Item 1. Financial Statements
Item 1. Financial Statements
First Business Financial Services, Inc.
Consolidated Balance Sheets
September 30,
2022 December 31,
2021
(Unaudited)
(In Thousands, Except Share Data)
Assets
Cash and due from banks $ 24,258 $ 9,697
Short-term investments 86,707 47,413
Cash and cash equivalents 110,965 57,110
Securities available-for-sale, at fair value 196,566 205,702
Securities held-to-maturity, at amortized cost
13,531 19,746
Loans held for sale
773 3,570
Loans and leases receivable, net of allowance for loan and lease losses of $ 24,143 and $ 24,336 , respectively
2,306,557 2,215,072
Premises and equipment, net 3,143 1,694
Foreclosed properties 151 164
Right-of-use assets, net 5,424 4,910
Bank-owned life insurance 54,683 53,600
Federal Home Loan Bank stock, at cost 15,701 13,336
Goodwill and other intangible assets 12,218 12,268
Derivatives 73,718 26,343
Accrued interest receivable and other assets 57,372 39,390
Total assets $ 2,850,802 $ 2,652,905
Liabilities and Stockholders’ Equity
Deposits $ 2,087,545 $ 1,957,923
Federal Home Loan Bank advances and other borrowings 420,297 403,451
Junior subordinated notes — 10,076
Lease liabilities 6,827 5,406
Derivatives 66,162 28,283
Accrued interest payable and other liabilities 16,967 15,344
Total liabilities 2,597,798 2,420,483
Stockholders’ equity:
Preferred stock, Series A; $ 0.01 par value, 7 % non-cumulative perpetual preferred stock liquidation preference $ 1,000 per share, 2,500,000 shares authorized, 12,500 and no shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively
11,992 —
Common stock, $ 0.01 par value, 25,000,000 shares authorized, 9,370,888 and 9,326,361 shares issued, 8,432,048 and 8,457,564 shares outstanding at September 30, 2022 and December 31, 2021, respectively
94 93
Additional paid-in capital 86,803 85,797
Retained earnings 195,235 170,020
Accumulated other comprehensive loss ( 16,588 ) ( 1,457 )
Treasury stock, 938,840 and 868,797 shares at September 30, 2022 and December 31, 2021, respectively, at cost
( 24,532 ) ( 22,031 )
Total stockholders’ equity 253,004 232,422
Total liabilities and stockholders’ equity $ 2,850,802 $ 2,652,905
1
Table of Contents
See accompanying Notes to Unaudited Consolidated Financial Statements.
First Business Financial Services, Inc.
Consolidated Statements of Income (Unaudited)
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
(In Thousands, Except Per Share Data)
Interest income
Loans and leases $ 30,174 $ 22,947 $ 78,934 $ 69,333
Securities 1,165 855 3,204 2,524
Short-term investments 447 212 915 563
Total interest income 31,786 24,014 83,053 72,420
Interest expense
Deposits 3,181 834 5,005 2,796
Federal Home Loan Bank advances and other borrowings 2,721 1,677 6,573 5,054
Junior subordinated notes — 280 504 832
Total interest expense 5,902 2,791 12,082 8,682
Net interest income 25,884 21,223 70,971 63,738
Provision for loan and lease losses 12 ( 2,269 ) ( 4,569 ) ( 5,295 )
Net interest income after provision for loan and lease losses 25,872 23,492 75,540 69,033
Non-interest income
Private wealth management service fees 2,618 2,759 8,311 7,910
Gain on sale of Small Business Administration loans 732 721 2,269 3,002
Service charges on deposits 1,018 956 3,058 2,814
Loan fees 814 713 2,163 1,828
Increase in cash surrender value of bank-owned life insurance
359 357 1,057 1,056
Net gain on sale of securities — — — 29
Swap fees 341 — 1,038 684
Other non-interest income 2,315 1,509 4,559 3,208
Total non-interest income 8,197 7,015 22,455 20,531
Non-interest expense
Compensation 14,817 13,351 42,475 39,263
Occupancy 566 544 1,689 1,628
Professional fees 1,203 1,024 3,671 2,803
Data processing 719 746 2,391 2,315
Marketing 543 572 1,713 1,474
Equipment 253 260 732 767
Computer software 1,128 999 3,327 3,244
FDIC insurance 230 291 840 933
Other non-interest expense 569 703 1,469 1,576
Total non-interest expense 20,028 18,490 58,307 54,003
Income before income tax expense 14,041 12,017 39,688 35,561
Income tax expense 3,215 2,819 8,986 8,396
Net income 10,826 9,198 30,702 27,165
Preferred stock dividend 218 — 464 —
Net income available to common shareholders $ 10,608 $ 9,198 $ 30,238 $ 27,165
Earnings per common share
Basic $ 1.25 $ 1.07 $ 3.57 $ 3.15
Diluted 1.25 1.07 3.57 3.15
Dividends declared per share 0.1975 0.18 0.5925 0.54
2
Table of Contents
See accompanying Notes to Unaudited Consolidated Financial Statements.
3
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,
2022 2021 2022 2021
(In Thousands)
Net income $ 10,826 $ 9,198 $ 30,702 $ 27,165
Other comprehensive loss
Securities available-for-sale:
Unrealized securities losses arising during the period ( 10,174 ) ( 1,457 ) ( 29,839 ) ( 3,033 )
Reclassification adjustment for net gain realized in net income — — — ( 29 )
Securities held-to-maturity:
Amortization of net unrealized losses transferred from available-for-sale 3 7 11 22
Interest rate swaps:
Unrealized gains on interest rate swaps arising during the period 3,452 520 9,496 2,338
Income tax benefit 1,719 238 5,201 180
Total other comprehensive loss ( 5,000 ) ( 692 ) ( 15,131 ) ( 522 )
Comprehensive income $ 5,826 $ 8,506 $ 15,571 $ 26,643
See accompanying Notes to Unaudited Consolidated Financial Statements.
4
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
Common Shares Outstanding Preferred Stock Common
Stock Additional
Paid-in
Capital Retained
Earnings Accumulated
Other
Comprehensive
Loss Treasury
Stock Total
(In Thousands, Except Share Data)
Balance at 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 loss — — — — — 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
5
Table of Contents
Common Shares Outstanding Preferred Stock Common
Stock Additional
Paid-in
Capital Retained
Earnings Accumulated
Other
Comprehensive
Loss Treasury
Stock Total
(In Thousands, Except Share Data)
Balance at January 1, 2022 8,457,564 $ — $ 93 $ 85,797 $ 170,020 $ ( 1,457 ) $ ( 22,031 ) $ 232,422
Net income — — — — 8,672 — — 8,672
Other comprehensive loss — — — — — ( 6,406 ) — ( 6,406 )
Issuance of preferred stock, net of issuance costs — 11,992 — — — — — 11,992
Share-based compensation - restricted shares and employee stock purchase plan 47,864 — 1 608 — — — 609
Issuance of common stock under the employee stock purchase plan 1,380 — — 40 — — — 40
Treasury stock re-issued — — — ( 1,002 ) — — 1,002 —
Cash dividends ($ 0.1975 per share)
— — — — ( 1,670 ) — — ( 1,670 )
Treasury stock purchased ( 18,223 ) — — — — — ( 608 ) ( 608 )
Balance at March 31, 2022 8,488,585 $ 11,992 $ 94 $ 85,443 $ 177,022 $ ( 7,863 ) $ ( 21,637 ) $ 245,051
Net income — — — — 11,204 — — 11,204
Other comprehensive income — — — — — ( 3,725 ) — ( 3,725 )
Share-based compensation - restricted shares and employee stock purchase plan 27,114 — — 645 — — — 645
Issuance of common stock under the employee stock purchase plan 1,254 — — 35 — — — 35
Preferred stock dividends — — — — ( 246 ) — — ( 246 )
Cash dividends ($ 0.1975 per share)
— — — — ( 1,678 ) — — ( 1,678 )
Treasury stock purchased ( 41,000 ) — — — — — ( 1,363 ) ( 1,363 )
Balance at June 30, 2022 8,475,953 $ 11,992 $ 94 $ 86,123 $ 186,302 $ ( 11,588 ) $ ( 23,000 ) $ 249,923
Net income — — — — 10,826 — — 10,826
Other comprehensive loss — — — — — ( 5,000 ) — ( 5,000 )
Share-based compensation - restricted shares and employee stock purchase plan 1,291 — — 651 — — — 651
Issuance of common stock under the employee stock purchase plan 1,006 — — 29 — — — 29
Preferred stock dividends — — — — ( 218 ) — — ( 218 )
Cash dividends ($ 0.1975 per share)
— — — — ( 1,675 ) — — ( 1,675 )
Treasury stock purchased ( 46,202 ) — — — — — ( 1,532 ) ( 1,532 )
Balance at September 30, 2022 8,432,048 $ 11,992 $ 94 $ 86,803 $ 195,235 $ ( 16,588 ) $ ( 24,532 ) $ 253,004
See accompanying Notes to Unaudited Consolidated Financial Statements.
