Item 1. Financial Statements
Item 1. Financial Statements
First Business Financial Services, Inc.
Consolidated Balance Sheets
September 30,
2024
December 31,
2023
(Unaudited)
(In Thousands, Except Share Data)
Assets
Cash and due from banks
$
45,302
$
32,348
Short-term investments
86,670
107,162
Cash and cash equivalents
131,972
139,510
Securities available-for-sale, at fair value
313,336
297,006
Securities held-to-maturity, at amortized cost
6,907
8,503
Loans held for sale
8,173
4,589
Loans and leases receivable, net of allowance for credit losses of $ 33,688
and $ 31,275 , respectively
3,016,391
2,818,986
Premises and equipment, net
5,478
6,190
Repossessed assets
56
247
Right-of-use assets, net
5,789
6,559
Bank-owned life insurance
56,767
55,536
Federal Home Loan Bank stock, at cost
12,775
12,042
Goodwill and other intangible assets
11,834
12,023
Derivatives
42,539
55,597
Accrued interest receivable and other assets
103,707
91,058
Total assets
$
3,715,724
$
3,507,846
Liabilities and Stockholders’ Equity
Deposits
$
2,969,947
$
2,796,779
Federal Home Loan Bank advances and other borrowings
349,109
330,916
Lease liabilities
8,054
8,954
Derivatives
45,399
51,949
Accrued interest payable and other liabilities
31,233
29,660
Total liabilities
3,403,742
3,218,258
Stockholders’ equity:
Preferred stock, $ 0.01 par value, 2,500,000 shares authorized, 12,500 shares of 7 %
non-cumulative perpetual preferred stock, Series A, outstanding at
September 30, 2024 and December 31, 2023
11,992
11,992
Common stock, $ 0.01 par value, 25,000,000 shares authorized, 9,434,444 and 9,418,463
shares issued, 8,295,017 and 8,314,778 shares outstanding at September 30, 2024
and December 31, 2023, respectively
95
95
Additional paid-in capital
92,650
90,616
Retained earnings
253,660
230,728
Accumulated other comprehensive loss
( 15,032
)
( 13,717
)
Treasury stock, 1,139,427 and 1,103,685 shares at September 30, 2024
and December 31, 2023, respectively, at cost
( 31,383
)
( 30,126
)
Total stockholders’ equity
311,982
289,588
Total liabilities and stockholders’ equity
$
3,715,724
$
3,507,846
See accompanying Notes to Unaudited Consolidated Financial Statements.
1
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Income (Unaudited)
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
2024
2023
(In Thousands, Except Per Share Data)
Interest income
Loans and leases
$
55,506
$
47,868
$
160,947
$
131,962
Securities
2,976
2,198
8,823
5,601
Short-term investments
845
875
3,250
2,604
Total interest income
59,327
50,941
173,020
140,167
Interest expense
Deposits
25,290
19,803
73,802
48,774
Federal Home Loan Bank advances and other borrowings
3,030
2,542
8,159
8,344
Total interest expense
28,320
22,345
81,961
57,118
Net interest income
31,007
28,596
91,059
83,049
Provision for credit losses
2,087
1,817
6,126
5,610
Net interest income after provision for credit losses
28,920
26,779
84,933
77,439
Non-interest income
Private wealth management service fees
3,264
2,945
9,835
8,492
Gain on sale of Small Business Administration loans
460
851
1,004
1,771
Service charges on deposits
920
835
2,810
2,283
Loan fees
812
786
2,486
2,495
Increase in cash surrender value of bank-owned life insurance
416
376
1,231
1,106
Net loss on sale of securities
—
—
( 8
)
( 45
)
Swap fees
460
992
815
2,526
Other non-interest income
732
1,645
3,073
5,586
Total non-interest income
7,064
8,430
21,246
24,214
Non-interest expense
Compensation
15,198
15,573
47,570
46,610
Occupancy
585
575
1,785
1,809
Professional fees
1,305
1,429
4,348
4,012
Data processing
1,045
953
3,245
2,889
Marketing
922
758
2,591
2,165
Equipment
333
349
1,013
1,000
Computer software
1,608
1,289
4,581
3,668
FDIC insurance
810
680
2,032
1,653
Other non-interest expense
1,301
1,583
3,164
3,181
Total non-interest expense
23,107
23,189
70,329
66,987
Income before income tax expense
12,877
12,020
35,850
34,666
Income tax expense
2,351
2,079
6,020
7,409
Net income
10,526
9,941
29,830
27,257
Preferred stock dividend
218
218
656
656
Net income available to common shareholders
$
10,308
$
9,723
$
29,174
$
26,601
Earnings per common share
Basic
$
1.24
$
1.17
$
3.50
$
3.19
Diluted
1.24
1.17
3.50
3.19
Dividends declared per share
0.25
0.2275
0.75
0.6825
See accompanying Notes to Unaudited Consolidated Financial Statements.
2
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Comp rehensive Income (Unaudited)
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
2024
2023
(In Thousands)
Net income
$
10,526
$
9,941
$
29,830
$
27,257
Other comprehensive (loss) income
Securities available-for-sale:
Unrealized securities gains (losses) arising during the period
9,129
( 6,194
)
5,624
( 6,446
)
Reclassification adjustment for net loss realized in net income
—
—
8
45
Securities held-to-maturity:
Amortization of net unrealized losses transferred from available-for-sale
1
1
2
4
Interest rate swaps:
Unrealized (losses) gains on interest rate swaps arising during the period
( 11,811
)
5,713
( 6,507
)
7,844
Income tax benefit (expense)
593
123
( 442
)
( 371
)
Total other comprehensive (loss) income
( 2,088
)
( 357
)
( 1,315
)
1,076
Comprehensive income
$
8,438
$
9,584
$
28,515
$
28,333
See accompanying Notes to Unaudited Consolidated Financial Statements.
3
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
Common
Shares
Outstanding
Preferred
Stock
Common
Stock
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Treasury
Stock
Total
(In Thousands, Except Share Data)
Balance at December 31, 2022
8,362,085
$
11,992
$
94
$
87,512
$
203,507
$
( 15,310
)
$
( 27,155
)
$
260,640
Cumulative change in
accounting principle
—
—
—
—
( 1,353
)
—
—
( 1,353
)
Balance at January 1, 2023
8,362,085
11,992
94
87,512
202,154
( 15,310
)
( 27,155
)
259,287
Net income
—
—
—
—
8,979
—
—
8,979
Other comprehensive income
—
—
—
—
—
1,639
—
1,639
Share-based compensation -
restricted shares and employee
stock purchase plan
( 426
)
—
—
634
—
—
—
634
Issuance of common stock
under the employee stock
purchase plan
1,005
—
—
27
—
—
—
27
Preferred stock dividends
—
—
—
—
( 219
)
—
—
( 219
)
Cash dividends ($ 0.2275
per share)
—
—
—
—
( 1,906
)
—
—
( 1,906
)
Treasury stock purchased
( 56,394
)
—
—
—
—
—
( 1,860
)
( 1,860
)
Balance at March 31, 2023
8,306,270
$
11,992
$
94
$
88,173
$
209,008
$
( 13,671
)
$
( 29,015
)
$
266,581
Net income
—
—
—
—
8,337
—
—
8,337
Other comprehensive loss
—
—
—
—
—
( 206
)
—
( 206
)
Share-based compensation -
restricted shares and employee
stock purchase plan
45,280
—
1
1,071
—
—
—
1,072
Issuance of common stock
under the employee stock
purchase plan
1,044
—
—
28
—
—
—
28
Preferred stock dividends
—
—
—
—
( 219
)
—
—
( 219
)
Cash dividends ($ 0.2275
per share)
—
—
—
—
( 1,889
)
—
—
( 1,889
)
Treasury stock purchased
( 37,129
)
—
—
—
—
—
( 1,072
)
( 1,072
)
Balance at June 30, 2023
8,315,465
$
11,992
$
95
$
89,272
$
215,237
$
( 13,877
)
$
( 30,087
)
$
272,632
Net income
—
—
—
—
9,941
—
—
9,941
Other comprehensive loss
—
—
—
—
—
( 357
)
—
( 357
)
Share-based compensation -
restricted shares and employee
stock purchase plan
( 702
)
—
—
643
—
—
—
643
Issuance of common stock
under the employee stock
purchase plan
1,134
—
—
32
—
—
—
32
Preferred stock dividends
—
—
—
—
( 218
)
—
—
( 218
)
Cash dividends ($ 0.2275
per share)
—
—
—
—
( 1,892
)
—
—
( 1,892
)
Treasury stock purchased
( 711
)
—
—
—
—
—
( 23
)
( 23
)
Balance at September 30, 2023
8,315,186
$
11,992
$
95
$
89,947
$
223,068
$
( 14,234
)
$
( 30,110
)
$
280,758
4
Table of Contents
Common
Shares
Outstanding
Preferred
Stock
Common
Stock
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Treasury
Stock
Total
(In Thousands, Except Share Data)
Balance at December 31, 2023
8,314,778
$
11,992
$
95
$
90,616
$
230,728
$
( 13,717
)
$
( 30,126
)
$
289,588
Net income
—
—
—
—
8,848
—
—
8,848
Other comprehensive income
—
—
—
—
—
1,541
—
1,541
Share-based compensation -
restricted shares and employee
stock purchase plan
6,940
—
—
665
—
—
—
665
Issuance of common stock
under the employee stock
purchase plan
913
—
—
31
—
—
—
31
Preferred stock dividends
—
—
—
—
( 219
)
—
—
( 219
)
Cash dividends ($ 0.25
per share)
—
—
—
—
( 2,087
)
—
—
( 2,087
)
Treasury stock purchased
( 16,058
)
—
—
—
—
—
( 579
)
( 579
)
Balance at March 31, 2024
8,306,573
$
11,992
$
95
$
91,312
$
237,270
$
( 12,176
)
$
( 30,705
)
$
297,788
Net income
—
—
—
—
10,456
—
—
10,456
Other comprehensive loss
—
—
—
—
—
( 768
)
—
( 768
)
Share-based compensation -
restricted shares and employee
stock purchase plan
6,494
—
—
624
—
—
—
624
Issuance of common stock
under the employee stock
purchase plan
949
—
—
31
—
—
—
31
Preferred stock dividends
—
—
—
—
( 219
)
—
—
( 219
)
Cash dividends ($ 0.25
per share)
—
—
—
—
( 2,076
)
—
—
( 2,076
)
Treasury stock purchased
( 19,427
)
—
—
—
—
—
( 666
)
( 666
)
Balance at June 30, 2024
8,294,589
$
11,992
$
95
$
91,967
$
245,431
$
( 12,944
)
$
( 31,371
)
$
305,170
Net income
—
—
—
—
10,526
—
—
10,526
Other comprehensive loss
—
—
—
—
—
( 2,088
)
—
( 2,088
)
Share-based compensation -
restricted shares and employee
stock purchase plan
( 145
)
—
—
649
—
—
—
649
Issuance of common stock
under the employee stock
purchase plan
830
—
—
34
—
—
—
34
Preferred stock dividends
—
—
—
—
( 218
)
—
—
( 218
)
Cash dividends ($ 0.25
per share)
—
—
—
—
( 2,079
)
—
—
( 2,079
)
Treasury stock purchased
( 257
)
—
—
—
—
—
( 12
)
( 12
)
Balance at September 30, 2024
8,295,017
$
11,992
$
95
$
92,650
$
253,660
$
( 15,032
)
$
( 31,383
)
$
311,982
See accompanying Notes to Unaudited Consolidated Financial Statements.
