaling $735.6 million for its customers through the PPP programs. In addition, the Bank processed forgiveness applications for PPP loans representing 97% of loans originated. As of December 31, 2021, PPP loans outstanding, net of deferred fees, totaled $26.2 million; $3.8 million from PPP round one and $22.3 million from PPP round two. As of December 31, 2021, the SBA has approved forgiveness of, or borrowers repaid, $709.5 million in PPP loans; $566.7 million for PPP loans originated during round one and $142.8 million for PPP loans originated during round two. As of December 31, 2021, the Bank had submitted additional PPP forgiveness applications on behalf of customers in the amount of $8.3 million that were awaiting SBA approval.
41
Table of Contents
| December 31, 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Originated | Forgiven / Repaid | Outstanding (1) | ||||||||||||||
| Number | Amount | Number | Amount | Number | Amount | |||||||||||
| PPP Round 1 | 2,409 | $ | 570,500 | 2,390 | $ | 566,682 | 19 | $ | 3,818 | |||||||
| PPP Round 2 | 1,192 | 165,142 | 1,117 | 142,809 | 75 | 22,333 | ||||||||||
| Total | 3,601 | $ | 735,642 | 3,507 | $ | 709,491 | 94 | $ | 26,151 |
Bank Owned Life Insurance
Bank owned life insurance increased by $2.4 million to $97.7 million at December 31, 2021 and by $11.4 million to $95.2 million at December 31, 2020 from $83.8 million at December 31, 2019. The increase during 2021 was primarily due to investment returns on the life insurance policies of pre-existing life insurance policies. The increase during 2020 was primarily due to the purchase of additional life insurance policies on officers of the Bank. Bank owned life insurance provides investment income from the securities the life insurance is invested in and offsets benefit plan expenses for participants covered by insurance.
Sources of Funds
The average daily deposits and borrowings together with the average rates paid on those deposits and borrowings for the years ended December 31, 2021, 2020 and 2019 are summarized in the following table:
| 2021 | 2020 | 2019 | % Balance Change From Prior Year | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | 2021 | 2020 | ||||||||||||||||||
| Noninterest bearing demand deposits | $ | 1,671,172 | 0.00 | % | $ | 1,309,901 | 0.00 | % | $ | 944,118 | 0.00 | % | 27.58 | % | 38.74 | % | ||||||||||
| Savings and transaction accounts: | ||||||||||||||||||||||||||
| Savings deposits | 360,915 | 0.08 | 270,010 | 0.08 | 240,293 | 0.11 | 33.67 | 12.37 | ||||||||||||||||||
| Interest bearing demand deposits | 2,392,220 | 0.28 | 1,862,077 | 0.50 | 1,669,045 | 1.56 | 28.47 | 11.57 | ||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||
| Deposits of $100,000 or more | 218,624 | 0.93 | 946,569 | 1.64 | 1,111,172 | 2.30 | (76.90) | (14.81) | ||||||||||||||||||
| Other time deposits | 714,353 | 0.81 | 262,040 | 1.66 | 277,896 | 1.92 | 172.61 | (5.71) | ||||||||||||||||||
| Total deposits | $ | 5,357,284 | 0.28 | % | $ | 4,650,597 | 0.63 | % | $ | 4,242,524 | 1.35 | % | 15.20 | % | 9.62 | % | ||||||||||
| FHLB advances and other borrowings | 75,408 | 0.40 | 96,642 | 0.78 | 92,106 | 3.27 | (21.97) | 4.92 | ||||||||||||||||||
| Total funding sources | $ | 5,432,692 | 0.28 | % | $ | 4,747,239 | 0.63 | % | $ | 4,334,630 | 1.39 | % | 14.44 | % | 9.52 | % |
Time deposits as of December 31, 2021 will mature as follows:
| (dollars in thousands) | $100,000 or more | $100,000 or less | Total | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within three months | $ | 118,876 | $ | 38,804 | $ | 157,680 | 19.01 | % | ||||||
| Over three months, within six months | 118,658 | 37,383 | 156,041 | 18.81 | ||||||||||
| Over six months, within twelve months | 218,642 | 59,377 | 278,019 | 33.52 | ||||||||||
| Over twelve months | 170,947 | 66,831 | 237,778 | 28.66 | ||||||||||
| Total time certificates of deposit | $ | 627,123 | $ | 202,395 | $ | 829,518 | 100.00 | % |
Deposits
Total deposits increased by $698.6 million to $5.735 billion, comparing December 31, 2021 to December 31, 2020. The increase in deposits consisted of growth of $703.6 million in core deposit combined with a decrease of $5.0 million in brokered deposits. Total deposit growth was led by an increase of $321.9 million, or 16.6%, in commercial deposits. In addition, retail deposits increased by $259.5 million, or 13.5%, while public funds deposits increased by $122.2 million, or 10.5%. PPP loan proceeds to borrowers and government stimulus to consumers impacted the increase in deposit during 2021 as loan proceeds and stimulus payments were deposited into customer checking and savings accounts at the Bank. Proceeds from the sale of customer businesses also contributed to the increase of deposits during 2021.