6
Table of Contents
First Business Financial Services, Inc.
Consolidated Statements of Cash Flows (Unaudited)
For the Nine Months Ended September 30,
2022 2021
(In Thousands)
Operating activities
Net income $ 30,702 $ 27,165
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred income taxes, net ( 2,258 ) 1,218
Impairment of tax credit investments ( 351 ) —
Provision for loan and lease losses ( 4,569 ) ( 5,295 )
Derivative credit valuation adjustment — ( 376 )
Depreciation, amortization and accretion, net 3,088 2,696
Gain on disposal of lease equipment ( 478 ) —
Loss on disposal of equipment — 68
Amortization of low income housing tax credits 552 —
Share-based compensation 1,905 1,716
Net gain on sale of securities — ( 29 )
Increase in bank-owned life insurance policies ( 1,057 ) ( 1,056 )
Origination of loans for sale ( 94,433 ) ( 57,710 )
Sale of SBA loans originated for sale 99,499 63,805
Gain on sale of loans originated for sale ( 2,269 ) ( 3,002 )
Net loss on foreclosed properties, including impairment valuation 27 7
Loan servicing right impairment (recovery) valuation 15 ( 78 )
Excess tax benefit expense from share-based compensation 183 27
Returns on investments in limited partnerships 314 —
Payments on operating lease liabilities ( 1,230 ) ( 1,187 )
Payments received on operating leases 134 126
Net increase in accrued interest receivable and other assets ( 4 ) ( 4,789 )
Net increase in accrued interest payable and other liabilities 1,620 1,455
Net cash provided by operating activities 31,390 24,761
Investing activities
Proceeds from maturities, redemptions, and paydowns of available-for-sale securities 32,699 40,789
Proceeds from maturities, redemptions, and paydowns of held-to-maturity securities 6,190 5,146
Proceeds from sale of available-for-sale securities — 14,955
Purchases of available-for-sale securities ( 54,098 ) ( 69,503 )
Proceeds from sale of foreclosed properties 37 —
Net (increase) decrease in loans and leases ( 86,487 ) 23,969
Investments in limited partnerships ( 797 ) ( 672 )
Returns of investments in limited partnerships 17 60
Distribution from historic development entities 474 57
Investment in low-income housing entities ( 11,146 ) ( 1,307 )
Investment in Federal Home Loan Bank stock ( 35,650 ) ( 6,314 )
Proceeds from the sale of Federal Home Loan Bank stock 33,285 7,540
Purchases of leasehold improvements and equipment, net ( 1,847 ) ( 224 )
Premium payment on bank owned life insurance policies ( 25 ) —
Proceeds from redemption of Trust II stock 315 —
Net cash used in investing activities ( 117,033 ) 14,496
Financing activities
Net increase in deposits 129,622 48,766
7
Table of Contents
Proceeds from Federal Home Loan Bank advances 2,002,844 624,300
Repayment of Federal Home Loan Bank advances ( 1,993,844 ) ( 661,000 )
Repayment of subordinated notes payable ( 9,090 ) —
Proceeds from issuance of subordinated notes payable 20,000 —
Repayment of junior subordinated notes payable ( 10,076 ) —
Net (decrease) increase in long-term borrowed funds ( 3,064 ) 11,633
Cash dividends paid ( 5,023 ) ( 4,644 )
Preferred stock dividends paid ( 464 ) —
Proceeds from issuance of common stock under ESPP 104 119
Proceeds from issuance of preferred stock 11,992 —
Purchase of treasury stock ( 3,503 ) ( 4,716 )
Net cash provided by financing activities 139,498 14,458
Net increase in cash and cash equivalents 53,855 53,715
Cash and cash equivalents at the beginning of the period 57,110 56,909
Cash and cash equivalents at the end of the period $ 110,965 $ 110,624
Supplementary cash flow information
Cash paid during the period for:
Interest paid on deposits and borrowings $ 11,083 $ 10,876
Income taxes paid 3,263 9,958
Non-cash investing and financing activities:
Right-of-use assets obtained in exchange for operating lease liabilities — 316
Transfer from loans and leases to foreclosed properties 50 145
See accompany Notes to Unaudited Consolidated Financial Statements
8
Table of Contents
Notes to Unaudited Consolidated Financial Statements
Note 1 — Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
The accounting and reporting practices of First Business Financial Services, Inc. (“FBFS” or the “Corporation”), through our wholly-owned subsidiary, First Business Bank (“FBB” or the “Bank”), have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). FBB operates as a commercial banking institution primarily in Wisconsin and the greater Kansas City metropolitan area. The Bank provides a full range of financial services to businesses, business owners, executives, professionals, and high net worth individuals. FBB also offers bank consulting services to community banks. The Bank is subject to competition from other financial institutions and service providers, and is also subject to state and federal regulations. As of September 30, 2022, FBB had the following wholly-owned subsidiaries: First Business Specialty Finance, LLC (“FBSF”), First Madison Investment Corp. (“FMIC”), ABKC Real Estate, LLC (“ABKC”), FBB Real Estate 2, LLC (“FBB RE 2”), BOC Investment, LLC (“BOC”), Mitchell Street Apartments Investment, LLC (“Mitchell Street”), and FBB Tax Credit Investment, LLC (“FBB Tax Credit”).
Basis of Presentation
The accompanying unaudited Consolidated Financial Statements were prepared in accordance with GAAP and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Corporation’s Consolidated Financial Statements and footnotes thereto included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2021. 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”) was not consolidated into the financial statements. As of March 30, 2022, the Bank’s trust preferred securities were redeemed and Trust II was subsequently dissolved.
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, and income taxes. The results of operations for the three and nine months ended September 30, 2022, are not necessarily indicative of results that may be expected for any other interim period or the entire fiscal year ending December 31, 2022. 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, 2021.
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2016-13, “ Financial Instruments- Credit Losses (Topic 326), ” which is often referred to as Current Expected Credit Losses (“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 1, 2020 to January 1, 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 has deferred 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. During the fourth quarter of 2022, management will have the model validated by a third party,
9
Table of Contents
perform a full parallel run, and continue to refine the methodology, processes and internal controls. Management’s model utilizes national GDP and unemployment as inputs to the reasonable and supportable forecast. The impact of adopting this ASU cannot be reasonably estimated until model validation and confirmation of qualitative components are complete. The estimated impact at adoption will depend on the composition, characteristics and quality of the loan portfolio as well as the economic environment and forecasts as of the adoption date. Management will continue to refine the model based on on-going reviews and parallel calculations up to adoption on January 1, 2023.
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 the London Interbank Offered Rate (“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. In the fourth quarter 2022, the Corporation expects to utilize the LIBOR transition relief allowed under ASU 2020-04 and ASU 2020-01, and does not expect such adoption to have a material impact on its accounting and disclosures.
In March 2022, the FASB issued ASU 2022-02 "Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures." The amendments in this update eliminate the accounting guidance for troubled debt restructurings (“TDRs”) by creditors in Subtopic 310-40, Receivables-Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether a modification results in a new loan or a continuation of an existing loan. Additionally, for public business entities, the amendments in this update require that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments-Credit Losses-Measured at Amortized Cost in the vintage disclosures required by paragraph 326-20-50-6. The guidance is effective for the Corporation upon the adoption of ASU 2016-13, January 1, 2023. The Corporation is currently assessing the impact of ASU 2022-02 on its disclosures and control structure; however, the Corporation does not expect the adoption of this standard to have a material impact on the consolidated financial statements.
10
Table of Contents
Note 2 — Earnings per Common Share
Earnings per common share are computed using the two-class method. Basic earnings per common share are computed by dividing net income allocated to common shares by the weighted-average number of shares outstanding during the applicable period, excluding outstanding participating securities. Participating securities include unvested restricted shares. Unvested restricted shares are considered participating securities because holders of these securities receive non-forfeitable dividends, or dividend equivalents, at the same rate as holders of the Corporation’s common stock. Diluted earnings per share are computed by dividing net income allocated to common shares adjusted for reallocation of undistributed earnings of unvested restricted shares by the weighted average number of shares determined for the basic earnings per common share computation plus the dilutive effect of common stock equivalents using the treasury stock method.