5
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Cash Flows (Unaudited)
For the Nine Months Ended September 30,
2024
2023
(In Thousands)
Operating activities
Net income
$
29,830
$
27,257
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred income taxes, net
565
( 733
)
Provision for credit losses
6,126
5,610
Depreciation, amortization and accretion, net
2,723
2,838
Share-based compensation
1,938
2,349
Net loss on disposal of fixed assets
10
73
Net loss on sale of securities
8
45
Amortization of tax credit investments
3,888
2,882
Bank-owned life insurance policy income
( 1,231
)
( 1,106
)
Origination of loans for sale
( 103,865
)
( 115,925
)
Sale of loans originated for sale
101,285
116,160
Gain on sale of loans originated for sale
( 1,004
)
( 1,771
)
Net loss on repossessed assets
162
9
Return on investment in limited partnerships
1,481
3,542
Excess tax benefit expense from share-based compensation
172
185
Net payments on operating lease liabilities
( 1,099
)
( 1,061
)
Net decrease in accrued interest receivable and other assets
( 10,465
)
( 8,870
)
Net increase in accrued interest payable and other liabilities
5,003
7,474
Net cash provided by operating activities
35,527
38,958
Investing activities
Proceeds from maturities, redemptions, and paydowns of available-for-sale securities
60,688
16,536
Proceeds from maturities, redemptions, and paydowns of held-to-maturity securities
1,586
3,932
Proceeds from sale of available-for-sale securities
7,533
5,028
Purchases of available-for-sale securities
( 79,066
)
( 88,563
)
Proceeds from sale of repossessed assets
18
25
Net increase in loans and leases
( 203,422
)
( 321,570
)
Investments in limited partnerships
( 1,200
)
( 1,106
)
Returns of investments in limited partnerships
22
7
Investment in tax credit investments
( 13,417
)
( 11,430
)
Distribution from tax credit investments
130
33
Proceeds from sale of tax credit
1,645
—
Investment in Federal Home Loan Bank stock
( 20,555
)
( 30,540
)
Proceeds from the sale of Federal Home Loan Bank stock
19,822
34,824
Purchases of leasehold improvements and equipment, net
( 181
)
( 2,574
)
Proceeds from sale of leasehold improvements and equipment
30
—
Net cash used in investing activities
( 226,367
)
( 395,398
)
Financing activities
Net increase in deposits
173,168
488,801
Repayment of Federal Home Loan Bank advances
( 908,205
)
( 1,536,255
)
Proceeds from Federal Home Loan Bank advances
921,155
1,434,375
Repayment of subordinated notes and debentures
( 15,000
)
—
Proceeds from issuance of subordinated notes and debentures
20,000
15,000
Net increase (decrease) in long-term borrowed funds
243
( 6,037
)
Cash dividends paid
( 6,242
)
( 5,687
)
Preferred stock dividends paid
( 656
)
( 656
)
Proceeds from issuance of common stock under ESPP
96
87
Purchase of treasury stock
( 1,257
)
( 2,955
)
Net cash provided by financing activities
183,302
386,673
Net (decrease) increase in cash and cash equivalents
( 7,538
)
30,233
Cash and cash equivalents at the beginning of the period
139,510
102,682
Cash and cash equivalents at the end of the period
$
131,972
$
132,915
Supplementary cash flow information
Cash paid during the period for:
Interest paid on deposits and borrowings
$
82,002
$
51,092
Net income taxes paid
853
5,022
Non-cash investing and financing activities:
Transfer of repossessed assets to loans
10
—
See accompany Notes to Unaudited Consolidated Financial Statements
6
Table of Contents
Notes to Unaudited Consolidated Financial Statements
Note 1 — Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
The accounting and reporting practices of First Business Financial Services, Inc. (“FBFS” or the “Corporation”), through our wholly-owned subsidiary, First Business Bank (“FBB” or the “Bank”), have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). FBB operates as a commercial banking institution primarily in Wisconsin and the greater Kansas City metropolitan area. The Bank provides a full range of financial services to businesses, business owners, executives, professionals, and high net worth individuals. FBB also offers bank consulting services to community financial institutions. The Bank is subject to competition from other financial institutions and service providers and is also subject to state and federal regulations. As of September 30, 2024, FBB had the following wholly-owned subsidiaries: First Business Specialty Finance, LLC (“FBSF”), First Madison Investment Corp. (“FMIC”), ABKC Real Estate, LLC (“ABKC”), FBB Real Estate 2, LLC (“FBB RE 2”), Mitchell Street Apartments Investment, LLC (“Mitchell Street”), and FBB Tax Credit Investment, LLC (“FBB Tax Credit”).
Basis of Presentation
The accompanying unaudited Consolidated Financial Statements were prepared in accordance with GAAP and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Corporation’s Consolidated Financial Statements and footnotes thereto included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2023. The unaudited Consolidated Financial Statements include the accounts of the Corporation and its wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
Management of the Corporation is required to make estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates. Material estimates that could significantly change in the near-term include the value of securities and interest rate swaps, level of the allowance for credit losses, lease residuals, property under operating leases, goodwill, and income taxes . The results of operations for the three and nine months ended September 30, 2024, are not necessarily indicative of results that may be expected for any other interim period or the entire fiscal year ending December 31, 2024 . Certain amounts in prior periods may have been reclassified to conform to the current presentation. Subsequent events have been evaluated through the date of the issuance of the unaudited Consolidated Financial Statements. No significant subsequent events have occurred through this date requiring adjustment to the financial statements or disclosures.
The Corporation has not changed its significant accounting and reporting policies from those disclosed in the Corporation’s Form 10-K for the year ended December 31, 2023.
7
Table of Contents
Recent Accounting Pronouncements
In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 820): Improvements to Reportable Segment Disclosures.” This update is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2024. The Corporation is one operating segment; therefore, we do not anticipate any material impact to the financial statements.
In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” This update enhances the transparency and decision usefulness of income tax disclosures by providing better information regarding exposure to potential changes in jurisdictional tax legislation and related forecasting and cash flow opportunities. This update is effective for fiscal years beginning after December 15, 2024. The Corporation is assessing the impact of the standard.
Note 2 — Earnings per Common Share
Earnings per common share are computed using the two-class method. Basic earnings per common share are computed by dividing net income allocated to common shares by the weighted-average number of shares outstanding during the applicable period, excluding outstanding participating securities. Participating securities include unvested restricted shares. Unvested restricted shares are considered participating securities because holders of these securities receive non-forfeitable dividends, or dividend equivalents, at the same rate as holders of the Corporation’s common stock. Diluted earnings per share are computed by dividing net income allocated to common shares adjusted for reallocation of undistributed earnings of unvested restricted shares by the weighted average number of shares determined for the basic earnings per common share computation plus the dilutive effect of common stock equivalents using the treasury stock method.
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
2024
2023
(Dollars in Thousands, Except
Share Data)
Basic earnings per common share
Net income
$
10,526
$
9,941
$
29,830
$
27,257
Less: preferred stock dividends
218
218
656
656
Less: earnings allocated to participating securities
228
242
682
690
Basic earnings allocated to common shareholders
$
10,080
$
9,481
$
28,492
$
25,911
Weighted-average common shares outstanding, excluding participating securities
8,111,215
8,107,641
8,149,949
8,134,587
Basic earnings per common share
$
1.24
$
1.17
$
3.50
$
3.19
Diluted earnings per common share
Earnings allocated to common shareholders, diluted
$
10,080
$
9,481
$
28,492
$
25,911
Weighted-average diluted common shares outstanding, excluding participating securities
8,111,215
8,107,641
8,149,949
8,134,587
Diluted earnings per common share
$
1.24
$
1.17
$
3.50
$
3.19
Note 3 — Share-Based Compensation
The Corporation initially adopted the 2019 Equity Incentive Plan (the “Plan”) during the quarter ended June 30, 2019. The Plan is administered by the Compensation Committee of the Board of Directors (the “Board”) of the Corporation and provides for the grant of equity ownership opportunities through incentive stock options and nonqualified stock options, restricted stock, restricted stock units, dividend equivalent units, and any other type of award permitted by the Plan. As of September 30, 2024, 267,439 shares were available for future grants under the Plan, as amended. Shares covered by awards that expire, terminate, or lapse will again be available for the grant of awards under the Plan.
Restricted Stock
Under the Plan, the Corporation may grant restricted stock awards (“RSA”), restricted stock units (“RSU”), and other stock-based awards to plan participants, subject to forfeiture upon the occurrence of certain events until the dates specified in the participant’s
8
Table of Contents
award agreement. While restricted stock is subject to forfeiture, RSA participants may exercise full voting rights and will receive all dividends and other distributions paid with respect to the restricted shares. RSUs do not have voting rights. RSUs granted prior to 2023 are provided dividend equivalents concurrent with dividends paid to shareholders while RSUs granted in 2023 and after will accrue dividend equivalents payable upon vesting. The restricted stock granted under the Plan is typically subject to a vesting period. Compensation expense for restricted stock is recognized over the requisite service period of generally three or four years for the entire award on a straight-line basis. Upon vesting of restricted stock, the benefit of tax deductions in excess of recognized compensation expense is reflected as an income tax benefit in the unaudited Consolidated Statements of Income.
The Corporation may also issue performance-based restricted stock units (“PRSU”). Vesting of the PRSU will be measured on the relative Total Shareholder Return (“TSR”) and relative Return on Average Equity (“ROAE”) for issuances prior to 2023 or Return on Average Common Equity (“ROACE”) for issuances after 2022, and will cliff-vest after a three-year measurement period based on the Corporation’s TSR performance and ROAE or ROACE performance compared to a broad peer group of over 100 banks. At the end of the performance period, the number of actual shares to be awarded varies between 0 % and 200 % of target amounts. The restricted stock awards and units issued to executive officers will vest ratably over a three-year period. Compensation expense is recognized for PRSU over the requisite service and performance period of generally three years for the entire expected award on a straight-line basis. The compensation expense for the awards expected to vest for the percentage of performance-based restricted stock units subject to the ROAE or ROACE metric will be adjusted if there is a change in the expectation of ROAE or ROACE. The compensation expense for the awards expected to vest for the percentage of PRSU subject to the TSR metric are never adjusted and are amortized utilizing the accounting fair value provided using a Monte Carlo pricing model.
Restricted stock activity for the year ended December 31, 2023 and the nine months ended September 30, 2024 was as follows:
RSA
Weighted Average
Grant Price
PRSU
Weighted Average
Grant Price
RSU
Weighted Average
Grant Price
Total
Weighted Average
Grant Price
Nonvested balance as of December 31, 2022
133,317
$ 27.95
57,435
$ 32.89
6,105
$ 25.92
196,857
$ 29.32
Granted (1)
—
—
34,840
35.79
54,955
34.43
89,795
34.96
Vested
( 56,931 )
27.03
( 36,120 )
31.31
( 3,253 )
26.06
( 96,304 )
28.60
Forfeited
( 4,435 )
30.20
—
—
( 820 )
36.42
( 5,255 )
31.17
Nonvested balance as of December 31, 2023
71,951
28.53
56,155
35.70
56,987
33.97
185,093
32.38
Granted (1)
—
—
27,614
34.76
64,747
30.13
92,361
31.52
Vested
( 34,170 )
26.93
( 34,139 )
25.43
( 31,859 )
20.76
( 100,168 )
24.46
Forfeited
( 5,430 )
30.35
—
—
( 4,857 )
36.28
( 10,287 )
33.15
Nonvested balance as of September 30, 2024
32,351
$ 29.92
49,630
$ 42.24
85,018
$ 35.87
166,999
$ 36.61
Unrecognized compensation cost (in thousands)
$ 577
$ 1,152
$ 2,433
$ 4,162
Weighted average remaining recognition period (in years)
1.07
1.64
2.50
2.11
(1) The number of restricted shares/units shown includes the shares that would be granted if the target level of performance is achieved related to the PRSU. The number of shares actually issued may vary. During the nine months ended September 30, 2024, an additional 10,589 were issued related to actual performance results of previously granted awards.
Employee Stock Purchase Plan
The Corporation is authorized to issue up to 250,000 shares of common stock under the employee stock purchase plan ("ESPP"). The plan qualifies as an employee stock purchase plan under section 423 of the Internal Revenue Code of 1986. Under the ESPP, eligible employees may enroll in a three month offer period that begins January, April, July, and October of each year. Employees may elect to purchase a limited number of shares of the Corporation's common stock at 90 % of the fair market value on the last day of the offering period. The ESPP is treated as a compensatory item for purposes of share-based compensation expense.
