Item 1. Financial Statements
Item 1. Financial Statements
First Business Financial Services, Inc.
Consolidated Balance Sheets
September 30,
2021 December 31,
2020
(Unaudited)
(In Thousands, Except Share Data)
Assets
Cash and due from banks $ 20,197 $ 29,538
Short-term investments 90,427 27,371
Cash and cash equivalents 110,624 56,909
Securities available-for-sale, at fair value 194,056 183,925
Securities held-to-maturity, at amortized cost
21,196 26,374
Loans held for sale
5,603 8,695
Loans and leases receivable, net of allowance for loan and lease losses of $ 24,676 and $ 28,521 , respectively
2,098,630 2,117,449
Premises and equipment, net 1,700 1,998
Foreclosed properties 172 34
Right-of-use assets, net 5,263 5,814
Bank-owned life insurance 53,244 52,188
Federal Home Loan Bank stock, at cost 12,351 13,578
Goodwill and other intangible assets 12,229 12,018
Derivatives 28,678 49,377
Accrued interest receivable and other assets 40,664 39,478
Total assets $ 2,584,410 $ 2,567,837
Liabilities and Stockholders’ Equity
Deposits $ 1,904,282 $ 1,855,516
Federal Home Loan Bank advances and other borrowings 394,090 419,167
Junior subordinated notes 10,072 10,062
Lease liabilities 5,780 6,386
Derivatives 31,890 54,927
Accrued interest payable and other liabilities 13,016 15,617
Total liabilities 2,359,130 2,361,675
Stockholders’ equity:
Preferred stock, $ 0.01 par value, 2,500,000 shares authorized, no ne issued or outstanding
— —
Common stock, $ 0.01 par value, 25,000,000 shares authorized, 9,325,746 and 9,234,460 shares issued, 8,483,099 and 8,566,960 shares outstanding at September 30, 2021 and December 31, 2020, respectively
93 92
Additional paid-in capital 84,959 83,125
Retained earnings 162,952 140,431
Accumulated other comprehensive loss ( 1,455 ) ( 933 )
Treasury stock, 842,647 and 667,500 shares at September 30, 2021 and December 31, 2020, respectively, at cost
( 21,269 ) ( 16,553 )
Total stockholders’ equity 225,280 206,162
Total liabilities and stockholders’ equity $ 2,584,410 $ 2,567,837
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,
2021 2020 2021 2020
(In Thousands, Except Per Share Data)
Interest income
Loans and leases $ 22,947 $ 21,105 $ 69,333 $ 64,502
Securities 855 1,004 2,524 3,262
Short-term investments 212 167 563 644
Total interest income 24,014 22,276 72,420 68,408
Interest expense
Deposits 834 1,623 2,796 7,663
Federal Home Loan Bank advances and other borrowings 1,677 1,752 5,054 5,352
Junior subordinated notes 280 280 832 835
Total interest expense 2,791 3,655 8,682 13,850
Net interest income 21,223 18,621 63,738 54,558
Provision for loan and lease losses ( 2,269 ) 3,835 ( 5,295 ) 12,487
Net interest income after provision for loan and lease losses 23,492 14,786 69,033 42,071
Non-interest income
Private wealth management service fees 2,759 2,167 7,910 6,402
Gain on sale of Small Business Administration loans 721 760 3,002 1,598
Service charges on deposits 956 881 2,814 2,527
Loan fees 713 478 1,828 1,414
Increase in cash surrender value of bank-owned life insurance
357 365 1,056 1,037
Net gain (loss) on sale of securities — — 29 ( 4 )
Swap fees — 2,446 684 5,782
Other non-interest income 1,509 311 3,208 1,385
Total non-interest income 7,015 7,408 20,531 20,141
Non-interest expense
Compensation 13,351 11,857 39,263 33,705
Occupancy 544 570 1,628 1,696
Professional fees 1,024 943 2,803 2,621
Data processing 746 679 2,315 2,066
Marketing 572 356 1,474 1,169
Equipment 260 310 767 905
Computer software 999 1,017 3,244 2,873
FDIC insurance 291 312 933 760
Collateral liquidation costs 47 45 224 281
Net loss (gain) on foreclosed properties 6 ( 121 ) 7 329
Impairment of tax credit investments — 113 — 2,066
SBA recourse (benefit) provision ( 69 ) 57 45 53
Loss on early extinguishment of debt — — — 744
Other non-interest expense 719 620 1,300 1,977
Total non-interest expense 18,490 16,758 54,003 51,245
Income before income tax expense 12,017 5,436 35,561 10,967
Income tax expense 2,819 1,143 8,396 73
Net income $ 9,198 $ 4,293 $ 27,165 $ 10,894
Earnings per common share
Basic $ 1.07 $ 0.50 $ 3.15 $ 1.27
Diluted 1.07 0.50 3.15 1.27
Dividends declared per share 0.18 0.165 0.54 0.495
See accompanying Notes to Unaudited Consolidated Financial Statements.
2
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Comprehensive Income (Unaudited)
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2021 2020 2021 2020
(In Thousands)
Net income $ 9,198 $ 4,293 $ 27,165 $ 10,894
Other comprehensive income (loss), before tax
Securities available-for-sale:
Unrealized securities (losses) gains arising during the period ( 1,457 ) ( 377 ) ( 3,033 ) 3,860
Reclassification adjustment for net (gain) loss realized in net income — — ( 29 ) 4
Securities held-to-maturity:
Amortization of net unrealized losses transferred from available-for-sale 7 10 22 30
Interest rate swaps:
Unrealized gains (losses) on interest rate swaps arising during the period 520 389 2,338 ( 3,654 )
Income tax benefit (expense) 238 ( 6 ) 180 ( 62 )
Total other comprehensive (loss) income ( 692 ) 16 ( 522 ) 178
Comprehensive income $ 8,506 $ 4,309 $ 26,643 $ 11,072
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 Common
Stock Additional
Paid-in
Capital Retained
Earnings Accumulated
Other
Comprehensive
Loss Treasury
Stock Total
(In Thousands, Except Share Data)
Balance at January 1, 2020 8,566,044 $ 92 $ 81,188 $ 129,105 $ ( 1,348 ) $ ( 14,881 ) $ 194,156
Net income — — — 3,278 — — 3,278
Other comprehensive income
— — — — 663 — 663
Share-based compensation - restricted shares, net
63,684 — 417 — — — 417
Cash dividends ($ 0.165 per share)
— — — ( 1,410 ) — — ( 1,410 )
Treasury stock purchased ( 58,594 ) — — — — ( 1,447 ) ( 1,447 )
Balance at March 31, 2020 8,571,134 $ 92 $ 81,605 $ 130,973 $ ( 685 ) $ ( 16,328 ) $ 195,657
Net income — — — 3,323 — — 3,323
Other comprehensive loss — — — — ( 501 ) — ( 501 )
Share-based compensation - restricted shares, net 5,357 — 516 — — — 516
Cash dividends ( $ 0.165 per share)
— — — ( 1,414 ) — — ( 1,414 )
Treasury stock purchased ( 1,357 ) — — — — ( 19 ) ( 19 )
Balance at June 30, 2020 8,575,134 $ 92 $ 82,121 $ 132,882 $ ( 1,186 ) $ ( 16,347 ) $ 197,562
Net income — — — 4,293 — — 4,293
Other comprehensive loss — — — — 16 — 16
Share-based compensation - restricted shares, net
( 4,410 ) — 499 — — — 499
Cash dividends ($ 0.165 per share)
— — — ( 1,415 ) — — ( 1,415 )
Treasury stock purchased ( 9,010 ) — — — — ( 170 ) ( 170 )
Balance at September 30, 2020 8,561,714 $ 92 $ 82,620 $ 135,760 $ ( 1,170 ) $ ( 16,517 ) $ 200,785
4
Table of Contents
Common Shares Outstanding Common
Stock Additional
Paid-in
Capital Retained
Earnings Accumulated
Other
Comprehensive
Loss Treasury
Stock Total
(In Thousands, Except Share Data)
Balance at January 1, 2021 8,566,960 $ 92 $ 83,125 $ 140,431 $ ( 933 ) $ ( 16,553 ) $ 206,162
Net income — — — 9,731 — — 9,731
Other comprehensive loss — — — — ( 105 ) — ( 105 )
Share-based compensation - restricted shares and employee stock purchase plan 84,255 1 530 — — — 531
Issuance of common stock under the employee stock purchase plan 1,775 — 39 — — — 39
Cash dividends ($ 0.18 per share)
— — — ( 1,541 ) — — ( 1,541 )
Treasury stock purchased ( 14,795 ) — — — — ( 326 ) ( 326 )
Balance at March 31, 2021 8,638,195 $ 93 $ 83,694 $ 148,621 $ ( 1,038 ) $ ( 16,879 ) $ 214,491
Net income — — — 8,235 — — 8,235
Other comprehensive income — — — — 275 — 275
Share-based compensation - restricted shares and employee stock purchase plan 1,421 — 607 — — — 607
Issuance of common stock under the employee stock purchase plan 1,694 — 42 — — — 42
Cash dividends ($ 0.18 per share)
— — — ( 1,556 ) — — ( 1,556 )
Treasury stock purchased ( 23,549 ) — — — — ( 642 ) ( 642 )
Balance at June 30, 2021 8,617,761 $ 93 $ 84,343 $ 155,300 $ ( 763 ) $ ( 17,521 ) $ 221,452
Net income — — — 9,198 — — 9,198
Other comprehensive loss — — — — ( 692 ) — ( 692 )
Share-based compensation - restricted shares and employee stock purchase plan 651 — 578 — — — 578
Issuance of common stock under the employee stock purchase plan 1,490 — 38 — — — 38
Cash dividends ($ 0.18 per share)
— — — ( 1,546 ) — — ( 1,546 )
Treasury stock purchased ( 136,803 ) — — — — ( 3,748 ) ( 3,748 )
Balance at September 30, 2021 8,483,099 $ 93 $ 84,959 $ 162,952 $ ( 1,455 ) $ ( 21,269 ) $ 225,280
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,
2021 2020
(In Thousands)
Operating activities
Net income $ 27,165 $ 10,894
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred income taxes, net 1,218 ( 2,291 )
Impairment of tax credit investments — 2,066
Provision for loan and lease losses ( 5,295 ) 12,487
SBA recourse provision 45 53
Derivative credit valuation adjustment ( 376 ) —
Depreciation, amortization and accretion, net 2,696 2,509
Loss on disposal of equipment 68 —
Share-based compensation 1,716 1,432
Net (gain) loss on sale of securities ( 29 ) 4
Increase in bank-owned life insurance policies ( 1,056 ) ( 1,037 )
Origination of loans for sale ( 57,710 ) ( 56,923 )
Sale of SBA loans originated for sale 63,805 48,676
Gain on sale of loans originated for sale ( 3,002 ) ( 1,598 )
Net loss on foreclosed properties, including impairment valuation 7 329
Loan servicing right impairment valuation ( 78 ) ( 3 )
Excess tax benefit (expense) from share-based compensation 27 ( 35 )