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
(Dollars in Thousands, Except Share Data)
Basic earnings per common share
Net income $ 10,826 $ 9,198 $ 30,702 $ 27,165
Less: preferred stock dividends 218 — 464 —
Less: earnings allocated to participating securities 281 252 834 744
Basic earnings allocated to common shareholders $ 10,327 $ 8,946 $ 29,404 $ 26,421
Weighted-average common shares outstanding, excluding participating securities
8,230,902 8,340,042 8,237,879 8,380,591
Basic earnings per common share $ 1.25 $ 1.07 $ 3.57 $ 3.15
Diluted earnings per common share
Earnings allocated to common shareholders, diluted $ 10,327 $ 8,946 $ 29,404 $ 26,421
Weighted-average diluted common shares outstanding, excluding participating securities
8,230,902 8,340,042 8,237,879 8,380,591
Diluted earnings per common share $ 1.25 $ 1.07 $ 3.57 $ 3.15
Note 3 — Share-Based Compensation
The Corporation adopted the 2019 Equity Incentive Plan (the “Plan”) during the quarter ended June 30, 2019. The Plan is administered by the Compensation Committee of the Board of Directors (the “Board”) of the Corporation and provides for the grant of equity ownership opportunities through incentive stock options and nonqualified stock options (“Stock Options”), restricted stock, restricted stock units, dividend equivalent units, and any other type of award permitted by the Plan. As of September 30, 2022, 149,931 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.
Restricted Stock
Under the Plan, the Corporation may grant restricted stock awards (“RSA”), restricted stock units (“RSU”), and other stock-based awards to plan participants, subject to forfeiture upon the occurrence of certain events until the dates specified in the participant’s 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 (“PRSU”) and time-based restricted stock awards to its plan participants. Vesting of the performance-based restricted stock units will be measured on the relative Total Shareholder Return (“TSR”) and relative Return on Equity (“ROE”) and will cliff-vest after a three-year measurement period based on the Corporation’s TSR performance and ROE performance compared to a broad peer group of over 100 banks. At the end of the performance period, the number of actual shares to be awarded varies between 0% and 200% of target amounts. The
11
Table of Contents
restricted stock awards issued to executive officers will vest ratably over a three-year period. Compensation expense is recognized for PRSU over the requisite service and performance period of generally three years for the entire expected award on a straight-line basis. The compensation expense for the awards expected to vest for the percentage of performance-based restricted stock units subject to the ROE metric will be adjusted if there is a change in the expectation of ROE. 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, 2021 and the nine months ended September 30, 2022 was as follows:
RSA Weighted Average Grant Price PRSU Weighted Average Grant Price RSU Weighted Average Grant Price Total Weighted Average Grant Price
Nonvested balance as of January 1, 2021 143,246 $ 23.04 39,570 $ 28.85 4,988 $ 24.08 187,804 $ 24.29
Granted (1)
67,515 22.39 23,550 27.12 2,065 21.68 93,130 23.57
Vested ( 61,384 ) 22.26 — — ( 2,001 ) 22.91 ( 63,385 ) 22.28
Forfeited ( 7,760 ) 23.24 — — — — ( 7,760 ) 23.24
Nonvested balance as of December 31, 2021 141,617 23.06 63,120 28.20 5,052 23.56 209,789 24.62
Granted (1)
59,460 33.79 37,335 24.71 3,115 27.95 99,910 30.21
Vested ( 57,934 ) 23.29 ( 43,020 ) 18.91 ( 2,062 ) 23.20 ( 103,016 ) 21.46
Forfeited ( 4,701 ) 26.50 — — — — ( 4,701 ) 26.50
Nonvested balance as of September 30, 2022 138,442 $ 27.46 57,435 $ 32.89 6,105 $ 25.92 201,982 $ 28.95
Unrecognized compensation cost (in thousands) $ 2,880 $ 1,046 $ 105 $ 4,031
Weighted average remaining recognition period (in years) 2.48 1.81 1.91 2.29
(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. During the nine months ended September 30, 2022, an additional 21,510 were issued related to actual performance results of previously granted awards.
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 Corporation 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, 2022, the Corporation issued 3,640 shares of common stock under the ESPP. As of September 30, 2022, 235,862 shares remained available for issuance under the ESPP.
Share-based compensation expense related to restricted stock and ESPP included in the unaudited Consolidated Statements of Income was as follows:
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
(In Thousands)
Share-based compensation expense $ 651 $ 578 $ 1,905 $ 1,716
12
Table of Contents
Note 4 — Securities
The amortized cost and fair value of securities available-for-sale and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income were as follows:
As of September 30, 2022
Amortized Cost Gross
Unrealized Gains Gross
Unrealized Losses Fair Value
(In Thousands)
Available-for-sale:
U.S. treasuries $ 4,975 $ — $ ( 575 ) 4,400
U.S. government agency securities - government-sponsored enterprises 15,711 104 ( 563 ) 15,252
Municipal securities 44,379 — ( 7,580 ) 36,799
Residential mortgage-backed securities - government issued 18,373 — ( 2,314 ) 16,059
Residential mortgage-backed securities - government-sponsored enterprises 106,445 — ( 13,071 ) 93,374
Commercial mortgage-backed securities - government issued 3,585 — ( 505 ) 3,080
Commercial mortgage-backed securities - government-sponsored enterprises 32,934 — ( 5,332 ) 27,602
$ 226,402 $ 104 $ ( 29,940 ) $ 196,566
As of December 31, 2021
Amortized Cost Gross
Unrealized Gains Gross
Unrealized Losses Fair Value
(In Thousands)
Available-for-sale:
U.S. treasuries $ 4,971 $ — $ ( 57 ) $ 4,914
U.S. government agency securities - government-sponsored enterprises
19,797 248 ( 110 ) 19,935
Municipal securities 30,828 473 ( 344 ) 30,957
Residential mortgage-backed securities - government issued 19,563 238 ( 140 ) 19,661
Residential mortgage-backed securities - government-sponsored enterprises
85,748 741 ( 784 ) 85,705
Commercial mortgage-backed securities - government issued 5,801 36 ( 66 ) 5,771
Commercial mortgage-backed securities - government-sponsored enterprises 36,786 313 ( 568 ) 36,531
Other securities
2,205 23 — 2,228
$ 205,699 $ 2,072 $ ( 2,069 ) $ 205,702
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, 2022
Amortized Cost Gross
Unrecognized Gains Gross
Unrecognized Losses Fair Value
(In Thousands)
Held-to-maturity:
Municipal securities $ 8,134 $ — $ ( 147 ) $ 7,987
Residential mortgage-backed securities - government issued 1,744 — ( 94 ) 1,650
Residential mortgage-backed securities - government-sponsored enterprises
1,646 — ( 101 ) 1,545
Commercial mortgage-backed securities - government-sponsored enterprises 2,007 — ( 111 ) 1,896
$ 13,531 $ — $ ( 453 ) $ 13,078
As of December 31, 2021
Amortized Cost Gross
Unrecognized Gains Gross
Unrecognized Losses Fair Value
(In Thousands)
Held-to-maturity:
Municipal securities $ 13,009 $ 222 $ ( 3 ) $ 13,228
Residential mortgage-backed securities - government issued 2,226 40 — 2,266
Residential mortgage-backed securities - government-sponsored enterprises
2,502 76 — 2,578
Commercial mortgage-backed securities - government-sponsored enterprises
2,009 195 — 2,204
$ 19,746 $ 533 $ ( 3 ) $ 20,276
U.S. Treasuries contains treasury bonds issued by the United States Treasury. U.S. government agency securities - government-sponsored enterprises represent securities issued by Federal National Mortgage Association (“FNMA”) and the SBA. Municipal securities include securities issued by various municipalities located primarily within Wisconsin and are primarily general obligation bonds that are tax-exempt in nature. Residential and commercial mortgage-backed securities - government issued represent securities guaranteed by the Government National Mortgage Association. Residential and commercial mortgage-backed securities - government-sponsored enterprises include securities guaranteed by the Federal Home Loan Mortgage Corporation, FNMA, and the FHLB. 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 and nine months ended September 30, 2022. 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.
At September 30, 2022 and December 31, 2021, securities with a fair value of $ 36.4 million and $ 70.3 million, respectively, were pledged to secure various obligations, including interest rate swap contracts and municipal deposits.
14
Table of Contents
The amortized cost and fair value of securities by contractual maturity at September 30, 2022 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 $ 1,947 $ 1,928 $ 2,557 $ 2,539
Due in one year through five years 13,389 12,025 4,660 4,544
Due in five through ten years 57,109 49,658 5,419 5,167
Due in over ten years 153,957 132,955 895 828
$ 226,402 $ 196,566 $ 13,531 $ 13,078
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, 2022 and December 31, 2021. At September 30, 2022, the Corporation held 176 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, 2022, the Corporation held 40 available-for-sale securities that have 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, 2022 and 2021.