During the nine months ended September 30, 2024, the Corporation issued 2,692 shares of common stock under the ESPP. As of September 30, 2024, 227,946 shares remained available for issuance under the ESPP.
Share-based compensation expense related to restricted stock and ESPP included in the unaudited Consolidated Statements of Income was as follows:
9
Table of Contents
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
2024
2023
(In Thousands)
Share-based compensation expense
$
649
$
643
$
1,938
$
2,349
Note 4 — Securities
The amortized cost and fair value of securities available-for-sale and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income were as follows:
As of September 30, 2024
Amortized Cost
Gross
Unrealized Gains
Gross
Unrealized Losses
Fair Value
(In Thousands)
Available-for-sale:
U.S. treasuries
$
4,987
$
—
$
( 252
)
4,735
U.S. government agency securities - government-sponsored
enterprises
8,500
—
( 310
)
8,190
Municipal securities
40,099
—
( 4,038
)
36,061
Residential mortgage-backed securities - government issued
107,364
1,385
( 1,985
)
106,764
Residential mortgage-backed securities - government-sponsored
enterprises
133,898
710
( 8,255
)
126,353
Commercial mortgage-backed securities - government issued
2,718
—
( 372
)
2,346
Commercial mortgage-backed securities - government-sponsored
enterprises
32,212
72
( 3,397
)
28,887
$
329,778
$
2,167
$
( 18,609
)
$
313,336
As of December 31, 2023
Amortized Cost
Gross
Unrealized Gains
Gross
Unrealized Losses
Fair Value
(In Thousands)
Available-for-sale:
U.S. treasuries
$
14,158
$
7
$
( 389
)
$
13,776
U.S. government agency securities - government-sponsored
enterprises
27,986
35
( 455
)
27,566
Municipal securities
40,407
—
( 4,526
)
35,881
Residential mortgage-backed securities - government issued
69,441
1,000
( 2,385
)
68,056
Residential mortgage-backed securities - government-sponsored
enterprises
131,321
281
( 10,769
)
120,833
Commercial mortgage-backed securities - government issued
2,995
—
( 470
)
2,525
Commercial mortgage-backed securities - government-sponsored
enterprises
32,774
65
( 4,470
)
28,369
$
319,082
$
1,388
$
( 23,464
)
$
297,006
10
Table of Contents
The amortized cost and fair value of securities held-to-maturity and the corresponding amounts of gross unrecognized gains and losses were as follows:
As of September 30, 2024
Amortized Cost
Gross
Unrecognized Gains
Gross
Unrecognized Losses
Fair Value
(In Thousands)
Held-to-maturity:
Municipal securities
$
3,140
$
4
$
( 14
)
$
3,130
Residential mortgage-backed securities - government issued
931
—
( 46
)
885
Residential mortgage-backed securities - government-sponsored
enterprises
833
—
( 31
)
802
Commercial mortgage-backed securities - government-sponsored
enterprises
2,003
—
( 45
)
1,958
$
6,907
$
4
$
( 136
)
$
6,775
As of December 31, 2023
Amortized Cost
Gross
Unrecognized Gains
Gross
Unrecognized Losses
Fair Value
(In Thousands)
Held-to-maturity:
Municipal securities
$
4,210
$
4
$
( 41
)
$
4,173
Residential mortgage-backed securities - government issued
1,211
—
( 76
)
1,135
Residential mortgage-backed securities - government-sponsored
enterprises
1,078
—
( 53
)
1,025
Commercial mortgage-backed securities - government-sponsored
enterprises
2,004
—
( 82
)
1,922
$
8,503
$
4
$
( 252
)
$
8,255
U.S. Treasuries contain treasury bonds issued by the United States Treasury. U.S. government agency securities - government-sponsored enterprises represent securities issued by Federal National Mortgage Association (“FNMA”) and the SBA. Municipal securities include securities issued by various municipalities located primarily within Wisconsin and are primarily general obligation bonds that are tax-exempt in nature. Residential and commercial mortgage-backed securities - government issued represent securities guaranteed by the Government National Mortgage Association. Residential and commercial mortgage-backed securities - government-sponsored enterprises include securities guaranteed by the Federal Home Loan Mortgage Corporation, FNMA, and the FHLB. The Corporation sold no available-for-sale securities during the three months ended September 30, 2024 and 5 available-for-sale securities during the nine months ended September 30, 2024 . The Corporation sold no available-for-sale securities during the three months ended September 30, 2023 and 16 available-for-sale securities during the nine months ended September 30, 2023.
At September 30, 2024 and December 31, 2023, securities with a fair value of $ 39.3 million and $ 45.4 million , respectively, were pledged to secure various obligations, including interest rate swap contracts and municipal deposits.
11
Table of Contents
The amortized cost and fair value of securities by contractual maturity at September 30, 2024 are shown below. Actual maturities may differ from contractual maturities because issuers have the right to call or prepay certain obligations with or without call or prepayment penalties.
Available-for-Sale
Held-to-Maturity
Amortized Cost
Fair Value
Amortized Cost
Fair Value
(In Thousands)
Due in one year or less
$
3,501
$
3,463
$
738
$
735
Due in one year through five years
20,270
19,305
2,402
2,395
Due in five through ten years
8,855
8,220
—
—
Due in over ten years
20,960
17,998
—
—
53,586
48,986
3,140
3,130
Residential mortgage-backed securities
241,262
233,117
1,764
1,687
Commercial mortgage-backed securities
34,930
31,233
2,003
1,958
$
329,778
$
313,336
$
6,907
$
6,775
The tables below show the Corporation’s gross unrealized losses and fair value of available-for-sale investments aggregated by investment category and length of time that individual investments were in a continuous loss position at September 30, 2024 and December 31, 2023. At September 30, 2024, the Corporation held 160 available-for-sale securities that were in an unrealized loss position, 155 of which have been in a continuous unrealized loss position for twelve months or greater.
The Corporation has not specifically identified available-for-sale securities in a loss position that it intends to sell in the near term and does not believe that it will be required to sell any such securities. The Corporation reviews its securities on a quarterly basis to assess declines in fair value for credit losses. Consideration is given to such factors as the credit rating of the borrower, market conditions such as current interest rates, any adverse conditions specific to the security, and delinquency status on contractual payments. For the three and nine months ended September 30, 2024 and 2023, management concluded that in all instances securities with fair value less than carrying value was due to market factors; thus, no credit loss provision was required.
A summary of unrealized loss information for securities available-for-sale, categorized by security type and length of time for which the security has been in a continuous unrealized loss position, follows:
As of September 30, 2024
Less than 12 Months
12 Months or Longer
Total
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
(In Thousands)
Available-for-sale:
U.S. treasuries
$
—
$
—
$
4,735
$
252
$
4,735
$
252
U.S. government agency securities - government-
sponsored enterprises
3,000
1
3,190
309
6,190
310
Municipal securities
—
—
36,061
4,038
36,061
4,038
Residential mortgage-backed securities -
government issued
3,209
20
20,108
1,965
23,317
1,985
Residential mortgage-backed securities -
government-sponsored enterprises
3,710
55
75,879
8,200
79,589
8,255
Commercial mortgage-backed securities -
government issued
—
—
2,346
372
2,346
372
Commercial mortgage-backed securities -
government-sponsored enterprises
—
—
27,861
3,397
27,861
3,397
$
9,919
$
76
$
170,180
$
18,533
$
180,099
$
18,609
12
Table of Contents
As of December 31, 2023
Less than 12 Months
12 Months or Longer
Total
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
(In Thousands)
Available-for-sale:
U.S. treasuries
$
—
$
—
$
4,595
$
389
$
4,595
$
389
U.S. government agency securities - government-
sponsored enterprises
13,370
30
3,076
425
16,446
455
Municipal securities
—
—
35,881
4,526
35,881
4,526
Residential mortgage-backed securities -
government issued
13,178
160
13,819
2,225
26,997
2,385
Residential mortgage-backed securities -
government-sponsored enterprises
19,925
285
78,086
10,484
98,011
10,769
Commercial mortgage-backed securities -
government issued
—
—
2,525
470
2,525
470
Commercial mortgage-backed securities -
government-sponsored enterprises
893
20
26,465
4,450
27,358
4,470
$
47,366
$
495
$
164,447
$
22,969
$
211,813
$
23,464
The tables below show the Corporation’s gross unrealized losses and fair value of held-to-maturity investments, aggregated by investment category and length of time that individual investments were in a continuous loss position at September 30, 2024 and December 31, 2023. At September 30, 2024, the Corporation held 21 held-to-maturity securities that were in an unrealized loss position, 21 of which have been in a continuous loss position for twelve months or greater. Management assesses held-to-maturity securities for credit losses on a quarterly basis. The assessment includes review of credit ratings, identification of delinquency and evaluation of market factors. Based on this analysis, management concludes the decline in fair value is due to market factors, specifically changes in interest rates. Accordingly, no credit loss provision was recorded in the unaudited Consolidated Statements of Income for the three and nine months ended September 30, 2024 and 2023.
A summary of unrecognized loss information for securities held-to-maturity, categorized by security type and length of time for which the security has been in a continuous unrealized loss position, follows:
As of September 30, 2024
Less than 12 Months
12 Months or Longer
Total
Fair Value
Unrecognized
Losses
Fair Value
Unrecognized
Losses
Fair Value
Unrecognized
Losses
(In Thousands)
Held-to-maturity:
Municipal securities
$ —
$ —
$ 2,159
$ 14
$ 2,159
$ 14
Residential mortgage-backed securities -
government issued
—
—
885
46
885
46
Residential mortgage-backed securities -
government-sponsored enterprises
—
—
802
31
802
31
Commercial mortgage-backed securities -
government-sponsored enterprises
—
—
1,958
45
1,958
45
$ —
$ —
$ 5,804
$ 136
$ 5,804
$ 136
13
Table of Contents
As of December 31, 2023
Less than 12 Months
12 Months or Longer
Total
Fair Value
Unrecognized
Losses
Fair Value
Unrecognized
Losses
Fair Value
Unrecognized
Losses
(In Thousands)
Held-to-maturity:
Municipal securities
$ 1,424
$ 4
$ 2,234
$ 37
$ 3,658
$ 41
Residential mortgage-backed securities -
government issued
—
—
1,135
76
1,135
76
Residential mortgage-backed securities -
government-sponsored enterprises
—
—
1,025
53
1,025
53
Commercial mortgage-backed securities -
government-sponsored enterprises
—
—
1,922
82
1,922
82
$ 1,424
$ 4
$ 6,316
$ 248
$ 7,740
$ 252
Note 5 — Loans, Lease Receivables, and Allowance for Credit Losses
Loan and lease receivables consist of the following:
September 30,
2024
December 31,
2023
(In Thousands)
Commercial real estate:
Commercial real estate — owner occupied
$
259,532
$
256,479
Commercial real estate — non-owner occupied
768,195
773,494
Construction
266,762
193,080
Multi-family
494,954
450,529
1-4 family
39,933
26,289
Total commercial real estate
1,829,376
1,699,871
Commercial and industrial
1,174,295
1,105,835
Consumer and other
46,610
44,312
Total gross loans and leases receivable
3,050,281
2,850,018
Less:
Allowance for credit losses
33,688
31,275
Deferred loan fees and costs, net
202
( 243
)
Loans and leases receivable, net
$
3,016,391
$
2,818,986
Loans transferred to third parties consist of the guaranteed portions of SBA loans which the Corporation sold in the secondary market and participation interests in other, non-SBA originated loans. The total principal amount of the guaranteed portions of SBA loans sold during the three months ended September 30, 2024 and 2023, was $ 4.6 million and $ 10.7 million , respectively. The total principal amount of the guaranteed portions of SBA loans sold during the nine months ended September 30, 2024 and 2023, was $ 10.3 million and $ 20.5 million , respectively. Each of the transfers of these financial assets met the qualifications for sale accounting, and therefore all of the loans transferred during the three and nine months ended September 30, 2024 and 2023, have been derecognized in the unaudited Consolidated Financial Statements. The guaranteed portions of SBA loans were transferred at their fair value and the related gain was recognized upon the transfer as non-interest income in the unaudited Consolidated Financial Statements. The total outstanding balance of sold SBA loans serviced by the Corporation at September 30, 2024, and December 31, 2023, was $ 74.6 million and $ 84.2 million , respectively.