42
Table of Contents
Total deposits increased by $903.0 million to $5.037 billion, comparing December 31, 2020 to December 31, 2019. The growth in deposits consisted of $1.002 billion in core deposit growth offset by a decrease of $98.5 million in brokered deposits. Total deposit growth was led by an increase of $664.3 million, or 52.1%, in commercial deposits. In addition, retail deposits increased by $301.9 million, or 18.7%, while public funds deposits increased by $35.3 million, or 3.1%. The growth in deposits in 2020 resulted from increased deposit balances from new and existing customers, as well as a decreased utilization of brokered deposits. Deposit growth was impacted by excess liquidity on customer balance sheets resulting from PPP loans, due to both economic stimulus payments made to retail customers and an increase in savings rates. Core deposit growth enabled the Company to reduce reliance on wholesale funding during 2020 and 2021.
As previously noted, 22% of the Company’s deposit base is attributable to public fund entities which primarily represent customers in the Company’s geographic footprint. A majority of public fund balances represent customers with operating accounts at the Bank. A shift in funding away from public fund deposits could require the Company to execute alternative funding plans under the Contingency Funding Plan discussed in further detail under “Liquidity Risk” below. The following table presents total deposits by portfolio segment as of December 31, 2021, 2020 and 2019:
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 2,262,229 | 39.4 | % | $ | 1,940,306 | 38.5 | % | $ | 1,276,047 | 30.9 | % | ||||||||
| Retail | 2,178,534 | 38.0 | 1,919,040 | 38.1 | 1,617,133 | 39.1 | ||||||||||||||
| Public funds | 1,284,641 | 22.3 | 1,162,457 | 23.0 | 1,127,111 | 27.2 | ||||||||||||||
| Core deposits | $ | 5,725,404 | 99.7 | % | $ | 5,021,803 | 99.6 | % | $ | 4,020,291 | 97.2 | % | ||||||||
| Brokered deposits | 10,003 | 0.3 | 15,002 | 0.4 | 113,528 | 2.8 | ||||||||||||||
| Total deposits | $ | 5,735,407 | 100.0 | % | $ | 5,036,805 | 100.0 | % | $ | 4,133,819 | 100.0 | % |
FHLB Advances and Other Borrowings
During 2021, average total short-term borrowings decreased by $33.9 million to $408,000, primarily due to lower short-term FHLB borrowings and lower usage of the Company's holding company line of credit. Ending balances of short-term and miscellaneous borrowings decreased $10.5 million during 2021 to $0. The decrease was due to the payoff of the Company's holding company line of credit which was used in connection with its share repurchase activity during 2020. The holding company's line repayment was funded by a dividend from the Bank. There was no share repurchase activity during 2021.
Short-term FHLB borrowings are used to fund short-term balance sheet growth due to the flexible nature of the financial instrument and allow the Company to prudently fund commercial or retail loans when opportunities are presented. Average total long-term borrowings increased by $12.7 million to $75.0 million, due to a $75.0 million long-term FHLB borrowing taken in 2020 that was outstanding for all of 2021.
During 2020, average total short-term borrowings decreased by $27.0 million to $34.3 million, primarily due to the payoff of outstanding short-term FHLB borrowings. During 2020, the Company utilized $10.5 million of the holding company's $30.0 million revolving line of credit in connection with its share repurchase activity. Average total long-term borrowings increased by $31.5 million to $62.3 million, primarily due to a $75.0 million long-term FHLB borrowing offset by the repayment of the Company's subordinated debentures in December 2019.
Capital
The Company believes that a strong, appropriately managed capital position is critical to support continued growth of loans and earnings. Capital is used primarily to fund continued organic loan growth and to support dividends to shareholders. The Company had a total risk-based capital ratio of 15.4%, a Tier I risk-based capital ratio of 14.1% and a common Tier 1 risk-based capital ratio of 14.1% as of December 31, 2021. These ratios met or exceeded the Federal Reserve Bank’s “well-capitalized” minimums of 10.0%, 8.0% and 6.5%, respectively. The Company also had a Tier 1 leverage ratio of 10.7% and a tangible equity ratio of 10.7%. See Note 16 – Capital Requirements for more information.
The ability to maintain these ratios is a function of the balance between net income and a prudent dividend policy. Total stockholders’ equity increased by 7.3% to $704.9 million as of December 31, 2021 from $657.2 million as of December 31, 2020. The Company earned $95.7 million in 2021 and $84.3 million in 2020. The Company declared cash dividends of $1.36 per share in 2021, which decreased equity by $34.7 million. The Company declared cash dividends of $1.20 per share in 2020, which decreased equity by $30.6 million. The change in accumulated other comprehensive income in 2021
43
Table of Contents
was due to changes in the fair values of available-for-sale securities and the defined benefit pension which decreased equity by $11.7 million in 2021 compared to an increase of $15.7 million in 2020. The impact to equity due to other comprehensive income (loss) is not included in regulatory capital. In addition, during March of 2020 the Company repurchased 289,101 shares of its common stock for $10.0 million.