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, 2022
Less than 12 Months 12 Months or Longer Total
Fair Value Unrealized
Losses Fair Value Unrealized
Losses Fair Value Unrealized
Losses
(In Thousands)
Available-for-sale:
U.S. treasuries $ — $ — $ 4,400 $ 575 $ 4,400 $ 575
U.S. government agency securities - government-sponsored enterprises
— — 2,937 563 2,937 563
Municipal securities
27,780 4,733 9,019 2,847 36,799 7,580
Residential mortgage-backed securities - government issued
9,936 1,060 6,123 1,254 16,059 2,314
Residential mortgage-backed securities - government-sponsored enterprises
59,449 6,384 33,925 6,687 93,374 13,071
Commercial mortgage-backed securities - government issued
1,348 95 1,732 410 3,080 505
Commercial mortgage-backed securities - government-sponsored enterprises
11,668 1,669 15,934 3,663 27,602 5,332
$ 110,181 $ 13,941 $ 74,070 $ 15,999 $ 184,251 $ 29,940
As of December 31, 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. treasuries $ 4,914 $ 57 $ — $ — $ 4,914 $ 57
U.S. government agency securities - government-sponsored enterprises
978 22 2,412 88 3,390 110
Municipal securities
12,568 344 — — 12,568 344
Residential mortgage-backed securities - government issued
12,745 140 — — 12,745 140
Residential mortgage-backed securities - government-sponsored enterprises
41,276 629 4,250 155 45,526 784
Commercial mortgage-backed securities - government issued
2,193 66 — — 2,193 66
Commercial mortgage-backed securities - government-sponsored enterprises
25,906 568 — — 25,906 568
$ 100,580 $ 1,826 $ 6,662 $ 243 $ 107,242 $ 2,069
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, 2022 and December 31, 2021. At September 30, 2022, the Corporation held 44 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, 2022, the Corporation held one held-to-maturity security that had
16
Table of Contents
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, 2022 and 2021.
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, 2022
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
$ 7,501 $ 122 $ 261 $ 25 $ 7,762 $ 147
Residential mortgage-backed securities - government issued
1,650 94 — — 1,650 94
Residential mortgage-backed securities - government-sponsored enterprises
1,545 101 — — 1,545 101
Commercial mortgage-backed securities - government-sponsored enterprises 1,896 111 — — 1,896 111
$ 12,592 $ 428 $ 261 $ 25 $ 12,853 $ 453
As of December 31, 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
$ — $ — $ 284 $ 3 $ 284 $ 3
17
Table of Contents
Note 5 — 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,
2022 December 31,
2021
(In Thousands)
Commercial real estate:
Commercial real estate — owner occupied
$ 265,989 $ 235,589
Commercial real estate — non-owner occupied
657,975 661,423
Land development
49,458 42,792
Construction
162,051 179,841
Multi-family
332,782 320,072
1-4 family
16,678 14,911
Total commercial real estate
1,484,933 1,454,628
Commercial and industrial 788,983 730,819
Direct financing leases, net 11,109 15,743
Consumer and other:
Home equity and second mortgages
5,413 4,223
Other
40,710 35,518
Total consumer and other
46,123 39,741
Total gross loans and leases receivable
2,331,148 2,240,931
Less:
Allowance for loan and lease losses 24,143 24,336
Deferred loan fees 448 1,523
Loans and leases receivable, net
$ 2,306,557 $ 2,215,072
As of September 30, 2022 and December 31, 2021, the Corporation had $ 2.4 million and $ 27.9 million, respectively, in gross PPP loans outstanding included in the commercial and industrial loan category and deferred processing fees outstanding of $ 52,000 and $ 557,000 , 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 on-balance sheet is comprised of the following:
September 30,
2022 December 31,
2021
(In Thousands)
SBA 7(a) loans $ 34,723 $ 33,223
SBA 504 loans 26,279 41,394
SBA Express loans and lines of credit 231 387
SBA PPP loans 2,376 27,854
Total SBA loans $ 63,609 $ 102,858
As of September 30, 2022 and December 31, 2021, $ 1.2 million and $ 1.7 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, 2022, and 2021, was $ 9.2 million and $ 5.3 million, respectively.
18
Table of Contents
The total principal amount of the guaranteed portions of SBA loans sold during the nine months ended September 30, 2022, and 2021, was $ 26.6 million and $ 25.0 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 months ended September 30, 2022, and 2021, 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, 2022, and December 31, 2021, was $ 96.1 million and $ 93.0 million, respectively.
The total principal amount of transferred participation interests in other, non-SBA originated loans during the three months ended September 30, 2022, and 2021, was $ 25.4 million and $ 18.9 million, respectively. The total principal amount of transferred participation interests in other, non-SBA originated loans during the nine months ended September 30, 2022, and 2021, was $ 70.6 million and $ 35.8 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, 2022, and December 31, 2021, was $ 210.7 million and $ 195.2 million, respectively. As of September 30, 2022, and December 31, 2021, the total amount of the Corporation’s partial ownership of these transferred loans on the unaudited Consolidated Balance Sheets was $ 327.3 million and $ 314.5 million, respectively. As of September 30, 2022 and December 31, 2021, the non-SBA originated participation portfolio contained no impaired loans. 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, 2022 and December 31, 2021.
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, 2022
Category
I II III IV Total
(Dollars in Thousands)
Commercial real estate:
Commercial real estate — owner occupied $ 248,115 $ 4,830 $ 13,044 $ — $ 265,989
Commercial real estate — non-owner occupied 602,701 28,347 26,927 — 657,975
Land development 49,341 117 — — 49,458
Construction 151,169 — 10,882 — 162,051
Multi-family 324,731 8,051 — — 332,782
1-4 family 15,336 1,310 — 32 16,678
Total commercial real estate 1,391,393 42,655 50,853 32 1,484,933
Commercial and industrial 744,625 8,737 31,897 3,724 788,983
Direct financing leases, net 9,167 415 1,466 61 11,109
Consumer and other:
Home equity and second mortgages 4,173 1,198 42 — 5,413
Other 40,710 — — — 40,710
Total consumer and other 44,883 1,198 42 — 46,123
Total gross loans and leases receivable $ 2,190,068 $ 53,005 $ 84,258 $ 3,817 $ 2,331,148
Category as a % of total portfolio 93.96 % 2.27 % 3.61 % 0.16 % 100.00 %
19
Table of Contents
December 31, 2021
Category
I II III IV Total
(Dollars in Thousands)
Commercial real estate:
Commercial real estate — owner occupied $ 218,965 $ 5,495 $ 10,781 $ 348 $ 235,589
Commercial real estate — non-owner occupied 599,089 30,363 31,971 — 661,423
Land development 42,291 501 — — 42,792
Construction 140,181 9,077 30,583 — 179,841
Multi-family 300,589 8,217 11,266 — 320,072
1-4 family 14,012 158 402 339 14,911
Total commercial real estate 1,315,127 53,811 85,003 687 1,454,628
Commercial and industrial 686,123 5,943 32,964 5,789 730,819
Direct financing leases, net 10,892 105 4,647 99 15,743
Consumer and other:
Home equity and second mortgages 3,925 231 67 — 4,223
Other 35,385 133 — — 35,518
Total consumer and other 39,310 364 67 — 39,741
Total gross loans and leases receivable $ 2,051,452 $ 60,223 $ 122,681 $ 6,575 $ 2,240,931
Category as a % of total portfolio 91.55 % 2.69 % 5.47 % 0.29 % 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 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 TDRs, 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
20
Table of Contents
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:
21
Table of Contents
September 30, 2022
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 $ — $ — $ — $ — $ 265,989 $ 265,989
Non-owner occupied — — — — 657,975 657,975
Land development — — — — 49,458 49,458
Construction — — — — 162,051 162,051
Multi-family — — — — 332,782 332,782
1-4 family — — — — 16,646 16,646
Commercial and industrial 1,031 597 — 1,628 783,803 785,431
Direct financing leases, net 27 — — 27 11,021 11,048
Consumer and other:
Home equity and second mortgages — — — — 5,413 5,413
Other — — — — 40,710 40,710
Total 1,058 597 — 1,655 2,325,848 2,327,503
Non-accruing loans and leases
Commercial real estate:
Owner occupied — — — — — —
Non-owner occupied — — — — — —
Land development — — — — — —
Construction — — — — — —
Multi-family — — — — — —
1-4 family — — — — 32 32
Commercial and industrial 663 398 1,820 2,881 671 3,552
Direct financing leases, net — — 61 61 — 61
Consumer and other:
Home equity and second mortgages — — — — — —
Other — — — — — —
Total 663 398 1,881 2,942 703 3,645