The total principal amount of transferred participation interests in other, non-SBA originated loans during the three months ended September 30, 2024 and 2023, was $ 31.4 million and $ 39.2 million , respectively, all of which were treated as sales and derecognized under the applicable accounting guidance at the time of transfer. The total principal amount of transferred participation interests in other, non-SBA originated loans during the nine months ended September 30, 2024 and 2023, was $ 90.0 million and $ 93.9 million , respectively, all of which were treated as sales and derecognized under the applicable accounting guidance at the time of transfer. No gain or loss was recognized on participation interests in other, non-SBA originated loans as they were transferred at or near the date of loan origination and the payments received for servicing the portion of the loans participated represents adequate compensation. The total amount of loan participation purchased on the Corporation's Consolidated Balance Sheet as of September 30, 2024 was $ 2.2 million . There were no loan participation purchased on the Corporation's Consolidated Balance Sheet as of December 31, 2023. The
14
Table of Contents
total outstanding balance of these transferred loans serviced by the Corporation at September 30, 2024, and December 31, 2023, was $ 332.0 million and $ 279.5 million , respectively. As of September 30, 2024, and December 31, 2023, the total amount of the Corporation’s retained ownership of these transferred loans was $ 390.1 million and $ 367.4 million , respectively. As of September 30, 2024 and December 31, 2023 , the non-SBA originated participation portfolio contained no non-accrual loans. The Corporation does not share in the participant’s portion of any potential charge-offs.
15
Table of Contents
The following table illustrates ending balances of the Corporation’s loan and lease portfolio, including non-accrual loans by class of receivable, and considering certain credit quality indicators:
September 30, 2024
Term Loans Amortized Cost Basis by Origination Year
(In Thousands)
2024
2023
2022
2021
2020
Prior
Revolving
Loans
Amortized
Cost Basis
Total
Commercial real estate —
owner occupied
Category
I
$
9,514
$
38,462
$
45,346
$
37,126
$
42,580
$
83,902
$
1,747
$
258,677
II
—
—
—
—
—
—
—
—
III
—
—
—
—
—
855
—
855
IV
—
—
—
—
—
—
—
—
Total
$
9,514
$
38,462
$
45,346
$
37,126
$
42,580
$
84,757
$
1,747
$
259,532
Commercial real estate —
non-owner occupied
Category
I
$
18,420
$
69,137
$
76,518
$
70,956
$
85,917
$
350,267
$
38,223
$
709,438
II
—
—
—
2,257
2,176
30,266
—
34,699
III
—
651
—
—
—
23,407
—
24,058
IV
—
—
—
—
—
—
—
—
Total
$
18,420
$
69,788
$
76,518
$
73,213
$
88,093
$
403,940
$
38,223
$
768,195
Construction
Category
I
$
53,512
$
130,485
$
37,255
$
4,769
$
729
$
5,556
$
19,870
$
252,176
II
—
—
—
—
—
—
—
—
III
—
—
454
8,155
5,713
264
—
14,586
IV
—
—
—
—
—
—
—
—
Total
$
53,512
$
130,485
$
37,709
$
12,924
$
6,442
$
5,820
$
19,870
$
266,762
Multi-family
Category
I
$
26,055
$
80,720
$
75,986
$
69,682
$
102,078
$
136,119
$
2,900
$
493,540
II
—
—
—
1,414
—
—
—
1,414
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
—
—
—
Total
$
26,055
$
80,720
$
75,986
$
71,096
$
102,078
$
136,119
$
2,900
$
494,954
1-4 family
Category
I
$
10,544
$
4,211
$
7,153
$
2,356
$
2,302
$
2,508
$
10,843
$
39,917
II
—
—
—
—
—
—
—
—
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
16
—
16
Total
$
10,544
$
4,211
$
7,153
$
2,356
$
2,302
$
2,524
$
10,843
$
39,933
Commercial and industrial
Category
I
$
187,043
$
242,991
$
106,808
$
59,711
$
27,053
$
29,980
$
448,373
$
1,101,959
II
199
3,352
3,666
—
472
8
5,792
13,489
III
4,413
5,190
6,103
1,473
2,489
4,529
15,302
39,499
IV
58
3,578
5,653
1,026
447
2,381
6,205
19,348
Total
$
191,713
$
255,111
$
122,230
$
62,210
$
30,461
$
36,898
$
475,672
$
1,174,295
Consumer and other
Category
I
$
6,580
$
5,388
$
7,674
$
2,866
$
11,467
$
5,220
$
7,415
$
46,610
II
—
—
—
—
—
—
—
—
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
—
—
—
Total
$
6,580
$
5,388
$
7,674
$
2,866
$
11,467
$
5,220
$
7,415
$
46,610
Total Loans
Category
I
$
311,668
$
571,394
$
356,740
$
247,466
$
272,126
$
613,552
$
529,371
$
2,902,317
II
199
3,352
3,666
3,671
2,648
30,274
5,792
49,602
III
4,413
5,841
6,557
9,628
8,202
29,055
15,302
78,998
IV
58
3,578
5,653
1,026
447
2,397
6,205
19,364
Total
$
316,338
$
584,165
$
372,616
$
261,791
$
283,423
$
675,278
$
556,670
$
3,050,281
16
Table of Contents
December 31, 2023
Term Loans Amortized Cost Basis by Origination Year
(In Thousands)
2023
2022
2021
2020
2019
Prior
Revolving
Loans
Amortized
Cost Basis
Total
Commercial real estate —
owner occupied
Category
I
$
31,637
$
43,156
$
38,803
$
44,704
$
22,078
$
72,774
$
451
$
253,603
II
—
—
—
260
—
—
—
260
III
—
—
—
—
—
2,616
—
2,616
IV
—
—
—
—
—
—
—
—
Total
$
31,637
$
43,156
$
38,803
$
44,964
$
22,078
$
75,390
$
451
$
256,479
Commercial real estate —
non-owner occupied
Category
I
$
71,857
$
76,689
$
72,660
$
78,212
$
66,262
$
314,970
$
32,478
$
713,128
II
—
—
2,302
2,252
19,838
16,274
—
40,666
III
—
—
—
—
—
19,700
—
19,700
IV
—
—
—
—
—
—
—
—
Total
$
71,857
$
76,689
$
74,962
$
80,464
$
86,100
$
350,944
$
32,478
$
773,494
Construction
Category
I
$
63,660
$
83,161
$
8,542
$
744
$
433
$
6,528
$
15,011
$
178,079
II
—
—
9,289
5,712
—
—
—
15,001
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
—
—
—
Total
$
63,660
$
83,161
$
17,831
$
6,456
$
433
$
6,528
$
15,011
$
193,080
Multi-family
Category
I
$
84,932
$
41,068
$
70,054
$
113,294
$
22,925
$
115,243
$
3,013
$
450,529
II
—
—
—
—
—
—
—
—
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
—
—
—
Total
$
84,932
$
41,068
$
70,054
$
113,294
$
22,925
$
115,243
$
3,013
$
450,529
1-4 family
Category
I
$
4,242
$
7,684
$
2,672
$
2,359
$
443
$
2,805
$
6,062
$
26,267
II
—
—
—
—
—
—
—
—
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
22
—
22
Total
$
4,242
$
7,684
$
2,672
$
2,359
$
443
$
2,827
$
6,062
$
26,289
Commercial and industrial
Category
I
$
302,612
$
144,167
$
85,504
$
38,164
$
20,151
$
26,490
$
415,301
$
1,032,389
II
1,496
5,280
785
353
94
219
5,706
13,933
III
1,093
7,168
1,882
5,919
3,861
3,957
15,058
38,938
IV
1,482
6,519
1,319
321
133
1,644
9,157
20,575
Total
$
306,683
$
163,134
$
89,490
$
44,757
$
24,239
$
32,310
$
445,222
$
1,105,835
Consumer and other
Category
I
$
5,920
$
8,786
$
3,167
$
12,193
$
2,049
$
3,485
$
8,712
$
44,312
II
—
—
—
—
—
—
—
—
III
—
—
—
—
—
—
—
—
IV
—
—
—
—
—
—
—
—
Total
$
5,920
$
8,786
$
3,167
$
12,193
$
2,049
$
3,485
$
8,712
$
44,312
Total Loans
Category
I
$
564,860
$
404,711
$
281,402
$
289,670
$
134,341
$
542,295
$
481,028
$
2,698,307
II
1,496
5,280
12,376
8,577
19,932
16,493
5,706
69,860
III
1,093
7,168
1,882
5,919
3,861
26,273
15,058
61,254
IV
1,482
6,519
1,319
321
133
1,666
9,157
20,597
Total
$
568,931
$
423,678
$
296,979
$
304,487
$
158,267
$
586,727
$
510,949
$
2,850,018
17
Table of Contents
Each credit is evaluated for proper risk rating upon origination, at the time of each subsequent renewal, upon receipt and evaluation of updated financial information from the Corporation’s borrowers, or as other circumstances dictate. The Corporation primarily uses a nine grade risk rating system to monitor the ongoing credit quality of its loans and leases. The risk rating grades follow a consistent definition and are then applied to specific loan types based on the nature of the loan. Each risk rating is determined based on various quantitative and qualitative factors and is subject to various levels of review and concurrence on the stated risk rating. In addition to its nine grade risk rating system, the Corporation groups loans into four loan and related risk categories which determine the level and nature of review by management.
Category I — Loans and leases in this category are performing in accordance with the terms of the contract and generally exhibit no immediate concerns regarding the security and viability of the underlying collateral, financial stability of the borrower, integrity or strength of the borrowers’ management team, or the industry in which the borrower operates. The Corporation monitors Category I loans and leases through payment performance, continued maintenance of its personal relationships with such borrowers, and continued review of such borrowers’ compliance with the terms of their respective agreements.
Category II — Loans and leases in this category are beginning to show signs of deterioration in one or more of the Corporation’s core underwriting criteria such as financial stability, management strength, industry trends, or collateral values. Management will place credits in this category to allow for proactive monitoring and resolution with the borrower to possibly mitigate the area of concern and prevent further deterioration or risk of loss to the Corporation. Category II loans are considered performing but are monitored frequently by the assigned business development officer and by asset quality review committees.
Category III — Loans and leases in this category are identified by management as warranting special attention. However, the balance in this category is not intended to represent the amount of adversely classified assets held by the Bank. Category III loans and leases generally exhibit undesirable characteristics, such as evidence of adverse financial trends and conditions, managerial problems, deteriorating economic conditions within the related industry, or evidence of adverse public filings and may exhibit collateral shortfall positions. Management continues to believe that it will collect all contractual principal and interest in accordance with the original terms of the contracts relating to the loans and leases in this category, and therefore Category III loans are considered performing with no specific reserves established for this category. Category III loans are monitored by management and asset quality review committees on a monthly basis.
Category IV — Loans and leases in this category are non-accrual loans. Management has determined that it is unlikely that the Bank will receive the contractual principal and interest in accordance with the original terms of the agreement. Non-accrual loans are individually evaluated to assess the need for the establishment of specific reserves or charge-offs. When analyzing the adequacy of collateral, the Corporation obtains external appraisals at least annually. External appraisals are obtained from the Corporation’s approved appraiser listing and are independently reviewed to monitor the quality of such appraisals. To the extent a collateral shortfall position is present, a specific reserve or charge-off will be recorded. Loans and leases in this category are monitored by management and asset quality review committees on a monthly basis.