RISK MANAGEMENT
Overview
The Company, with the oversight of the Corporate Risk Committee of the Board, has developed a company-wide risk management program intended to help identify, manage and mitigate the various business risks the Company is exposed to. Following is a discussion addressing the risks identified as most significant to the Company – Credit, Liquidity, Interest Rate and Market Risk. Item 7A. includes additional discussion about market risk.
Credit Risk
Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Our primary credit risks result from lending and to a lesser extent, investment activities.
Investment Portfolio
The Company’s investment portfolio consists of U.S. treasuries, government agencies and municipal bonds subject to an investment security policy that is approved annually by the Board. During 2021, purchases in the securities portfolio consisted of primarily municipal bonds, agency securities and mortgage-backed securities. As of December 31, 2021, the Company’s investment in U.S government sponsored mortgage-backed securities represented approximately 35% of total securities consisting of Collateralized Mortgage Obligations, Commercial Mortgage-Backed Securities and mortgage pools issued by Ginnie Mae, Fannie Mae and Freddie Mac. Ginnie Mae, Fannie Mae and Freddie Mac securities are each guaranteed by their respective agencies as to principal and interest. All mortgage securities purchased by the Company in 2021 were within risk tolerances for price, prepayment, extension and original life risk characteristics contained in the Company’s investment policy. As of December 31, 2021, all mortgage-backed securities were performing in a manner consistent with management’s expectations at time of purchase. Municipal securities represent 55% of total securities as of December 31, 2021 and were rated investment grade at the time of purchase and continue to be rated investment grade. The Company uses analytics provided by its third party portfolio advisor to evaluate and monitor credit risk for all investments on a quarterly basis. Based upon these analytics as of December 31, 2021, the securities in the available-for-sale portfolio had approximately a 4.6 year effective duration. The analysis indicated a negative 16.06% change in market value in the event of a 300 basis point upward, instantaneous rate shock and an approximate positive 3.90% change in market value in the event of a 100 basis point downward, instantaneous rate shock.
Loan Portfolio
The Company has a relatively high percentage of commercial and commercial real estate loans extended to businesses with a broad range of revenue and within a wide variety of industries. Traditionally, this type of lending may have more credit risk than other types of lending because of the size and diversity of the credits. The Company manages this risk by utilizing conservative credit structures, by adjusting its pricing to the perceived risk of each individual credit and by diversifying the portfolio by customer, product, industry and market area and by obtaining personal loan guarantees.
There were no loan concentrations within industries, which exceeded ten percent of total loans, except commercial real estate and manufacturing. Commercial real estate was $1.955 billion, or 45.6%, of total loans and manufacturing was $438.8 million, or 10.2%, of total loans at December 31, 2021. The owner occupied commercial real estate portfolio generally represents the financing of factories and operational facilities for the Bank's commercial and industrial borrowers. The Company’s in-house lending limit was raised from $30.0 million to $40.0 million during 2020. Manufacturing loans are included in the commercial and industrial loans total and are well diversified by industry. Agri-business and agricultural loans represent 10.4% of total loans as of December 31, 2021 and are not concentrated to any agricultural sector. Nearly all of the Bank’s commercial, industrial, agricultural real estate mortgage, real estate construction mortgage and consumer loans are made within its geographic market areas and to diverse industries.
44
Table of Contents
The following is a summary of nonperforming loans as of December 31, 2021 and 2020.
| (dollars in thousands) | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 4,287,841 | $ | 4,649,156 | ||
| Commercial and industrial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 10,562 | 5,893 | ||||
| Subtotal nonperforming loans | 10,562 | 5,893 | ||||
| Commercial real estate and multi-family residential loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 3,634 | 5,047 | ||||
| Subtotal nonperforming loans | 3,634 | 5,047 | ||||
| Agri-business and agricultural loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 335 | 428 | ||||
| Subtotal nonperforming loans | 335 | 428 | ||||
| Other commercial loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 0 | 0 | ||||
| Subtotal nonperforming loans | 0 | 0 | ||||
| Consumer 1-4 family mortgage loans | ||||||
| Past due accruing loans (90 days or more) | 117 | 116 | ||||
| Nonaccrual loans(1) | 153 | 618 | ||||
| Subtotal nonperforming loans | 270 | 734 | ||||
| Other consumer loans | ||||||
| Past due accruing loans (90 days or more) | 0 | 0 | ||||
| Nonaccrual loans(1) | 289 | 0 | ||||
| Subtotal nonperforming loans | 289 | 0 | ||||
| Total nonperforming loans | $ | 15,090 | $ | 12,102 | ||
| Ratio: | ||||||
| Nonperforming loans to total loans | 0.35 | % | 0.26 | % |
(1)Includes nonaccrual troubled debt restructured loans.