Payments on operating lease liabilities ( 1,187 ) ( 1,166 )
Payments received on operating leases 126 84
Net increase in accrued interest receivable and other assets ( 4,834 ) ( 52,492 )
Net (decrease) increase in accrued interest payable and other liabilities 1,455 42,429
Net cash provided by operating activities 24,761 5,418
Investing activities
Proceeds from maturities, redemptions, and paydowns of available-for-sale securities 40,789 40,353
Proceeds from maturities, redemptions, and paydowns of held-to-maturity securities 5,146 3,759
Proceeds from sale of available-for-sale securities 14,955 839
Purchases of available-for-sale securities ( 69,503 ) ( 43,751 )
Proceeds from sale of foreclosed properties — 2,057
Net decrease (increase) in loans and leases 23,969 ( 456,933 )
Investments in limited partnerships ( 672 ) ( 750 )
Returns of investments in limited partnerships 60 —
Investment in historic development entities — ( 259 )
Distribution from historic development entities 57 30
Investment in low-income housing ( 1,307 ) —
Investment in Federal Home Loan Bank and Federal Reserve Bank stock ( 6,314 ) ( 13,422 )
Proceeds from the sale of Federal Home Loan Bank stock 7,540 6,222
Purchases of leasehold improvements and equipment, net ( 224 ) ( 204 )
Purchases of bank-owned life insurance policies — ( 8,000 )
Net cash provided (used) in investing activities 14,496 ( 470,059 )
Financing activities
Net increase in deposits 48,766 290,996
Proceeds from Federal Home Loan Bank advances 624,300 979,200
Repayment of Federal Home Loan Bank advances ( 661,000 ) ( 845,444 )
6
Table of Contents
Loss on early extinguishment of debt — 744
Proceeds from the Federal Reserve Paycheck Protection Program Lending Facility — 29,605
Net increase in long-term borrowed funds 11,633 41
Cash dividends paid ( 4,644 ) ( 4,239 )
Proceeds from issuance of common stock under ESPP 119 —
Purchase of treasury stock ( 4,716 ) ( 1,636 )
Net cash provided by financing activities 14,458 449,267
Net increase (decrease) in cash and cash equivalents 53,715 ( 15,374 )
Cash and cash equivalents at the beginning of the period 56,909 67,102
Cash and cash equivalents at the end of the period $ 110,624 $ 51,728
Supplementary cash flow information
Cash paid during the period for:
Interest paid on deposits and borrowings $ 10,876 $ 15,223
Income taxes paid 9,958 3,436
Non-cash investing and financing activities:
Right-of-use assets obtained in exchange for operating lease liabilities 316 190
Transfer from loans and leases to foreclosed properties 145 80
See accompany Notes to Unaudited Consolidated Financial Statements
7
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 private wealth management services and bank consulting services. The Bank is subject to competition from other financial institutions and service providers, and is also subject to state and federal regulations. FBB has 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”), Rimrock Road Investment Fund, LLC (“Rimrock Road”), BOC Investment, LLC (“BOC”), Mitchell Street Apartments Investment, LLC (“Mitchell Street”), and FBB Tax Credit Investment, LLC (“FBB Tax Credit”). FMIC is located in and was formed under the laws of the state of Nevada.
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, 2020. 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. In accordance with the provisions of Accounting Standards Codification (“ASC”) Topic 810, the Corporation’s ownership interest in FBFS Statutory Trust II (“Trust II”) has not been consolidated into the financial statements.
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 loan and lease losses, lease residuals, property under operating leases, goodwill, level of the Small Business Administration (“SBA”) recourse reserve, and income taxes. The results of operations for the three and nine months ended September 30, 2021, are not necessarily indicative of results that may be expected for any other interim period or the entire fiscal year ending December 31, 2021. 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, 2020.
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (FASB) issued ASU No. 2016-13, “ Financial Instruments- Credit Losses (Topic 326), ” which is often referred to as CECL. The ASU replaces the incurred loss impairment methodology for recognizing credit losses with a methodology that reflects all expected credit losses. The ASU also requires consideration of a broader range of information to inform credit loss estimates, including such factors as past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The amendments affect loans, debt securities, trade receivables, net investments in leases, off-balance sheet credit exposures, and any other financial asset not excluded from the scope under which the Corporation has the contractual right to receive cash. Entities will apply the amendments in the ASU through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. In November 2019, the FASB issued ASU No. 2019-10, “ Financial Instruments—Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842). ” The ASU delays the effective date for the credit losses standard from January 2020 to January 2023 for certain entities, including certain Securities and Exchange Commission filers, public business entities, and private companies. As a smaller reporting company, the Corporation is eligible for the delay and will be deferring adoption. The Corporation has established a cross-functional committee and has implemented a third-party software solution to assist with the adoption of the standard. Management has gathered all necessary
8
Table of Contents
data and reviewed potential methods to calculate the expected credit losses. Management is currently calculating sample expected loss computations and developing the allowance methodology and assumptions that will be used under the new standard. Management will continue to progress on its implementation project plan and improve the Corporation’s approach throughout the deferral period.
In March 2020, the FASB issued ASU No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. In January 2021, the FASB issued ASU 2021-01 which clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. The Corporation continues to implement its transition plan toward cessation of LIBOR and the modification of its loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR. The Corporation expects to utilize the LIBOR transition relief allowed under ASU 2020-04 and ASU 2020-01, as applicable, and does not expect such adoption to have a material impact on its accounting and disclosures. The Corporation will continue to assess the impact as the reference rate transition occurs over the next two years.
In August 2021, the FASB issued Accounting Standards Update (ASU) No. 2021-06 “Presentation of Financial Statements (Topic 205), Financial Services-Depository and Lending (Topic 942), and Financial Services-Investment Companies (Topic 946): Amendments to SEC Paragraphs Pursuant to SEC Final Rule Releases No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses, and No. 33-10835, Update of Statistical Disclosures for Bank and Savings and Loan Registrants.” This ASU amends the SEC sections of the Codification related to Final Rule Releases No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses, and No. 33-10835, Update to Statistical Disclosures for Bank and Savings and Loan Registrants. The guidance is effective upon its addition to the FASB codification. The Corporation is assessing the impact of ASU 2021-06 and its impact on its disclosures.
Note 2 — Other Events
On March 11, 2020, the World Health Organization declared COVID-19, the disease caused by the novel coronavirus, a pandemic as a result of the global spread of the coronavirus illness. In response to the outbreak, federal and state authorities in the U.S. introduced various measures to try to limit or slow the spread of the virus, including travel restrictions, nonessential business closures, stay-at-home orders, and strict social distancing. The Corporation activated its Pandemic Preparedness Plan to protect the health of employees and clients, which included temporarily limiting lobby hours and transitioning the vast majority of the Corporation’s workforce to remote work. The Corporation did not incur any significant disruptions to its business activities during this time of transition and extended remote work.
The second half of 2020 saw improvements in economic trends, but continued waves of new cases of COVID-19 created continued uncertainty in the economic environment. However, at the end of the fourth quarter of 2020 and into the first quarter of 2021, the rollout of new vaccines and the ratification of two additional stimulus laws resulted in lower infection rates and significant improvement in the outlook of the economy. In the second quarter of 2021, the Corporation communicated return to office plans to employees. Based on the national and local guidelines, the Corporation developed a phased-in approach for returning to the office. Under this phased-in approach, employees began returning to office in early June 2021. The return to office included enhanced safety protocols and processes to provide the best working environment possible for employees.