Total loans and leases
Commercial real estate:
Owner occupied — — — — 265,989 265,989
Non-owner occupied — — — — 657,975 657,975
Land development — — — — 49,458 49,458
Construction — — — — 162,051 162,051
Multi-family — — — — 332,782 332,782
1-4 family — — — — 16,678 16,678
Commercial and industrial 1,694 995 1,820 4,509 784,474 788,983
Direct financing leases, net 27 — 61 88 11,021 11,109
Consumer and other:
Home equity and second mortgages — — — — 5,413 5,413
Other — — — — 40,710 40,710
Total $ 1,721 $ 995 $ 1,881 $ 4,597 $ 2,326,551 $ 2,331,148
Percent of portfolio 0.07 % 0.04 % 0.08 % 0.19 % 99.81 % 100.00 %
22
Table of Contents
December 31, 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 $ 420 $ — $ — $ 420 $ 234,821 $ 235,241
Non-owner occupied — — — — 661,423 661,423
Land development — — — — 42,792 42,792
Construction 394 — — 394 179,447 179,841
Multi-family — — — — 320,072 320,072
1-4 family 100 — — 100 14,472 14,572
Commercial and industrial 907 536 — 1,443 723,804 725,247
Direct financing leases, net 281 14 — 295 15,349 15,644
Consumer and other:
Home equity and second mortgages — — — — 4,223 4,223
Other — — — — 35,518 35,518
Total 2,102 550 — 2,652 2,231,921 2,234,573
Non-accruing loans and leases
Commercial real estate:
Owner occupied — — 113 113 235 348
Non-owner occupied — — — — — —
Land development — — — — — —
Construction — — — — — —
Multi-family — — — — — —
1-4 family — — — — 339 339
Commercial and industrial 23 36 1,445 1,504 4,068 5,572
Direct financing leases, net — — 84 84 15 99
Consumer and other:
Home equity and second mortgages — — — — — —
Other — — — — — —
Total 23 36 1,642 1,701 4,657 6,358
Total loans and leases
Commercial real estate:
Owner occupied 420 — 113 533 235,056 235,589
Non-owner occupied — — — — 661,423 661,423
Land development — — — — 42,792 42,792
Construction 394 — — 394 179,447 179,841
Multi-family — — — — 320,072 320,072
1-4 family 100 — — 100 14,811 14,911
Commercial and industrial 930 572 1,445 2,947 727,872 730,819
Direct financing leases, net 281 14 84 379 15,364 15,743
Consumer and other:
Home equity and second mortgages — — — — 4,223 4,223
Other — — — — 35,518 35,518
Total $ 2,125 $ 586 $ 1,642 $ 4,353 $ 2,236,578 $ 2,240,931
Percent of portfolio 0.09 % 0.03 % 0.07 % 0.19 % 99.81 % 100.00 %
23
Table of Contents
The Corporation’s total impaired assets consisted of the following:
September 30,
2022 December 31,
2021
(In Thousands)
Non-accrual loans and leases
Commercial real estate:
Commercial real estate — owner occupied $ — $ 348
Commercial real estate — non-owner occupied — —
Land development — —
Construction — —
Multi-family — —
1-4 family 32 339
Total non-accrual commercial real estate 32 687
Commercial and industrial 3,552 5,572
Direct financing leases, net 61 99
Consumer and other:
Home equity and second mortgages — —
Other — —
Total non-accrual consumer and other loans — —
Total non-accrual loans and leases 3,645 6,358
Foreclosed properties, net 151 164
Total non-performing assets 3,796 6,522
Performing troubled debt restructurings 172 217
Total impaired assets $ 3,968 $ 6,739
September 30,
2022 December 31,
2021
Total non-accrual loans and leases to gross loans and leases 0.16 % 0.28 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net 0.16 0.29
Total non-performing assets to total assets 0.13 0.25
Allowance for loan and lease losses to gross loans and leases 1.04 1.09
Allowance for loan and lease losses to non-accrual loans and leases 662.36 382.76
As of September 30, 2022 and December 31, 2021, $ 499,000 and $ 627,000 of the non-accrual loans and leases were considered TDRs, respectively. The Corporation has allocated $ 143,000 and $ 134,000 of specific reserves to TDRs as of September 30, 2022 and December 31, 2021, respectively. There were no unfunded commitments associated with TDR loans and leases as of September 30, 2022.
All loans and leases modified as TDRs 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.
24
Table of Contents
The following table provides the number of loans modified as a TDR and the pre- and post-modification recorded investment by class of receivable for the three and nine months ended September 30, 2021:
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
During the three and nine months ended September 30, 2022, no loans were modified as a TDR.
Restructured loan modifications may include payment schedule modifications, interest rate concessions, maturity date extensions, principal reduction, or some combination of these concessions. During the nine months ended September 30, 2021, the modification of terms primarily consisted of payment schedule modifications.
There were no loans modified as a TDR during the 12 months ended September 30, 2022 which subsequently defaulted during the three and nine months ended September 30, 2022 and one with a recorded investment of $ 281,000 that defaulted during the three and nine months ended September 30, 2021.
Additionally, the Corporation worked with borrowers impacted by COVID-19 and provided modifications to include interest only deferrals and principal and interest deferrals. These modifications were excluded from TDR classification under Section 4013 of the CARES Act or under applicable interagency guidance of the federal banking regulators. As of September 30, 2022, the Corporation had no deferrals outstanding. As of December 31, 2021, the Corporation had three deferrals outstanding, representing $ 293,000 in total loans.
25
Table of Contents
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing TDRs, by class:
As of and for the Nine Months Ended September 30, 2022
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 $ — $ — $ — $ 241 $ 14 $ 756 $ ( 742 )
Non-owner occupied — — — — — 1 ( 1 )
Land development
— — — — — — —
Construction
— — — — — 47 ( 47 )
Multi-family — — — — — — —
1-4 family 32 37 — 139 7 35 ( 28 )
Commercial and industrial 996 1,097 — 3,460 192 214 ( 22 )
Direct financing leases, net — — — 13 — 2 ( 2 )
Consumer and other:
Home equity and second mortgages
— — — — — — —
Other — — — — — — —
Total 1,028 1,134 — 3,853 213 1,055 ( 842 )
With impairment reserve recorded:
Commercial real estate:
Owner occupied — — — — — — —
Non-owner occupied — — — — — — —
Land development
— — — — — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family — — — — — — —
Commercial and industrial 2,728 2,729 1,647 1,625 97 2 95
Direct financing leases, net 61 61 54 54 2 — 2
Consumer and other:
Home equity and second mortgages
— — — — — — —
Other — — — — — — —
Total 2,789 2,790 1,701 1,679 99 2 97
Total:
Commercial real estate:
Owner occupied — — — 241 14 756 ( 742 )
Non-owner occupied — — — — — 1 ( 1 )
Land development
— — — — — — —
Construction — — — — — 47 ( 47 )
Multi-family — — — — — — —
1-4 family 32 37 — 139 7 35 ( 28 )
Commercial and industrial 3,724 3,826 1,647 5,085 289 216 73
Direct financing leases, net 61 61 54 67 2 2 —
Consumer and other:
Home equity and second mortgages — — — — — — —
Other — — — — — — —
Grand total $ 3,817 $ 3,924 $ 1,701 $ 5,532 $ 312 $ 1,057 $ ( 745 )
(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
As of and for the Year Ended December 31, 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 $ 348 $ 386 $ — $ 2,217 $ 145 $ 218 $ ( 73 )
Non-owner occupied — — — 2,281 233 16 217
Land development — — — 7 — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family 339 344 — 285 60 24 36
Commercial and industrial 3,717 3,819 — 7,914 522 179 343
Direct financing leases, net 15 15 — 2 1 — 1
Consumer and other:
Home equity and second mortgages
— — — 40 7 9 ( 2 )
Other — — — 8 23 — 23
Total 4,419 4,564 — 12,754 991 446 545
With impairment reserve recorded:
Commercial real estate:
Owner occupied — — — — — — —
Non-owner occupied — — — — — — —
Land development — — — — — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family — — — — — — —
Commercial and industrial 2,072 2,072 1,439 1,456 109 8 101
Direct financing leases, net 84 84 66 50 4 — 4
Consumer and other:
Home equity and second mortgages
— — — — — — —
Other — — — — — — —
Total 2,156 2,156 1,505 1,506 113 8 105
Total:
Commercial real estate:
Owner occupied 348 386 — 2,217 145 218 ( 73 )
Non-owner occupied — — — 2,281 233 16 217
Land development — — — 7 — — —
Construction — — — — — — —
Multi-family — — — — — — —
1-4 family 339 344 — 285 60 24 36
Commercial and industrial 5,789 5,891 1,439 9,370 631 187 444
Direct financing leases, net 99 99 66 52 5 — 5
Consumer and other:
Home equity and second mortgages
— — — 40 7 9 ( 2 )
Other — — — 8 23 — 23
Grand total $ 6,575 $ 6,720 $ 1,505 $ 14,260 $ 1,104 $ 454 $ 650
(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.