The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
September 30, 2024
30-59
Days Past
Due
60-89
Days Past
Due
Greater
Than 90
Days Past
Due
Total Past
Due
Current
Total
Loans and
Leases
(Dollars in Thousands)
Total loans and leases
Commercial real estate:
Owner occupied
$
—
$
—
$
—
$
—
$
259,532
$
259,532
Non-owner occupied
375
—
—
375
767,820
768,195
Construction
—
—
—
—
266,762
266,762
Multi-family
—
—
—
—
494,954
494,954
1-4 family
—
—
—
—
39,933
39,933
Commercial and industrial
1,555
2,835
17,497
21,887
1,152,408
1,174,295
Consumer and other
—
—
—
—
46,610
46,610
Total
$
1,930
$
2,835
$
17,497
$
22,262
$
3,028,019
$
3,050,281
Percent of portfolio
0.06
%
0.09
%
0.57
%
0.73
%
99.27
%
100.00
%
18
Table of Contents
December 31, 2023
30-59
Days Past
Due
60-89
Days Past
Due
Greater
Than 90
Days Past
Due
Total Past
Due
Current
Total
Loans and
Leases
(Dollars in Thousands)
Total loans and leases
Commercial real estate:
Owner occupied
$
—
$
—
$
—
$
—
$
256,479
$
256,479
Non-owner occupied
—
—
—
—
773,494
773,494
Construction
—
—
—
—
193,080
193,080
Multi-family
—
—
—
—
450,529
450,529
1-4 family
—
—
—
—
26,289
26,289
Commercial and industrial
3,430
1,041
18,347
22,818
1,083,017
1,105,835
Consumer and other
—
—
—
—
44,312
44,312
Total
$
3,430
$
1,041
$
18,347
$
22,818
$
2,827,200
$
2,850,018
Percent of portfolio
0.12
%
0.04
%
0.64
%
0.80
%
99.20
%
100.00
%
The following tables provide additional detail on loans on non-accrual status and loans past due over 89 days still accruing as of:
September 30, 2024
Non-accrual
With No
Allowance for
Credit Loss
Non-accrual
With Allowance
for Credit Loss
Loans Past Due
Over 89 Days
Still Accruing
(In Thousands)
Commercial real estate:
Commercial real estate — owner occupied
$
—
$
—
$
—
Commercial real estate — non-owner occupied
—
—
—
Construction
—
—
—
Multi-family
—
—
—
1-4 family
16
—
—
Total commercial real estate
16
—
—
Commercial and industrial
8,009
11,339
—
Consumer and other
—
—
—
Total non-accrual loans and leases
$
8,025
$
11,339
$
—
December 31, 2023
Non-accrual
With No
Allowance for
Credit Loss
Non-accrual
With Allowance
for Credit Loss
Loans Past Due
Over 89 Days
Still Accruing
(In Thousands)
Commercial real estate:
Commercial real estate — owner occupied
$
—
$
—
$
—
Commercial real estate — non-owner occupied
—
—
—
Construction
—
—
—
Multi-family
—
—
—
1-4 family
—
22
—
Total commercial real estate
—
22
—
Commercial and industrial
9,691
10,884
—
Consumer and other
—
—
—
Total non-accrual loans and leases
$
9,691
$
10,906
$
—
September 30,
2024
December 31,
2023
Total non-accrual loans and leases to gross loans and leases
0.63
%
0.72
%
Allowance for credit losses to gross loans and leases
1.16
1.16
Allowance for credit losses to non-accrual loans and leases
183.38
160.21
19
Table of Contents
The following table presents the amortized cost basis of the non-accrual, collateral-dependent commercial and industrial loans as of:
September 30,
2024
December 31,
2023
(In Thousands)
Inventory
$
75
$
8,879
Equipment
10,128
8,903
Real Estate
132
46
Accounts Receivable
6,179
278
Other
1,021
1,348
Total
$
17,535
$
19,454
Occasionally, the Corporation modifies loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.
The following table presents the amortized cost basis of loans at September 30, 2024 that were both experiencing financial difficulty and modified during the nine months ended September 30, 2024 and 2023, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized costs basis of each class of financing receivable is also presented below.
For the Nine Months Ended September 30, 2024
Principal Forgiveness
Payment Delay
Term Extension
Interest Rate Reduction
Total
Total Class of Financing Receivable
(In Thousands)
Commercial real estate
$
—
$
5,901
$
—
$
—
$
5,901
0.32
%
Commercial and industrial
—
1,847
477
—
2,324
0.20
Total
$
—
$
7,748
$
477
$
—
$
8,225
0.27
%
For the Nine Months Ended September 30, 2023
Principal Forgiveness
Payment Delay
Term Extension
Interest Rate Reduction
Total
Total Class of Financing Receivable
(In Thousands)
Commercial real estate
$
—
$
—
$
—
$
—
$
—
0.00
%
Commercial and industrial
—
716
—
—
716
0.07
Total
$
—
$
716
$
—
$
—
$
716
0.03
%
The Corporation closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified in the last 12 months:
For the Nine Months Ended September 30, 2024
30-59
Days Past
Due
60-89
Days Past
Due
Greater
Than 90
Days Past
Due
Total Past
Due
(Dollars in Thousands)
Commercial real estate
$
—
$
—
$
—
$
—
Commercial and industrial
—
360
50
410
Total
$
—
$
360
$
50
$
410
20
Table of Contents
For the Nine Months Ended September 30, 2023
30-59
Days Past
Due
60-89
Days Past
Due
Greater
Than 90
Days Past
Due
Total Past
Due
(Dollars in Thousands)
Commercial real estate
$
—
$
—
$
—
$
—
Commercial and industrial
—
—
389
389
Total
$
—
$
—
$
389
$
389
The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the nine months ended September 30, 2024 and 2023:
For the Nine Months Ended September 30, 2024
(Dollars in Thousands)
Principal Forgiveness
Weighted Average Interest Rate Reduction
Weighted Average Term Extension (years)
Weighted Average Payment Delay (years)
Commercial real estate
$
—
$
—
0.00
0.75
Commercial and industrial
—
—
1.01
0.67
Total
$
—
$
—
1.01
1.42
For the Nine Months Ended September 30, 2023
(Dollars in Thousands)
Principal Forgiveness
Weighted Average Interest Rate Reduction
Weighted Average Term Extension (years)
Weighted Average Payment Delay (years)
Commercial real estate
$
—
$
—
0.00
0.00
Commercial and industrial
—
—
0.00
0.50
Total
$
—
$
—
0.00
0.50
The following table presents the amortized cost basis of loans that had a payment default during the nine months ended September 30, 2024 and 2023 and were modified in the 12 months prior to that default to borrowers experience financial difficulty:
For the Nine Months Ended September 30, 2024
Principal Forgiveness
Payment Delay
Term Extension
Interest Rate Reduction
(In Thousands)
Commercial real estate
$
—
$
—
$
—
$
—
Commercial and industrial
—
753
—
—
Total
$
—
$
753
$
—
$
—
For the Nine Months Ended September 30, 2023
Principal Forgiveness
Payment Delay
Term Extension
Interest Rate Reduction
(In Thousands)
Commercial real estate
$
—
$
—
$
—
$
—
Commercial and industrial
—
—
—
—
Total
$
—
$
—
$
—
$
—
Allowance for Credit Losses
The ACL is an estimate of the expected credit losses on financial assets measured at amortized cost, which is measured using relevant information about past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. A provision for credit losses is charged to operations based on management’s periodic evaluation of these and other pertinent factors as discussed within Note 1 – Nature of Operations and Summary of Significant Accounting Policies included in the Corporation’s Form 10-K for the year ended December 31, 2023.
Quantitative Considerations
21
Table of Contents
The ACL is primarily calculated utilizing a Discounted Cash Flow (“DCF”) model. Key inputs and assumptions used in this model are discussed below:
• Forecast model - For each portfolio segment, a Loss Driver Analysis (“LDA”) was performed in order to identify appropriate loss drivers and create a regression model for use in forecasting cash flows. The LDA analysis utilized peer FFIEC Call Report data for all DCF pools. The Corporation plans to update the LDA annually.
• Probability of Default ("PD") – PD is the probability that an asset will be in default within a given time frame. The Corporation has defined default as when a charge-off has occurred, a loan goes to non-accrual status, or a loan is greater than 90 days past due. The forecast model is utilized to estimate PDs.
• Loss Given Default ("LGD") – LGD is the percentage of the asset not expected to be collected due to default. The LGD is derived from using a method referred to as Frye Jacobs which uses industry data.
• Prepayments and curtailments – Prepayments and curtailments are calculated based on the Corporation’s own data. This analysis is updated semi-annually.
• Forecast and reversion – The Corporation has established a one-year reasonable and supportable forecast period with a one-year straight line reversion to the long-term historical average.
• Economic forecast – The Corporation utilizes a third party to provide economic forecasts under various scenarios, which are assessed against economic indicators and management’s observations in the market. As of December 31, 2023, the Corporation selected a forecast which estimates unemployment between 3.89% and 4.04% and GDP growth change between 1.29% and 2.32% over the next four quarters. As of September 30, 2024, the Corporation selected a forecast which estimates unemployment between 4.12% and 4.20% and GDP growth change between 1.83% and 2.34% over the next four quarters. Following the forecast period, the model reverts to long-term averages over four quarters. Management believes that the resulting quantitative reserve appropriately balances economic indicators with identified risks.
Qualitative Considerations
In addition to the quantitative model, management considers the need for qualitative adjustment for risks not considered in the DCF. Factors that are considered by management in determining loan collectability and the appropriate level of the ACL are listed below:
• The Corporation’s lending policies and procedures, including changes in lending strategies, underwriting standards and practices for collections, write-offs, and recoveries;
• Actual and expected changes in international, national, regional, and local economic and business conditions and developments in which the Corporation operates that affect the collectability of financial assets;
• The experience, ability, and depth of the Corporation’s lending, investment, collection, and other relevant management and staff;
• The volume of past due financial assets, the volume of non-accrual loans and leases, and the volume and severity of adversely classified or graded assets;
• The existence and effect of industry concentrations of credit;
• The nature and volume of the portfolio segment or class;
• The quality of the Corporation’s credit function; and
• The effect of other external factors such as the regulatory, legal and technological environments, competition, and events such as natural disasters or pandemics.