The full long-term impact of the COVID-19 pandemic is unknown and continues to evolve. It has caused substantial disruption in international and U.S. economies, markets, and employment. The outbreak has had a significant adverse impact on certain industries the Corporation serves, including retail, restaurants and food services, hospitality, and entertainment. As of September 30, 2021, the Corporation’s aggregate outstanding exposure in these segments was $ 189.8 million, or 9.2 % of the Corporation’s gross loans and leases less Paycheck Protection Program (“PPP”) loans. Because of the significant uncertainties related to the ultimate duration of the COVID-19 pandemic and its effects on clients and prospects, and on the national and local economy as a whole, there can be no assurances as to the future effect of the ongoing pandemic on the Corporation’s loan portfolio.
The Corporation provided loan payment deferrals for certain borrowers impacted by COVID-19 who were current in their payments at the inception of the Corporation’s loan modification program. As of September 30, 2021, the Corporation had five deferral requests outstanding, representing $ 24.1 million in total loans, or 1.2 % of gross loans and leases, excluding PPP loans, compared to $ 27.0 million, or 1.4 % of gross loans and leases, excluding PPP loans as of December 31, 2020. Of the $ 24.1 million of deferred loans outstanding as of September 30, 2021, $ 23.5 million relate to three hospitality credits which received
9
Table of Contents
principal deferrals and are accruing interest and current on interest payments. For loans subject to the program, each borrower is required to resume making regularly scheduled loan payments at the end of the modification period and the deferred amounts will be moved to the end of the loan term. The loans will not be reported as past due during the deferral period.
On December 27, 2020, the Consolidated Appropriations Act, 2021 (“CAA”) was signed into law. The CAA is a $2.3 trillion spending bill that combined $900 billion in stimulus relief for the COVID-19 pandemic in the United States with a $1.4 trillion omnibus spending bill for the 2021 federal fiscal year and prevented a government shutdown. The CAA allowed for a second draw for certain businesses under the PPP. Like the original program, loan proceeds were available to help fund payroll and group health benefit costs, as well as certain mortgage interest, rent and utilities. In addition, authorized costs also included COVID-19 related worker protection costs, uninsured property damage costs due to looting or vandalism during 2020 and certain supplier costs and expenses for operations. The CAA also expanded benefit costs to include group dental, vision, life and disability benefits. All of these changes are generally retroactive to the original CARES Act, meaning that the changes may be taken into account in processing loan forgiveness with respect to an original PPP loan. The Corporation accepted and processed applications for second draw PPP loans from January 13, 2021 through the application deadline of May 31, 2021.
As of September 30, 2021, the Corporation had $ 65.9 million in gross PPP loans outstanding and deferred processing fees outstanding of $ 1.4 million. The processing fees are deferred and recognized over the contractual life of the loan, or accelerated at forgiveness, as an adjustment of yield using the interest method. During the three and nine months ended September 30, 2021, $ 1.7 million and $ 6.4 million, respectively, was recognized in loans and leases interest income in the unaudited Consolidated Statements of Income. The SBA provides a guaranty to the lender of 100% of principal and interest, unless the lender violated an obligation under the agreement. As loan losses are expected to be immaterial, if any, due to the guaranty, management excluded the PPP loans from the allowance for loan and lease losses calculation. Management funded these short-term loans primarily through a combination of excess cash held at the Federal Reserve and from an increase in in-market deposits.
Note 3 — 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,
2021 2020 2021 2020
(Dollars in Thousands, Except Share Data)
Basic earnings per common share
Net income $ 9,198 $ 4,293 $ 27,165 $ 10,894
Less: earnings allocated to participating securities 252 110 744 284
Basic earnings allocated to common shareholders $ 8,946 $ 4,183 $ 26,421 $ 10,610
Weighted-average common shares outstanding, excluding participating securities
8,340,042 8,404,084 8,380,591 8,380,676
Basic earnings per common share $ 1.07 $ 0.50 $ 3.15 $ 1.27
Diluted earnings per common share
Earnings allocated to common shareholders, diluted $ 8,946 $ 4,183 $ 26,421 $ 10,610
Weighted-average diluted common shares outstanding, excluding participating securities
8,340,042 8,404,084 8,380,591 8,380,676
Diluted earnings per common share $ 1.07 $ 0.50 $ 3.15 $ 1.27
10
Table of Contents
Note 4 — Share-Based Compensation
The Corporation adopted the 2019 Equity Incentive Plan (the “Plan”) during the quarter ended June 30, 2019. At the 2021 annual shareholders meeting, an amendment to the 2019 equity plan was approved, increasing the number of shares in the plan by 180,000. The Plan is administered by the Compensation Committee of the Board of Directors of the Corporation and provides for the grant of equity ownership opportunities through incentive stock options and nonqualified stock options (“Stock Options”), restricted stock, restricted stock units, dividend equivalent units, and any other type of award permitted by the Plan. As of September 30, 2021, 218,880 shares were available for future grants under the Plan. Shares covered by awards that expire, terminate, or lapse will again be available for the grant of awards under the Plan. The Corporation may issue new shares and shares from its treasury stock for shares delivered under the Plan.
Restricted Stock
Under the Plan, the Corporation may grant restricted stock awards, restricted stock units, 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 award agreement. While restricted stock is subject to forfeiture, restricted stock award participants may exercise full voting rights and will receive all dividends and other distributions paid with respect to the restricted shares. Restricted stock units do not have voting rights and are provided dividend equivalents. 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 issue a combination of performance-based restricted stock units and restricted stock awards to its executive officers. Vesting of the performance based restricted stock units will be measured on Total Shareholder Return (“TSR”) and Return on Average Equity (“ROAE”) and will cliff-vest after a three-year measurement period based on the Corporation’s performance relative to a custom peer group. 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 issued to executive officers will vest ratably over a three-year period. Compensation expense is recognized for performance-based restricted stock units 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 metric will be adjusted if there is a change in the expectation of ROAE. The compensation expense for the awards expected to vest for the percentage of performance based restricted stock units 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, 2020 and the nine months ended September 30, 2021 was as follows:
Number of
Restricted Shares Weighted Average
Grant-Date
Fair Value
Nonvested balance as of January 1, 2020 176,935 $ 22.51
Granted (1)
78,775 25.82
Vested ( 56,904 ) 22.26
Forfeited ( 11,002 ) 22.86
Nonvested balance as of December 31, 2020 187,804 24.29
Granted (1)
92,960 23.55
Vested ( 58,061 ) 22.29
Forfeited ( 6,633 ) 22.94
Nonvested balance as of September 30, 2021 216,070 $ 24.55
(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 performance based restricted stock units. The number of shares actually issued may vary.
As of September 30, 2021, the Corporation had $ 3.6 million of unvested compensation expense, which the Corporation expects to recognize over a weighted-average period of approximately 2.2 years.
11
Table of Contents
Employee Stock Purchase Plan
During 2020, an employee stock purchase plan ("ESPP") was approved by the Corporation’s shareholders and is offered to all qualifying employees. The Company is authorized to issue up to 250,000 shares of common stock under the 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 on 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, 2021, the Corporation issued 4,959 shares of common stock under the ESPP. As of September 30, 2021, 241,074 shares remained available for issuance under the ESPP.