Nonperforming assets of the Company include nonperforming loans (as indicated above), nonaccrual investments and other real estate owned and repossessions, the total of which amounted to $15.3 million and $12.4 million at December 31, 2021 and 2020, respectively. Nonperforming loans increased by $3.0 million during 2021, due primarily to the downgrade of one commercial loan relationship. The relationship is a shared national credit participation of $5.2 million to a commercial borrower that operates grain elevators and handles feed processing and merchandising of agriculture products. Loans to this borrower are secured by a blanket lien on all assets, including buildings, inventory, accounts receivable and equipment. This loan is current on interest and principal payments through December 2021. As of December 31, 2021, management believed that there were no significant foreseeable losses relating to nonperforming assets, except as discussed below.
Loans for which the borrower appears to be unable or unwilling to repay its debt in full or on time and the collateral is insufficient to cover all principal and accrued interest, will be reclassified as nonperforming loans to the extent they are unsecured, on or before the date when the loan becomes 90 days delinquent, with the exception of small dollar other consumer loans which are not placed on nonaccrual status since these loans are charged-off when they have been delinquent from 90 to
45
Table of Contents
180 days, and when the related collateral, if any, is not sufficient to offset the indebtedness. When a loan is classified as a nonaccrual loan, interest on the loan is no longer accrued, all unpaid accrued interest is reversed and interest income is subsequently recorded only to the extent cash payments are received. Accrual status is resumed when all contractually due payments are brought current and future payments are reasonably assured.
A loan is individually analyzed when full payment under the original loan terms is not expected. Reserves are evaluated in total for smaller-balance loans of similar nature not in nonaccrual or troubled debt restructured status such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans. If a loan is individually analyzed, a portion of the allowance may be allocated so that the loan is reported, net, at the present value of estimated future cash flow or at the fair value of collateral if repayment is expected solely from the collateral.
Total nonperforming loans were $15.1 million, or 0.35% of total loans, at year end 2021 versus $12.1 million, or 0.26% of total loans, at year end 2020. There were 34 loans totaling $25.6 million classified as individually analyzed as of December 31, 2021 versus 39 loans totaling $20.2 million at the end of 2020. The increase in individually analyzed loans during 2021 resulted primarily from the downgrade of one commercial loan relationship. The relationship is a shared national credit participation of $5.2 million to a commercial borrower that operates grain elevators and handles feed processing and merchandising of agriculture products. Loans to this borrower are secured by a blanket lien on all assets, including buildings, inventory, accounts receivable and equipment. This loan is current on interest and principal payments through December 2021.
Loans renegotiated as troubled debt restructurings are those loans for which either the contractual interest rate has been reduced below market rates and/or other concessions to market terms are granted to the borrower because of a deterioration in the financial condition of the borrower which results in the inability of the borrower to meet the terms of the loan.
As of December 31, 2021, there were 27 loans totaling $11.3 million renegotiated as troubled debt restructurings of which $217,000 were modified in 2021. Of these loans, $6.2 million were included in nonaccrual loans in the previous table and the remaining $5.1 million were performing under their modified terms. As of December 31, 2020, there were 31 loans totaling $11.7 million renegotiated as troubled debt restructurings of which $5.5 million were modified in 2020. Of these loans, $6.5 million were included in nonaccrual loans in the previous table and the remaining $5.2 million were performing under their modified terms. The Company has no commitments to lend additional funds to any of the borrowers.
46
Table of Contents
The following is a summary of the credit loss experience for the years ended December 31, 2021, 2020 and 2019.