22
Table of Contents
ACL Activity
A summary of the activity in the allowance for credit losses by portfolio segment is as follows:
As of and for the Three Months Ended September 30, 2024
Owner
Occupied
Non-Owner
Occupied
Construction
Multi-
Family
1-4 Family
Commercial
and
Industrial
Consumer
and Other
Total
(In Thousands)
Beginning balance
$
1,531
$
6,415
$
3,045
$
3,752
$
461
$
19,280
$
466
$
34,950
Charge-offs
—
—
—
—
—
( 1,619
)
—
( 1,619
)
Recoveries
1
—
—
—
6
84
—
91
Net recoveries (charge-offs)
1
—
—
—
6
( 1,535
)
—
( 1,528
)
Provision for credit losses
70
( 325
)
483
( 17
)
12
1,911
( 47
)
2,087
Ending balance
$
1,602
$
6,090
$
3,528
$
3,735
$
479
$
19,656
$
419
$
35,509
Components:
Allowance for credit losses on loans
$
1,588
$
6,048
$
2,518
$
3,710
$
439
$
19,010
$
375
$
33,688
Allowance for credit losses on
unfunded credit commitments
14
42
1,010
25
40
646
44
1,821
Total ACL
$
1,602
$
6,090
$
3,528
$
3,735
$
479
$
19,656
$
419
$
35,509
As of and for the Three Months Ended September 30, 2023
Owner
Occupied
Non-Owner
Occupied
Construction
Multi-
Family
1-4 Family
Commercial
and
Industrial
Consumer
and Other
Total
(In Thousands)
Beginning balance
$
1,721
$
5,241
$
2,293
$
3,426
$
249
$
16,223
$
544
$
29,697
Charge-offs
—
—
—
—
—
( 562
)
—
( 562
)
Recoveries
3
—
—
—
9
72
—
84
Net recoveries (charge-offs)
3
—
—
—
9
( 490
)
—
( 478
)
Provision for credit losses
( 151
)
26
68
96
( 10
)
1,833
( 45
)
1,817
Ending balance
$
1,573
$
5,267
$
2,361
$
3,522
$
248
$
17,566
$
499
$
31,036
Components:
Allowance for credit losses on loans
$
1,556
$
5,209
$
1,441
$
3,512
$
228
$
16,946
$
439
$
29,331
Allowance for credit losses on
unfunded credit commitments
17
58
920
10
20
620
60
1,705
Total ACL
$
1,573
$
5,267
$
2,361
$
3,522
$
248
$
17,566
$
499
$
31,036
As of and for the Nine Months Ended September 30, 2024
Owner
Occupied
Non-Owner
Occupied
Construction
Multi-
Family
1-4 Family
Commercial
and
Industrial
Consumer
and Other
Total
(In Thousands)
Beginning balance
$
1,540
$
5,636
$
2,125
$
3,571
$
266
$
19,408
$
451
$
32,997
Charge-offs
—
—
—
—
—
( 4,101
)
( 22
)
( 4,123
)
Recoveries
2
—
—
—
121
365
21
509
Net recoveries (charge-offs)
2
—
—
—
121
( 3,736
)
( 1
)
( 3,614
)
Provision for credit losses
60
454
1,403
164
92
3,984
( 31
)
6,126
Ending balance
$
1,602
$
6,090
$
3,528
$
3,735
$
479
$
19,656
$
419
$
35,509
Components:
Allowance for credit losses on loans
$
1,588
$
6,048
$
2,518
$
3,710
$
439
$
19,010
$
375
$
33,688
Allowance for credit losses on
unfunded credit commitments
14
42
1,010
25
40
646
44
1,821
Total ACL
$
1,602
$
6,090
$
3,528
$
3,735
$
479
$
19,656
$
419
$
35,509
As of and for the Nine Months Ended September 30, 2023
Owner
Occupied
Non-Owner
Occupied
Construction
Multi-
Family
1-4 Family
Commercial
and
Industrial
Consumer
and Other
Total
(In Thousands)
Beginning balance
$
1,766
$
5,108
$
1,646
$
2,634
$
207
$
12,403
$
466
$
24,230
Impact of adopting ASC 326
( 204
)
( 242
)
796
( 386
)
( 45
)
1,873
26
1,818
Charge-offs
—
—
—
—
—
( 1,057
)
—
( 1,057
)
Recoveries
5
1
—
—
30
386
13
435
Net recoveries (charge-offs)
5
1
—
—
30
( 671
)
13
( 622
)
Provision for credit losses
6
400
( 81
)
1,274
56
3,961
( 6
)
5,610
Ending balance
$
1,573
$
5,267
$
2,361
$
3,522
$
248
$
17,566
$
499
$
31,036
Components:
Allowance for credit losses on loans
$
1,556
$
5,209
$
1,441
$
3,512
$
228
$
16,946
$
439
$
29,331
Allowance for credit losses on
unfunded credit commitments
17
58
920
10
20
620
60
1,705
Total ACL
$
1,573
$
5,267
$
2,361
$
3,522
$
248
$
17,566
$
499
$
31,036
23
Table of Contents
ACL Summary
Loans collectively evaluated for credit losses in the following tables include all performing loans at September 30, 2024 and December 31, 2023. Loans individually evaluated for credit losses include all non-accrual loans.
The following tables provide information regarding the allowance for credit losses and balances by type of allowance methodology.
As of September 30, 2024
Owner
Occupied
Non-Owner
Occupied
Construction
Multi-
Family
1-4 Family
Commercial
and
Industrial
Consumer
and Other
Total
(In Thousands)
Allowance for credit losses:
Collectively evaluated for credit
losses
$
1,588
$
6,048
$
2,518
$
3,710
$
439
$
12,671
$
375
$
27,349
Individually evaluated for credit
loss
—
—
—
—
—
6,339
—
6,339
Total
$
1,588
$
6,048
$
2,518
$
3,710
$
439
$
19,010
$
375
$
33,688
Loans and lease receivables:
Collectively evaluated for credit
losses
$
259,532
$
768,195
$
266,762
$
494,954
$
39,917
$
1,154,947
$
46,610
$
3,030,917
Individually evaluated for credit
loss
—
—
—
—
16
19,348
—
19,364
Total
$
259,532
$
768,195
$
266,762
$
494,954
$
39,933
$
1,174,295
$
46,610
$
3,050,281
As of December 31, 2023
Owner
Occupied
Non-Owner
Occupied
Construction
Multi-
Family
1-4 Family
Commercial
and
Industrial
Consumer
and Other
Total
(In Thousands)
Allowance for credit losses:
Collectively evaluated for credit
losses
$
1,525
$
5,596
$
1,244
$
3,562
$
221
$
12,743
$
395
$
25,286
Individually evaluated for credit
loss
—
—
—
—
22
5,967
—
5,989
Total
$
1,525
$
5,596
$
1,244
$
3,562
$
243
$
18,710
$
395
$
31,275
Loans and lease receivables:
Collectively evaluated for credit
losses
$
256,479
$
773,494
$
193,080
$
450,529
$
26,267
$
1,085,260
$
44,312
$
2,829,421
Individually evaluated for credit
loss
—
—
—
—
22
20,575
—
20,597
Total
$
256,479
$
773,494
$
193,080
$
450,529
$
26,289
$
1,105,835
$
44,312
$
2,850,018
Note 6 — Leases
The Corporation leases various office spaces and specialized lending production offices under non-cancellable operating leases which expire on various dates through 2033. The Corporation also leases office equipment. The Corporation recognizes a right-of-use asset and an operating lease liability for all leases, with the exception of short-term leases. Right-of-use assets represent the right to use an underlying asset for the lease term and lease liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term.
The components of total lease expense were as follows:
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
2024
2023
(In Thousands)
Operating lease cost
$
333
$
338
$
1,028
$
1,088
Short-term lease cost
31
36
106
145
Variable lease cost
143
139
430
436
Less: sublease income
—
—
—
( 75
)
Total lease cost, net
$
507
$
513
$
1,564
$
1,594
24
Table of Contents
Quantitative information regarding the Corporation’s operating leases was as follows:
September 30, 2024
December 31, 2023
Weighted-average remaining lease term (in years)
7.20
7.70
Weighted-average discount rate
3.78
%
3.61
%
The following maturity analysis shows the undiscounted cash flows due on the Corporation’s operating lease liabilities:
(In Thousands)
2024
$
367
2025
1,408
2026
1,400
2027
1,427
2028
1,113
Thereafter
3,600
Total undiscounted cash flows
9,315
Discount on cash flows
( 1,261
)
Total lease liability
$
8,054
Note 7 — Other Assets
A summary of accrued interest receivable and other assets was as follows:
September 30, 2024
December 31, 2023
(In Thousands)
Accrued interest receivable
$
12,906
$
13,275
Net deferred tax asset
9,641
9,508
Investment in historic development entities
4,866
2,393
Investment in low-income housing development entities
41,059
33,303
Investment in limited partnerships
16,465
15,027
Prepaid expenses
5,425
4,269
Other assets
13,345
13,283
Total accrued interest receivable and other assets
$
103,707
$
91,058
For the nine months ended September 30, 2024 and 2023, the Corporation amortized tax credit investments of $ 3.9 million and $ 2.9 million respectively, and recognized tax credits and other benefits for the nine months ended September 30, 2024 and 2023 of $ 5.0 million and $ 4.0 million , respectively, within the income tax expense line on the unaudited Consolidated Statements of Income.
Note 8 — Deposits
The composition of deposits is shown below. Average balances represent year-to-date averages.
September 30, 2024
December 31, 2023
Balance
Average
Balance
Average Rate
Balance
Average
Balance
Average Rate
(Dollars in Thousands)
Non-interest-bearing transaction accounts
$
428,012
$
440,182
—
%
$
445,376
$
453,930
—
%
Interest-bearing transaction accounts
930,252
869,511
3.93
895,319
689,500
3.44
Money market accounts
817,129
809,593
4.05
711,245
681,336
3.25
Certificates of deposit
207,337
246,267
4.65
287,131
273,387
4.10
Wholesale deposits
587,217
488,543
4.08
457,708
346,285
4.14
Total deposits
$
2,969,947
$
2,854,096
3.45
$
2,796,779
$
2,444,438
2.92
25
Table of Contents
A summary of annual maturities of core and wholesale certificates of deposit at September 30, 2024 is as follows:
(In Thousands)
Maturities during the year ended December 31,
2024
$
431,326
2025
92,189
2026
57,587
2027
73,517
2028
12,821
Thereafter
7,072
$
674,512
Wholesale deposits include $ 467.2 million and $ 120.0 million of wholesale certificates of deposit and non-reciprocal interest-bearing transaction accounts, respectively, at September 30, 2024, compared to $ 407.7 million and $ 50.0 million of wholesale certificates of deposit and non-reciprocal interest-bearing transaction accounts, respectively, at December 31, 2023. The Corporation has entered into derivative contracts hedging a portion of the certificates of deposit included in the 2024 maturities above. As of September 30, 2024, the notional amount of derivatives designated as cash flow hedges totaled $ 431.3 million with a weighted average remaining maturity of 3.77 years and a weighted average rate of 3.83 % .
Certificates of deposit and wholesale deposits denominated in amounts greater than $250,000 were $ 85.9 million at September 30, 2024 and $ 120.2 million at December 31, 2023 .
Note 9 — FHLB Advances, Other Borrowings and Subordinated Notes and Debentures
The composition of borrowed funds is shown below. Average balances represent year-to-date averages.
September 30, 2024
December 31, 2023
Balance
Weighted
Average
Balance
Weighted
Average
Rate
Balance
Weighted
Average
Balance
Weighted
Average
Rate
(Dollars in Thousands)
Federal funds purchased
$
—
$
2
6.31
%
$
—
$
3
5.37
%
FHLB advances
294,450
286,454
2.68
281,500
351,990
2.52
Line of credit
—
1,642
7.76
—
38
7.26
Other borrowings
—
10
—
20
600
8.33
Subordinated notes and debentures
54,659
48,208
6.37
49,396
38,250
5.16
$
349,109
$
336,316
3.23
$
330,916
$
390,881
2.79
A summary of annual maturities of borrowings at September 30, 2024 is as follows:
(In Thousands)
Maturities during the year ended December 31,
2024
$
116,000
2025
48,000
2026
65,000
2027
10,000
2028
10,450
Thereafter
99,659
$
349,109
As of September 30, 2024 , the Corporation has no other borrowings. As of December 31, 2023, the Corporation had other borrowings of $ 20,000 , which consisted of sold tax credit investments accounted for as secured borrowings because they did not qualify for true sale accounting. The Corporation has entered into derivative contracts hedging a portion of the borrowings included in the 2024 maturities above. As of September 30, 2024, the notional amount of derivatives designated as cash flow hedges totaled $ 68.4 million with a weighted average remaining maturity of 2.55 years and a weighted average rate of 1.98 % .
As of September 30, 2024 and December 31, 2023 , the Corporation was in compliance with its debt covenants under its third-party secured senior line of credit. On February 20, 2024, the credit line was renewed for one additional year with pricing terms of 1-month term SOFR + 2.36% and a maturity date of February 19, 2025 .
26
Table of Contents
The Corporation issued new subordinated notes payable as of September 13, 2024. The aggregate principal amount of the newly issued subordinated notes payable was $ 20.0 million which qualified as Tier 2 capital. The subordinated notes payable bear a fixed interest rate of 7.5 % with a maturity date of September 13, 2034 . The Corporation may, at its option, redeem the notes payable, in whole or part, at anytime after the fifth anniversary of the issuance. As of August 15, 2024, the $ 15.0 million subordinated notes payable that bore a fixed interest rate of 5.5 % were redeemed, and the remaining unamortized debt issuance cost was accelerated due to the early redemption. As of September 30, 2024 , $ 341,000 of debt issuance costs remain in the subordinated note and debentures payable balance, of which $ 56,000 is related to the recently issued subordinated debentures.
Note 10 — Preferred Stock
On March 4, 2022, the Corporation issued 12,500 shares, or $ 12.5 million in aggregate liquidation preference, of 7.0 % Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A, par value $ 0.01 per share, with a liquidation preference of $ 1,000 per share (the “Series A Preferred Stock”) in a private placement to institutional investors. The net proceeds received from the issuance of the Series A Preferred Stock were $ 12.0 million.