Share-based compensation expense related to restricted stock included in the unaudited Consolidated Statements of Income was as follows:
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2021 2020 2021 2020
(In Thousands)
Share-based compensation expense $ 578 $ 499 $ 1,716 $ 1,432
12
Table of Contents
Note 5 — 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, 2021
Amortized Cost Gross
Unrealized Gains Gross
Unrealized Losses Fair Value
(In Thousands)
Available-for-sale:
U.S. treasuries $ 4,970 $ 1 $ — 4,971
U.S. government agency securities - government-sponsored enterprises 20,376 264 ( 75 ) 20,565
Municipal securities 30,403 422 ( 328 ) 30,497
Residential mortgage-backed securities - government issued 15,164 307 ( 58 ) 15,413
Residential mortgage-backed securities - government-sponsored enterprises 87,940 1,188 ( 571 ) 88,557
Commercial mortgage-backed securities - government issued 6,038 88 ( 46 ) 6,080
Commercial mortgage-backed securities - government-sponsored enterprises 25,678 422 ( 369 ) 25,731
Other securities
2,205 37 — 2,242
$ 192,774 $ 2,729 $ ( 1,447 ) $ 194,056
As of December 31, 2020
Amortized Cost Gross
Unrealized Gains Gross
Unrealized Losses Fair Value
(In Thousands)
Available-for-sale:
U.S. government agency securities - government-sponsored enterprises
$ 22,699 $ 9 $ ( 79 ) $ 22,629
Municipal securities 24,067 716 ( 4 ) 24,779
Residential mortgage-backed securities - government issued 9,894 509 — 10,403
Residential mortgage-backed securities - government-sponsored enterprises
102,843 2,212 ( 49 ) 105,006
Commercial mortgage-backed securities - government issued 5,289 175 — 5,464
Commercial mortgage-backed securities - government-sponsored enterprises 12,584 781 — 13,365
Other securities
2,205 74 — 2,279
$ 179,581 $ 4,476 $ ( 132 ) $ 183,925
13
Table of Contents
The amortized cost and fair value of securities held-to-maturity and the corresponding amounts of gross unrealized gains and losses were as follows:
As of September 30, 2021
Amortized Cost Gross
Unrealized Gains Gross
Unrealized Losses Fair Value
(In Thousands)
Held-to-maturity:
Municipal securities $ 14,000 $ 261 $ ( 11 ) $ 14,250
Residential mortgage-backed securities - government issued 2,507 67 — 2,574
Residential mortgage-backed securities - government-sponsored enterprises
2,680 93 — 2,773
Commercial mortgage-backed securities - government-sponsored enterprises 2,009 219 — 2,228
$ 21,196 $ 640 $ ( 11 ) $ 21,825
As of December 31, 2020
Amortized Cost Gross
Unrealized Gains Gross
Unrealized Losses Fair Value
(In Thousands)
Held-to-maturity:
Municipal securities $ 17,106 $ 417 $ ( 15 ) $ 17,508
Residential mortgage-backed securities - government issued 3,564 112 — 3,676
Residential mortgage-backed securities - government-sponsored enterprises
3,693 163 — 3,856
Commercial mortgage-backed securities - government-sponsored enterprises
2,011 282 — 2,293
$ 26,374 $ 974 $ ( 15 ) $ 27,333
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. Other securities represent certificates of deposit of insured banks and savings institutions with an original maturity greater than three months. There were no sales of available-for-sale securities that occurred during the three months ended September 30, 2021 and seven sales of available-for-sale securities that occurred during the nine months ended September 30, 2021. There were no sales of available-for-sale securities that occurred during three months ended September 30, 2020 and one sale that occurred during the nine months ended September 30, 2020.
At September 30, 2021 and December 31, 2020, securities with a fair value of $ 44.4 million and $ 73.7 million, respectively, were pledged to secure various obligations, including interest rate swap contracts.
14
Table of Contents
The amortized cost and fair value of securities by contractual maturity at September 30, 2021 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 $ 2,703 $ 2,740 $ 3,630 $ 3,647
Due in one year through five years 6,654 6,793 7,973 8,083
Due in five through ten years 49,213 49,790 8,022 8,452
Due in over ten years 134,204 134,733 1,571 1,643
$ 192,774 $ 194,056 $ 21,196 $ 21,825
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, 2021 and December 31, 2020. At September 30, 2021, the Corporation held 42 available-for-sale securities that were in an unrealized loss position. Such securities have not experienced credit rating downgrades; however, they have primarily declined in value due to the current interest rate environment. At September 30, 2021, the Corporation held no available-for-sale securities that had been in a continuous unrealized loss position for twelve months or greater.
The Corporation also 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 monitor its exposure to other-than-temporary impairment. Consideration is given to such factors as the length of time and extent to which the security has been in an unrealized loss position, changes in security ratings, and an evaluation of the present value of expected future cash flows, if necessary. Based on the Corporation’s evaluation, it is expected that the Corporation will recover the entire amortized cost basis of each security. Accordingly, no other-than-temporary impairment was recorded in the unaudited Consolidated Statements of Income for the three and nine months ended September 30, 2021 and 2020.
15
Table of Contents
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, 2021
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. government agency securities - government-sponsored enterprises
$ 3,425 $ 75 $ — $ — $ 3,425 $ 75
Municipal securities
13,384 328 — — 13,384 328
Residential mortgage-backed securities - government issued
7,910 58 — — 7,910 58
Residential mortgage-backed securities - government-sponsored enterprises
47,459 571 — — 47,459 571
Commercial mortgage-backed securities - government issued
2,252 46 — — 2,252 46
Commercial mortgage-backed securities - government-sponsored enterprises
14,932 369 — — 14,932 369
$ 89,362 $ 1,447 $ — $ — $ 89,362 $ 1,447
As of December 31, 2020
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. government agency securities - government-sponsored enterprises
$ 11,602 $ 45 $ 4,031 $ 34 $ 15,633 $ 79
Municipal securities
2,863 4 — — 2,863 4
Residential mortgage-backed securities - government-sponsored enterprises
19,078 49 — — 19,078 49
$ 33,543 $ 98 $ 4,031 $ 34 $ 37,574 $ 132
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, 2021 and December 31, 2020. At September 30, 2021, the Corporation held three held-to-maturity securities that were in an unrealized loss position. Such securities have not experienced credit rating downgrades; however, they have primarily declined in value due to the current interest rate environment. At September 30, 2021, the Corporation held two held-to-maturity securities that had been in a continuous unrealized loss position for twelve months or greater. It is expected that the Corporation will recover the entire amortized cost basis of each held-to-maturity security based upon an evaluation of aforementioned factors. Accordingly, no other-than-temporary impairment was recorded in the unaudited Consolidated Statements of Income for the three and nine months ended September 30, 2021 and 2020.
16
Table of Contents
A summary of unrealized 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, 2021
Less than 12 Months 12 Months or Longer Total
Fair Value Unrealized
Losses Fair Value Unrealized
Losses Fair Value Unrealized
Losses
(In Thousands)
Held-to-maturity:
Municipal securities
$ 230 $ 1 $ 493 $ 10 $ 723 $ 11
As of December 31, 2020
Less than 12 Months 12 Months or Longer Total
Fair Value Unrealized
Losses Fair Value Unrealized
Losses Fair Value Unrealized
Losses
(In Thousands)
Held-to-maturity:
Municipal securities
$ 276 $ 13 $ 213 $ 2 $ 489 $ 15
Note 6 — Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses
Loan and lease receivables consist of the following:
September 30,
2021 December 31,
2020
(In Thousands)
Commercial real estate:
Commercial real estate — owner occupied
$ 241,977 $ 253,882
Commercial real estate — non-owner occupied
639,423 564,532
Land development
39,119 49,839
Construction
139,933 141,043
Multi-family
313,787 311,556
1-4 family
13,487 38,284
Total commercial real estate
1,387,726 1,359,136
Commercial and industrial 681,065 732,318
Direct financing leases 16,810 22,331
Consumer and other:
Home equity and second mortgages
4,576 7,833
Other
35,645 28,897
Total consumer and other
40,221 36,730
Total gross loans and leases receivable
2,125,822 2,150,515
Less:
Allowance for loan and lease losses 24,676 28,521
Deferred loan fees 2,516 4,545
Loans and leases receivable, net
$ 2,098,630 $ 2,117,449
17
Table of Contents
As of September 30, 2021 and December 31, 2020, the Corporation had $ 65.9 million and $ 228.9 million, respectively, in gross PPP loans outstanding included in the commercial and industrial loan category and deferred processing fees outstanding of $ 1.4 million and $ 3.5 million, respectively, included in deferred loan fees. The processing fees are deferred and recognized over the contractual life of the loan, or accelerated at forgiveness, as an adjustment of yield using the interest method. The SBA provides a guaranty to the lender of 100% of principal and interest, unless the lender violated an obligation under the agreement. As loan losses are expected to be immaterial, if any at all, due to the guaranty, management excluded the PPP loans from the allowance for loan and lease losses calculation. Management funded these short-term loans primarily through a combination of excess cash held at the Federal Reserve and from an increase in in-market deposits.
The total amount of the Corporation’s ownership of SBA loans is comprised of the following:
September 30,
2021 December 31,
2020
(In Thousands)
SBA 7(a) loans $ 30,004 $ 36,266
SBA 504 loans 34,501 26,327
SBA Express loans and lines of credit 792 1,251
SBA PPP loans 65,904 228,870
Total SBA loans $ 131,201 $ 292,714
As of September 30, 2021 and December 31, 2020, $ 1.9 million and $ 9.3 million of SBA loans were considered impaired, respectively.
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, 2021, and 2020, was $ 5.3 million and $ 7.9 million, respectively. The total principal amount of the guaranteed portions of SBA loans sold during the nine months ended September 30, 2021, and 2020, was $ 25.0 million and $ 17.2 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, 2021, and 2020, 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 at September 30, 2021, and December 31, 2020, was $ 90.5 million and $ 79.5 million, respectively.
The total principal amount of transferred participation interests in other, non-SBA originated loans during the three months ended September 30, 2021, and 2020, was $ 18.9 million and $ 7.7 million, respectively. The total principal amount of transferred participation interests in other, non-SBA originated loans during the nine months ended September 30, 2021, and 2020, was $ 35.8 million and $ 29.9 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 outstanding balance of these transferred loans at September 30, 2021, and December 31, 2020, was $ 172.2 million and $ 153.6 million, respectively. As of September 30, 2021, and December 31, 2020, the total amount of the Corporation’s partial ownership of these transferred loans on the unaudited Consolidated Balance Sheets was $ 293.7 million and $ 276.5 million, respectively. As of September 30, 2021, the non-SBA originated participation portfolio contained no impaired loans. As of December 31, 2020, the non-SBA originated participation portfolio contained an impaired loan totaling $ 3.0 million with a sold portion of $ 4.2 million. The Corporation does not share in the participant’s portion of any potential charge-offs. There were no loan participations purchased on the unaudited Consolidated Balance Sheets as of September 30, 2021, and the total of loan participations purchased as of December 31, 2020 was $ 410,000 .