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amount of loans outstanding, net of deferred fees, December 31, | $ | 4,287,841 | $ | 4,649,156 | $ | 4,065,828 | ||||
| Average daily loans outstanding during the year ended December 31, | $ | 4,421,094 | $ | 4,424,472 | $ | 3,974,532 | ||||
| Allowance for credit losses, January 1, | $ | 61,408 | $ | 50,652 | $ | 48,453 | ||||
| Impact of adopting ASC 326 | 9,050 | 0 | 0 | |||||||
| Loans charged-off: | ||||||||||
| Commercial and industrial loans | 5,575 | 4,524 | 1,447 | |||||||
| Commercial real estate and multi-family residential loans | 70 | 72 | 17 | |||||||
| Agri-business and agricultural loans | 0 | 0 | 0 | |||||||
| Other commercial loans | 0 | 0 | 0 | |||||||
| Consumer 1-4 family mortgage loans | 51 | 141 | 110 | |||||||
| Other consumer loans | 287 | 516 | 336 | |||||||
| Total loans charged-off | 5,983 | 5,253 | 1,910 | |||||||
| Recoveries of loans previously charged-off: | ||||||||||
| Commercial and industrial loans | 1,559 | 428 | 459 | |||||||
| Commercial real estate and multi-family residential loans | 14 | 315 | 161 | |||||||
| Agri-business and agricultural loans | 320 | 0 | 8 | |||||||
| Other commercial loans | 0 | 0 | 0 | |||||||
| Consumer 1-4 family mortgage loans | 122 | 333 | 123 | |||||||
| Other consumer loans | 206 | 163 | 123 | |||||||
| Total recoveries | 2,221 | 1,239 | 874 | |||||||
| Net loans charged-off (recovered) | 3,762 | 4,014 | 1,036 | |||||||
| Provision for credit loss charged to expense | 1,077 | 14,770 | 3,235 | |||||||
| Balance, December 31, | $ | 67,773 | $ | 61,408 | $ | 50,652 | ||||
| Ratios: | ||||||||||
| Net charge-offs to average daily loans outstanding: | ||||||||||
| Commercial and industrial loans | 0.09 | % | 0.09 | % | 0.02 | % | ||||
| Commercial real estate and multi-family residential loans | 0.00 | 0.00 | 0.00 | |||||||
| Agri-business and agricultural loans | 0.00 | 0.00 | 0.00 | |||||||
| Other commercial loans | 0.00 | 0.00 | 0.00 | |||||||
| Consumer 1-4 family mortgage loans | 0.00 | 0.00 | 0.00 | |||||||
| Other consumer loans | 0.00 | 0.00 | 0.01 | |||||||
| Total ratio of net charge-offs (recoveries) | 0.09 | % | 0.09 | % | 0.03 | % | ||||
| Allowance for credit losses on loans to: | ||||||||||
| Total loans | 1.58 | % | 1.32 | % | 1.25 | % | ||||
| Total loans (excluding PPP loans) | 1.59 | % | 1.45 | % | 1.25 | % | ||||
| Nonperforming loans | 449.13 | % | 507.42 | % | 270.58 | % |
47
Table of Contents
The following is a summary of the allocation for credit losses as of December 31, 2021 and 2020.
| (dollars in thousands) | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Allocated allowance for credit losses: | ||||||
| Commercial and industrial loans | $ | 30,595 | $ | 28,333 | ||
| Commercial real estate and multi-family residential loans | 26,535 | 22,907 | ||||
| Agri-business and agricultural loans | 5,034 | 3,043 | ||||
| Other commercial loans | 1,146 | 416 | ||||
| Consumer 1-4 family mortgage loans | 2,866 | 2,619 | ||||
| Other consumer loans | 1,147 | 951 | ||||
| Total allocated allowance for credit losses | 67,323 | 58,269 | ||||
| Unallocated allowance for credit losses | 450 | 3,139 | ||||
| Total allowance for credit losses | $ | 67,773 | $ | 61,408 |
At December 31, 2021, the allowance for credit losses was 1.58% of total loans outstanding, versus 1.32% of total loans outstanding at December 31, 2020 under the incurred loss model. The allowance for credit losses was 1.59% of total loans outstanding, excluding PPP loans of $26.2 million, as of December 31, 2021 versus 1.45% of total loans outstanding, excluding PPP loans of $412.0 million, as of December 31, 2020. This reflects a more comparable ratio to prior periods, as PPP loans are fully guaranteed by the SBA and have not been allocated for within the allowance for credit losses calculation. Management believes the allowance for credit losses is at a level commensurate with the overall risk exposure of the loan portfolio. However, if economic conditions fail to recover or continue to deteriorate due to the COVID-19 pandemic or the current economic environment, certain borrowers may experience difficulty and the level of nonperforming loans, charge-offs and delinquencies could rise and require increases in the allowance for credit losses. The process of identifying expected credit losses is a subjective process. Therefore, the Company maintains a general allowance to cover expected credit losses within the entire portfolio. The methodology management uses to determine the adequacy of the credit loss reserve includes the considerations below.
Loans are charged against the allowance for credit losses when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance is an amount that management believes will be adequate for expected credit losses relating to specifically identified loans based on an evaluation of the loans by management, as well as other expected credit losses inherent in the loan portfolio. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current and forecasted economic conditions that may affect the borrower’s ability to repay. Management also considers trends in adversely classified loans based upon a monthly review of those credits. An appropriate level of qualitative and environmental allowance is determined after considering the following factors: changes in the nature and volume of the loan portfolio, overall portfolio quality, changes in collateral strength and current economic conditions that may affect the borrowers’ ability to repay. Consideration is not limited to these factors although they represent the most commonly cited factors. Federal regulations require insured institutions to classify their own assets on a regular basis. The regulations provide for three categories of classified loans: Substandard, Doubtful and Loss. The regulations also contain a Special Mention category. Special Mention is defined as loans that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as Substandard, Doubtful or Loss but do possess credit deficiencies or potential weaknesses deserving management’s close attention. The Company’s policy is to establish a specific allowance for credit losses for any assets where management has identified conditions or circumstances that indicate an asset is nonperforming. If an asset or portion thereof is classified as loss, the Company’s policy is to either establish specific allocations for credit losses in the amount of 100% of the portion of the asset classified loss or charge-off such amount.