27
Table of Contents
The difference between the recorded investment of loans and leases and the unpaid principal balance of $ 107,000 and $ 145,000 as of September 30, 2022, and December 31, 2021, respectively, represents partial charge-offs of loans and leases resulting from losses due to the appraised value of the collateral securing the loans and leases being below the carrying values of the loans and leases. Impaired loans and leases also included $ 172,000 and $ 217,000 of loans as of September 30, 2022, and December 31, 2021, respectively, that were performing TDRs, 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, 2022
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Beginning balance $ 13,410 $ 9,866 $ 828 $ 24,104
Charge-offs — ( 33 ) ( 21 ) ( 54 )
Recoveries 23 50 8 81
Net recoveries (charge-offs) 23 17 ( 13 ) 27
Provision for loan and lease losses ( 492 ) 629 ( 125 ) 12
Ending balance $ 12,941 $ 10,512 $ 690 $ 24,143
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
28
Table of Contents
As of and for the Nine Months Ended September 30, 2022
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Beginning balance $ 15,110 $ 8,413 $ 813 $ 24,336
Charge-offs — ( 140 ) ( 21 ) ( 161 )
Recoveries 4,259 251 27 4,537
Net recoveries 4,259 111 6 4,376
Provision for loan and lease losses ( 6,428 ) 1,988 ( 129 ) ( 4,569 )
Ending balance $ 12,941 $ 10,512 $ 690 $ 24,143
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
29
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, 2022
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Allowance for loan and lease losses:
Collectively evaluated for impairment $ 12,941 $ 8,811 $ 690 $ 22,442
Individually evaluated for impairment — 1,701 — 1,701
Total $ 12,941 $ 10,512 $ 690 $ 24,143
Loans and lease receivables:
Collectively evaluated for impairment $ 1,484,901 $ 796,307 $ 46,123 $ 2,327,331
Individually evaluated for impairment 32 3,785 — 3,817
Total $ 1,484,933 $ 800,092 $ 46,123 $ 2,331,148
As of December 31, 2021
Commercial
Real Estate Commercial
and
Industrial Consumer
and Other Total
(In Thousands)
Allowance for loan and lease losses:
Collectively evaluated for impairment $ 15,110 $ 6,908 $ 813 $ 22,831
Individually evaluated for impairment — 1,505 — 1,505
Total $ 15,110 $ 8,413 $ 813 $ 24,336
Loans and lease receivables:
Collectively evaluated for impairment $ 1,453,941 $ 740,674 $ 39,741 $ 2,234,356
Individually evaluated for impairment 687 5,888 — 6,575
Total $ 1,454,628 $ 746,562 $ 39,741 $ 2,240,931
Note 6 — Leases
The Corporation leases various office spaces and specialized lending production offices under non-cancellable operating leases which expire on various dates through 2033. The Corporation also leases office equipment. The Corporation recognizes a right-of-use asset and an operating lease liability for all leases, with the exception of short-term leases. Right-of-use assets represent the right to use an underlying asset for the lease term and lease liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term. During 2022, the Corporation entered into a new lease in the Southeast Wisconsin market resulting in a $ 1.6 million right-of-use asset. In addition, the Corporation received a $ 991,000 tenant improvement allowance which is recognized as a lease incentive and deducted from the right-of-use asset.
In 2019, the Corporation entered into a sublease for office space it vacated in its Kansas City metropolitan area which expires in 2023. During the first quarter 2022, the Corporation amended the sublease agreement and the amendment did not result in any impairment.
30
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,
2022 2021 2022 2021
(In Thousands)
Operating lease cost
$ 382 $ 381 $ 1,147 $ 1,131
Short-term lease cost
38 31 112 119
Variable lease cost
142 126 408 365
Less: sublease income
( 45 ) ( 43 ) ( 134 ) ( 126 )
Total lease cost, net
$ 517 $ 495 $ 1,533 $ 1,489
Quantitative information regarding the Corporation’s operating leases was as follows:
September 30, 2022 December 31, 2021
Weighted-average remaining lease term (in years)
6.68 5.05
Weighted-average discount rate
2.76 % 2.51 %
The following maturity analysis shows the undiscounted cash flows due on the Corporation’s operating lease liabilities:
(In Thousands)
2022 $ 419
2023 1,248
2024 1,073
2025 949
2026 935
Thereafter 3,003
Total undiscounted cash flows 7,627
Discount on cash flows ( 800 )
Total lease liability $ 6,827
Note 7 — Other Assets
A summary of accrued interest receivable and other assets was as follows:
September 30, 2022 December 31, 2021
(In Thousands)
Accrued interest receivable $ 7,348 $ 5,497
Net deferred tax asset 10,110 6,175
Investment in historic development entities 2,176 2,299
Investment in low-income housing development entity 13,689 2,964
Investment in limited partnerships 13,230 9,874
Investment in Trust II — 315
Prepaid expenses 3,372 2,689
Other assets 7,447 9,577
Total accrued interest receivable and other assets $ 57,372 $ 39,390
As of March 30, 2022, the Corporation surrendered its common shares for no gain or loss and exited the Trust II entity, which was subsequently dissolved. Previously, the Corporation was the sole owner of $ 315,000 of common securities issued by Trust II. The purpose of Trust II was to complete the sale of $ 10.0 million of 10.50 % fixed rate preferred securities. Trust II, a wholly
31
Table of Contents
owned subsidiary of the Corporation, is not consolidated into the financial statements of the Corporation. The investment in Trust II of $ 315,000 as of December 31, 2021 is included in accrued interest receivable and other assets.
Note 8 — Deposits
The composition of deposits is shown below. Average balances represent year to date averages.
September 30, 2022 December 31, 2021
Balance Average
Balance Average Rate Balance Average
Balance Average Rate
(Dollars in Thousands)
Non-interest-bearing transaction accounts
$ 564,141 $ 568,131 — % $ 589,559 $ 536,981 — %
Interest-bearing transaction accounts
461,883 507,402 0.42 530,225 506,693 0.19
Money market accounts 742,545 765,839 0.43 754,410 693,608 0.17
Certificates of deposit 160,655 80,093 0.85 54,091 47,020 0.84
Wholesale deposits 158,321 21,838 2.66 29,638 119,831 0.82
Total deposits $ 2,087,545 $ 1,943,303 0.34 $ 1,957,923 $ 1,904,133 0.19
A summary of annual maturities of in-market and wholesale certificates of deposit at September 30, 2022 is as follows:
(In Thousands)
Maturities during the year ended December 31,
2022 $ 208,837
2023 49,268
2024 26,424
2025 1,452
2026 492
Thereafter 2,503
$ 288,976
Wholesale deposits include $ 128.3 million of wholesale certificates of deposit and $ 30.0 million of non-reciprocal interest-bearing transaction accounts at September 30, 2022, compared to $ 19.6 million and $ 10.0 million of wholesale certificates of deposit and non-reciprocal interest-bearing transaction accounts, respectively, at December 31, 2021.
Deposits include $ 50.3 million and $ 7.9 million of certificates of deposit and wholesale deposits which are denominated in amounts greater than $250,000 at September 30, 2022 and December 31, 2021, respectively.
32
Table of Contents
Note 9 — 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, 2022 December 31, 2021
Balance Weighted Average
Balance Weighted
Average Rate Balance Weighted Average
Balance Weighted
Average Rate
(Dollars in Thousands)
Federal funds purchased $ — $ 15 2.02 % $ — $ — — %
FHLB advances
377,800 422,576 1.54 % 368,800 376,781 1.30 %
Line of credit — 114 2.77 500 78 2.90
Other borrowings 8,190 9,234 4.68 10,363 8,090 4.11
Subordinated notes payable 34,307 35,356 5.13 23,788 23,766 5.94
Junior subordinated notes (1)
— 3,247 20.69 10,076 10,068 11.05
$ 420,297 $ 470,542 2.01 $ 413,527 $ 418,783 1.86
(1) Weighted average rate of junior subordinated notes reflects the accelerated amortization of subordinated debt issuance costs as a result of the early redemption of the junior subordinated notes during the first quarter of 2022.
A summary of annual maturities of borrowings at September 30, 2022 is as follows:
(In Thousands)
Maturities during the year ended December 31,
2022 $ 136,000
2023 42,300
2024 35,500
2025 56,000
2026 60,000
Thereafter 90,497
$ 420,297
In September 2008, Trust II completed the sale of $ 10.0 million of 10.50 % fixed rate trust preferred securities (“Trust Preferred
Securities”). Trust II also issued common securities of $ 315,000 . Trust II used the proceeds from the offering to purchase $ 10.3 million of 10.50 % junior subordinated notes of the Corporation. The Trust Preferred Securities were mandatorily redeemable upon the maturity of the junior subordinated notes on September 26, 2038. As of March 30, 2022 the junior subordinated notes were redeemed and the remaining unamortized debt issuance cost was accelerated due to the early redemption. As of December 31, 2021 the unamortized debt issuance cost included in junior subordinated notes on the Consolidated Balance Sheets was $ 239,000 .