18
Table of Contents
The following tables illustrate ending balances of the Corporation’s loan and lease portfolio, including impaired loans by class of receivable, and considering certain credit quality indicators:
September 30, 2021
Category
I II III IV Total
(Dollars in Thousands)
Commercial real estate:
Commercial real estate — owner occupied $ 198,544 $ 28,600 $ 13,724 $ 1,109 $ 241,977
Commercial real estate — non-owner occupied 528,494 73,998 36,931 — 639,423
Land development 38,398 721 — — 39,119
Construction 93,218 14,805 31,910 — 139,933
Multi-family 282,569 19,892 11,326 — 313,787
1-4 family 11,726 973 397 391 13,487
Total commercial real estate 1,152,949 138,989 94,288 1,500 1,387,726
Commercial and industrial 579,443 61,642 34,043 5,937 681,065
Direct financing leases, net 11,422 504 4,835 49 16,810
Consumer and other:
Home equity and second mortgages 4,268 236 72 — 4,576
Other 35,501 144 — — 35,645
Total consumer and other 39,769 380 72 — 40,221
Total gross loans and leases receivable $ 1,783,583 $ 201,515 $ 133,238 $ 7,486 $ 2,125,822
Category as a % of total portfolio 83.90 % 9.48 % 6.27 % 0.35 % 100.00 %
December 31, 2020
Category
I II III IV Total
(Dollars in Thousands)
Commercial real estate:
Commercial real estate — owner occupied $ 185,943 $ 34,917 $ 27,593 $ 5,429 $ 253,882
Commercial real estate — non-owner occupied 432,053 90,942 37,754 3,783 564,532
Land development 47,777 987 185 890 49,839
Construction 104,083 26,444 10,516 — 141,043
Multi-family 278,145 23,386 10,025 — 311,556
1-4 family 35,053 620 2,315 296 38,284
Total commercial real estate 1,083,054 177,296 88,388 10,398 1,359,136
Commercial and industrial 623,346 27,201 65,616 16,155 732,318
Direct financing leases, net 15,597 730 5,955 49 22,331
Consumer and other:
Home equity and second mortgages 7,206 496 91 40 7,833
Other 28,701 175 — 21 28,897
Total consumer and other 35,907 671 91 61 36,730
Total gross loans and leases receivable $ 1,757,904 $ 205,898 $ 160,050 $ 26,663 $ 2,150,515
Category as a % of total portfolio 81.75 % 9.57 % 7.44 % 1.24 % 100.00 %
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
19
Table of Contents
rating is subjective and, depending on the size and nature of the credit, 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 considered to be impaired. Impaired loans and leases, with the exception of performing troubled debt restructurings, have been placed on non-accrual as 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. Impaired 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 for impaired loans and leases. 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 to reflect the magnitude of the impairment. 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:
20
Table of Contents
September 30, 2021
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)
Accruing loans and leases
Commercial real estate:
Owner occupied $ — $ — $ — $ — $ 240,868 $ 240,868
Non-owner occupied — — — — 639,423 639,423
Land development — — — — 39,119 39,119
Construction — — — — 139,933 139,933
Multi-family — — — — 313,787 313,787
1-4 family — — — — 13,096 13,096
Commercial and industrial 272 128 — 400 674,781 675,181
Direct financing leases, net 34 — — 34 16,727 16,761
Consumer and other:
Home equity and second mortgages — — — — 4,576 4,576
Other — — — — 35,645 35,645
Total 306 128 — 434 2,117,955 2,118,389
Non-accruing loans and leases
Commercial real estate:
Owner occupied 841 — 268 1,109 — 1,109
Non-owner occupied — — — — — —
Land development — — — — — —
Construction — — — — — —
Multi-family — — — — — —
1-4 family 39 — 352 391 — 391
Commercial and industrial 92 258 1,443 1,793 4,091 5,884
Direct financing leases, net — — 49 49 — 49
Consumer and other:
Home equity and second mortgages — — — — — —
Other — — — — — —
Total 972 258 2,112 3,342 4,091 7,433
Total loans and leases
Commercial real estate:
Owner occupied 841 — 268 1,109 240,868 241,977
Non-owner occupied — — — — 639,423 639,423
Land development — — — — 39,119 39,119
Construction — — — — 139,933 139,933
Multi-family — — — — 313,787 313,787
1-4 family 39 — 352 391 13,096 13,487
Commercial and industrial 364 386 1,443 2,193 678,872 681,065
Direct financing leases, net 34 — 49 83 16,727 16,810
Consumer and other:
Home equity and second mortgages — — — — 4,576 4,576
Other — — — — 35,645 35,645
Total $ 1,278 $ 386 $ 2,112 $ 3,776 $ 2,122,046 $ 2,125,822
Percent of portfolio 0.06 % 0.02 % 0.10 % 0.18 % 99.82 % 100.00 %
21
Table of Contents
December 31, 2020
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)
Accruing loans and leases
Commercial real estate:
Owner occupied $ — $ — $ — $ — $ 248,453 $ 248,453
Non-owner occupied — — — — 560,749 560,749
Land development 7,784 — — 7,784 41,165 48,949
Construction — — — — 141,043 141,043
Multi-family — — — — 311,556 311,556
1-4 family — 46 — 46 37,988 38,034
Commercial and industrial 663 111 — 774 715,389 716,163
Direct financing leases, net — — — — 22,282 22,282
Consumer and other:
Home equity and second mortgages — — — — 7,793 7,793
Other — — — — 28,876 28,876
Total 8,447 157 — 8,604 2,115,294 2,123,898
Non-accruing loans and leases
Commercial real estate:
Owner occupied — — 272 272 5,157 5,429
Non-owner occupied — — 3,783 3,783 — 3,783
Land development 890 — — 890 — 890
Construction — — — — — —
Multi-family — — — — — —
1-4 family — — — — 250 250
Commercial and industrial 103 342 7,557 8,002 8,153 16,155
Direct financing leases, net — — — — 49 49
Consumer and other:
Home equity and second mortgages — — — — 40 40
Other — — 21 21 — 21
Total 993 342 11,633 12,968 13,649 26,617
Total loans and leases
Commercial real estate:
Owner occupied — — 272 272 253,610 253,882
Non-owner occupied — — 3,783 3,783 560,749 564,532
Land development 8,674 — — 8,674 41,165 49,839
Construction — — — — 141,043 141,043
Multi-family — — — — 311,556 311,556
1-4 family — 46 — 46 38,238 38,284
Commercial and industrial 766 453 7,557 8,776 723,542 732,318
Direct financing leases, net — — — — 22,331 22,331
Consumer and other:
Home equity and second mortgages — — — — 7,833 7,833
Other — — 21 21 28,876 28,897
Total $ 9,440 $ 499 $ 11,633 $ 21,572 $ 2,128,943 $ 2,150,515
Percent of portfolio 0.44 % 0.02 % 0.54 % 1.00 % 99.00 % 100.00 %
22
Table of Contents
The Corporation’s total impaired assets consisted of the following:
September 30,
2021 December 31,
2020
(In Thousands)
Non-accrual loans and leases
Commercial real estate:
Commercial real estate — owner occupied $ 1,109 $ 5,429
Commercial real estate — non-owner occupied — 3,783
Land development — 890
Construction — —
Multi-family — —
1-4 family 391 250
Total non-accrual commercial real estate 1,500 10,352
Commercial and industrial 5,884 16,155
Direct financing leases, net 49 49
Consumer and other:
Home equity and second mortgages — 40
Other — 21
Total non-accrual consumer and other loans — 61
Total non-accrual loans and leases 7,433 26,617
Foreclosed properties, net 172 34
Total non-performing assets 7,605 26,651
Performing troubled debt restructurings 53 46
Total impaired assets $ 7,658 $ 26,697
September 30,
2021 December 31,
2020
Total non-accrual loans and leases to gross loans and leases 0.35 % 1.24 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net 0.36 1.24
Total non-performing assets to total assets 0.29 1.04
Allowance for loan and lease losses to gross loans and leases 1.16 1.33
Allowance for loan and lease losses to non-accrual loans and leases 331.98 107.15
As of September 30, 2021 and December 31, 2020, $ 857,000 and $ 6.5 million of the non-accrual loans and leases were considered troubled debt restructurings, respectively. As of September 30, 2021 and December 31, 2020, $ 201,000 and $ 760,000 in specific reserves were allocated to troubled debt restructurings, respectively. There were no unfunded commitments associated with troubled debt restructured loans and leases as of September 30, 2021.
All loans and leases modified as a troubled debt restructuring are measured for impairment. The nature and extent of the impairment of restructured loans, including those which have experienced a default, is considered in the determination of an appropriate level of the allowance for loan and lease losses.