The Corporation expects to pay dividends on the Series A Preferred Stock when and if declared by the Board, at a fixed rate of 7.0 % per annum, payable quarterly, in arrears, on March 15, June 15, September 15 and December 15 of each year up to, but excluding, March 15, 2027. For each dividend period from and including March 15, 2027, dividends will be paid at a floating rate of Three-Month Term SOFR plus a spread of 539 basis points per annum. During the three and nine months ended September 30, 2024, the Board of Directors declared an aggregate preferred stock dividend of $ 218,000 and $ 656,000 , respectively. The Series A Preferred Stock is perpetual and has no stated maturity. The Corporation may redeem the Series A Preferred Stock at its option at a redemption price equal to $ 1,000 per share, plus any declared and unpaid dividends (without regard to any undeclared dividends), subject to regulatory approval, on or after March 15, 2027 or within 90 days following a regulatory capital treatment event, in accordance with the terms of the Series A Preferred Stock.
Note 11 — Commitments and Contingencies
In the normal course of business, various legal proceedings involving the Corporation are pending. Management, based upon advice from legal counsel, does not anticipate any significant losses as a result of these actions. Management believes that any liability arising from any such proceedings currently existing or threatened will not have a material adverse effect on the Corporation’s financial position, results of operations, and cash flows.
The Corporation sells the guaranteed portions of SBA 7(a) and 504 loans, as well as participation interests in other, non-SBA originated, loans to third parties. The Corporation has a continuing involvement in each of the transferred lending arrangements by way of relationship management and servicing the loans, as well as being subject to normal and customary requirements of the SBA loan program and standard representations and warranties related to sold amounts. In the event of a loss resulting from default and a determination by the SBA that there is a deficiency in the manner in which the loan was originated, funded, or serviced by the Corporation, the SBA may require the Corporation to repurchase the loan, deny its liability under the guaranty, reduce the amount of the guaranty, or, if it has already paid under the guaranty, seek recovery of the principal loss related to the deficiency from the Corporation. The Corporation must comply with applicable SBA regulations in order to maintain the guaranty. In addition, the Corporation retains the option to repurchase the sold guaranteed portion of an SBA loan if the loan defaults.
Management has assessed estimated losses inherent in the outstanding guaranteed portions of SBA loans sold in accordance with ASC 450, Contingencies , and determined a recourse reserve based on the probability of future losses for these loans to be $ 1.3 million at September 30, 2024, which is reported in accrued interest payable and other liabilities on the unaudited Consolidated Balance Sheets.
The summary of the activity in the SBA recourse reserve is as follows:
As of and for the Three Months
Ended September 30,
As of and for the Nine Months Ended September 30,
2024
2023
2024
2023
(In Thousands)
Balance at the beginning of the period
$
906
$
752
$
955
$
441
SBA recourse
466
242
583
565
Charge-offs, net
( 40
)
( 11
)
( 206
)
( 23
)
Balance at the end of the period
$
1,332
$
983
$
1,332
$
983
27
Table of Contents
Note 12 — Fair Value Disclosures
The Corporation determines the fair values of its financial instruments based on the fair value hierarchy established in ASC Topic 820, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Fair value is defined as the price that would be received in an orderly transaction that is not a forced liquidation or distressed sale at the measurement date and is based on exit prices. Fair value includes assumptions about risk, such as nonperformance risk in liability fair values, and is a market-based measurement, not an entity-specific measurement. The standard describes three levels of inputs that may be used to measure fair value.
Level 1 — Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Corporation has the ability to access at the measurement date.
Level 2 — Level 2 inputs are inputs, other than quoted prices included with Level 1, that are observable for the asset or liability either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 — Level 3 inputs are supported by little or no market activity and are significant to the fair value of the assets or liabilities.
In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Corporation’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
Assets and liabilities measured at fair value on a recurring basis, segregated by fair value hierarchy level, are summarized below:
September 30, 2024
Fair Value Measurements Using
Level 1
Level 2
Level 3
Total
(In Thousands)
Assets:
Securities available-for-sale:
U.S. treasuries
$
—
$
4,735
$
—
$
4,735
U.S. government agency securities - government-sponsored
enterprises
—
8,190
—
8,190
Municipal securities
—
36,061
—
36,061
Residential mortgage-backed securities - government issued
—
106,764
—
106,764
Residential mortgage-backed securities - government-
sponsored enterprises
—
126,353
—
126,353
Commercial mortgage-backed securities - government issued
—
2,346
—
2,346
Commercial mortgage-backed securities - government-
sponsored enterprises
—
28,887
—
28,887
Interest rate swaps
—
42,539
—
42,539
Liabilities:
Interest rate swaps
—
45,399
—
45,399
28
Table of Contents
December 31, 2023
Fair Value Measurements Using
Level 1
Level 2
Level 3
Total
(In Thousands)
Assets:
Securities available-for-sale:
U.S. treasuries
$
—
$
13,776
$
—
$
13,776
U.S. government agency securities - government-sponsored
enterprises
—
27,566
—
27,566
Municipal securities
—
35,881
—
35,881
Residential mortgage-backed securities - government issued
—
68,056
—
68,056
Residential mortgage-backed securities - government-
sponsored enterprises
—
120,833
—
120,833
Commercial mortgage-backed securities - government issued
—
2,525
—
2,525
Commercial mortgage-backed securities - government-
sponsored enterprises
—
28,369
—
28,369
Interest rate swaps
—
55,597
—
55,597
Liabilities:
Interest rate swaps
—
51,949
—
51,949
For assets and liabilities measured at fair value on a recurring basis, there were no transfers between the levels during the three and nine months ended September 30, 2024 or the year ended December 31, 2023 related to the above measurements.
Assets and liabilities measured at fair value on a no n-recurring basis, segregated by fair value hierarchy are summarized below:
September 30, 2024
Fair Value Measurements Using
Level 1
Level 2
Level 3
Total
(In Thousands)
Collateral-dependent loans
$
—
$
—
$
6,201
$
6,201
Repossessed assets
—
—
56
56
Loan servicing rights
—
—
1,167
1,167
December 31, 2023
Fair Value Measurements Using
Level 1
Level 2
Level 3
Total
(In Thousands)
Collateral-dependent loans
$
—
$
—
$
4,917
$
4,917
Repossessed assets
—
—
247
247
Loan servicing rights
—
—
1,356
1,356
Collateral-dependent loans were written down to the fair value of their underlying collateral less costs to sell of $ 6.2 million and $ 4.9 million at September 30, 2024 and December 31, 2023 , respectively, through the establishment of specific reserves or by recording charge-offs when the carrying value exceeded the fair value of the underlying collateral of individually evaluated loans. Valuation techniques consistent with the market approach, income approach, or cost approach were used to measure fair value. These techniques included observable inputs for the collateral dependent loans being evaluated, such as current appraisals, recent sales of similar assets, or other observable market data, and u no bservable inputs, typically when discounts are applied to appraisal values to adjust such values to current market conditions or to reflect net realizable values. The quantification of unobservable inputs for Level 3 individually evaluated loan values range from 10 % - 100 % as of the measurement date of September 30, 2024. The weighted average of those unobservable inputs was 42 % . The majority of the individually evaluated loans are considered collateral dependent loans or are supported by an SBA guaranty.
Repossessed assets are measured and reported at fair value through a charge-off to the allowance for credit losses, if deemed necessary. The fair value of a repossessed asset, upon initial recognition, is estimated using a market approach or based on observable market data, such as a current appraisal, recent sale price of similar assets, or based upon assumptions specific to the individual property or equipment, such as management applied discounts used to further reduce values to a net realizable value when observable inputs become stale.
29
Table of Contents
Loan servicing rights represent the asset retained upon sale of the guaranteed portion of certain SBA loans. When SBA loans are sold, servicing rights are initially recorded at fair value with the income statement effect recorded in gains on sales of loans. The servicing rights are subsequently measured using the amortization method, which requires amortization into interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans.
The Corporation periodically reviews this portfolio for impairment and engages a third-party valuation firm to assess the fair value of the overall servicing rights portfolio. Loan servicing rights do not trade in an active, open market with readily observable prices. While sales of loan servicing rights do occur, the precise terms and conditions typically are not readily available to allow for a “quoted price for similar assets” comparison. Accordingly, the Corporation utilizes an independent valuation from a third party which uses a discounted cash flow model to estimate the fair value of its loan servicing rights. The valuation model incorporates prepayment assumptions to project loan servicing rights cash flows based on the current interest rate scenario, which is then discounted to estimate an expected fair value of the loan servicing rights. The valuation model considers portfolio characteristics of the underlying serviced portion of the SBA loans and uses the following significant unobservable inputs: (1) constant prepayment rate (“CPR”) assumptions based on the SBA sold pools historical CPR as quoted in Bloomberg and (2) a discount rate. Due to the nature of the valuation inputs, loan servicing rights are classified in Level 3 of the fair value hierarchy.
Fair Value of Financial Instruments
The Corporation is required to disclose estimated fair values for its financial instruments. Fair value estimates, methods, and assumptions, consistent with exit price concepts for fair value measurements, are set forth below:
September 30, 2024
Carrying
Amount
Fair Value
Total
Level 1
Level 2
Level 3
(In Thousands)
Financial assets:
Cash and cash equivalents
$
131,972
$
131,972
$
131,972
$
—
$
—
Securities available-for-sale
313,336
313,336
—
313,336
—
Securities held-to-maturity
6,907
6,775
—
6,775
—
Loans held for sale
8,173
8,827
—
8,827
—
Loans and lease receivables, net
3,016,391
2,998,254
—
—
2,998,254
Federal Home Loan Bank stock
12,775
N/A
N/A
N/A
N/A
Accrued interest receivable
12,906
12,906
12,906
—
—
Interest rate swaps
42,539
42,539
—
42,539
—
Financial liabilities:
Deposits
2,969,947
2,966,694
2,295,436
671,258
—
Federal Home Loan Bank advances and other borrowings
349,109
344,004
—
344,004
—
Accrued interest payable
10,820
10,820
10,820
—
—
Interest rate swaps
45,399
45,399
—
45,399
—
Off-balance sheet items:
Standby letters of credit
216
216
—
—
216
30
Table of Contents
N/A = The fair value is not applicable due to restrictions placed on transferability
December 31, 2023
Carrying
Amount
Fair Value
Total
Level 1
Level 2
Level 3
(In Thousands)
Financial assets:
Cash and cash equivalents
$
139,510
$
139,510
$
139,510
$
—
$
—
Securities available-for-sale
297,006
297,006
—
297,006
—
Securities held-to-maturity
8,503
8,255
—
8,255
—
Loans held for sale
4,589
4,956
—
4,956
—
Loans and lease receivables, net
2,818,986
2,789,731
—
—
2,789,731
Federal Home Loan Bank stock
12,042
N/A
N/A
N/A
N/A
Accrued interest receivable
13,275
13,275
13,275
—
—
Interest rate swaps
55,597
55,597
—
55,597
—
Financial liabilities:
Deposits
2,796,779
2,795,463
2,101,939
693,524
—
Federal Home Loan Bank advances and other borrowings
330,916
320,287
—
320,287
—
Accrued interest payable
10,860
10,860
10,860
—
—
Interest rate swaps
51,949
51,949
—
51,949
—
Off-balance sheet items:
Standby letters of credit
190
190
—
—
190
N/A = The fair value is not applicable due to restrictions placed on transferability
Disclosure of fair value information about financial instruments, for which it is practicable to estimate that value, is required whether or not recognized in the unaudited Consolidated Balance Sheets. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instruments. Certain financial instruments and all non-financial instruments are excluded from the disclosure requirements. Accordingly, the aggregate fair value amounts presented do not necessarily represent the underlying value of the Corporation.
Securities: The fair value measurements of investment securities are determined by a third-party pricing service which considers observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, trade execution data, market consensus prepayment speeds, credit information, and the securities’ terms and conditions, among other things. The fair value measurements are subject to independent verification by another pricing source on a quarterly basis to review for reasonableness. Any significant differences in pricing are reviewed with appropriate members of management who have the relevant technical expertise to assess the results. The Corporation has determined that these valuations are classified in Level 2 of the fair value hierarchy. When the independent pricing service does not provide a fair value measurement for a particular security, the Corporation will estimate the fair value based on specific information about each security. Fair values derived in this manner are classified in Level 3 of the fair value hierarchy.