The Corporation issued a new subordinated note payable as of March 4, 2022. The principal amount of the newly issued subordinated note was $ 20.0 million which qualified as Tier 2 capital. The subordinated note bears a fixed interest rate of 3.50 % with a maturity date of March 15, 2032. The subordinated note payable has certain financial performance covenants, with which the Corporation was in compliance as of September 30, 2022. The Corporation may, at its option, redeem the note, in whole or part, at any time after the fifth anniversary of issuance. As of June 16, 2022, the $ 9.1 million subordinated notes payable that bore a fixed interest rate of 6.00 % were redeemed, and the remaining unamortized debt issuance cost was accelerated due to the early redemption. As of September 30, 2022, $ 693,000 of debt issuance costs remain in the subordinated note payable balance, of which $ 433,000 is related to the recently issued subordinated note.
As of September 30, 2022 and December 31, 2021, the Corporation had other borrowings of $ 8.2 million and $ 10.4 million, respectively, which consisted of sold loans accounted for as secured borrowings because they did not qualify for true sale accounting.
As of September 30, 2022 and December 31, 2021, 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, 2022, the Corporation pays a fee on this line of credit. During both the nine months ended September 30, 2022 and 2021, the Corporation incurred interest expense of $ 10,000 due to this fee.
33
Table of Contents
Note 10 — Preferred Stock
On March 4, 2022, the Corporation issued 12,500 shares, or $ 12.5 million in aggregate liquidation preference, of 7.0 % Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A, par value $ 0.01 per share, with a liquidation preference of $ 1,000 per share (the “Series A Preferred Stock”) in a private placement to institutional investors. The net proceeds received from the issuance of the Series A Preferred Stock were $ 12.0 million.
The Corporation expects to pay dividends on the Series A Preferred Stock when and if declared by the Board, at a fixed rate of 7.0 % per annum, payable quarterly, in arrears, on March 15, June 15, September 15 and December 15 of each year up to, but excluding, March 15, 2027. For each dividend period from and including March 15, 2027, dividends will be paid at a floating rate of Three-Month Term Secured Overnight Financing Rate (“SOFR”) plus a spread of 539 basis points per annum. During the three and nine months ended September 30, 2022, the Board of Directors declared a cash preferred stock dividend of $ 218,000 and $ 464,000 respectively. The Series A Preferred Stock is perpetual and has no stated maturity. The Corporation may redeem the Series A Preferred Stock at its option at a redemption price equal to $ 1,000 per share, plus any declared and unpaid dividends (without regard to any undeclared dividends), subject to regulatory approval, on or after March 15, 2027 or within 90 days following a regulatory capital treatment event, in accordance with the terms of the Series A Preferred Stock.
Note 11 — Commitments and Contingencies
In the normal course of business, various legal proceedings involving the Corporation are pending. Management, based upon advice from legal counsel, does not anticipate any significant losses as a result of these actions. Management believes that any liability arising from any such proceedings currently existing or threatened will not have a material adverse effect on the Corporation’s financial position, results of operations, and cash flows.
The Corporation sells the guaranteed portions of SBA 7(a) and 504 loans, as well as participation interests in other, non-SBA originated, loans to third parties. The Corporation has a continuing involvement in each of the transferred lending arrangements by way of relationship management and servicing the loans, as well as being subject to normal and customary requirements of the SBA loan program and standard representations and warranties related to sold amounts. In the event of a loss resulting from default and a determination by the SBA that there is a deficiency in the manner in which the loan was originated, funded, or serviced by the Corporation, the SBA may require the Corporation to repurchase the loan, deny its liability under the guaranty, reduce the amount of the guaranty, or, if it has already paid under the guaranty, seek recovery of the principal loss related to the deficiency from the Corporation. The Corporation must comply with applicable SBA regulations in order to maintain the guaranty. In addition, the Corporation retains the option to repurchase the sold guaranteed portion of an SBA loan if the loan defaults.
Management has assessed estimated losses inherent in the outstanding guaranteed portions of SBA loans sold in accordance with ASC 450, Contingencies , and determined a recourse reserve based on the probability of future losses for these loans to be $ 763,000 at September 30, 2022, which is reported in accrued interest payable and other liabilities on the unaudited Consolidated Balance Sheets.
The summary of the activity in the SBA recourse reserve is as follows:
As of and for the Three Months Ended September 30, As of and for the Nine Months Ended September 30,
2022 2021 2022 2021
(In Thousands)
Balance at the beginning of the period $ 673 $ 829 $ 635 $ 723
SBA recourse provision 96 ( 69 ) 134 45
Charge-offs, net ( 6 ) — ( 6 ) ( 8 )
Balance at the end of the period $ 763 $ 760 $ 763 $ 760
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,
34
Table of Contents
such as nonperformance risk in liability fair values, and is a market-based measurement, not an entity-specific measurement. The standard describes three levels of inputs that may be used to measure fair value.
Level 1 — Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Corporation has the ability to access at the measurement date.
Level 2 — Level 2 inputs are inputs, other than quoted prices included with Level 1, that are observable for the asset or liability either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 — Level 3 inputs are supported by little or no market activity and are significant to the fair value of the assets or liabilities.
In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Corporation’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
Assets and liabilities measured at fair value on a recurring basis, segregated by fair value hierarchy level, are summarized below:
September 30, 2022
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Assets:
Securities available-for-sale:
U.S. treasuries $ — $ 4,400 $ — $ 4,400
U.S. government agency securities - government-sponsored enterprises — 15,252 — 15,252
Municipal securities — 36,799 — 36,799
Residential mortgage-backed securities - government issued — 16,059 — 16,059
Residential mortgage-backed securities - government-sponsored enterprises — 93,374 — 93,374
Commercial mortgage-backed securities - government issued — 3,080 — 3,080
Commercial mortgage-backed securities - government-sponsored enterprises — 27,602 — 27,602
Other securities — — — —
Interest rate swaps — 73,718 — 73,718
Liabilities:
Interest rate swaps — 66,162 — 66,162
35
Table of Contents
December 31, 2021
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Assets:
Securities available-for-sale:
U.S. treasuries $ — $ 4,914 $ — $ 4,914
U.S. government agency securities - government-sponsored enterprises — 19,935 — 19,935
Municipal securities — 30,957 — 30,957
Residential mortgage-backed securities - government issued — 19,661 — 19,661
Residential mortgage-backed securities - government-sponsored enterprises — 85,705 — 85,705
Commercial mortgage-backed securities - government issued — 5,771 — 5,771
Commercial mortgage-backed securities - government-sponsored enterprises — 36,531 — 36,531
Other securities — 2,228 — 2,228
Interest rate swaps — 26,343 — 26,343
Liabilities:
Interest rate swaps — 28,283 — 28,283
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, 2022 or the year ended December 31, 2021 related to the above measurements.
Assets and liabilities measured at fair value on a non-recurring basis, segregated by fair value hierarchy are summarized below:
September 30, 2022
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Impaired loans $ — $ — $ 1,321 $ 1,321
Foreclosed properties — — 151 151
Loan servicing rights — — 1,551 1,551
December 31, 2021
Fair Value Measurements Using
Level 1 Level 2 Level 3 Total
(In Thousands)
Impaired loans $ — $ — $ 1,000 $ 1,000
Foreclosed properties — — 164 164
Loan servicing rights — — 1,601 1,601
Impaired loans were written down to the fair value of their underlying collateral less costs to sell of $ 1.3 million and $ 1.0 million at September 30, 2022 and December 31, 2021, 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 8 % - 100 % as of the measurement date of September 30, 2022. The weighted average of those unobservable inputs was 34 %. The majority of the impaired loans are considered collateral dependent loans or are supported by an SBA guaranty.