23
Table of Contents
The following table provides the number of loans modified in a troubled debt restructuring and the pre- and post-modification recorded investment by class of receivable:
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2021
Number of Loans Pre-Modification
Recorded
Investment Post-Modification
Recorded
Investment Number of Loans Pre-Modification
Recorded
Investment Post-Modification
Recorded
Investment
(Dollars in Thousands)
Commercial and industrial 1 73 70 2 129 121
Total 1 $ 73 $ 70 2 $ 129 $ 121
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2020
Number of Loans Pre-Modification
Recorded
Investment Post-Modification
Recorded
Investment Number of Loans Pre-Modification
Recorded
Investment Post-Modification
Recorded
Investment
(Dollars in Thousands)
Commercial real estate:
Commercial real estate — owner occupied
— $ — $ — 2 $ 299 $ 272
Commercial and industrial — — — 3 6,007 5,589
Total — $ — $ — 5 $ 6,306 $ 5,861
Restructured loan modifications may include payment schedule modifications, interest rate concessions, maturity date extensions, principal reduction, or some combination of these concessions. During the three and nine months ended September 30, 2021, the modification of terms primarily consisted of payment schedule modifications. During the three and nine months ended September 30, 2020, the modification of terms primarily consisted of payment schedule modifications or principal reductions.
There was one commercial and industrial loan totaling $ 281,000 modified in a troubled debt restructuring during the previous 12 months which subsequently defaulted during the three and nine months ended September 30, 2021. There were two commercial and industrial loans totaling $ 703,000 and two owner-occupied commercial real estate loans totaling $ 272,000 modified in a troubled debt restructuring which subsequently defaulted during the three and nine months ended September 30, 2020.
24
Table of Contents
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing troubled debt restructurings, by class:
As of and for the Nine Months Ended September 30, 2021
Recorded
Investment (1)
Unpaid
Principal
Balance Impairment
Reserve Average
Recorded
Investment (2)
Foregone
Interest
Income Interest
Income
Recognized Net
Foregone
Interest
Income
(In Thousands)
With no impairment reserve recorded:
Commercial real estate:
Owner occupied $ 1,109 $ 1,147 $ — $ 2,771 $ 135 $ — $ 135
Non-owner occupied — — — 3,049 233 16 217
Land development
— — — 10 — — —
Construction
— — — — — — —
Multi-family — — — — — — —
1-4 family 391 396 — 261 55 18 37
Commercial and industrial 3,485 3,586 — 8,662 445 113 332
Direct financing leases, net — — — — — — —
Consumer and other:
Home equity and second mortgages
— — — 53 7 9 ( 2 )
Other — — — 11 23 — 23
Total 4,985 5,129 — 14,817 898 156 742
With impairment reserve recorded:
Commercial real estate:
Owner occupied — — — — — — —
Non-owner occupied — — — — — — —
Land development
— — — — — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family — — — — — — —
Commercial and industrial 2,452 2,452 1,521 1,834 102 8 94
Direct financing leases, net 49 49 49 49 2 — 2
Consumer and other:
Home equity and second mortgages
— — — — — — —
Other — — — — — — —
Total 2,501 2,501 1,570 1,883 104 8 96
Total:
Commercial real estate:
Owner occupied 1,109 1,147 — 2,771 135 — 135
Non-owner occupied — — — 3,049 233 16 217
Land development
— — — 10 — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family 391 396 — 261 55 18 37
Commercial and industrial 5,937 6,038 1,521 10,496 547 121 426
Direct financing leases, net 49 49 49 49 2 — 2
Consumer and other:
Home equity and second mortgages — — — 53 7 9 ( 2 )
Other — — — 11 23 — 23
Grand total $ 7,486 $ 7,630 $ 1,570 $ 16,700 $ 1,002 $ 164 $ 838
(1) The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2) Average recorded investment is calculated primarily using daily average balances.
25
Table of Contents
As of and for the Year Ended December 31, 2020
Recorded
Investment (1)
Unpaid
Principal
Balance Impairment
Reserve Average
Recorded
Investment (2)
Foregone
Interest
Income Interest
Income
Recognized Net
Foregone
Interest
Income
(In Thousands)
With no impairment reserve recorded:
Commercial real estate:
Owner occupied $ 4,338 $ 4,365 $ — $ 4,565 $ 291 $ 72 $ 219
Non-owner occupied 3,783 6,563 — 1,519 486 — 486
Land development 890 5,187 — 1,192 14 — 14
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family 46 51 — 307 31 141 ( 110 )
Commercial and industrial 9,888 12,337 — 13,951 1,219 423 796
Direct financing leases, net — — — 89 — — —
Consumer and other:
Home equity and second mortgages
— — — 1 — — —
Other 21 688 — 85 41 — 41
Total 18,966 29,191 — 21,709 2,082 636 1,446
With impairment reserve recorded:
Commercial real estate:
Owner occupied 1,091 4,792 471 2,349 384 — 384
Non-owner occupied — — — — — — —
Land development — — — — — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family 250 250 29 21 — — —
Commercial and industrial 6,267 6,972 3,125 3,585 324 — 324
Direct financing leases, net 49 49 49 39 3 — 3
Consumer and other:
Home equity and second mortgages
40 40 7 — 1 — 1
Other — — — — — — —
Total 7,697 12,103 3,681 5,994 712 — 712
Total:
Commercial real estate:
Owner occupied 5,429 9,157 471 6,914 675 72 603
Non-owner occupied 3,783 6,563 — 1,519 486 — 486
Land development 890 5,187 — 1,192 14 — 14
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family 296 301 29 328 31 141 ( 110 )
Commercial and industrial 16,155 19,309 3,125 17,536 1,543 423 1,120
Direct financing leases, net 49 49 49 128 3 — 3
Consumer and other:
Home equity and second mortgages
40 40 7 1 1 — 1
Other 21 688 — 85 41 — 41
Grand total $ 26,663 $ 41,294 $ 3,681 $ 27,703 $ 2,794 $ 636 $ 2,158
(1) The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2) Average recorded investment is calculated primarily using daily average balances.
26
Table of Contents
The difference between the recorded investment of loans and leases and the unpaid principal balance of $ 144,000 and $ 14.6 million as of September 30, 2021, and December 31, 2020, respectively, represents partial charge-offs of loans and leases resulting from losses due to the valuation of the collateral securing the loans and leases being below the carrying values of the loans and leases. Impaired loans and leases also included $ 53,000 and $ 46,000 of loans as of September 30, 2021, and December 31, 2020, respectively, that were performing troubled debt restructurings, and although not on non-accrual, were reported as impaired due to the concession in terms. When a loan is placed on non-accrual, interest accrual is discontinued and previously accrued but uncollected interest is deducted from interest income. Cash payments collected on non-accrual loans are first applied to such loan’s principal. Foregone interest represents the interest that was contractually due on the loan but not received or recorded. To the extent the amount of principal on a non-accrual loan is fully collected and additional cash is received, the Corporation will recognize interest income.
To determine the level and composition of the allowance for loan and lease losses, the Corporation categorizes the portfolio into segments with similar risk characteristics. First, the Corporation evaluates loans and leases for potential impairment classification. The Corporation analyzes each loan and lease determined to be impaired on an individual basis to determine a specific reserve based upon the estimated value of the underlying collateral for collateral-dependent loans, or alternatively, the present value of expected cash flows. The Corporation applies historical trends from established risk factors to each category of loans and leases that has not been individually evaluated for the purpose of establishing the general portion of the allowance.
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as follows:
As of and for the Three Months Ended September 30, 2021
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Beginning balance $ 16,876 $ 7,881 $ 918 $ 25,675
Charge-offs ( 7 ) ( 356 ) ( 1 ) ( 364 )
Recoveries 1,501 128 5 1,634
Net recoveries (charge-offs) 1,494 ( 228 ) 4 1,270
Provision for loan and lease losses ( 2,736 ) 563 ( 96 ) ( 2,269 )
Ending balance $ 15,634 $ 8,216 $ 826 $ 24,676
As of and for the Three Months Ended September 30, 2020
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Beginning balance $ 16,438 $ 10,179 $ 847 $ 27,464
Charge-offs — ( 505 ) — ( 505 )
Recoveries — 21 2 23
Net (charge-offs) recoveries — ( 484 ) 2 ( 482 )
Provision for loan and lease losses 3,742 127 ( 34 ) 3,835
Ending balance $ 20,180 $ 9,822 $ 815 $ 30,817
27
Table of Contents
As of and for the Nine Months Ended September 30, 2021
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Beginning balance $ 17,157 $ 10,593 $ 771 $ 28,521
Charge-offs ( 256 ) ( 3,121 ) ( 25 ) ( 3,402 )
Recoveries 3,804 1,041 7 4,852
Net recoveries (charge-offs) 3,548 ( 2,080 ) ( 18 ) 1,450
Provision for loan and lease losses ( 5,071 ) ( 297 ) 73 ( 5,295 )
Ending balance $ 15,634 $ 8,216 $ 826 $ 24,676
As of and for the Nine Months Ended September 30, 2020
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Beginning balance $ 10,852 $ 8,078 $ 590 $ 19,520
Charge-offs ( 27 ) ( 1,414 ) ( 13 ) ( 1,454 )
Recoveries 3 259 2 264
Net charge-offs ( 24 ) ( 1,155 ) ( 11 ) ( 1,190 )
Provision for loan and lease losses 9,352 2,899 236 12,487
Ending balance $ 20,180 $ 9,822 $ 815 $ 30,817
28
Table of Contents
The following tables provide information regarding the allowance for loan and lease losses and balances by type of allowance methodology.