At December 31, 2021, on the basis of management’s review of the loan portfolio, the Company had 81 credits totaling $234.5 million on the classified loan list versus 96 credits totaling $286.1 million on December 31, 2020. These amounts represent outstanding balances, excluding deferred fees and costs. The decrease in classified loans during 2021 reflects the improved economic outlook some of the Company’s borrowers are experiencing, particularly in the hotel and entertainment industries as the economy continues to reopen. As of December 31, 2021, the Company had $176.6 million of assets classified as Special Mention, $57.9 million classified as Substandard, $0 classified as Doubtful and $0 classified as Loss as compared to $251.9 million, $34.3 million, $0 and $0, respectively, at December 31, 2020. The balances reported in Note 4 – Allowance for Credit Losses and Credit Quality include deferred fees and costs.
48
Table of Contents
Included in the classified loan amounts for December 31, 2021 above were the following troubled debt restructured loans: 13 mortgage loans totaling $1.2 million with total allocations of $209,000 and 7 commercial loans totaling $3.9 million with total allocations of $1.6 million. Included in the classified loan amounts for December 31, 2020 above were the following troubled debt restructured loans: 12 mortgage loans totaling $1.1 million with total allocations of $220,000, and 12 commercial loans totaling $8.9 million with total allocations of $4.1 million.
In accordance with Section 4013 of the CARES Act, loan deferrals granted to customers that resulted from the impact of COVID-19 and who were not past due at the time of deferral were not considered trouble debt restructurings as of December 31, 2021. This provision expired January 1, 2022 under the Consolidated Appropriations Act, 2021. At the time of the expiration of the provision, one retail borrower in the amount of $11,000 had a COVID-19 related deferral and was not considered to be a troubled debt restructuring.
Allowance estimates are developed by management taking into account actual loss experience, subject to a floor, adjusted for current economic conditions and a reasonably supportable forecast period. The Company has regular discussions regarding this methodology with regulatory authorities. Allowance estimates are considered a prudent measurement of the risk in the Company's loan portfolio based upon loan segment. In accordance with CECL accounting guidance, the allowance is based on information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amounts. For a more thorough discussion of the allowance for credit losses methodology see the Critical Accounting Policies section of this Item 2.
The allowance for credit losses increased 10.4%, or $6.4 million, from $61.4 million at December 31, 2020 to $67.8 million at December 31, 2021 due to the day one impact of the adoption of CECL which increased the allowance for credit losses by $9.1 million. Pooled loan allocations increased $8.9 million from $50.2 million at December 31, 2020 to $58.7 million at December 31, 2021. The unallocated component of the allowance for credit losses was $450,000 at December 31, 2021, which decreased from $3.1 million reported at December 31, 2020, and decreased primarily due to changes in methodology as a result of the adoption of the CECL standard. The unallocated component of the allowance for credit losses incorporates the Company’s judgmental determination of expected losses that may not be fully reflected in other allocations, including factors such as the level of classified credits, economic uncertainties, industry trends impacting specific portfolio segments, broad portfolio quality trends and trends in the composition of the Company’s large commercial loan portfolio and related large dollar exposures to individual borrowers.
The Company has experienced growth in total loans, excluding PPP loans, over the last several years with organic growth exclusive of PPP loans of $24.5 million, or 0.6%, from December 31, 2020 to December 31, 2021. The concentration of this loan growth was in the commercial loan portfolio, which can result in overall asset quality being influenced by a small number of credits. Management has historically considered growth and portfolio composition when determining credit loss allocations. Management believes that it is prudent to continue to provide for credit losses in a manner consistent with its historical approach due to the loan growth described above and current economic conditions.
Watch list loans were $51.7 million lower at $234.5 million as of December 31, 2021, compared to $286.1 million at December 31, 2020. Watch list loans represent 5.47% of total loans at December 31, 2021 compared to 6.15% at December 31, 2020. Watch list loans excluding PPP loans, were 5.50% of total loans at December 31, 2021 compared to 6.75% at December 31, 2020. This reflects a more comparable ratio to prior periods, as PPP loans are fully guaranteed by the SBA and have not been allocated for within the allowance for credit losses calculation. The reduction in watchlist loans resulted primarily from upgrades of $62.3 million and payoffs of $2.4 million. The Company's continued growth strategy promotes diversification among industries as well as continued focus on the enforcement of a disciplined credit culture and a conservative portion in loan work-out situations.