36
Table of Contents
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:
September 30, 2022
Carrying
Amount Fair Value
Total Level 1 Level 2 Level 3
(In Thousands)
Financial assets:
Cash and cash equivalents $ 110,965 $ 110,965 $ 110,965 $ — $ —
Securities available-for-sale 196,566 196,566 — 196,566 —
Securities held-to-maturity 13,531 13,078 — 13,078 —
Loans held for sale 773 834 — 834 —
Loans and lease receivables, net 2,306,557 2,299,299 — — 2,299,299
Federal Home Loan Bank stock
15,701 N/A N/A N/A N/A
Accrued interest receivable 7,348 7,348 7,348 — —
Interest rate swaps 73,718 73,718 — 73,718 —
Financial liabilities:
Deposits 2,087,545 2,085,419 1,798,569 286,850 —
Federal Home Loan Bank advances and other borrowings 420,297 411,193 — 411,193 —
Accrued interest payable 2,038 2,038 2,038 — —
Interest rate swaps 66,162 66,162 — 66,162 —
Off-balance sheet items:
Standby letters of credit 170 170 — — 170
N/A = The fair value is not applicable due to restrictions placed on transferability
37
Table of Contents
December 31, 2021
Carrying
Amount Fair Value
Total Level 1 Level 2 Level 3
(In Thousands)
Financial assets:
Cash and cash equivalents $ 57,110 $ 57,110 $ 57,110 $ — $ —
Securities available-for-sale 205,702 205,702 — 205,702 —
Securities held-to-maturity 19,746 20,276 — 20,276 —
Loans held for sale 3,570 3,927 — 3,927 —
Loans and lease receivables, net 2,215,072 2,241,093 — — 2,241,093
Federal Home Loan Bank stock
13,336 N/A N/A N/A N/A
Accrued interest receivable 5,497 5,497 5,497 — —
Interest rate swaps 26,343 26,343 — 26,343 —
Financial liabilities:
Deposits 1,957,923 1,968,195 1,894,273 73,922 —
Federal Home Loan Bank advances and other borrowings
403,451 409,894 — 409,894 —
Junior subordinated notes 10,076 8,844 — — 8,844
Accrued interest payable 1,008 1,008 1,008 — —
Interest rate swaps 28,283 28,283 — 28,283 —
Off-balance sheet items:
Standby letters of credit 203 203 — — 203
N/A = The fair value is not applicable due to restrictions placed on transferability
Disclosure of fair value information about financial instruments, for which it is practicable to estimate that value, is required whether or not recognized in the unaudited Consolidated Balance Sheets. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instruments. Certain financial instruments and all non-financial instruments are excluded from the disclosure requirements. Accordingly, the aggregate fair value amounts presented do not necessarily represent the underlying value of the Corporation.
Securities: The fair value measurements of investment securities are determined by a third-party pricing service which considers observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, trade execution data, market consensus prepayment speeds, credit information, and the securities’ terms and conditions, among other things. The fair value measurements are subject to independent verification by another pricing source on a quarterly basis to review for reasonableness. Any significant differences in pricing are reviewed with appropriate members of management who have the relevant technical expertise to assess the results. The Corporation has determined that these valuations are classified in Level 2 of the fair value hierarchy. When the independent pricing service does not provide a fair value measurement for a particular security, the Corporation will estimate the fair value based on specific information about each security. Fair values derived in this manner are classified in Level 3 of the fair value hierarchy.
Loans Held for Sale: Loans held for sale, which consist of the guaranteed portions of SBA 7(a) loans, are carried at the lower of cost or estimated fair value. The estimated fair value is based on what secondary markets are currently offering for portfolios with similar characteristics.
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
38
Table of Contents
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.
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, 2022 and December 31, 2021, the credit valuation allowance was $ 191,000 .
The Corporation receives fixed rates and pays floating rates based upon designated benchmark interest rates used on the swaps with commercial borrowers. Commercial borrower swaps are completed independently with each borrower and are not subject to master netting arrangements. The Corporation pays fixed rates and receives floating rates based upon designated benchmark interest rates used on the swaps with dealer counterparties. Dealer counterparty swaps are subject to master netting agreements among the contracts within our Bank and are reported on the unaudited Consolidated Balance Sheet. The gross amount of dealer counterparty swaps, without regard to the enforceable master netting agreement, was a gross derivative liability of $ 66.2 million and no gross derivative assets. No right of offset existed with the dealer counterparty swaps as of September 30, 2022.
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, 2022 and 2021 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. A pre-tax unrealized gain of $ 3.2 million and $ 8.9 million was recognized in other comprehensive income for the three and nine months ended September 30, 2022, and there were no ineffective portions of these hedges.
The Corporation also enters into interest rate swaps to mitigate market value volatility on certain long-term fixed securities. The objective of the hedge is to protect the Corporation against changes in fair value due to changes in benchmark interest rates. The instruments are designated as fair value hedges as the changes in the fair value of the interest rate swap are expected to offset changes in the fair value of the hedged item attributable to changes in the SOFR swap rate, the designated benchmark interest rate. These derivative contracts involve the receipt of floating rate interest from a counterparty in exchange for the Corporation making fixed-rate payments over the life of the agreement, without the exchange of the underlying notional value. The change in the fair value of these hedging instruments is recorded in accumulated other comprehensive income and is subsequently
39
Table of Contents
reclassified into earnings in the period that the hedged transactions affects earnings. A pre-tax unrealized gain of $ 215,000 and $ 592,000 was recognized in other comprehensive income for the three and nine months ended September 30, 2022 and there was no ineffective portion of these hedges.
As of September 30, 2022
Number of Instruments Notional Amount Weighted Average Maturity (In Years) Fair Value
(Dollars in Thousands)
Included in Derivative assets
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with third-party counter parties 81 $ 666,218 7.81 $ 66,162
Derivatives designated as hedging instruments
Interest rate swap related to AFS securities 11 $ 12,500 9.53 $ 592
Interest rate swap related to FHLB borrowings 12 124,400 2.94 6,964
Included in Derivative liabilities
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial loan customers 81 $ 666,218 7.81 $ 66,162
As of December 31, 2021
Number of Instruments Notional Amount Weighted Average Maturity (In Years) Fair Value
(Dollars in Thousands)
Included in Derivative assets
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial loan customers 41 $ 411,913 8.18 $ 26,343
Included in Derivative liabilities
Derivatives not designated as hedging instruments
Interest rate swap agreements on loans with commercial loan customers 39 $ 228,676 8.70 $ 6,595
Interest rate swap agreements on loans with third-party counter parties 80 640,589 8.37 19,748
Derivatives designated as hedging instruments
Interest rate swap related to FHLB borrowings 10 $ 106,000 3.17 $ 1,940
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 Board and management teams adhere to the appropriate regulatory guidelines on decisions which affect their respective capital positions, including but not limited to, decisions relating to the payment of dividends and increasing indebtedness.
As a bank holding company, the Corporation’s ability to pay dividends is affected by the policies and enforcement powers of the Board of Governors of the Federal Reserve system (the “Federal Reserve”). Federal Reserve guidance urges financial
40
Table of Contents
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.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios of Total Common Equity Tier 1 and Tier 1 capital to risk-weighted assets and of Tier 1 capital to adjusted total assets. These risk-based capital requirements presently address credit risk related to both recorded and off-balance sheet commitments and obligations.
41
Table of Contents
As of September 30, 2022, 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, 2022
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 $ 317,840 11.66 % $ 218,100 8.00 % $ 286,257 10.50 % N/A N/A
First Business Bank 313,112 11.49 217,954 8.00 286,065 10.50 $ 272,443 10.00 %
Tier 1 capital
(to risk-weighted assets)
Consolidated $ 258,435 9.48 % $ 163,575 6.00 % $ 231,732 8.50 % N/A N/A
First Business Bank 288,014 10.57 163,466 6.00 231,576 8.50 $ 217,954 8.00 %
Common equity tier 1 capital
(to risk-weighted assets)
Consolidated $ 246,443 9.04 % $ 122,682 4.50 % $ 190,838 7.00 % N/A N/A
First Business Bank 288,014 10.57 122,599 4.50 190,710 7.00 $ 177,088 6.50 %
Tier 1 leverage capital
(to adjusted assets)
Consolidated $ 258,435 9.34 % $ 110,684 4.00 % $ 110,684 4.00 % N/A N/A
First Business Bank 288,014 10.42 110,602 4.00 110,602 4.00 $ 138,253 5.00 %
As of December 31, 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 $ 281,745 10.82 % $ 208,337 8.00 % $ 273,443 10.50 % N/A N/A
First Business Bank 280,448 10.78 208,142 8.00 273,187 10.50 $ 260,178 10.00 %
Tier 1 capital
(to risk-weighted assets)
Consolidated $ 232,795 8.94 % $ 156,253 6.00 % $ 221,358 8.50 % N/A N/A
First Business Bank 255,286 9.81 156,107 6.00 221,151 8.50 $ 208,142 8.00 %
Common equity tier 1 capital
(to risk-weighted assets)
Consolidated $ 222,719 8.55 % $ 117,190 4.50 % $ 182,295 7.00 % N/A N/A
First Business Bank 255,286 9.81 117,080 4.50 182,124 7.00 $ 169,116 6.50 %
Tier 1 leverage capital
(to adjusted assets)
Consolidated $ 232,795 8.94 % $ 104,145 4.00 % $ 104,145 4.00 % N/A N/A
First Business Bank 255,286 9.81 104,045 4.00 104,045 4.00 $ 130,056 5.00 %
42
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.