As of September 30, 2021
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Allowance for loan and lease losses:
Collectively evaluated for impairment $ 15,634 $ 6,646 $ 826 $ 23,106
Individually evaluated for impairment — 1,570 — 1,570
Total $ 15,634 $ 8,216 $ 826 $ 24,676
Loans and lease receivables:
Collectively evaluated for impairment $ 1,386,226 $ 691,889 $ 40,221 $ 2,118,336
Individually evaluated for impairment 1,500 5,986 — 7,486
Total $ 1,387,726 $ 697,875 $ 40,221 $ 2,125,822
As of December 31, 2020
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Allowance for loan and lease losses:
Collectively evaluated for impairment $ 16,657 $ 7,419 $ 764 $ 24,840
Individually evaluated for impairment 500 3,174 7 3,681
Total $ 17,157 $ 10,593 $ 771 $ 28,521
Loans and lease receivables:
Collectively evaluated for impairment $ 1,348,738 $ 738,445 $ 36,669 $ 2,123,852
Individually evaluated for impairment 10,398 16,204 61 26,663
Total $ 1,359,136 $ 754,649 $ 36,730 $ 2,150,515
Note 7 — Leases
The Corporation leases various office spaces and specialized lending production offices under non-cancellable operating leases which expire on various dates through 2028. 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. During 2021, the Corporation extended the term of two of its office spaces by one and three years, resulting in a $ 316,000 increase in the right-of-use assets in exchange for a lease liability.
The Corporation entered into a sublease for office space it vacated in its Kansas City metropolitan area which expires in 2023.
29
Table of Contents
The components of total lease expense were as follows:
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2021 2020 2021 2020
(In Thousands)
Operating lease cost
$ 381 $ 373 $ 1,131 $ 1,116
Short-term lease cost
31 52 119 174
Variable lease cost
126 141 365 394
Less: sublease income
( 43 ) ( 28 ) ( 126 ) ( 84 )
Total lease cost, net
$ 495 $ 538 $ 1,489 $ 1,600
Quantitative information regarding the Corporation’s operating leases was as follows:
September 30, 2021 December 31, 2020
Weighted-average remaining lease term (in years)
5.18 5.80
Weighted-average discount rate
2.48 % 3.03 %
The following maturity analysis shows the undiscounted cash flows due on the Corporation’s operating lease liabilities:
(In Thousands)
2021 $ 414
2022 1,628
2023 1,103
2024 816
2025 666
Thereafter 1,642
Total undiscounted cash flows 6,269
Discount on cash flows ( 489 )
Total lease liability $ 5,780
Note 8 — Other Assets
A summary of accrued interest receivable and other assets was as follows:
September 30, 2021 December 31, 2020
(In Thousands)
Accrued interest receivable $ 5,565 $ 8,564
Net deferred tax asset 4,917 7,217
Investment in historic development entities 2,299 2,356
Investment in low-income housing development entity 1,307 —
Investment in a community development entity 5,306 5,306
Investment in limited partnerships 9,233 6,673
Investment in Trust II 315 315
Prepaid expenses 2,222 2,165
Other assets 9,500 6,882
Total accrued interest receivable and other assets $ 40,664 $ 39,478
30
Table of Contents
Note 9 — Deposits
The composition of deposits is shown below. Average balances represent year to date averages.
September 30, 2021 December 31, 2020
Balance Average
Balance Average Rate Balance Average
Balance Average Rate
(Dollars in Thousands)
Non-interest-bearing transaction accounts
$ 526,047 $ 523,368 — % $ 472,818 $ 412,825 — %
Interest-bearing transaction accounts
517,248 509,709 0.20 503,992 392,576 0.37
Money market accounts 728,751 674,858 0.17 641,504 651,402 0.44
Certificates of deposit 57,598 48,540 0.99 64,694 111,698 1.97
Wholesale deposits 74,638 139,205 0.79 172,508 142,591 1.71
Total deposits $ 1,904,282 $ 1,895,680 0.20 $ 1,855,516 $ 1,711,092 0.52
A summary of annual maturities of in-market and wholesale certificates of deposit at September 30, 2021 is as follows:
(In Thousands)
Maturities during the year ended December 31,
2021 $ 41,646
2022 31,840
2023 2,589
2024 349
2025 322
Thereafter 490
$ 77,236
Wholesale deposits include $ 19.6 million and $ 55.0 million of wholesale certificates of deposit and non-reciprocal interest-bearing transaction accounts, respectively, at September 30, 2021, compared to $ 47.5 million and $ 125.0 million of wholesale certificates of deposit and non-reciprocal interest-bearing transaction accounts, respectively, at December 31, 2020.
Deposits include $ 10.0 million and $ 28.7 million of certificates of deposit and wholesale deposits which are denominated in amounts greater than $250,000 at September 30, 2021 and December 31, 2020, respectively.
Note 10 — FHLB Advances, Other Borrowings and Junior Subordinated Notes
The composition of borrowed funds is shown below. Average balances represent year to date averages.
September 30, 2021 December 31, 2020
Balance Weighted Average
Balance Weighted
Average Rate Balance Weighted Average
Balance Weighted
Average Rate
(Dollars in Thousands)
Federal funds purchased $ — $ — — % $ — $ 71 0.69 %
Federal Reserve PPPLF
— — — — 15,207 0.35
FHLB advances
357,800 384,581 1.30 394,500 379,891 1.45
Line of credit — 100 2.89 — — —
Other borrowings 12,512 6,950 4.28 920 676 12.60
Subordinated notes payable 23,778 23,761 5.94 23,747 23,725 5.95
Junior subordinated notes 10,072 10,066 11.02 10,062 10,054 11.09
$ 404,162 $ 425,458 1.84 $ 429,229 $ 429,624 1.91
31
Table of Contents
A summary of annual maturities of borrowings at September 30, 2021 is as follows:
(In Thousands)
Maturities during the year ended December 31,
2021 $ 128,290
2022 34,000
2023 37,300
2024 35,500
2025 24,547
Thereafter 144,525
$ 404,162
During the second quarter of 2020, the Corporation tested its ability to borrow from the Federal Reserve Paycheck Protection Program Liquidity Facility (“PPPLF”) in the event funding was required to support the Banks PPP lending efforts. On April 28, 2020, the Corporation borrowed $ 29.6 million from the PPPLF at a rate of 0.35 %. As of November 2, 2020, the borrowing was paid in full.
As of September 30, 2021, the Corporation had other borrowings of $ 12.5 million, which consisted of $ 11.5 million of sold loans accounted for as secured borrowings because they did not qualify for true sale accounting, and borrowings associated with our investment in a community development entity.
As of September 30, 2021 and December 31, 2020, the Corporation was in compliance with its debt covenants under its third-party secured senior line of credit. Per the promissory note dated February 19, 2021, the Corporation pays a fee on this line of credit. During both the nine months ended September 30, 2021 and 2020, the Corporation incurred interest expense of $ 10,000 due to this fee.
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) 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 $ 760,000 at September 30, 2021, which is reported in accrued interest payable and other liabilities on the unaudited Consolidated Balance Sheets.
32
Table of Contents
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,
2021 2020 2021 2020
(In Thousands)
Balance at the beginning of the period $ 829 $ 1,007 $ 723 $ 1,345
SBA recourse (benefit) provision ( 69 ) 57 45 53
Charge-offs, net — ( 4 ) ( 8 ) ( 338 )
Balance at the end of the period $ 760 $ 1,060 $ 760 $ 1,060
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.
33
Table of Contents
Assets and liabilities measured at fair value on a recurring basis, segregated by fair value hierarchy level, are summarized below:
September 30, 2021
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Assets:
Securities available-for-sale:
U.S. treasuries $ — $ 4,971 $ — $ 4,971
U.S. government agency securities - government-sponsored enterprises — 20,565 — 20,565
Municipal securities — 30,497 — 30,497
Residential mortgage-backed securities - government issued — 15,413 — 15,413
Residential mortgage-backed securities - government-sponsored enterprises — 88,557 — 88,557
Commercial mortgage-backed securities - government issued — 6,080 — 6,080
Commercial mortgage-backed securities - government-sponsored enterprises — 25,731 — 25,731
Other securities — 2,242 — 2,242
Interest rate swaps — 28,678 — 28,678
Liabilities:
Interest rate swaps — 31,890 — 31,890
December 31, 2020
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Assets:
Securities available-for-sale:
U.S. government agency securities - government-sponsored enterprises $ — $ 22,629 $ — $ 22,629
Municipal securities — 24,779 — 24,779
Residential mortgage-backed securities - government issued — 10,403 — 10,403
Residential mortgage-backed securities - government-sponsored enterprises — 105,006 — 105,006
Commercial mortgage-backed securities - government issued — 5,464 — 5,464
Commercial mortgage-backed securities - government-sponsored enterprises — 13,365 — 13,365
Other securities — 2,279 — 2,279
Interest rate swaps — 49,377 — 49,377
Liabilities:
Interest rate swaps — 54,927 — 54,927
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, 2021 or the year ended December 31, 2020 related to the above measurements.