Liquidity Risk
Liquidity risk arises from the possibility that the Company may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. Liquidity is monitored and closely managed by the ALCO Committee.
Management maintains a liquidity position that it believes will adequately provide funding for loan demand and deposit run- off that may occur in the normal course of business. The liquidity structure is expressly detailed in the Company’s Contingency Funding Plan, which is discussed below. The Company relies on a number of different sources in order to meet these potential liquidity demands. The primary sources are increases in deposit accounts and cash flows from loan payments and the securities portfolio. The cash flow from the securities portfolio is expected to provide approximately $143.2 million of potential contingent funding in 2022.
49
Table of Contents
During 2021, the Company experienced excess levels of liquidity as a result of strong core deposit growth. Management expects the excess liquidity to dissipate over time as depositors utilize the excess funds.
The Company has approval of $3.218 billion in secondary funding sources available as of December 31, 2021, of which $85.0 million was utilized. The Company had $350.0 million of availability in federal funds lines with eleven correspondent banks, none of which was drawn on as of December 31, 2021. The Company has Board approval to borrow up to $800.0 million at the FHLB, but, given the Company’s current collateral structure and outstanding borrowings as of December 31, 2021, the Company could have only borrowed up to $227.8 million under this authority based on utilization of $75.0 million of advances at December 31, 2021. The Company also has additional collateral that could be pledged to the FHLB of $544.9 million as of December 31, 2021 to generate additional liquidity. Further, the Company had available capacity at the Federal Reserve Bank of Chicago of up to $616.5 million given its current collateral structure at the Federal Reserve Bank discount window program and the terms of these facilities at December 31, 2021, with no balances outstanding at December 31, 2021. The Company also has established relationships in the brokered time deposit and brokered money market sectors, as well as the IntraFi Network CD Option One-Way Buy program, to access these funds when desired with settlement of funds in one to two weeks’ time. Additionally, the Bank has entered agreements with IntraFi Network relative to their Insured Cash Sweep One-Way Buy program. As of December 31, 2021, the total amount available to the Bank via this program was $100.0 million, of which $10.0 million was drawn on. The Bank is also a member of the American Financial Exchange (AFX) where overnight fed funds purchased can be obtained from other banks on the exchange that have approved the Bank for an unsecured, overnight line. These funds are only available if the approving banks have an ‘offer’ out to sell that day. As of December 31, 2021, the total amount approved for the Bank via AFX banks was $319.0 million and none was outstanding at year end.
The Company had all of its securities in the available-for-sale portfolio at December 31, 2021, allowing the Company maximum flexibility to sell securities to meet funding demands. Management believes the majority of the securities in the available- for-sale portfolio are of high quality and marketable. Approximately 45% of this portfolio is comprised of U.S. government agency securities or mortgage-backed securities directly or indirectly backed by the U.S. government. In addition, the Company has historically sold the majority of its originated mortgage loans on the secondary market to reduce interest rate risk and to create an additional source of funding.
The Company has a formalized Contingency Funding Plan (“CFP”). The Board and management recognize the importance of liquidity during times of normal operations and in times of stress. The CFP was developed to ensure that the multiple liquidity sources available to the Company are readily available. The CFP specifically considers liquidity at the Bank and the Company level. The CFP identifies the potential funding sources at the Bank level, which includes the FHLB, the Federal Reserve Bank, brokered deposits, one-way buy products via the IntraFi Network (CD Option and ICS) and Fed Funds. The CFP also addresses the Bank’s ability to liquidate its securities portfolio. The CFP funding sources at the holding company level include a holding company committed line of credit, as well as the ability to transfer securities from the investment subsidiary of the Bank to the Company. The Company’s committed line of credit has availability up to $30.0 million, of which $0 was drawn upon as of December 31, 2021.
Further, the CFP identifies CFP team members and expressly details their respective roles. Potential risk scenarios are identified and the plan includes multiple scenarios, including short-term and long-term funding crisis situations. Under the long-term funding crisis, two additional scenarios are identified: a moderate risk scenario and a highly stressed scenario. The CFP details the responsibilities and the actions to be taken by the CFP team under each scenario. Quarterly reports to management and the Board under the CFP include an early warning indicator matrix and pro forma cash flows for the various scenarios.
The following table discloses information on the maturity of the Company’s contractual long-term obligations as of December 31, 2021.
| Payments Due by Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | One year or less | 1-3 years | 3-5 years | After 5 years | |||||||||||||
| Operating leases | $ | 4,696 | $ | 595 | $ | 1,228 | $ | 1,257 | $ | 1,616 | ||||||||
| Pension and SERP plans | 2,529 | 323 | 629 | 580 | 997 | |||||||||||||
| Total contractual long-term cash obligations | $ | 7,225 | $ | 918 | $ | 1,857 | $ | 1,837 | $ | 2,613 |
50
Table of Contents
During the normal course of business, the Company becomes a party to financial instruments with off-balance sheet risk in order to meet the financing needs of its customers. These financial instruments include commitments to make loans and open-ended revolving lines of credit. The Company follows the same credit policy (including requiring collateral, if deemed appropriate) to make such commitments as it follows for those loans that are recorded in its financial statements.