Loans Held for Sale: Loans held for sale, which consist of the guaranteed portions of SBA 7(a) loans, are carried at the lower of cost or estimated fair value. The estimated fair value is based on what secondary markets are currently offering for portfolios with similar characteristics.
Derivatives: The carrying amount and fair value of existing derivative financial instruments are based upon independent valuation models, which use widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative contract. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Corporation incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Corporation considers the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
Limitations: Fair value estimates are made at a discrete point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the
31
Table of Contents
Corporation’s entire holding of a particular financial instrument. Because no market exists for a significant portion of the Corporation’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and are not considered in the estimates.
Note 13 — Derivative Financial Instruments
The Corporation offers interest rate swap products directly to qualified commercial borrowers. The Corporation economically hedges client derivative transactions by entering into offsetting interest rate swap contracts executed with a third party. Derivative transactions executed as part of this program are not considered hedging instruments and are marked-to-market through earnings each period. The derivative contracts have mirror-image terms, which results in the positions’ changes in fair value offsetting through earnings each period. The credit risk and risk of non-performance embedded in the fair value calculations is different between the dealer counterparties and the commercial borrowers which may result in a difference in the changes in the fair value of the mirror-image swaps. The Corporation incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the counterparty’s risk in the fair value measurements. When evaluating the fair value of its derivative contracts for the effects of non-performance and credit risk, the Corporation considered the impact of netting and any applicable credit enhancements such as collateral postings, thresholds, and guarantees. As of September 30, 2024 and December 31, 2023, the credit valuation allowance was $ 38,000 and $ 117,000 , respectively.
The Corporation receives fixed rates and pays floating rates based upon designated benchmark interest rates used on the swaps with commercial borrowers. Commercial borrower swaps are completed independently with each borrower and are not subject to master netting arrangements. The Corporation pays fixed rates and receives floating rates based upon designated benchmark interest rates used on the swaps with dealer counterparties. Dealer counterparty swaps are subject to master netting agreements among the contracts within our Bank and are reported on the unaudited Consolidated Balance Sheet. The gross amount of dealer counterparty swaps, without regard to the enforceable master netting agreement, was a gross derivative asset of $ 39.8 million and gross derivative liability of $ 11.4 million as of September 30, 2024.
All changes in fair value of these instruments are recorded in other non-interest income. Given the mirror-image terms of the outstanding derivative portfolio, the change in fair value for the three and nine months ended September 30, 2024 and 2023 had an insignificant impact on the unaudited Consolidated Statements of Income.
The Corporation also enters into interest rate swaps to manage interest rate risk and reduce the cost of match-funding certain long-term fixed rate loans. These derivative contracts involve the receipt of floating rate interest from a counterparty in exchange for the Corporation making fixed-rate payments over the life of the agreement, without the exchange of the underlying notional value. The instruments are designated as cash flow hedges as the receipt of floating rate interest from the counterparty is used to manage interest rate risk related to cash outflows attributable to future wholesale deposit or short-term FHLB advance borrowings. The change in the fair value of these hedging instruments is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged transactions affect earnings. A pre-tax unrealized loss of $ 11.6 million and $ 6.5 million was recognized in other comprehensive income for the three and nine months ended September 30, 2024 , respectively, and there were no ineffective portions of the hedges. A pre-tax unrealized gain of $ 5.3 million and $ 7.5 million was recognized in other comprehensive income for the three and nine months ended September 30, 2023 , respectively, and there were no ineffective portions of the hedges.
The Corporation also enters into interest rate swaps to mitigate market value volatility on certain long-term fixed securities. The objective of the hedge is to protect the Corporation against changes in fair value due to changes in benchmark interest rates. The instruments are designated as fair value hedges as the changes in the fair value of the interest rate swap are expected to offset changes in the fair value of the hedged item attributable to changes in the SOFR swap rate, the designated benchmark interest rate. These derivative contracts involve the receipt of floating rate interest from a counterparty in exchange for the Corporation making fixed-rate payments over the life of the agreement, without the exchange of the underlying notional value. The change in the fair value of these
32
Table of Contents
hedging instruments is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged transactions affect earnings. A pre-tax unrealized loss of $ 246,000 and $ 24,000 was recognized in other comprehensive income for the three and nine months ended September 30, 2024 , respectively, and there was no ineffective portion of these hedges. A pre-tax unrealized gain of $ 421,000 and $ 353,000 was recognized in other comprehensive income for the three and nine months ended September 30, 2023 , respectively, and there was no ineffective portion of these hedges.
As of September 30, 2024
Number of
Instruments
Notional
Amount
Weighted
Average
Maturity
(In Years)
Fair
Value
(Dollars in Thousands)
Included in Derivative assets
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial
loan clients
33
$
377,041
5.12
$
11,352
Interest rate swap agreements on loans with third-party
counterparties
106
975,845
5.49
28,444
Derivatives designated as hedging instruments
Interest rate swap related to AFS securities
11
$
12,500
7.53
$
601
Interest rate swap related to wholesale funding
6
68,400
2.55
2,142
Included in Derivative liabilities
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial
loan clients
73
$
598,803
5.73
$
39,796
Derivatives designated as hedging instruments
Interest rate swap related to wholesale funding
41
$
431,255
3.77
$
5,603
As of December 31, 2023
Number of
Instruments
Notional
Amount
Weighted
Average
Maturity
(In Years)
Fair
Value
(Dollars in Thousands)
Included in Derivative assets
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial
loan clients
25
$
249,454
6.33
$
7,904
Interest rate swap agreements on loans with third-party
counter parties
106
939,156
6.06
43,234
Derivatives designated as hedging instruments
Interest rate swap related to AFS securities
11
$
12,500
8.28
$
624
Interest rate swap related to wholesale funding
9
96,400
2.47
3,835
Included in Derivative liabilities
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial
loan clients
81
$
689,702
5.96
$
51,138
Derivatives designated as hedging instruments
Interest rate swap related to wholesale funding
29
$
306,255
3.89
$
811
Note 14 — Regulatory Capital
The Corporation and the Bank are subject to various regulatory capital requirements administered by Federal and Wisconsin banking agencies. Failure to meet minimum capital requirements can result in certain mandatory, and possibly additional discretionary actions on the part of regulators, that if undertaken, could have a direct material effect on the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory practices. The Corporation’s and the Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. The Corporation regularly reviews and updates, when appropriate, its capital and liquidity action plans, which is designed to help ensure appropriate capital adequacy, to plan for future capital needs, and to ensure that the Corporation serves as a source of financial strength to the Bank. The
33
Table of Contents
Corporation’s and the Bank’s Board and management teams adhere to the appropriate regulatory guidelines on decisions which affect their respective capital positions, including but not limited to, decisions relating to the payment of dividends and increasing indebtedness.
As a bank holding company, the Corporation’s ability to pay dividends is affected by the policies and enforcement powers of the Board of Governors of the Federal Reserve system (the “Federal Reserve”). Federal Reserve guidance urges financial institutions to strongly consider eliminating, deferring, or significantly reducing dividends if: (i) net income available to common shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully fund the dividend; (ii) the prospective rate of earnings retention is not consistent with the bank holding company’s capital needs and overall current and prospective financial condition; or (iii) the bank holding company will not meet, or is in danger of not meeting, its minimum regulatory capital ratios. Management intends, when appropriate under regulatory guidelines, to consult with the Federal Reserve Bank (“FRB”) of Chicago and provide it with information on the Corporation’s then-current and prospective earnings and capital position in advance of declaring any cash dividends. As a Wisconsin corporation, the Corporation is subject to the limitations of the Wisconsin Business Corporation Law, which prohibit the Corporation from paying dividends if such payment would: (i) render the Corporation unable to pay its debts as they become due in the usual course of business, or (ii) result in the Corporation’s assets being less than the sum of its total liabilities plus the amount needed to satisfy the preferential rights upon dissolution of any shareholders with preferential rights superior to those shareholders receiving the dividend.
The Bank is also subject to certain legal, regulatory, and other restrictions on their ability to pay dividends to the Corporation. As a bank holding company, the payment of dividends by the Bank to the Corporation is one of the sources of funds the Corporation could use to pay dividends, if any, in the future and to make other payments. Future dividend decisions by the Bank and the Corporation will continue to be subject to compliance with various legal, regulatory, and other restrictions as defined from time to time.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios of Total Common Equity Tier 1 and Tier 1 capital to risk-weighted assets and of Tier 1 capital to adjusted total assets. These risk-based capital requirements presently address credit risk related to both recorded and off-balance sheet commitments and obligations.
As of September 30, 2024 , the Corporation’s capital levels exceeded the regulatory minimums and the Bank’s capital levels remained characterized as well capitalized under the regulatory framework. The following tables summarize both the Corporation’s and the Bank’s capital ratios and the ratios required by their federal regulators:
As of September 30, 2024
Actual (1)
Minimum Required
for Capital
Adequacy Purposes
For Capital
Adequacy Purposes
Plus Capital
Conservation Buffer
Minimum Required
to Be Well
Capitalized Under
Prompt Corrective
Action Requirements
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in Thousands)
Total capital
(to risk-weighted assets)
Consolidated
$
407,421
11.72
%
$
278,219
8.00
%
$
365,162
10.50
%
N/A
N/A
First Business Bank
402,567
11.57
278,257
8.00
365,212
10.50
$
347,821
10.00
%
Tier 1 capital
(to risk-weighted assets)
Consolidated
$
316,792
9.11
%
$
208,664
6.00
%
$
295,607
8.50
%
N/A
N/A
First Business Bank
366,597
10.54
208,692
6.00
295,648
8.50
$
278,257
8.00
%
Common equity tier 1 capital
(to risk-weighted assets)
Consolidated
$
304,800
8.76
%
$
156,498
4.50
%
$
243,441
7.00
%
N/A
N/A
First Business Bank
366,597
10.54
156,519
4.50
243,474
7.00
$
226,083
6.50
%
Tier 1 leverage capital
(to adjusted assets)
Consolidated
$
316,792
8.68
%
$
145,944
4.00
%
$
145,944
4.00
%
N/A
N/A
First Business Bank
366,597
10.05
145,914
4.00
145,914
4.00
$
182,393
5.00
%
34
Table of Contents
As of December 31, 2023
Actual (1)
Minimum Required
for Capital
Adequacy Purposes
For Capital
Adequacy Purposes
Plus Capital
Conservation Buffer
Minimum Required
to Be Well
Capitalized Under
Prompt Corrective
Action Requirements
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in Thousands)
Total capital
(to risk-weighted assets)
Consolidated
$
375,440
11.19
%
$
268,500
8.00
%
$
352,406
10.50
%
N/A
N/A
First Business Bank
376,310
11.21
268,595
8.00
352,531
10.50
$
335,744
10.00
%
Tier 1 capital
(to risk-weighted assets)
Consolidated
$
293,338
8.74
%
$
201,375
6.00
%
$
285,281
8.50
%
N/A
N/A
First Business Bank
343,604
10.23
201,446
6.00
285,382
8.50
$
268,595
8.00
%
Common equity tier 1 capital
(to risk-weighted assets)
Consolidated
$
281,346
8.38
%
$
151,031
4.50
%
$
234,937
7.00
%
N/A
N/A
First Business Bank
343,604
10.23
151,085
4.50
235,021
7.00
$
218,233
6.50
%
Tier 1 leverage capital
(to adjusted assets)
Consolidated
$
293,338
8.43
%
$
139,145
4.00
%
$
139,145
4.00
%
N/A
N/A
First Business Bank
343,604
9.87
139,262
4.00
139,262
4.00
$
174,077
5.00
%
(1) 2024 and 2023 capital amounts include $677,000 and $1.0 million, respectively, of additional stockholders’ equity as elected by the Corporation and permitted by federal banking regulatory agencies related to the adoption of ASC 326. Risk-weighted assets were also adjusted accordingly.
35
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.