34
Table of Contents
Assets and liabilities measured at fair value on a non-recurring basis, segregated by fair value hierarchy are summarized below:
September 30, 2021
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Impaired loans $ — $ — $ 3,959 $ 3,959
Foreclosed properties — — 172 172
Loan servicing rights — — 1,559 1,559
December 31, 2020
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Impaired loans $ — $ — $ 17,203 $ 17,203
Foreclosed properties — — 34 34
Loan servicing rights — — 1,325 1,325
Impaired loans were written down to the fair value of their underlying collateral less costs to sell of $ 4.0 million and $ 17.2 million at September 30, 2021 and December 31, 2020, 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 impaired 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 individual impaired loans being evaluated, such as current appraisals, recent sales of similar assets, or other observable market data, and unobservable 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 impaired loan values range from 13 % - 90 % as of the measurement date of September 30, 2021. The weighted average of those unobservable inputs was 26 %. The majority of the impaired loans are considered collateral dependent loans or are supported by an SBA guaranty.
Foreclosed properties, upon initial recognition, are remeasured and reported at fair value through a charge-off to the allowance for loan and lease losses, if deemed necessary, based upon the fair value of the foreclosed property. The fair value of a foreclosed property, upon initial recognition, is estimated using a market approach or based on observable market data, typically a current appraisal, 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.
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:
35
Table of Contents
September 30, 2021
Carrying
Amount Fair Value
Total Level 1 Level 2 Level 3
(In Thousands)
Financial assets:
Cash and cash equivalents $ 110,624 $ 110,624 $ 110,624 $ — $ —
Securities available-for-sale 194,056 194,056 — 194,056 —
Securities held-to-maturity 21,196 21,825 — 21,825 —
Loans held for sale 5,603 6,107 — 6,107 —
Loans and lease receivables, net 2,098,630 2,110,691 — — 2,110,691
Federal Home Loan Bank stock
12,351 N/A N/A N/A N/A
Accrued interest receivable 5,565 5,565 5,565 — —
Interest rate swaps 28,678 28,678 — 28,678 —
Financial liabilities:
Deposits 1,904,282 1,909,045 1,831,335 77,710 —
Federal Home Loan Bank advances and other borrowings 394,090 402,993 — 402,993 —
Junior subordinated notes 10,072 8,936 — — 8,936
Accrued interest payable 687 687 687 — —
Interest rate swaps 31,890 31,890 — 31,890 —
Off-balance sheet items:
Standby letters of credit 207 207 — — 207
N/A = The fair value is not applicable due to restrictions placed on transferability
December 31, 2020
Carrying
Amount Fair Value
Total Level 1 Level 2 Level 3
(In Thousands)
Financial assets:
Cash and cash equivalents $ 56,909 $ 56,909 $ 56,909 $ — $ —
Securities available-for-sale 183,925 183,925 — 183,925 —
Securities held-to-maturity 26,374 27,333 — 27,333 —
Loans held for sale 8,695 9,478 — 9,478 —
Loans and lease receivables, net 2,117,449 2,121,107 — — 2,121,107
Federal Home Loan Bank stock
13,578 N/A N/A N/A N/A
Accrued interest receivable 8,564 8,564 8,564 — —
Interest rate swaps 49,377 49,377 — 49,377 —
Financial liabilities:
Deposits 1,855,516 1,856,910 1,743,314 113,596 —
Federal Home Loan Bank advances and other borrowings
419,167 429,347 — 429,347 —
Junior subordinated notes 10,062 9,986 — — 9,986
Accrued interest payable 1,578 1,578 1,578 — —
Interest rate swaps 54,927 54,927 — 54,927 —
Off-balance sheet items:
Standby letters of credit 75 75 — — 75
N/A = The fair value is not applicable due to restrictions placed on transferability
36
Table of Contents
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.
Interest Rate Swaps: 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 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.
37
Table of Contents
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, 2021, the credit valuation allowance was $85,000 compared to $461,000 as of December 31, 2020.
At September 30, 2021, the aggregate amortizing notional value of interest rate swaps with various commercial borrowers was $ 634.0 million. The Corporation receives fixed rates and pays floating rates based upon LIBOR on the swaps with commercial borrowers. These interest rate swaps mature between January 2024 and March 2038. Commercial borrower swaps are completed independently with each borrower and are not subject to master netting arrangements. These commercial borrower swaps were reported on the unaudited Consolidated Balance Sheet as a derivative asset of $ 28.7 million and a derivative liability of $ 6.1 million.
At September 30, 2021, the aggregate amortizing notional value of interest rate swaps with dealer counterparties was also $ 634.0 million. The Corporation pays fixed rates and receives floating rates based upon LIBOR on the swaps with dealer counterparties. These interest rate swaps mature in January 2024 through March 2038. Dealer counterparty swaps are subject to master netting agreements among the contracts within our Bank and are reported on the unaudited Consolidated Balance Sheet as a net derivative liability of $ 22.6 million. The gross amount of dealer counterparty swaps, without regard to the enforceable master netting agreement, was a gross derivative liability of $ 28.7 million and $ 6.1 million gross derivative asset. No right of offset existed with dealer counterparty swaps as of September 30, 2021.
All changes in the 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, 2021 and 2020 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 associated with forecasted issuances of short-term FHLB advances. 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 affects earnings.
As of September 30, 2021, the aggregate notional value of interest rate swaps designated as cash flow hedges was $ 114.0 million. These interest rate swaps mature between December 2021 and December 2027. A pre-tax unrealized gain of $ 520,000 and $ 2.3 million was recognized in other comprehensive income for the three and nine months ended September 30, 2021, and there was no ineffective portion of these hedges.
38
Table of Contents
Information about the balance sheet location and fair value of the Corporation’s derivative instruments below:
Interest Rate Swap Contracts
Asset Derivatives Liability Derivatives
Balance Sheet Location Fair Value Balance Sheet Location Fair Value
(In Thousands)
Derivatives not designated as hedging instruments
September 30, 2021 Derivatives $ 28,678 Derivatives $ 28,678
December 31, 2020 Derivatives $ 49,377 Derivatives $ 49,377
Derivatives designated as hedging instruments
September 30, 2021 Accumulated other comprehensive income (1)
$ 3,212 Derivatives $ 3,212
December 31, 2020 Accumulated other comprehensive income (1)
$ 5,550 Derivatives $ 5,550
(1) The fair value of derivatives designated as hedging instruments included in accumulated other comprehensive income represent pre-tax amounts, which are reported net of tax on the unaudited Consolidated Balance Sheets.
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 Plan, 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 Corporation’s and the Bank’s Boards of Directors 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 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.
39
Table of Contents
Qualitative 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.
40
Table of Contents
As of September 30, 2021, 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, 2021
Actual 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 $ 274,977 11.14 % $ 197,512 8.00 % $ 259,234 10.50 % N/A N/A
First Business Bank 271,812 11.02 197,323 8.00 258,986 10.50 246,654 10.00 %
Tier 1 capital
(to risk-weighted assets)
Consolidated $ 225,667 9.14 % $ 148,134 6.00 % $ 209,856 8.50 % N/A N/A
First Business Bank 246,290 9.99 147,992 6.00 209,656 8.50 197,323 8.00
Common equity tier 1 capital
(to risk-weighted assets)
Consolidated $ 215,605 8.73 % $ 111,100 4.50 % $ 172,823 7.00 % N/A N/A
First Business Bank 246,290 9.99 110,994 4.50 172,658 7.00 160,325 6.50
Tier 1 leverage capital
(to adjusted assets)
Consolidated $ 225,677 8.69 % $ 103,879 4.00 % $ 103,879 4.00 % N/A N/A
First Business Bank 246,290 9.50 103,701 4.00 103,701 4.00 129,626 5.00
As of December 31, 2020
Actual 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 $ 258,607 11.25 % $ 183,965 8.00 % $ 241,454 10.50 % N/A N/A
First Business Bank 251,116 10.97 183,053 8.00 240,257 10.50 228,816 10.00 %
Tier 1 capital
(to risk-weighted assets)
Consolidated $ 206,104 8.96 % $ 137,974 6.00 % $ 195,463 8.50 % N/A N/A
First Business Bank 222,500 9.72 137,290 6.00 194,494 8.50 183,053 8.00
Common equity tier 1 capital
(to risk-weighted assets)
Consolidated $ 196,042 8.53 % $ 103,480 4.50 % $ 160,970 7.00 % N/A N/A
First Business Bank 222,500 9.72 102,967 4.50 160,171 7.00 148,731 6.50
Tier 1 leverage capital
(to adjusted assets)
Consolidated $ 206,104 7.99 % $ 103,228 4.00 % $ 103,228 4.00 % N/A N/A
First Business Bank 222,500 8.67 102,635 4.00 102,635 4.00 128,294 5.00
41
Table of Contents