The Company’s exposure to credit losses in the event of nonperformance is represented by the contractual amount of the commitments. Management does not expect any significant losses as a result of these commitments. Off-balance sheet transactions are more fully discussed in Note 18 – Commitments, Off-Balance Sheet Risks and Contingencies.
The following table discloses information on the maturity of the Company’s commitments.
| Amount of Commitment Expiration Per Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total Amount Committed | One year or less | Over one year | |||||||
| Unused loan commitments | $ | 2,287,659 | $ | 1,290,509 | $ | 997,150 | ||||
| Standby letters of credit | 55,336 | 53,009 | 2,327 | |||||||
| Total commitments and letters of credit | $ | 2,342,995 | $ | 1,343,518 | $ | 999,477 |
Interest Rate Risk
Interest rate risk is the risk that the estimated fair value of the Company’s assets, liabilities and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that net income will be significantly reduced by interest rate changes.
Interest rate risk represents the Company’s primary market risk exposure. The Company does not have material exposure to foreign currency exchange risk and does not maintain a trading portfolio. The Corporate Risk Committee of the Board annually reviews and approves the ALCO policy and the Derivatives and Hedging policy used to manage interest rate risk. These policies set guidelines for balance sheet structure, which are designed to protect the Company from the impact that interest rate changes could have on net income, but it does not necessarily indicate the effect on future net interest income. Given the Company’s mix of interest bearing liabilities and interest bearing assets on December 31, 2021 and using changes in the interest rate environment over a one-year period, the net interest margin could be expected to decline in a falling interest rate environment and increase in a rising interest rate environment. Earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve Board.
During the entirety of 2021 the Federal Reserve Board’s Federal Open Market Committee (“FOMC”) kept the target federal funds rate at a range of 0% to .25%. There has been no movement in the target federal funds rate since March 2020. The Committee announced and implemented in late 2021 the beginning of their bond taper process relative to their purchases of treasury and mortgage-backed securities; this tapering is now expected to conclude in early 2022. The FOMC statement released for the meeting in December 2021 was relatively positive with the Fed suggesting the economy continues to strengthen and characterized the labor markets as solid, while they did also note that risks to the economic outlook remain including from new variants of the COVID-19 virus. The updated economic projections released at the December meeting project three quarter point rates increases in 2022, another three in 2023 and two more in 2024. Additionally, the longer run Fed median forecast for the federal funds rate was left unchanged at 2.50%. The combined result of the decrease in the yield on earning assets offset by a decrease in the cost of funding earning assets led to decrease in the net interest margin from 3.19% for 2020 to 3.07% for 2021 given the Company’s asset sensitive balance sheet. The Company’s yield on earning assets decreased 44 basis points during 2021 as assets repriced at lower rates due to the low rate environment and competitive markets for commercial loan pricing and excess liquidity was deployed into the investment portfolio. The commercial loan portfolio represents 90% of the total loan portfolio. Approximately 69% of the commercial loan portfolio are variable rate loans which are primarily indexed to 30 day LIBOR, Prime and FHLB indices. The rate paid on deposit accounts and purchased funds decreased 35 basis points for 2021 mainly due to time deposit repricing and decreased rates paid on public fund accounts, including transactional accounts and time deposit accounts, as these accounts are typically more sensitive to interest rates. The realized decrease in the rate paid on deposit accounts and purchased funds was benefited by an increase in the average balance of non-interest bearing demand deposit accounts for 2021 verses 2020, which was largely influenced by PPP Round 2 loan proceeds deposited into borrower checking and savings accounts at the Bank, as well as an overall increase in the savings rate and continued economic stimulus payments.
51
Table of Contents
Future changes in the net interest margin will be dependent upon multiple factors including further actions by the FOMC during 2022 in response to the continued COVID-19 pandemic, inflation, economic conditions and geopolitical concerns, the results of any of the administration’s changes to economic policy and laws, competitive pressures in the various markets served, and changes in the structure of the balance sheet as a result of changes in customer demands for products and services. In general, we expect loans to reprice quicker than deposits in a rising and falling rate environment as quantified in the sensitivity to market rates table in Item 7A.
The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it believes that it is difficult to assess the overall impact. Management believes this to be the case due to the fact that generally neither the timing nor the magnitude of the inflationary changes in the consumer price index (“CPI”) coincides with changes in interest rates. The price of one or more of the components of the CPI may fluctuate considerably and thereby influence the overall CPI without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by the Company. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans. In addition, higher short-term interest rates caused by inflation tend to increase the cost of funds. In other years, the reverse situation may occur.